Business Segment, Geographic Are and Product Information (Tables)
|
6 Months Ended |
Jun. 30, 2025 |
Segment Reporting [Abstract] |
|
Schedule of Reconciliation of Gross Profit By Reportable Segment To Income Before Income Taxes |
The following tables set forth the details of gross profit by reportable segment and the reconciliation to income before income taxes:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended June 30, 2025 |
|
|
|
VSD |
|
|
PSD |
|
|
MSD |
|
|
Total |
|
Product |
|
$ |
334 |
|
|
$ |
204 |
|
|
$ |
310 |
|
|
$ |
848 |
|
Services |
|
|
73 |
|
|
|
39 |
|
|
|
13 |
|
|
|
125 |
|
Revenues by segment |
|
|
407 |
|
|
|
243 |
|
|
|
323 |
|
|
|
973 |
|
Total cost of revenues (exclusive of amortization shown separately below)(1) |
|
|
229 |
|
|
|
140 |
|
|
|
149 |
|
|
|
518 |
|
Segment gross profit |
|
|
178 |
|
|
|
103 |
|
|
|
174 |
|
|
|
455 |
|
Segment gross profit percentage |
|
|
43.7 |
% |
|
|
42.4 |
% |
|
|
53.9 |
% |
|
|
46.8 |
% |
Reconciliation to income before income taxes |
|
|
|
|
|
|
|
|
|
|
|
|
Operating expenses: |
|
|
|
|
|
|
|
|
|
|
|
|
Research and development |
|
|
|
|
|
|
|
|
|
|
|
76 |
|
Selling, general and administrative |
|
|
|
|
|
|
|
|
|
|
|
175 |
|
Restructuring and other |
|
|
|
|
|
|
|
|
|
|
|
5 |
|
Amortization of intangible assets |
|
|
|
|
|
|
|
|
|
|
|
62 |
|
Unallocated corporate expenses |
|
|
|
|
|
|
|
|
|
|
|
2 |
|
Income from operations |
|
|
|
|
|
|
|
|
|
|
|
135 |
|
Interest income |
|
|
|
|
|
|
|
|
|
|
|
(4 |
) |
Interest expense |
|
|
|
|
|
|
|
|
|
|
|
55 |
|
Loss on extinguishment of debt |
|
|
|
|
|
|
|
|
|
|
|
2 |
|
Other expense (income), net |
|
|
|
|
|
|
|
|
|
|
|
10 |
|
Income before income taxes |
|
|
|
|
|
|
|
|
|
|
$ |
72 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended June 30, 2024 |
|
|
|
VSD |
|
|
PSD |
|
|
MSD |
|
|
Total |
|
Product |
|
$ |
276 |
|
|
$ |
210 |
|
|
$ |
284 |
|
|
$ |
770 |
|
Services |
|
|
59 |
|
|
|
44 |
|
|
|
14 |
|
|
|
117 |
|
Revenues by segment |
|
|
335 |
|
|
|
254 |
|
|
|
298 |
|
|
|
887 |
|
Total cost of revenues (exclusive of amortization shown separately below)(1) |
|
|
193 |
|
|
|
144 |
|
|
|
131 |
|
|
|
468 |
|
Segment gross profit |
|
|
142 |
|
|
|
110 |
|
|
|
167 |
|
|
|
419 |
|
Segment gross profit percentage |
|
|
42.4 |
% |
|
|
43.2 |
% |
|
|
56.2 |
% |
|
|
47.3 |
% |
Reconciliation to income before income taxes |
|
|
|
|
|
|
|
|
|
|
|
|
Operating expenses: |
|
|
|
|
|
|
|
|
|
|
|
|
Research and development |
|
|
|
|
|
|
|
|
|
|
|
66 |
|
Selling, general and administrative |
|
|
|
|
|
|
|
|
|
|
|
161 |
|
Acquisition and integration costs |
|
|
|
|
|
|
|
|
|
|
|
2 |
|
Restructuring and other |
|
|
|
|
|
|
|
|
|
|
|
2 |
|
Amortization of intangible assets |
|
|
|
|
|
|
|
|
|
|
|
61 |
|
Income from operations |
|
|
|
|
|
|
|
|
|
|
|
127 |
|
Interest income |
|
|
|
|
|
|
|
|
|
|
|
(5 |
) |
Interest expense |
|
|
|
|
|
|
|
|
|
|
|
79 |
|
Loss on extinguishment of debt |
|
|
|
|
|
|
|
|
|
|
|
38 |
|
Other (income) expense, net |
|
|
|
|
|
|
|
|
|
|
|
(7 |
) |
Income before income taxes |
|
|
|
|
|
|
|
|
|
|
$ |
22 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Six Months Ended June 30, 2025 |
|
|
|
VSD |
|
|
PSD |
|
|
MSD |
|
|
Total |
|
Product |
|
$ |
652 |
|
|
$ |
430 |
|
|
$ |
586 |
|
|
$ |
1,668 |
|
Services |
|
|
141 |
|
|
|
77 |
|
|
|
24 |
|
|
|
242 |
|
Revenues by segment |
|
|
793 |
|
|
|
507 |
|
|
|
610 |
|
|
|
1,910 |
|
Total cost of revenues (exclusive of amortization shown separately below)(1) |
|
|
440 |
|
|
|
288 |
|
|
|
280 |
|
|
|
1,008 |
|
Segment gross profit |
|
|
353 |
|
|
|
219 |
|
|
|
330 |
|
|
|
902 |
|
Segment gross profit percentage |
|
|
44.5 |
% |
|
|
43.3 |
% |
|
|
54.2 |
% |
|
|
47.2 |
% |
Reconciliation to income before income taxes |
|
|
|
|
|
|
|
|
|
|
|
|
Operating expenses: |
|
|
|
|
|
|
|
|
|
|
|
|
Research and development |
|
|
|
|
|
|
|
|
|
|
|
145 |
|
Selling, general and administrative |
|
|
|
|
|
|
|
|
|
|
|
361 |
|
Restructuring and other |
|
|
|
|
|
|
|
|
|
|
|
21 |
|
Fees and expenses related to amendments to the Term Loan Facility |
|
|
|
|
|
|
|
|
|
|
|
2 |
|
Amortization of intangible assets |
|
|
|
|
|
|
|
|
|
|
|
122 |
|
Unallocated corporate expenses |
|
|
|
|
|
|
|
|
|
|
|
5 |
|
Income from operations |
|
|
|
|
|
|
|
|
|
|
|
246 |
|
Interest income |
|
|
|
|
|
|
|
|
|
|
|
(7 |
) |
Interest expense |
|
|
|
|
|
|
|
|
|
|
|
108 |
|
Loss on extinguishment of debt |
|
|
|
|
|
|
|
|
|
|
|
5 |
|
Other expense (income), net |
|
|
|
|
|
|
|
|
|
|
|
9 |
|
Income before income taxes |
|
|
|
|
|
|
|
|
|
|
$ |
131 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Six Months Ended June 30, 2024 |
|
|
|
VSD |
|
|
PSD |
|
|
MSD |
|
|
Total |
|
Product |
|
$ |
550 |
|
|
$ |
424 |
|
|
$ |
550 |
|
|
$ |
1,524 |
|
Services |
|
|
118 |
|
|
|
83 |
|
|
|
30 |
|
|
|
231 |
|
Revenues by segment |
|
|
668 |
|
|
|
507 |
|
|
|
580 |
|
|
|
1,755 |
|
Total cost of revenues (exclusive of amortization shown separately below)(1) |
|
|
381 |
|
|
|
280 |
|
|
|
256 |
|
|
|
917 |
|
Segment gross profit |
|
|
287 |
|
|
|
227 |
|
|
|
324 |
|
|
|
838 |
|
Segment gross profit percentage |
|
|
43.0 |
% |
|
|
44.8 |
% |
|
|
55.9 |
% |
|
|
47.5 |
% |
Reconciliation to income before income taxes |
|
|
|
|
|
|
|
|
|
|
|
|
Operating expenses: |
|
|
|
|
|
|
|
|
|
|
|
|
Research and development |
|
|
|
|
|
|
|
|
|
|
|
136 |
|
Selling, general and administrative |
|
|
|
|
|
|
|
|
|
|
|
331 |
|
Acquisition and integration costs |
|
|
|
|
|
|
|
|
|
|
|
3 |
|
Restructuring and other |
|
|
|
|
|
|
|
|
|
|
|
5 |
|
Fees and expenses related to amendments to the Term Loan Facility |
|
|
|
|
|
|
|
|
|
|
|
3 |
|
Amortization of intangible assets |
|
|
|
|
|
|
|
|
|
|
|
123 |
|
Unallocated corporate expenses |
|
|
|
|
|
|
|
|
|
|
|
4 |
|
Income from operations |
|
|
|
|
|
|
|
|
|
|
|
233 |
|
Interest income |
|
|
|
|
|
|
|
|
|
|
|
(11 |
) |
Interest expense |
|
|
|
|
|
|
|
|
|
|
|
166 |
|
Loss on extinguishment of debt |
|
|
|
|
|
|
|
|
|
|
|
47 |
|
Other (income) expense, net |
|
|
|
|
|
|
|
|
|
|
|
(10 |
) |
Income before income taxes |
|
|
|
|
|
|
|
|
|
|
$ |
41 |
|
(1)The significant expense category and amount align with the segment-level information that is regularly provided to the CODM.
|
Schedule of Capital Expenditures, Depreciation and Amortization Expense of Intangible Assets by Reportable Segment |
The following table sets forth capital expenditures by reportable segment:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended June 30, |
|
|
Six Months Ended June 30, |
|
|
|
2025 |
|
|
2024 |
|
|
2025 |
|
|
2024 |
|
VSD |
|
$ |
19 |
|
|
$ |
5 |
|
|
$ |
27 |
|
|
$ |
11 |
|
PSD |
|
|
4 |
|
|
|
12 |
|
|
|
7 |
|
|
|
20 |
|
MSD |
|
|
6 |
|
|
|
9 |
|
|
|
13 |
|
|
|
14 |
|
Total capital expenditures |
|
$ |
29 |
|
|
$ |
26 |
|
|
$ |
47 |
|
|
$ |
45 |
|
The following table sets forth depreciation and amortization by reportable segment:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended June 30, |
|
|
Six Months Ended June 30, |
|
|
|
2025 |
|
|
2024 |
|
|
2025 |
|
|
2024 |
|
VSD |
|
$ |
11 |
|
|
$ |
11 |
|
|
$ |
22 |
|
|
$ |
23 |
|
PSD |
|
|
13 |
|
|
|
12 |
|
|
|
25 |
|
|
|
25 |
|
MSD |
|
|
63 |
|
|
|
63 |
|
|
|
125 |
|
|
|
127 |
|
Total depreciation and amortization |
|
$ |
87 |
|
|
$ |
86 |
|
|
$ |
172 |
|
|
$ |
175 |
|
|
Segment Assets by Reportable Segment |
The following tables set forth segment assets by reportable segment:
|
|
|
|
|
|
|
|
|
|
|
|
|
June 30, 2025 |
|
Accounts receivable, net |
|
|
Inventories |
|
|
Total |
|
VSD |
|
$ |
212 |
|
|
$ |
500 |
|
|
$ |
712 |
|
PSD |
|
|
172 |
|
|
|
262 |
|
|
|
434 |
|
MSD |
|
|
265 |
|
|
|
156 |
|
|
|
421 |
|
Total segment assets |
|
$ |
649 |
|
|
$ |
918 |
|
|
$ |
1,567 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
December 31, 2024 |
|
Accounts receivable, net |
|
|
Inventories |
|
|
Total |
|
VSD |
|
$ |
200 |
|
|
$ |
488 |
|
|
$ |
688 |
|
PSD |
|
|
168 |
|
|
|
260 |
|
|
|
428 |
|
MSD |
|
|
247 |
|
|
|
145 |
|
|
|
392 |
|
Total segment assets |
|
$ |
615 |
|
|
$ |
893 |
|
|
$ |
1,508 |
|
|
Reconciles Total Segment Assets to Total Assets |
The following table reconciles total segment assets to total assets:
|
|
|
|
|
|
|
|
|
|
|
June 30, 2025 |
|
|
December 31, 2024 |
|
Total segment assets |
|
$ |
1,567 |
|
|
$ |
1,508 |
|
Cash and cash equivalents |
|
|
674 |
|
|
|
714 |
|
Other current assets |
|
|
243 |
|
|
|
252 |
|
Property, plant and equipment, net |
|
|
801 |
|
|
|
771 |
|
Right-of-use assets |
|
|
283 |
|
|
|
238 |
|
Goodwill and intangible assets, net |
|
|
4,837 |
|
|
|
4,751 |
|
Other assets |
|
|
421 |
|
|
|
356 |
|
Total assets |
|
$ |
8,826 |
|
|
$ |
8,590 |
|
|
Schedule of Net Revenues and Long-Lived Assets by Geographic Regions |
Intercompany sales between geographic areas are at tax transfer prices and have been eliminated from consolidated revenues.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended June 30, |
|
|
Six Months Ended June 30, |
|
Net revenues: |
|
2025 |
|
|
2024 |
|
|
2025 |
|
|
2024 |
|
United States |
|
$ |
187 |
|
|
$ |
202 |
|
|
$ |
364 |
|
|
$ |
421 |
|
China |
|
|
219 |
|
|
|
199 |
|
|
|
438 |
|
|
|
369 |
|
South Korea |
|
|
122 |
|
|
|
82 |
|
|
|
225 |
|
|
|
170 |
|
Singapore |
|
|
72 |
|
|
|
55 |
|
|
|
135 |
|
|
|
111 |
|
Taiwan |
|
|
66 |
|
|
|
62 |
|
|
|
126 |
|
|
|
110 |
|
Japan |
|
|
59 |
|
|
|
55 |
|
|
|
127 |
|
|
|
112 |
|
Other |
|
|
248 |
|
|
|
232 |
|
|
|
495 |
|
|
|
462 |
|
|
|
$ |
973 |
|
|
$ |
887 |
|
|
$ |
1,910 |
|
|
$ |
1,755 |
|
|