Business Segment and Geographic Information (Tables)
|
9 Months Ended |
Sep. 30, 2024 |
| Segment Reporting [Abstract] |
|
| Net Revenues, Assets and Goodwill by Reportable Segment |
The following table sets forth net revenues by reportable segment:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended September 30, |
|
|
Nine Months Ended September 30, |
|
|
|
2024 |
|
|
2023 |
|
|
2024 |
|
|
2023 |
|
VSD |
|
$ |
345 |
|
|
$ |
354 |
|
|
$ |
1,012 |
|
|
$ |
1,092 |
|
PSD |
|
|
251 |
|
|
|
267 |
|
|
|
759 |
|
|
|
724 |
|
MSD |
|
|
300 |
|
|
|
311 |
|
|
|
881 |
|
|
|
914 |
|
|
|
$ |
896 |
|
|
$ |
932 |
|
|
$ |
2,652 |
|
|
$ |
2,730 |
|
The following table sets forth segment assets by reportable segment:
|
|
|
|
|
|
|
|
|
|
|
|
|
September 30, 2024 |
|
Accounts receivable, net |
|
|
Inventories |
|
|
Total |
|
VSD |
|
$ |
180 |
|
|
$ |
510 |
|
|
$ |
690 |
|
PSD |
|
|
169 |
|
|
|
267 |
|
|
|
436 |
|
MSD |
|
|
260 |
|
|
|
163 |
|
|
|
423 |
|
Total segment assets |
|
$ |
609 |
|
|
$ |
940 |
|
|
$ |
1,549 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
December 31, 2023 |
|
Accounts receivable, net |
|
|
Inventories |
|
|
Total |
|
VSD |
|
$ |
181 |
|
|
$ |
553 |
|
|
$ |
734 |
|
PSD |
|
|
171 |
|
|
|
283 |
|
|
|
454 |
|
MSD |
|
|
251 |
|
|
|
155 |
|
|
|
406 |
|
Total segment assets |
|
$ |
603 |
|
|
$ |
991 |
|
|
$ |
1,594 |
|
Goodwill associated with each of the Company’s reportable segments is as follows:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
VSD |
|
|
PSD |
|
|
MSD |
|
|
Total |
|
Reportable segment: |
|
|
|
|
|
|
|
|
|
|
|
|
Gross goodwill, at December 31, 2023 |
|
$ |
359 |
|
|
$ |
1,007 |
|
|
$ |
3,021 |
|
|
$ |
4,387 |
|
Foreign currency translation |
|
|
(1 |
) |
|
|
2 |
|
|
|
12 |
|
|
|
13 |
|
Gross goodwill, at September 30, 2024 |
|
|
358 |
|
|
|
1,009 |
|
|
|
3,033 |
|
|
|
4,400 |
|
Accumulated goodwill impairment, at December 31, 2023 and September 30, 2024 |
|
|
(141 |
) |
|
|
(390 |
) |
|
|
(1,302 |
) |
|
|
(1,833 |
) |
Goodwill, net of accumulated impairment and foreign currency translation, at September 30, 2024 |
|
$ |
217 |
|
|
$ |
619 |
|
|
$ |
1,731 |
|
|
$ |
2,567 |
|
|
| Schedule of Reconciles Gross Profit By Reportable Segment To Net Income (Loss) |
The following table reconciles gross profit by reportable segment to net income (loss):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended September 30, |
|
|
Nine Months Ended September 30, |
|
|
|
2024 |
|
|
2023 |
|
|
2024 |
|
|
2023 |
|
Gross profit by reportable segment: |
|
|
|
|
|
|
|
|
|
|
|
|
VSD |
|
$ |
148 |
|
|
$ |
148 |
|
|
$ |
431 |
|
|
$ |
456 |
|
PSD |
|
|
113 |
|
|
|
110 |
|
|
|
341 |
|
|
|
310 |
|
MSD |
|
|
171 |
|
|
|
168 |
|
|
|
495 |
|
|
|
465 |
|
Total gross profit by reportable segment |
|
|
432 |
|
|
|
426 |
|
|
|
1,267 |
|
|
|
1,231 |
|
Operating expenses: |
|
|
|
|
|
|
|
|
|
|
|
|
Research and development |
|
|
70 |
|
|
|
71 |
|
|
|
206 |
|
|
|
218 |
|
Selling, general and administrative |
|
|
167 |
|
|
|
167 |
|
|
|
498 |
|
|
|
514 |
|
Acquisition and integration costs |
|
|
3 |
|
|
|
3 |
|
|
|
6 |
|
|
|
14 |
|
Restructuring and other |
|
|
1 |
|
|
|
1 |
|
|
|
6 |
|
|
|
13 |
|
Fees and expenses related to amendments to the Term Loan Facility |
|
|
2 |
|
|
|
— |
|
|
|
5 |
|
|
|
— |
|
Amortization of intangible assets |
|
|
61 |
|
|
|
68 |
|
|
|
184 |
|
|
|
225 |
|
Goodwill and intangible asset impairments |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
1,827 |
|
Gain on sale of long-lived assets |
|
|
— |
|
|
|
(2 |
) |
|
|
— |
|
|
|
(2 |
) |
Income (loss) from operations |
|
|
128 |
|
|
|
118 |
|
|
|
362 |
|
|
|
(1,578 |
) |
Interest income |
|
|
(6 |
) |
|
|
(4 |
) |
|
|
(17 |
) |
|
|
(10 |
) |
Interest expense |
|
|
64 |
|
|
|
93 |
|
|
|
230 |
|
|
|
266 |
|
Loss on extinguishment of debt |
|
|
5 |
|
|
|
— |
|
|
|
52 |
|
|
|
— |
|
Other expense (income), net |
|
|
5 |
|
|
|
7 |
|
|
|
(3 |
) |
|
|
14 |
|
Income (loss) before income taxes |
|
|
60 |
|
|
|
22 |
|
|
|
100 |
|
|
|
(1,848 |
) |
(Benefit) provision for income taxes |
|
|
(2 |
) |
|
|
(17 |
) |
|
|
1 |
|
|
|
(76 |
) |
Net income (loss) |
|
$ |
62 |
|
|
$ |
39 |
|
|
$ |
99 |
|
|
$ |
(1,772 |
) |
|
| Reconciles Total Segment Assets to Total Assets |
The following table reconciles total segment assets to total assets:
|
|
|
|
|
|
|
|
|
|
|
September 30, 2024 |
|
|
December 31, 2023 |
|
Total segment assets |
|
$ |
1,549 |
|
|
$ |
1,594 |
|
Cash and cash equivalents |
|
|
861 |
|
|
|
875 |
|
Other current assets |
|
|
258 |
|
|
|
227 |
|
Property, plant and equipment, net |
|
|
770 |
|
|
|
784 |
|
Right-of-use assets, net |
|
|
247 |
|
|
|
225 |
|
Goodwill and intangible assets, net |
|
|
5,010 |
|
|
|
5,173 |
|
Other assets |
|
|
328 |
|
|
|
240 |
|
Total assets |
|
$ |
9,023 |
|
|
$ |
9,118 |
|
Goodwill associated with each of the Company’s reportable segments is as follows:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
VSD |
|
|
PSD |
|
|
MSD |
|
|
Total |
|
Reportable segment: |
|
|
|
|
|
|
|
|
|
|
|
|
Gross goodwill, at December 31, 2023 |
|
$ |
359 |
|
|
$ |
1,007 |
|
|
$ |
3,021 |
|
|
$ |
4,387 |
|
Foreign currency translation |
|
|
(1 |
) |
|
|
2 |
|
|
|
12 |
|
|
|
13 |
|
Gross goodwill, at September 30, 2024 |
|
|
358 |
|
|
|
1,009 |
|
|
|
3,033 |
|
|
|
4,400 |
|
Accumulated goodwill impairment, at December 31, 2023 and September 30, 2024 |
|
|
(141 |
) |
|
|
(390 |
) |
|
|
(1,302 |
) |
|
|
(1,833 |
) |
Goodwill, net of accumulated impairment and foreign currency translation, at September 30, 2024 |
|
$ |
217 |
|
|
$ |
619 |
|
|
$ |
1,731 |
|
|
$ |
2,567 |
|
|
| 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 net revenues.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended September 30, |
|
|
Nine Months Ended September 30, |
|
Net revenues: |
|
2024 |
|
|
2023 |
|
|
2024 |
|
|
2023 |
|
United States |
|
$ |
194 |
|
|
$ |
236 |
|
|
$ |
615 |
|
|
$ |
688 |
|
China |
|
|
192 |
|
|
|
192 |
|
|
|
561 |
|
|
|
552 |
|
South Korea |
|
|
89 |
|
|
|
93 |
|
|
|
260 |
|
|
|
262 |
|
Taiwan |
|
|
66 |
|
|
|
67 |
|
|
|
176 |
|
|
|
195 |
|
Japan |
|
|
65 |
|
|
|
68 |
|
|
|
177 |
|
|
|
208 |
|
Singapore |
|
|
60 |
|
|
|
52 |
|
|
|
171 |
|
|
|
176 |
|
Other |
|
|
230 |
|
|
|
224 |
|
|
|
692 |
|
|
|
649 |
|
|
|
$ |
896 |
|
|
$ |
932 |
|
|
$ |
2,652 |
|
|
$ |
2,730 |
|
|
|
|
|
|
|
|
|
|
Long-lived assets: |
|
September 30, 2024 |
|
|
December 31, 2023 |
|
United States |
|
$ |
414 |
|
|
$ |
459 |
|
China |
|
|
168 |
|
|
|
163 |
|
Germany |
|
|
138 |
|
|
|
149 |
|
Other |
|
|
350 |
|
|
|
326 |
|
|
|
$ |
1,070 |
|
|
$ |
1,097 |
|
|