05/19/2026 | Press release | Distributed by Public on 05/19/2026 04:59
| Table of Contents | Page | ||||
| Report of Independent Auditors | 5 | ||||
| Combined Financial Statements as of and for the years ended December 31, 2025 and 2024 | |||||
| Statement of Assets Acquired and Liabilities Assumed | 7 | ||||
| Statement of Revenue and Direct Expenses | 8 | ||||
| Notes to Combined Financial Statements | 9 | ||||
|
|
|
|
2025
|
|
|
2024
|
||||||||||||||
|
ASSETS ACQUIRED
|
|
|
|
|
|
|
||||||||||||||
|
Inventory, net
|
|
|
$ 5,134
|
|
|
$ 3,945
|
||||||||||||||
|
Total current assets
|
|
|
5,134
|
|
|
3,945
|
||||||||||||||
|
Property, plant, and equipment, net
|
|
|
4,917
|
|
|
4,523
|
||||||||||||||
|
Right-of-use asset, net
|
|
|
1,407
|
|
|
1,546
|
||||||||||||||
|
Goodwill
|
|
|
382,299
|
|
|
382,299
|
||||||||||||||
|
Intangible assets, net
|
|
|
58,427
|
|
|
104,082
|
||||||||||||||
|
Total non-current assets
|
|
|
447,050
|
|
|
492,450
|
||||||||||||||
|
TOTAL ASSETS ACQUIRED
|
|
|
$ 452,184
|
|
|
$ 496,395
|
||||||||||||||
|
|
|
|
|
|
|
|
||||||||||||||
|
LIABILITIES ASSUMED
|
|
|
|
|
|
|
||||||||||||||
|
Warranty and return liabilities
|
|
|
$ 1,177
|
|
|
$ 1,112
|
||||||||||||||
|
Lease liability - current
|
|
|
229
|
|
|
218
|
||||||||||||||
|
Total current liabilities
|
|
|
1,406
|
|
|
1,330
|
||||||||||||||
|
Lease liability - non-current
|
|
|
1,302
|
|
|
1,430
|
||||||||||||||
|
Total non-current liabilities
|
|
|
1,302
|
|
|
1,430
|
||||||||||||||
|
TOTAL LIABILITIES ASSUMED
|
|
|
2,708
|
|
|
2,760
|
||||||||||||||
|
NET ASSETS ACQUIRED
|
|
|
$ 449,476
|
|
|
$ 493,635
|
||||||||||||||
|
|
|
|
2025
|
|
|
2024
|
||||||||||||||
|
Product revenue
|
|
|
$ 207,744
|
|
|
$ 201,414
|
||||||||||||||
|
Direct expenses:
|
|
|
|
|
|
|
||||||||||||||
|
Cost of sales (exclusive of amortization shown separately below)
|
|
|
50,461
|
|
|
51,413
|
||||||||||||||
|
Selling, general and administrative (exclusive of amortization shown separately below)
|
|
|
6,124
|
|
|
6,011
|
||||||||||||||
|
Research and development (exclusive of amortization shown separately below)
|
|
|
29,347
|
|
|
27,799
|
||||||||||||||
|
Amortization of intangible assets
|
|
|
45,659
|
|
|
45,648
|
||||||||||||||
|
Total direct expenses
|
|
|
131,591
|
|
|
130,871
|
||||||||||||||
|
Product revenue less direct expenses
|
|
|
$ 76,153
|
|
|
$ 70,543
|
||||||||||||||
|
Machinery and equipment
|
2 to 10 years
|
||||
|
Tools, furniture and fixtures
|
2 to 5 years
|
||||
|
|
2025
|
2024
|
||||||
|
Finished goods
|
$ | 5,134 | $ | 3,945 | ||||
|
|
2025
|
2024
|
||||||
|
Machinery and equipment
|
$ | 19,619 | $ | 17,949 | ||||
|
Tools, furniture and fixtures
|
4,614 | 3,934 | ||||||
|
|
24,233 | 21,883 | ||||||
|
Less: Accumulated depreciation
|
(19,316) | (17,360) | ||||||
|
Total property, plant, and equipment, net
|
$ | 4,917 | $ | 4,523 | ||||
|
|
2025
|
2024
|
||||||
|
Right-of-use asset
|
$ | 1,407 | $ | 1,546 | ||||
|
Lease liability - current
|
229 | 218 | ||||||
|
Lease liability - non-current
|
1,302 | 1,430 | ||||||
|
Total operating lease liability
|
$ | 1,531 | $ | 1,648 | ||||
|
|
|
|
||||||
|
Discount rate
|
1.6%
|
1.6%
|
||||||
|
|
2025
|
||||
|
2026
|
$ | 229 | |||
|
2027
|
241 | ||||
|
2028
|
250 | ||||
|
2029
|
250 | ||||
|
2030
|
261 | ||||
|
Thereafter
|
384 | ||||
|
Total minimum lease payments
|
$ | 1,615 | |||
|
Less: amount of lease payments representing interest
|
(84) | ||||
|
Present value of future minimum lease payments
|
$ | 1,531 | |||
|
Less: Lease liability - current
|
(229) | ||||
|
Lease liability - non-current
|
$ | 1,302 | |||
| 2024 | |||||
| 2025 | $ | 218 | |||
| 2026 | 218 | ||||
| 2027 | 229 | ||||
| 2028 | 238 | ||||
| 2029 | 238 | ||||
| Thereafter | 613 | ||||
| Total minimum lease payments | $ | 1,754 | |||
| Less: amount of lease payments representing interest | (106) | ||||
| Present value of future minimum lease payments | $ | 1,648 | |||
| Less: Lease liability - current | (218) | ||||
| Lease liability - non-current | $ | 1,430 | |||
|
Goodwill
|
Intangible asset - Developed Technology
|
Intangible asset - Software
|
Intangible asset - Total
|
|||||||||||
|
Balances as of January 1, 2024
|
$ | 382,299 | $ | 365,000 | $ | 218 | $ | 365,218 | ||||||
| Additions | - | - | 95 | 95 | ||||||||||
|
Balances as of December 31, 2024
|
382,299 | 365,000 | 313 | 365,313 | ||||||||||
| Additions | - | - | 4 | 4 | ||||||||||
|
Balances as of December 31, 2025
|
$ | 382,299 | $ | 365,000 | $ | 317 | $ | 365,317 | ||||||
|
Goodwill
|
Intangible asset - Developed Technology
|
Intangible asset - Software
|
Intangible asset - Total
|
|||||||||||
|
Balances as of January 1, 2024
|
$ | - | $ | (215,365) | $ | (218) | $ | (215,583) | ||||||
| Amortization | - | (45,625) | (23) | (45,648) | ||||||||||
|
Balances as of December 31, 2024
|
- | (260,990) | (241) | (261,231) | ||||||||||
| Amortization | - | (45,625) | (34) | (45,659) | ||||||||||
|
Balances as of December 31, 2025
|
$ | - | $ | (306,615) | $ | (275) | $ | (306,890) | ||||||
|
Goodwill
|
Intangible asset - Developed Technology
|
Intangible asset - Software
|
Intangible asset - Total
|
|||||||||||
|
Balances as of January 1, 2024
|
$ | 382,299 | $ | 149,635 | $ | - | $ | 149,635 | ||||||
|
Balances as of December 31, 2024
|
382,299 | 104,010 | 72 | 104,082 | ||||||||||
|
Balances as of December 31, 2025
|
$ | 382,299 | $ | 58,385 | $ | 42 | $ | 58,427 | ||||||
|
|
Amortization expense
|
||||
|
2026
|
$ | 45,658 | |||
|
2027
|
12,457 | ||||
|
2028
|
312 | ||||
|
|
$ | 58,427 | |||
|
|
2025
|
|
2024
|
||||||||
|
Taiwan
|
$ | 95,783 |
|
$ | 72,912 | ||||||
|
China
|
40,958 |
|
45,649 | ||||||||
|
Singapore
|
28,584 |
|
30,322 | ||||||||
|
The United States of America
|
22,304 |
|
31,134 | ||||||||
|
Others
|
20,115 |
|
21,397 | ||||||||
|
Total revenue
|
$ | 207,744 |
|
$ | 201,414 | ||||||
|
|
2025
|
|
2024
|
||||||||
|
Products transferred at point in time
|
$ | 207,744 |
|
$ | 201,414 | ||||||
|
Total revenue
|
$ | 207,744 |
|
$ | 201,414 | ||||||
|
|
2025
|
|
2024
|
||||||||
|
Distributors:
|
|
|
|
||||||||
|
WT Microelectronics Co., Ltd.
|
47.6%
|
|
41.6%
|
||||||||
|
Macnica, Inc., Ltd.
|
20.1%
|
|
20.6%
|
||||||||
|
Avnet, Inc.
|
11.9%
|
|
12.6%
|
||||||||
|
2025
|
|
2024
|
|||||||||
|
Personnel expenses
|
$ | 4,467 |
|
$ | 4,206 | ||||||
|
Depreciation
|
838 |
|
687 | ||||||||
|
Retirement benefit expenses
|
77 |
|
68 | ||||||||
|
Other
|
742 |
|
1,050 | ||||||||
|
Total selling, general and administrative
|
$ | 6,124 |
|
$ | 6,011 | ||||||
|
2025
|
|
2024
|
|||||||||
|
Research and development
|
$ | 3,971 |
|
$ | 1,856 | ||||||
|
Selling, general and administrative
|
3,807 |
|
3,772 | ||||||||
|
Total
|
$ | 7,778 |
|
$ | 5,628 | ||||||