| Schedule of Segment Reporting Information, by Segment |
Summarized financial information for the Company’s reportable segments is shown in the following tables, including significant segment expenses that are regularly reviewed by the CODM.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended September 27, 2025 |
|
Direct selling |
|
Hiya direct-to-consumer |
|
Other |
|
Total |
Net sales (1)
|
$ |
175,825 |
|
|
$ |
30,846 |
|
|
$ |
6,999 |
|
|
$ |
213,670 |
|
| Less: |
|
|
|
|
|
|
|
| Cost of sales |
33,102 |
|
|
10,978 |
|
|
4,735 |
|
|
48,815 |
|
| Brand Partner incentives |
77,552 |
|
|
— |
|
|
132 |
|
|
77,684 |
|
Selling, general and administrative (2)
|
62,672 |
|
|
20,504 |
|
|
2,771 |
|
|
85,947 |
|
| Segment earnings (loss) from operations |
$ |
2,499 |
|
|
$ |
(636) |
|
|
$ |
(639) |
|
|
$ |
1,224 |
|
|
|
|
|
|
|
|
|
| Reconciliation of segment earnings from operations |
|
|
|
|
|
|
|
| Interest income |
|
|
|
|
|
|
578 |
|
| Interest expense |
|
|
|
|
|
|
(49) |
|
| Other, net |
|
|
|
|
|
|
41 |
|
| Earnings before income taxes |
|
|
|
|
|
|
$ |
1,794 |
|
______________________________
(1)The direct selling segment excludes $4,536 of intersegment net sales.
(2)Includes amortization of acquired intangible assets of $4,461 and $337 for the Hiya segment and other category, respectively.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended September 28, 2024 |
|
Direct selling |
|
|
|
Other |
|
Total |
Net sales (1)
|
$ |
198,467 |
|
|
|
|
$ |
1,754 |
|
|
$ |
200,221 |
|
| Less: |
|
|
|
|
|
|
|
| Cost of sales |
38,286 |
|
|
|
|
971 |
|
|
39,257 |
|
| Brand Partner incentives |
83,999 |
|
|
|
|
69 |
|
|
84,068 |
|
Selling, general and administrative (2)
|
59,419 |
|
|
|
|
1,876 |
|
|
61,295 |
|
| Segment earnings (loss) from operations |
$ |
16,763 |
|
|
|
|
$ |
(1,162) |
|
|
$ |
15,601 |
|
|
|
|
|
|
|
|
|
| Reconciliation of segment earnings from operations |
|
|
|
|
|
|
|
| Interest income |
|
|
|
|
|
|
3,142 |
|
| Interest expense |
|
|
|
|
|
|
(49) |
|
| Other, net |
|
|
|
|
|
|
(86) |
|
| Earnings before income taxes |
|
|
|
|
|
|
$ |
18,608 |
|
______________________________
(1)The direct selling segment excludes $585 of intersegment net sales.
(2)Includes amortization of acquired intangible assets of $230 for the other category.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Nine Months Ended September 27, 2025 |
|
Direct selling |
|
Hiya direct-to-consumer |
|
Other |
|
Total |
Net sales (1)
|
$ |
585,404 |
|
|
$ |
101,866 |
|
|
$ |
11,787 |
|
|
$ |
699,057 |
|
| Less: |
|
|
|
|
|
|
|
| Cost of sales |
106,576 |
|
|
37,372 |
|
|
7,496 |
|
|
151,444 |
|
| Brand Partner incentives |
254,321 |
|
|
— |
|
|
388 |
|
|
254,709 |
|
Selling, general and administrative (2)
|
190,647 |
|
|
61,937 |
|
|
6,707 |
|
|
259,291 |
|
| Segment earnings (loss) from operations |
$ |
33,860 |
|
|
$ |
2,557 |
|
|
$ |
(2,804) |
|
|
$ |
33,613 |
|
|
|
|
|
|
|
|
|
| Reconciliation of segment earnings from operations |
|
|
|
|
|
|
|
| Interest income |
|
|
|
|
|
|
1,920 |
|
| Interest expense |
|
|
|
|
|
|
(719) |
|
| Other, net |
|
|
|
|
|
|
2,536 |
|
| Earnings before income taxes |
|
|
|
|
|
|
$ |
37,350 |
|
______________________________
(1)The direct selling segment excludes $6,482 of intersegment net sales.
(2)Includes amortization of acquired intangible assets of $13,372 and $952 for the Hiya segment and other category, respectively.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Nine Months Ended September 28, 2024 |
|
Direct selling |
|
|
|
Other |
|
Total |
Net sales (1)
|
$ |
635,823 |
|
|
|
|
$ |
5,067 |
|
|
$ |
640,890 |
|
| Less: |
|
|
|
|
|
|
|
| Cost of sales |
119,999 |
|
|
|
|
2,660 |
|
|
122,659 |
|
| Brand Partner incentives |
269,795 |
|
|
|
|
402 |
|
|
270,197 |
|
Selling, general and administrative (2)
|
184,703 |
|
|
|
|
5,217 |
|
|
189,920 |
|
| Segment earnings (loss) from operations |
$ |
61,326 |
|
|
|
|
$ |
(3,212) |
|
|
$ |
58,114 |
|
|
|
|
|
|
|
|
|
| Reconciliation of segment earnings from operations |
|
|
|
|
|
|
|
| Interest income |
|
|
|
|
|
|
8,581 |
|
| Interest expense |
|
|
|
|
|
|
(152) |
|
| Other, net |
|
|
|
|
|
|
(621) |
|
| Earnings before income taxes |
|
|
|
|
|
|
$ |
65,922 |
|
______________________________
(1)The direct selling segment excludes $1,563 of intersegment net sales.
(2)Includes amortization of acquired intangible assets of $971 for the other category.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended |
|
Nine Months Ended |
|
September 27, 2025 |
|
September 28, 2024 |
|
September 27, 2025 |
|
September 28, 2024 |
| Depreciation and amortization: |
|
|
|
|
|
|
|
| Direct selling |
$ |
3,149 |
|
|
$ |
3,229 |
|
|
$ |
9,618 |
|
|
$ |
9,485 |
|
| Hiya direct-to-consumer |
4,468 |
|
|
— |
|
|
13,419 |
|
|
— |
|
| Other |
302 |
|
|
340 |
|
|
964 |
|
|
1,055 |
|
Consolidated total |
$ |
7,919 |
|
|
$ |
3,569 |
|
|
$ |
24,001 |
|
|
$ |
10,540 |
|
|
| Schedule of Revenue by Geographic Region |
Financial information, presented by geographic region is listed below:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended |
|
Nine Months Ended |
|
September 27, 2025 |
|
September 28, 2024 |
|
September 27, 2025 |
|
September 28, 2024 |
| Net sales to external customers: |
|
|
|
|
|
|
|
| Asia Pacific |
|
|
|
|
|
|
|
| Greater China |
$ |
92,571 |
|
|
$ |
102,261 |
|
|
$ |
324,488 |
|
|
$ |
345,389 |
|
| Southeast Asia Pacific |
29,178 |
|
|
37,267 |
|
|
97,785 |
|
|
108,734 |
|
| North Asia |
17,690 |
|
|
20,541 |
|
|
53,797 |
|
|
61,672 |
|
| Asia Pacific total |
139,439 |
|
|
160,069 |
|
|
476,070 |
|
|
515,795 |
|
Americas and Europe (1)
|
74,231 |
|
|
40,152 |
|
|
222,987 |
|
|
125,095 |
|
| Consolidated total |
$ |
213,670 |
|
|
$ |
200,221 |
|
|
$ |
699,057 |
|
|
$ |
640,890 |
|
______________________________
(1)Includes results of the Hiya direct-to-consumer segment.
|
| Schedule of Markets Representing Ten Percent Or More of Consolidated Net Sales and Long-Lived Assets |
The following table provides further information on markets representing ten percent or more of consolidated net sales and long-lived assets (excluding intangible assets), respectively:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended |
|
Nine Months Ended |
|
September 27, 2025 |
|
September 28, 2024 |
|
September 27, 2025 |
|
September 28, 2024 |
| Net sales: |
|
|
|
|
|
|
|
| China |
$ |
82,616 |
|
|
$ |
91,278 |
|
|
$ |
292,411 |
|
|
$ |
312,147 |
|
United States (1)
|
56,889 |
|
|
21,463 |
|
|
168,894 |
|
|
65,267 |
|
| South Korea |
17,247 |
|
|
20,077 |
|
|
52,451 |
|
|
60,339 |
|
______________________________
(1)Includes results of the Hiya direct-to-consumer segment.
|
|
|
|
|
|
|
|
|
|
|
|
|
As of |
|
September 27, 2025 |
|
December 28, 2024 |
| Long-lived assets: |
|
|
|
| United States |
$ |
79,342 |
|
|
$ |
81,459 |
|
|
China
|
29,520 |
|
|
29,304 |
|
|