false000180369600018036962025-02-182025-02-18

 

 

UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

WASHINGTON, D.C. 20549

 

FORM 8-K

 

CURRENT REPORT

PURSUANT TO SECTION 13 OR 15(d)

OF THE SECURITIES EXCHANGE ACT OF 1934

Date of report (Date of earliest event reported): February 18, 2025

 

ADEIA INC.

(Exact name of Registrant as Specified in its Charter)

 

Delaware

001-39304

84-4734590

(State or Other Jurisdiction

of Incorporation)

(Commission

File Number)

(I.R.S. Employer

Identification No.)

3025 Orchard Parkway

San Jose, California 95134

(Address of Principal Executive Offices, including Zip Code)

(408) 473-2500

(Registrant’s telephone number, including area code)

 

Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions:

Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425)

Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12)

Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b))

Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c))

Securities registered pursuant to Section 12(b) of the Act:

 

Title of each class

Trading

Symbol(s)

Name of each exchange on which registered

Common Stock (par value $0.001 per share)

ADEA

Nasdaq Global Select Market

Indicate by check mark whether the registrant is an emerging growth company as defined in Rule 405 of the Securities Act of 1933 (§230.405 of this chapter) or Rule 12b-2 of the Securities Exchange Act of 1934 (§240.12b-2 of this chapter).

Emerging growth company

If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act.

 

 

 


Item 2.02 Results of Operations and Financial Condition.

On February 18, 2025, Adeia Inc. (the “Company” or “Adeia”) announced its financial results for the fourth quarter and full year ended December 31, 2024. A copy of the Company’s press release announcing these financial results and other information regarding its financial condition is attached hereto as Exhibit 99.1 to this Form 8-K.

The information in Item 2.02 of this report, including Exhibit 99.1, shall not be deemed “filed” for purposes of Section 18 of the Securities Exchange Act of 1934, as amended (the “Exchange Act”), or otherwise subject to the liabilities under that Section and shall not be deemed to be incorporated by reference into any filing of the Company under the Securities Act of 1933, as amended, or the Exchange Act.

Item 9.01 Financial Statements and Exhibits.

(d) Exhibits.

Exhibit No.

 

Description

 

 

 

99.1

 

Press Release dated February 18, 2025

 

 

 

104

 

Cover Page Interactive Data File (embedded within the Inline XBRL document).

 


SIGNATURES

Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned hereunto duly authorized.

Date: February 18, 2025

 

ADEIA INC.

 

 

 

 

 

 

 

 

By:

/s/ Keith A. Jones

 

 

Name:

Keith A. Jones

 

 

 

 

 

 

 

 

Title:

Chief Financial Officer

 


 

 

Exhibit 99.1

FOR IMMEDIATE RELEASE

img89383942_0.jpg

 

ADEIA ANNOUNCES FOURTH QUARTER AND FULL YEAR 2024 FINANCIAL RESULTS

 

Achieved record post-separation revenue and cash from operations in the fourth quarter

Signed 10 deals in the fourth quarter and 32 during the year

Paid down $50 million of debt and repurchased $20 million of common stock in the fourth quarter

SAN JOSE, Calif. – February 18, 2025 – Adeia Inc. (Nasdaq: ADEA) (the “Company” or “Adeia”) today announced financial results for the fourth quarter and full year ended December 31, 2024.

“Our fourth quarter results showed the evolution of our business model as we continued to grow and expand into our target growth markets. During the quarter, we signed 10 deals across multiple verticals, bringing the total deals for the year to 32. We are very pleased with our deal execution closing out the year with 4 new customer agreements, including important new strategic deals with Amazon, Canon and with a luxury retailer e-commerce customer. These new deals further expand and diversify our customer base. In addition, we continued our strong track record of renewal agreements with Roku and Sharp in the consumer electronics market,” said Paul E. Davis, chief executive officer of Adeia. “Our record post-separation revenue and operating cash flows, and our best-in-class operating margin of 67%, were driven by our strong deal momentum in the fourth quarter. We also executed on our balanced capital allocation approach in the quarter, making accelerated debt payments of $50.0 million, repurchasing $20.0 million of our common stock, acquiring strategic patent assets and maintaining our dividend program.”

“In 2024 we grew our total patent portfolio by an impressive 12% year over year, ending with over 12,000 total patent assets at year-end,” continued Davis. “The growth in our patent portfolio was fueled by our internal R&D efforts focused on innovations for generative AI, disruptive technologies targeted towards our adjacent media markets, and emerging technologies for the semiconductor industry. Our R&D teams are dedicated to solving the critical future needs of the semiconductor and media markets, and this continues to drive both new deal wins and renewals with our existing customers. I’m encouraged by the progress we’ve made in our business in 2024 including the expansion of our pipeline of new opportunities. In the coming year, we plan to add new customers in our target growth markets while maintaining our high renewal rate in our core markets. Our strong operational execution and financial performance over the past year provide a solid foundation for growth in 2025.”

Fourth Quarter Financial Highlights

Revenue was $119.2 million as compared to $86.1 million in the third quarter of 2024
GAAP diluted earnings per share (EPS) was $0.32 and non-GAAP diluted EPS was $0.47
GAAP net income was $36.0 million and adjusted EBITDA was $80.3 million
Cash flows from operations was $107.5 million
Paid down $50.0 million on our term loan
Repurchased $20.0 million of our common stock

Full Year 2024 Financial Highlights

Revenue was $376.0 million as compared to $388.8 million in 2023
GAAP diluted EPS was $0.57 and non-GAAP diluted EPS was $1.26
GAAP net income was $64.6 million and adjusted EBITDA was $234.3 million
Cash flows from operations was $212.5 million
Paid down $114.2 million on our term loan
Repurchased $20.0 million of our common stock

 


 

 

Business Highlights

Signed multi-year license agreements with new customers, including Amazon, Canon and a luxury retailer e-commerce customer for access to our media portfolio
Signed multi-year renewals with Roku and Sharp for access to our media portfolio
Signed multi-year renewals with three Pay-TV operators and an international OTT provider for access to our media portfolio
Signed a technology transfer agreement with a new semiconductor customer, providing high performance imaging and detection systems, for access to our hybrid bonding technology
In 2024, we acquired strategic patent portfolios for targeted growth markets, including OTT and broadband connectivity
In January 2025, repriced our term loan B, which lowered our interest rate by 50 basis points

Capital Allocation

During the quarter, the Company made $50.0 million in principal payments towards its term loan B, bringing the outstanding balance to $487.1 million as of December 31, 2024.

During the quarter, the Company repurchased $20.0 million of its common stock, representing over 1.4 million shares and bringing the remaining amount available under its stock repurchase plan to $180.0 million as of December 31, 2024.

On December 18, 2024, the Company distributed $5.5 million to stockholders of record on November 27, 2024, for a quarterly cash dividend of $0.05 per share of common stock.

The Board of Directors declared a dividend of $0.05 per share, payable on March 31, 2025, to stockholders of record on March 10, 2025.

Financial Outlook

The Company’s full year 2025 outlook is as follows:

Category
(in millions, except for tax rate)

 

2025
GAAP Outlook

 

2025
Non-GAAP Outlook

Revenue

 

$390.0 − 430.0

 

$390.0 − 430.0

Operating expenses(1)

 

$263.0 − 275.0

 

$166.0 − 174.0

Interest expense

 

$41.0 − 43.0

 

$41.0 − 43.0

Other income

 

$4.0 − 4.5

 

$4.0 − 4.5

Tax rate

 

15.0% − 30.0%

 

23.0%

Net income(2)

 

$76.5 − 81.6

 

$144.0 − 167.5

Adjusted EBITDA(2)

 

N/A

 

$226.3 − 258.3

Diluted shares outstanding

 

113.0 − 114.0

 

113.0 − 114.0

(1) See tables for reconciliation of GAAP to non-GAAP operating expenses

(2) See tables for reconciliation of GAAP net income to (i) non-GAAP net income and (ii) adjusted earnings before interest expense, income taxes, depreciation and amortization (adjusted EBITDA)

Conference Call Information

The Company will hold its fourth quarter 2024 earnings conference call at 2:00 PM Pacific Time (5:00 PM Eastern Time) on Tuesday, February 18, 2025. To access the call in the U.S., please dial +1 (888) 660-6411, and for international callers, dial +1 (929) 203-0849. All participants should dial in 15 minutes prior to the start of the conference call. The Company also suggests utilizing the webcast link to access the live call and the replay at Q4 2024 Earnings Call Webcast.

Safe Harbor Statement

This press release contains “forward-looking statements” within the meaning of the federal securities laws, including Section 27A of the Securities Act of 1933, as amended, and Section 21E of the Securities Exchange Act of 1934, as amended. These forward-looking statements are based on information available to the Company as of the date hereof, as well as the Company’s current expectations, assumptions, estimates and projections that involve risks and uncertainties. In this context, forward-looking statements often address expected future business, financial performance and financial condition, and often contain words such as “expect,” “anticipate,” “intend,” “plan,” “believe,” “could,” “seek,” “see,” “will,” “may,” “would,” “might,” “potentially,” “estimate,” “continue,” “target,” similar expressions or the negatives of these words or other comparable terminology that convey uncertainty of future events or outcomes. All forward-looking statements by their nature address matters that involve risks and uncertainties, many of which are beyond the Company’s control, and are not guarantees of future results.

 


 

 

Forward-looking statements are subject to risks, uncertainties and assumptions that could cause actual results to differ materially from those expressed in any forward-looking statements. Accordingly, there are or will be important factors that could cause actual results to differ materially from those indicated in such statements and, therefore, you should not place undue reliance on any such statements and caution must be exercised in relying on forward-looking statements. Important risk factors that may cause such a difference include, but are not limited to: the Company’s ability to implement its business strategy; the Company’s ability to enter into new and renewal license agreements with customers on favorable terms; the Company’s ability to retain and hire key personnel; uncertainty as to the long-term value of the Company’s common stock; legislative, regulatory and economic developments affecting the Company’s business; general economic and market developments and conditions; the Company’s ability to grow and expand its patent portfolios; changes in technology and development of new technology in the industries in which in which the Company operates; the evolving legal, regulatory and tax regimes under which the Company operates; unforeseen liabilities and expenses; risks associated with the Company’s indebtedness; the Company’s ability to achieve the intended benefits of, and its ability to recognize the anticipated tax treatment of, the spin-off of its product business; unpredictability and severity of catastrophic events, including, but not limited to, acts of terrorism or outbreak of war or hostilities, natural disasters and global health pandemics, each of which may have an adverse impact on the Company’s business, results of operations, and financial condition. These risks, as well as other risks associated with the Company’s business, are more fully discussed in the Company’s filings with the U.S. Securities and Exchange Commission (“SEC”), including the Company’s Annual Report on Form 10-K and Quarterly Reports on Form 10-Q. While the list of factors presented here is, and the list of factors presented in the Company’s filings with the SEC are, considered representative, no such list should be considered to be a complete statement of all potential risks and uncertainties. Unlisted factors may present significant additional obstacles to the realization of forward-looking statements.

Causes of material differences in results as compared with those anticipated in the forward-looking statements could include, among other things, business disruption, operational problems, failure to complete licensing arrangements on anticipated terms and timeline, failure to prevail in litigation we may bring against third parties, financial loss, legal liability to third parties and similar risks, any of which could have a material adverse effect on the Company’s consolidated financial condition, results of operations, liquidity or trading price of common stock. The Company does not assume any obligation to publicly provide revisions or updates to any forward-looking statements, whether as a result of new information, future developments or otherwise, should circumstances change, except as otherwise required by securities and other applicable laws.

About Adeia Inc.

Adeia is a leading R&D and intellectual property (IP) licensing company that accelerates the adoption of innovative technologies in the media and semiconductor industries. Adeia’s fundamental innovations underpin technology solutions that are shaping and elevating the future of digital entertainment and electronics. Adeia’s IP portfolios power the connected devices that touch the lives of millions of people around the world every day as they live, work and play. For more, please visit www.adeia.com.

Non-GAAP Financial Measures

In addition to disclosing financial results calculated in accordance with U.S. Generally Accepted Accounting Principles (GAAP), the Company’s earnings release contains non-GAAP financial measures adjusted, where applicable, for either one-time or ongoing non-cash acquired intangibles amortization charges, costs related to actual or planned business combinations including transaction fees, integration costs, severance, facility closures, and retention bonuses, separation costs, all forms of stock-based compensation, loss on debt extinguishment, expensed debt refinancing costs, impairment of intangible assets, impact of certain foreign currency adjustments, discontinued operations and related tax effects. In addition, adjusted EBITDA adjusts for recurring charges of interest expense, income taxes, depreciation and amortization. Management believes that the non-GAAP measures used in this release provide investors with important perspectives on the Company’s ongoing business and financial performance and are helpful to provide investors with an understanding of our core operating results reflecting our normal business operations. The non-GAAP financial measures disclosed by the Company should not be considered a substitute for, or superior to, financial measures calculated in accordance with GAAP. Our use of non-GAAP financial measures has certain limitations in that the non-GAAP financial measures we use may not be directly comparable to those reported by other companies. For example, the terms used in this press release, such as EBITDA margin, which is defined as EBITDA as a percentage of revenue, adjusted EBITDA, non-GAAP operating expenses, non-GAAP net income and non-GAAP diluted earnings per share (EPS) do not have a standardized meaning. Other companies may use the same or similarly named measures, but exclude different items, which may not provide investors with a comparable view of our performance in relation to other companies. We seek to compensate for the limitation of our non-GAAP presentation by providing a detailed reconciliation of the non-GAAP financial measures to the most directly comparable GAAP measures in the tables attached hereto. Investors are encouraged to review the related GAAP financial measures and the reconciliation of these non-GAAP financial measures to their most directly comparable GAAP financial measures. All financial data is presented on a GAAP basis except where the Company indicates its presentation is on a non-GAAP basis.

Set forth below are reconciliations of the Company’s reported and forecasted GAAP to non-GAAP financial metrics.

Investor Contact:

Chris Chaney

Vice President, Investor Relations

IR@adeia.com

 

– Tables Follow –

SOURCE: ADEIA INC.

ADEA
 

 


 

 

 

ADEIA INC.

CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS

(in thousands, except per share amounts)

(unaudited)

 

 

Three Months Ended

 

 

Twelve Months Ended

 

 

 

December 31,
2024

 

 

December 31,
2023

 

 

December 31,
2024

 

 

December 31,
2023

 

Revenue

 

$

119,168

 

 

$

86,867

 

 

$

376,024

 

 

$

388,788

 

Operating expenses:

 

 

 

 

 

 

 

 

 

 

 

 

Research and development

 

 

16,049

 

 

 

14,369

 

 

 

59,598

 

 

 

54,264

 

Selling, general and administrative

 

 

27,894

 

 

 

24,049

 

 

 

103,443

 

 

 

95,226

 

Amortization expense

 

 

13,934

 

 

 

23,010

 

 

 

70,721

 

 

 

93,735

 

Litigation expense

 

 

3,809

 

 

 

2,172

 

 

 

13,653

 

 

 

9,333

 

Total operating expenses

 

 

61,686

 

 

 

63,600

 

 

 

247,415

 

 

 

252,558

 

Operating income

 

 

57,482

 

 

 

23,267

 

 

 

128,609

 

 

 

136,230

 

Interest expense

 

 

(12,310

)

 

 

(15,437

)

 

 

(52,539

)

 

 

(62,574

)

Other income and expense, net

 

 

1,311

 

 

 

1,597

 

 

 

5,570

 

 

 

6,320

 

Loss on debt extinguishment

 

 

 

 

 

 

 

 

(453

)

 

 

 

Income before income taxes

 

 

46,483

 

 

 

9,427

 

 

 

81,187

 

 

 

79,976

 

Provision for (benefit from) income taxes

 

 

10,455

 

 

 

(3,273

)

 

 

16,564

 

 

 

12,604

 

Net income

 

$

36,028

 

 

$

12,700

 

 

$

64,623

 

 

$

67,372

 

Net income per share:

 

 

 

 

 

 

 

 

 

 

 

 

Basic

 

$

0.33

 

 

$

0.12

 

 

$

0.59

 

 

$

0.63

 

Diluted

 

$

0.32

 

 

$

0.11

 

 

$

0.57

 

 

$

0.60

 

Weighted average number of shares used in per share calculations:

 

 

 

 

 

 

 

 

 

 

 

 

Basic

 

 

109,113

 

 

 

107,242

 

 

 

108,647

 

 

 

106,554

 

Diluted

 

 

113,597

 

 

 

112,833

 

 

 

113,061

 

 

 

112,849

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 


 

 

ADEIA INC.

CONDENSED CONSOLIDATED BALANCE SHEETS

(in thousands)

(unaudited)

 

 

December 31,

 

 

December 31,

 

 

 

2024

 

 

2023

 

ASSETS

 

 

 

 

 

 

Current assets:

 

 

 

 

 

 

Cash and cash equivalents

 

$

78,825

 

 

$

54,560

 

Marketable securities

 

 

31,567

 

 

 

29,012

 

Accounts receivable, net

 

 

34,145

 

 

 

39,651

 

Unbilled contracts receivable

 

 

104,047

 

 

 

74,919

 

Other current assets

 

 

9,792

 

 

 

7,700

 

Total current assets

 

 

258,376

 

 

 

205,842

 

Long-term unbilled contracts receivable

 

 

62,767

 

 

 

73,843

 

Property and equipment, net

 

 

6,278

 

 

 

6,971

 

Operating lease right-of-use assets

 

 

9,322

 

 

 

9,484

 

Intangible assets, net

 

 

301,177

 

 

 

347,172

 

Goodwill

 

 

313,660

 

 

 

313,660

 

Long-term income tax receivable

 

 

112,441

 

 

 

120,338

 

Other long-term assets

 

 

33,940

 

 

 

28,246

 

Total assets

 

$

1,097,961

 

 

$

1,105,556

 

LIABILITIES AND EQUITY

 

 

 

 

 

 

Current liabilities:

 

 

 

 

 

 

Accounts payable

 

$

8,045

 

 

$

9,623

 

Accrued liabilities

 

 

24,517

 

 

 

19,138

 

Current portion of long-term debt, net

 

 

21,021

 

 

 

66,145

 

Deferred revenue

 

 

19,523

 

 

 

7,132

 

Total current liabilities

 

 

73,106

 

 

 

102,038

 

Deferred revenue, less current portion

 

 

64,555

 

 

 

17,672

 

Long-term debt, net

 

 

454,435

 

 

 

519,550

 

Noncurrent operating lease liabilities

 

 

9,480

 

 

 

9,730

 

Long-term income tax payable

 

 

84,585

 

 

 

81,834

 

Other long-term liabilities

 

 

15,229

 

 

 

18,110

 

Total liabilities

 

 

701,390

 

 

 

748,934

 

Commitments and contingencies

 

 

 

 

 

 

Stockholders’ equity:

 

 

 

 

 

 

Preferred stock

 

 

 

 

 

 

Common stock

 

 

125

 

 

 

121

 

Additional paid-in capital

 

 

648,914

 

 

 

635,331

 

Treasury stock at cost

 

 

(255,301

)

 

 

(222,497

)

Accumulated other comprehensive loss

 

 

(1

)

 

 

(8

)

Accumulated deficit

 

 

2,834

 

 

 

(56,325

)

Total stockholders’ equity

 

 

396,571

 

 

 

356,622

 

Total liabilities and stockholders’ equity

 

$

1,097,961

 

 

$

1,105,556

 

 

 


 

 

 

 

ADEIA INC.

CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS

(in thousands)

(unaudited)

 

 

Twelve Months Ended

 

 

 

December 31,
2024

 

 

December 31,
2023

 

Cash flows from operating activities:

 

 

 

 

 

 

Net income

 

$

64,623

 

 

$

67,372

 

Adjustments to reconcile net income to net cash from operating activities:

 

 

 

 

 

 

Depreciation of property and equipment

 

 

2,058

 

 

 

1,539

 

Amortization of intangible assets

 

 

70,721

 

 

 

93,735

 

Stock-based compensation expense

 

 

26,641

 

 

 

18,057

 

Deferred income tax

 

 

(7,141

)

 

 

11,392

 

Loss on debt extinguishment

 

 

453

 

 

 

 

Amortization of debt issuance costs

 

 

3,475

 

 

 

4,302

 

Other

 

 

(1,573

)

 

 

(252

)

Changes in operating assets and liabilities:

 

 

 

 

 

 

Accounts receivable

 

 

6,256

 

 

 

18,268

 

Unbilled contracts receivable

 

 

(18,052

)

 

 

(34,303

)

Other assets

 

 

7,414

 

 

 

(4,502

)

Accounts payable

 

 

(372

)

 

 

(894

)

Accrued and other liabilities

 

 

3,684

 

 

 

(14,604

)

Deferred revenue

 

 

54,274

 

 

 

(7,355

)

Net cash from operating activities

 

 

212,461

 

 

 

152,755

 

Cash flows from investing activities:

 

 

 

 

 

 

Purchases of property and equipment

 

 

(1,821

)

 

 

(3,812

)

Purchases of intangible assets

 

 

(20,476

)

 

 

(2,531

)

Purchases of short-term investments

 

 

(33,175

)

 

 

(42,845

)

Proceeds from maturities of investments

 

 

31,450

 

 

 

14,700

 

Net cash from investing activities

 

 

(24,022

)

 

 

(34,488

)

Cash flows from financing activities:

 

 

 

 

 

 

Dividends paid

 

 

(21,767

)

 

 

(21,339

)

Repayment of debt

 

 

(114,167

)

 

 

(148,000

)

Proceeds from employee stock purchase program and exercise of stock options

 

 

3,247

 

 

 

2,351

 

Repurchases of common stock

 

 

(18,706

)

 

 

 

Repurchases of common stock for tax withholdings on equity awards

 

 

(12,781

)

 

 

(11,274

)

Net cash from financing activities

 

 

(164,174

)

 

 

(178,262

)

Net increase (decrease) in cash and cash equivalents

 

 

24,265

 

 

 

(59,995

)

Cash and cash equivalents at beginning of period

 

 

54,560

 

 

 

114,555

 

Cash and cash equivalents at end of period

 

$

78,825

 

 

$

54,560

 

 

 

 

 

 

 

 

 

 

 

 

ADEIA INC.

 


 

 

GAAP TO NON-GAAP RECONCILIATIONS

(in thousands, except per share amounts)

(unaudited)

Net income

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended

 

 

Twelve Months Ended

 

 

 

December 31,
2024

 

 

December 31,
2023

 

 

December 31,
2024

 

 

December 31,
2023

 

GAAP net income

 

$

36,028

 

 

$

12,700

 

 

$

64,623

 

 

$

67,372

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Adjustments to GAAP net income:

 

 

 

 

 

 

 

 

 

 

 

 

Stock-based compensation expense:

 

 

 

 

 

 

 

 

 

 

 

 

Research and development

 

 

1,178

 

 

 

814

 

 

 

4,206

 

 

 

2,911

 

Selling, general and administrative

 

 

6,307

 

 

 

4,173

 

 

 

22,435

 

 

 

15,146

 

Amortization expense

 

 

13,934

 

 

 

23,010

 

 

 

70,721

 

 

 

93,735

 

Transaction costs recorded in selling, general and administrative

 

 

 

 

 

 

 

 

1,255

 

 

 

 

Separation and other related costs recorded in selling, general and administrative (1)

 

 

843

 

 

 

2,409

 

 

 

5,047

 

 

 

12,632

 

Severance and retention costs recorded in selling, general and administrative

 

 

 

 

 

 

 

 

 

 

 

78

 

Total operating expenses adjustments

 

 

22,262

 

 

 

30,406

 

 

 

103,664

 

 

 

124,502

 

Other income and expense, net

 

 

 

 

 

 

 

 

 

 

 

(302

)

Loss on debt extinguishment

 

 

 

 

 

 

 

 

453

 

 

 

 

Non-GAAP tax adjustment (2)

 

 

(5,356

)

 

 

(12,435

)

 

 

(26,055

)

 

 

(34,356

)

Non-GAAP net income

 

$

52,934

 

 

$

30,671

 

 

$

142,685

 

 

$

157,216

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Diluted earnings per share

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended

 

 

Twelve Months Ended

 

 

 

December 31,
2024

 

 

December 31,
2023

 

 

December 31,
2024

 

 

December 31,
2023

 

GAAP diluted earnings per share

 

$

0.32

 

 

$

0.11

 

 

$

0.57

 

 

$

0.60

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Adjustments to GAAP diluted earnings per share:

 

 

 

 

 

 

 

 

 

 

 

 

Stock-based compensation expense:

 

 

 

 

 

 

 

 

 

 

 

 

Research and development

 

 

0.01

 

 

 

0.01

 

 

 

0.04

 

 

 

0.03

 

Selling, general and administrative

 

 

0.06

 

 

 

0.04

 

 

 

0.20

 

 

 

0.13

 

Amortization expense

 

 

0.12

 

 

 

0.20

 

 

 

0.63

 

 

 

0.83

 

Transaction costs recorded in selling, general and administrative

 

 

 

 

 

 

 

 

0.01

 

 

 

 

Separation and other related costs recorded in selling, general and administrative (1)

 

 

0.01

 

 

 

0.02

 

 

 

0.04

 

 

 

0.11

 

Total operating expenses adjustments

 

 

0.20

 

 

 

0.27

 

 

 

0.92

 

 

 

1.10

 

Other income and expense, net

 

 

 

 

 

 

 

 

 

 

 

 

Loss on debt extinguishment

 

 

 

 

 

 

 

 

 

 

 

 

Non-GAAP tax adjustment (2)

 

 

(0.05

)

 

 

(0.11

)

 

 

(0.23

)

 

 

(0.31

)

Non-GAAP diluted earnings per share

 

$

0.47

 

 

$

0.27

 

 

$

1.26

 

 

$

1.39

 

(1) Represents separation and related costs that were incurred subsequent to the separation on October 1, 2022, including expenses incurred on a transitional basis under a contract shared with Xperi Inc.

(2) The provision for income taxes is adjusted to reflect the net income tax effects of the various non-GAAP pretax adjustments.

 


 

 

ADEIA INC.

GAAP NET INCOME TO

ADJUSTED EBITDA RECONCILIATION

(in thousands)

(unaudited)

 

 

Three Months Ended

 

 

Twelve Months Ended

 

 

 

December 31,
2024

 

 

December 31,
2023

 

 

December 31,
2024

 

 

December 31,
2023

 

GAAP net income

 

$

36,028

 

 

$

12,700

 

 

$

64,623

 

 

$

67,372

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Adjustments to GAAP net income:

 

 

 

 

 

 

 

 

 

 

 

 

Stock-based compensation expense:

 

 

 

 

 

 

 

 

 

 

 

 

Research and development

 

 

1,178

 

 

 

814

 

 

 

4,206

 

 

 

2,911

 

Selling, general and administrative

 

 

6,307

 

 

 

4,173

 

 

 

22,435

 

 

 

15,146

 

Transaction costs recorded in selling, general and administrative

 

 

 

 

 

 

 

 

1,255

 

 

 

 

Separation and other related costs recorded in selling, general and administrative (1)

 

 

843

 

 

 

2,409

 

 

 

5,047

 

 

 

12,632

 

Severance and retention costs recorded in selling, general and administrative

 

 

 

 

 

 

 

 

 

 

 

78

 

Amortization expense

 

 

13,934

 

 

 

23,010

 

 

 

70,721

 

 

 

93,735

 

Depreciation expense

 

 

522

 

 

 

388

 

 

 

2,058

 

 

 

1,539

 

Interest expense

 

 

12,310

 

 

 

15,437

 

 

 

52,539

 

 

 

62,574

 

Other income and expense, net

 

 

(1,311

)

 

 

(1,597

)

 

 

(5,570

)

 

 

(6,320

)

Loss on debt extinguishment

 

 

 

 

 

 

 

 

453

 

 

 

 

Provision for (benefit from) income taxes

 

 

10,455

 

 

 

(3,273

)

 

 

16,564

 

 

 

12,604

 

Adjusted EBITDA

 

$

80,266

 

 

$

54,061

 

 

$

234,331

 

 

$

262,271

 

(1) Represents separation and related costs that were incurred subsequent to the separation on October 1, 2022, including expenses incurred on a transitional basis under a contract shared with Xperi Inc.

 

ADEIA INC.

RECONCILIATION FOR GUIDANCE

ON OPERATING EXPENSES

(in millions)

(unaudited)

 

Year Ended

 

 

December 31, 2025

 

 

Low

 

 

High

 

GAAP operating expenses

$

263.0

 

 

$

275.0

 

Amortization expense

 

55.0

 

 

 

55.0

 

Stock-based compensation expense

 

36.0

 

 

 

38.0

 

Separation and related costs (1)

 

6.0

 

 

 

8.0

 

Total of non-GAAP adjustments

 

97.0

 

 

 

101.0

 

Non-GAAP operating expenses

$

166.0

 

 

$

174.0

 

(1) Represents separation and related costs that were incurred subsequent to the separation on October 1, 2022, including expenses incurred on a transitional basis under a contract shared with Xperi Inc.

 


 

 

ADEIA INC.

RECONCILIATION FOR GUIDANCE

ON NET INCOME

(in millions)

(unaudited)

 

Year Ended

 

 

December 31, 2025

 

 

Low

 

 

High

 

GAAP net income

$

76.5

 

 

$

81.6

 

Amortization expense

 

55.0

 

 

 

55.0

 

Stock-based compensation expense

 

36.0

 

 

 

38.0

 

Separation and related costs (1)

 

6.0

 

 

 

8.0

 

Total of non-GAAP operating expenses

 

97.0

 

 

 

101.0

 

Non-GAAP tax adjustment (2)

 

(29.5

)

 

 

(15.1

)

Non-GAAP net income

$

144.0

 

 

$

167.5

 

(1) Represents separation and related costs that were incurred subsequent to the separation on October 1, 2022, including expenses incurred on a transitional basis under a contract shared with Xperi Inc.

(2) The provision for income taxes is adjusted to reflect the net income tax effects of the various non-GAAP pretax adjustments.

 

 

ADEIA INC.

RECONCILIATION FOR GUIDANCE ON

ADJUSTED EBITDA

(in millions)

(unaudited)

 

Year Ended

 

 

December 31, 2025

 

 

Low

 

 

High

 

GAAP net income

$

76.5

 

 

$

81.6

 

Stock-based compensation expense

 

36.0

 

 

 

38.0

 

Separation and related costs (1)

 

6.0

 

 

 

8.0

 

Amortization expense

 

55.0

 

 

 

55.0

 

Depreciation expense

 

2.3

 

 

 

2.3

 

Interest expense

 

41.0

 

 

 

43.0

 

Other income

 

(4.0

)

 

 

(4.5

)

Income tax expense

 

13.5

 

 

 

34.9

 

Total of non-GAAP adjustments

 

149.8

 

 

 

176.7

 

Adjusted EBITDA

$

226.3

 

 

$

258.3

 

(1) Represents separation and related costs that were incurred subsequent to the separation on October 1, 2022, including expenses incurred on a transitional basis under a contract shared with Xperi Inc.

 


v3.25.0.1
Document and Entity Information
Feb. 18, 2025
Cover [Abstract]  
Document Type 8-K
Document Period End Date Feb. 18, 2025
Entity Registrant Name ADEIA INC.
Entity Incorporation, State or Country Code DE
Entity File Number 001-39304
Entity Tax Identification Number 84-4734590
Entity Address, Address Line One 3025 Orchard Parkway
Entity Address, City or Town San Jose
Entity Address, State or Province CA
Entity Address, Postal Zip Code 95134
City Area Code 408
Local Phone Number 473-2500
Written Communications false
Soliciting Material false
Pre Commencement Tender Offer false
Pre Commencement Issuer Tender Offer false
Security 12b Title Common Stock (par value $0.001 per share)
Trading Symbol ADEA
Security Exchange Name NASDAQ
Entity Emerging Growth Company false
Amendment Flag false
Entity Central Index Key 0001803696

Adeia (NASDAQ:ADEA)
Graphique Historique de l'Action
De Jan 2025 à Fév 2025 Plus de graphiques de la Bourse Adeia
Adeia (NASDAQ:ADEA)
Graphique Historique de l'Action
De Fév 2024 à Fév 2025 Plus de graphiques de la Bourse Adeia