Adeia Announces Second Quarter 2025 Financial Results
Adeia (Nasdaq: ADEA) reported Q2 2025 financial results with revenue of $85.7 million, slightly down from $87.7 million in Q1. The company achieved GAAP net income of $16.7 million with diluted EPS of $0.15 and non-GAAP diluted EPS of $0.25.
Key highlights include signing 5 new deals across semiconductors, e-commerce, and OTT streaming, including agreements with ST Microelectronics and Warby Parker. Adeia also introduced RapidCool, a new direct-to-chip liquid cooling technology for high-performance semiconductors.
The company maintained its full-year 2025 revenue guidance of $390-430 million while lowering operating expense projections. During Q2, Adeia paid down $11.1 million on its term loan and declared a quarterly dividend of $0.05 per share.
Adeia (Nasdaq: ADEA) ha comunicato i risultati finanziari del secondo trimestre 2025, con un fatturato di 85,7 milioni di dollari, leggermente inferiore rispetto agli 87,7 milioni del primo trimestre. L'azienda ha registrato un utile netto GAAP di 16,7 milioni di dollari con un EPS diluito di 0,15 dollari e un EPS diluito non-GAAP di 0,25 dollari.
Tra i principali risultati, spiccano la firma di 5 nuovi contratti nei settori dei semiconduttori, e-commerce e streaming OTT, inclusi accordi con ST Microelectronics e Warby Parker. Adeia ha inoltre lanciato RapidCool, una nuova tecnologia di raffreddamento a liquido diretto per chip ad alte prestazioni.
L'azienda ha confermato la previsione di fatturato per l'intero 2025 compresa tra 390 e 430 milioni di dollari, riducendo però le stime sulle spese operative. Nel secondo trimestre, Adeia ha rimborsato 11,1 milioni di dollari sul prestito a termine e ha dichiarato un dividendo trimestrale di 0,05 dollari per azione.
Adeia (Nasdaq: ADEA) informó los resultados financieros del segundo trimestre de 2025 con ingresos de 85,7 millones de dólares, ligeramente inferiores a los 87,7 millones del primer trimestre. La compañía logró un ingreso neto GAAP de 16,7 millones de dólares con ganancias diluidas por acción (EPS) de 0,15 dólares y un EPS diluido no GAAP de 0,25 dólares.
Los aspectos destacados incluyen la firma de 5 nuevos contratos en los sectores de semiconductores, comercio electrónico y streaming OTT, incluyendo acuerdos con ST Microelectronics y Warby Parker. Adeia también presentó RapidCool, una nueva tecnología de enfriamiento líquido directo para chips de alto rendimiento.
La empresa mantuvo su previsión de ingresos para todo el año 2025 entre 390 y 430 millones de dólares, aunque redujo las proyecciones de gastos operativos. Durante el segundo trimestre, Adeia pagó 11,1 millones de dólares de su préstamo a plazo y declaró un dividendo trimestral de 0,05 dólares por acción.
Adeia (나스�: ADEA)� 2025� 2분기 재무 실적� 발표하며 매출액이 8570� 달러� 1분기� 8770� 달러보다 약간 감소했다� 밝혔습니�. 회사� GAAP 순이� 1670� 달러� 기록했으� 희석 주당순이�(EPS)은 0.15달러, �-GAAP 희석 EPS� 0.25달러였습니�.
주요 성과로는 반도�, 전자상거�, OTT 스트리밍 분야에서 5건의 신규 계약� 체결했으�, ST Microelectronics와 Warby Parker와� 계약� 포함되어 있습니다. 또한 Adeia� 고성� 반도체용 새로� 직접 � 액체 냉각 기술� RapidCool� 선보였습니�.
회사� 2025� 연간 매출 가이던스를 3� 9천만 달러에서 4� 3천만 달러� 유지하면� 운영비용 예상치를 낮췄습니�. 2분기 동안 Adeia� 1110� 달러� 기한부 대출금� 상환했으� 주당 0.05달러� 분기 배당금을 선언했습니다.
Adeia (Nasdaq : ADEA) a publié ses résultats financiers du deuxième trimestre 2025 avec un chiffre d'affaires de 85,7 millions de dollars, en légère baisse par rapport à 87,7 millions de dollars au premier trimestre. La société a réalisé un bénéfice net GAAP de 16,7 millions de dollars avec un BPA dilué de 0,15 dollar et un BPA dilué non-GAAP de 0,25 dollar.
Les points forts incluent la signature de 5 nouveaux contrats dans les secteurs des semi-conducteurs, du commerce électronique et du streaming OTT, notamment avec ST Microelectronics et Warby Parker. Adeia a également lancé RapidCool, une nouvelle technologie de refroidissement liquide direct pour puces haute performance.
La société a maintenu ses prévisions de chiffre d'affaires pour l'année 2025 entre 390 et 430 millions de dollars, tout en réduisant ses projections de dépenses opérationnelles. Au cours du deuxième trimestre, Adeia a remboursé 11,1 millions de dollars sur son prêt à terme et a déclaré un dividende trimestriel de 0,05 dollar par action.
Adeia (Nasdaq: ADEA) meldete die Finanzergebnisse für das zweite Quartal 2025 mit einem Umsatz von 85,7 Millionen US-Dollar, leicht rückläufig gegenüber 87,7 Millionen US-Dollar im ersten Quartal. Das Unternehmen erzielte einen GAAP-Nettogewinn von 16,7 Millionen US-Dollar mit einem verwässerten Gewinn je Aktie (EPS) von 0,15 US-Dollar und einem nicht-GAAP verwässerten EPS von 0,25 US-Dollar.
Zu den wichtigsten Highlights zählen der Abschluss von 5 neuen Verträgen in den Bereichen Halbleiter, E-Commerce und OTT-Streaming, darunter Vereinbarungen mit ST Microelectronics und Warby Parker. Adeia stellte außerdem RapidCool vor, eine neue Direkt-zu-Chip Flüssigkeitskühlungstechnologie für Hochleistungs-Halbleiter.
Das Unternehmen bestätigte seine Umsatzprognose für das Gesamtjahr 2025 in Höhe von 390 bis 430 Millionen US-Dollar, senkte jedoch die Prognosen für die Betriebskosten. Im zweiten Quartal tilgte Adeia 11,1 Millionen US-Dollar seines Terminkredits und erklärte eine Quartalsdividende von 0,05 US-Dollar je Aktie.
- Signed 5 new deals including strategic agreements with ST Microelectronics and Warby Parker
- Strong cash generation with $23.1 million from operations
- Continued debt reduction with $11.1 million paid on term loan
- Launched innovative RapidCool technology for high-performance semiconductors
- Lowered operating expense outlook for 2025
- Maintained full-year revenue guidance despite market conditions
- Revenue declined to $85.7 million from $87.7 million in Q1 2025
- Significant debt remains with $458.9 million term loan balance
- Lowered diluted shares outstanding outlook to 112.0-113.0 million from 113.0-114.0 million
Insights
Adeia posts steady Q2 performance with $85.7M revenue, maintains 2025 guidance while lowering expense forecast and continuing debt reduction.
Adeia delivered
The intellectual property licensing business continues to show strength with five new deals across key growth verticals. Particularly promising is the company's ability to secure three new customers, including ST Microelectronics and Warby Parker, which diversifies their licensing base beyond existing relationships. This new customer acquisition trend indicates healthy demand for Adeia's IP portfolio.
Cash flow remains robust with
The revised full-year guidance shows improved expense management, with operating expenses now projected at
The quarterly dividend of
Adeia's new RapidCool liquid cooling technology targets growing AI chip market while their licensing strategy secures key semiconductor partnerships.
The introduction of RapidCool, Adeia's new direct-to-chip liquid cooling technology, represents a strategic expansion into a critical growth area within the semiconductor industry. This innovation directly addresses one of the most significant challenges facing high-performance computing and AI applications today: thermal management. As computational demands increase exponentially with AI workloads, traditional air cooling methods are reaching their physical limitations.
Direct-to-chip liquid cooling offers substantially higher thermal transfer efficiency compared to traditional methods, with potential heat dissipation improvements of 10-15x over air cooling. This technology is particularly timely as the AI chip market faces thermal constraints that limit computational density. By enabling higher power density in smaller spaces, RapidCool could allow AI processor manufacturers to increase performance without proportional increases in size.
The new licensing agreement with ST Microelectronics is strategically significant. As a global leader in analog and digital semiconductors with a strong presence in automotive, industrial, and IoT markets, this partnership gives Adeia access to expanding semiconductor segments. The timing aligns with the industry's push toward specialized chips for AI applications, where ST has been increasing investments.
What's particularly notable is Adeia's dual approach � developing both licensable IP and tangible cooling technologies. This balanced strategy positions the company to benefit from both the intellectual property side (through licensing agreements) and the practical implementation side (through technology solutions) of the semiconductor industry's thermal management challenges. This dual revenue approach offers more stability than pure licensing models alone, especially as compute-intensive applications continue driving semiconductor innovation.
Signed 5 deals in the second quarter, highlighted by 3 with new customers
Paid down over
Introduced RapidCoolTM, a revolutionary direct-to-chip liquid cooling technology for high performance semiconductors
SAN JOSE, Calif., Aug. 05, 2025 (GLOBE NEWSWIRE) -- Adeia Inc. (Nasdaq: ADEA) (the “Company� or “Adeia�) today announced financial results for the second quarter ended June 30, 2025.
“We delivered revenue of
Second Quarter Financial Highlights
- Revenue was
$85.7 million as compared to$87.7 million in the first quarter of 2025 - GAAP diluted earnings per share (EPS) was
$0.15 and non-GAAP diluted EPS was$0.25 - GAAP net income was
$16.7 million and adjusted EBITDA was$45.7 million - Cash from operations was
$23.1 million - Paid down
$11.1 million on our term loan
Business Highlights
- Signed a new multi-year license agreement with ST Microelectronics, a global leader in analog and digital semiconductors, for access to our semiconductor portfolio
- Signed a multi-year renewal with a popular domestic OTT streaming service, for access to our media portfolio
- Signed multi-year license agreements with two new e-commerce customers, including Warby Parker, a rapidly growing eyeglass retailer, for access to our media portfolio
- Signed a multi-year renewal with a domestic pay-TV provider, for access to our media portfolio
- Introduced RapidCool, a revolutionary direct-to-chip liquid cooling technology for high performance semiconductors
Capital Allocation
During the quarter, the Company made
On June 17, 2025, the Company distributed
The Board of Directors declared a dividend of
Financial Outlook
The Company is reiterating its prior full-year 2025 revenue outlook, and updating certain other items of its financial outlook, including lower operating expenses:
2025 GAAP Outlook | 2025 Non-GAAP Outlook | |||||||
Category (in millions, except for tax rate) | Updated | Prior | Updated | Prior | ||||
Revenue | ||||||||
Operating expenses(1) | ||||||||
Interest expense | ||||||||
Other income | ||||||||
Tax rate | ||||||||
Net income(2) | ||||||||
Adjusted EBITDA(2) | N/A | N/A | ||||||
Diluted shares outstanding | 112.0 � 113.0 | 113.0 � 114.0 | 112.0 � 113.0 | 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 second quarter 2025 earnings conference call at 2:00 PM Pacific Time (5:00 PM Eastern Time) on Tuesday, August 5, 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 .
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; 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 .
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
� Tables Follow � | |||||||||||||||
SOURCE: ADEIA INC. ADEA | |||||||||||||||
ADEIA INC. CONDENSED CONSOLIDATED STATEMENTS OF INCOME (in thousands, except per share amounts) (unaudited) | |||||||||||||||
Three Months Ended | Six Months Ended | ||||||||||||||
June 30, 2025 | June 30, 2024 | June 30, 2025 | June 30, 2024 | ||||||||||||
Revenue | $ | 85,735 | $ | 87,350 | $ | 173,405 | $ | 170,755 | |||||||
Operating expenses: | |||||||||||||||
Research and development | 15,857 | 14,799 | 32,324 | 28,724 | |||||||||||
Selling, general and administrative | 32,129 | 24,617 | 60,561 | 48,646 | |||||||||||
Amortization expense | 14,170 | 20,030 | 28,252 | 43,187 | |||||||||||
Litigation expense | 7,174 | 4,262 | 13,028 | 7,192 | |||||||||||
Total operating expenses | 69,330 | 63,708 | 134,165 | 127,749 | |||||||||||
Operating income | 16,405 | 23,642 | 39,240 | 43,006 | |||||||||||
Interest expense | (10,216 | ) | (13,296 | ) | (20,865 | ) | (27,471 | ) | |||||||
Other income and expense, net | 1,434 | 1,428 | 3,146 | 2,828 | |||||||||||
Loss on debt extinguishment | � | (453 | ) | � | (453 | ) | |||||||||
Income before income taxes | 7,623 | 11,321 | 21,521 | 17,910 | |||||||||||
Provision for (benefit from) income taxes | (9,099 | ) | 2,939 | (7,015 | ) | 8,629 | |||||||||
Net income | $ | 16,722 | $ | 8,382 | $ | 28,536 | $ | 9,281 | |||||||
Net income per share: | |||||||||||||||
Basic | $ | 0.15 | $ | 0.08 | $ | 0.26 | $ | 0.09 | |||||||
Diluted | $ | 0.15 | $ | 0.07 | $ | 0.25 | $ | 0.08 | |||||||
Weighted average number of shares used in per share calculations: | |||||||||||||||
Basic | 108,832 | 108,667 | 108,387 | 108,216 | |||||||||||
Diluted | 112,179 | 112,536 | 112,597 | 112,757 |
ADEIA INC. CONDENSED CONSOLIDATED BALANCE SHEETS (in thousands) (unaudited) | |||||||
June 30, | December 31, | ||||||
2025 | 2024 | ||||||
ASSETS | |||||||
Current assets: | |||||||
Cash and cash equivalents | $ | 84,247 | $ | 78,825 | |||
Marketable securities | 32,232 | 31,567 | |||||
Total cash, cash equivalents, and marketable securities | 116,479 | 110,392 | |||||
Accounts receivable, net | 28,626 | 34,145 | |||||
Unbilled contracts receivable | 107,015 | 104,047 | |||||
Other current assets | 15,166 | 9,792 | |||||
Total current assets | 267,286 | 258,376 | |||||
Long-term unbilled contracts receivable | 47,933 | 62,767 | |||||
Property and equipment, net | 5,686 | 6,278 | |||||
Operating lease right-of-use assets | 8,738 | 9,322 | |||||
Intangible assets, net | 277,525 | 301,177 | |||||
Goodwill | 313,660 | 313,660 | |||||
Long-term income tax receivable | 124,218 | 112,441 | |||||
Other long-term assets | 37,847 | 33,940 | |||||
Total assets | $ | 1,082,893 | $ | 1,097,961 | |||
LIABILITIES AND EQUITY | |||||||
Current liabilities: | |||||||
Accounts payable | $ | 3,082 | $ | 8,045 | |||
Accrued liabilities | 24,482 | 24,517 | |||||
Current portion of long-term debt, net | 21,007 | 21,021 | |||||
Deferred revenue | 37,961 | 19,523 | |||||
Total current liabilities | 86,532 | 73,106 | |||||
Deferred revenue, less current portion | 55,942 | 64,555 | |||||
Long-term debt, net | 427,924 | 454,435 | |||||
Noncurrent operating lease liabilities | 8,923 | 9,480 | |||||
Long-term income tax payable | 85,342 | 84,585 | |||||
Other long-term liabilities | 15,314 | 15,229 | |||||
Total liabilities | 679,977 | 701,390 | |||||
Commitments and contingencies | |||||||
Stockholders� equity: | |||||||
Preferred stock | � | � | |||||
Common stock | 127 | 125 | |||||
Additional paid-in capital | 667,250 | 648,914 | |||||
Treasury stock at cost | (285,018 | ) | (255,301 | ) | |||
Accumulated other comprehensive income (loss) | 44 | (1 | ) | ||||
Retained earnings | 20,513 | 2,834 | |||||
Total stockholders� equity | 402,916 | 396,571 | |||||
Total liabilities and stockholders� equity | $ | 1,082,893 | $ | 1,097,961 |
ADEIA INC. CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS (in thousands) (unaudited) | |||||||
Six Months Ended | |||||||
June 30, 2025 | June 30, 2024 | ||||||
Cash flows from operating activities: | |||||||
Net income | $ | 28,536 | $ | 9,281 | |||
Adjustments to reconcile net income to net cash from operating activities: | |||||||
Depreciation of property and equipment | 997 | 1,010 | |||||
Amortization of intangible assets | 28,252 | 43,187 | |||||
Stock-based compensation expense | 16,944 | 11,737 | |||||
Deferred income tax | (4,917 | ) | (3,596 | ) | |||
Loss on debt extinguishment | � | 453 | |||||
Amortization of debt issuance costs | 1,652 | 1,601 | |||||
Other | (230 | ) | (1,272 | ) | |||
Changes in operating assets and liabilities: | |||||||
Accounts receivable | 5,521 | 14,666 | |||||
Unbilled contracts receivable | 11,866 | (4,368 | ) | ||||
Other assets | (15,557 | ) | 5,331 | ||||
Accounts payable | (4,198 | ) | (2,864 | ) | |||
Accrued and other liabilities | 1,565 | (1,716 | ) | ||||
Deferred revenue | 9,825 | 17,240 | |||||
Net cash provided by operating activities | 80,256 | 90,690 | |||||
Cash flows from investing activities: | |||||||
Purchases of property and equipment | (420 | ) | (1,214 | ) | |||
Purchases of intangible assets | (5,350 | ) | (8,476 | ) | |||
Purchases of short-term investments | (12,989 | ) | (18,701 | ) | |||
Proceeds from maturities of investments | 12,600 | 20,150 | |||||
Net cash used in investing activities | (6,159 | ) | (8,241 | ) | |||
Cash flows from financing activities: | |||||||
Principal payments on debt agreements | (28,178 | ) | (10,853 | ) | |||
Payments of dividends | (10,857 | ) | (52,139 | ) | |||
Proceeds from employee stock purchase program and exercise of stock options | 1,392 | 1,539 | |||||
Repurchases of common stock | (11,326 | ) | � | ||||
Repurchases of common stock for tax withholdings on equity awards | (19,706 | ) | (9,102 | ) | |||
Net cash used in financing activities | (68,675 | ) | (70,555 | ) | |||
Net increase in cash and cash equivalents | 5,422 | 11,894 | |||||
Cash and cash equivalents at beginning of period | 78,825 | 54,560 | |||||
Cash and cash equivalents at end of period | $ | 84,247 | $ | 66,454 |
ADEIA INC. GAAP TO NON-GAAP RECONCILIATIONS (in thousands, except per share amounts) (unaudited) | |||||||||||||||
Net income | |||||||||||||||
Three Months Ended | Six Months Ended | ||||||||||||||
June 30, 2025 | June 30, 2024 | June 30, 2025 | June 30, 2024 | ||||||||||||
GAAP net income | $ | 16,722 | $ | 8,382 | $ | 28,536 | $ | 9,281 | |||||||
Adjustments to GAAP net income: | |||||||||||||||
Stock-based compensation expense: | |||||||||||||||
Research and development | 1,422 | 1,093 | 2,656 | 1,902 | |||||||||||
Selling, general and administrative | 7,278 | 5,499 | 14,288 | 9,835 | |||||||||||
Amortization expense | 14,170 | 20,030 | 28,252 | 43,187 | |||||||||||
Transaction costs recorded in selling, general and administrative | 43 | 1,255 | 1,154 | 1,255 | |||||||||||
Separation and other related costs recorded in selling, general and administrative (1) | 5,848 | 767 | 6,379 | 2,591 | |||||||||||
Total operating expenses adjustments | 28,761 | 28,644 | 52,729 | 58,770 | |||||||||||
Loss on debt extinguishment | � | 453 | � | 453 | |||||||||||
Non-GAAP tax adjustment (2) | (17,468 | ) | (6,357 | ) | (24,093 | ) | (9,111 | ) | |||||||
Non-GAAP net income | $ | 28,015 | $ | 31,122 | $ | 57,172 | $ | 59,393 | |||||||
Diluted earnings per share | |||||||||||||||
Three Months Ended | Six Months Ended | ||||||||||||||
June 30, 2025 | June 30, 2024 | June 30, 2025 | June 30, 2024 | ||||||||||||
GAAP diluted earnings per share | $ | 0.15 | $ | 0.07 | $ | 0.25 | $ | 0.08 | |||||||
Adjustments to GAAP diluted earnings per share: | |||||||||||||||
Stock-based compensation expense: | |||||||||||||||
Research and development | 0.01 | 0.01 | 0.02 | 0.02 | |||||||||||
Selling, general and administrative | 0.06 | 0.05 | 0.13 | 0.09 | |||||||||||
Amortization expense | 0.13 | 0.18 | 0.25 | 0.38 | |||||||||||
Transaction costs recorded in selling, general and administrative | � | 0.01 | 0.01 | 0.01 | |||||||||||
Separation and other related costs recorded in selling, general and administrative (1) | 0.05 | 0.01 | 0.06 | 0.02 | |||||||||||
Total operating expenses adjustments | 0.25 | 0.26 | 0.47 | 0.52 | |||||||||||
Loss on debt extinguishment | � | � | � | � | |||||||||||
Non-GAAP tax adjustment (2) | (0.15 | ) | (0.05 | ) | (0.21 | ) | (0.07 | ) | |||||||
Non-GAAP diluted earnings per share | $ | 0.25 | $ | 0.28 | $ | 0.51 | $ | 0.53 |
(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 | Six Months Ended | ||||||||||||||
June 30, 2025 | June 30, 2024 | June 30, 2025 | June 30, 2024 | ||||||||||||
GAAP net income | $ | 16,722 | $ | 8,382 | $ | 28,536 | $ | 9,281 | |||||||
Adjustments to GAAP net income: | |||||||||||||||
Stock-based compensation expense: | |||||||||||||||
Research and development | 1,422 | 1,093 | 2,656 | 1,902 | |||||||||||
Selling, general and administrative | 7,278 | 5,499 | 14,288 | 9,835 | |||||||||||
Transaction costs recorded in selling, general and administrative | 43 | 1,255 | 1,154 | 1,255 | |||||||||||
Separation and other related costs recorded in selling, general and administrative (1) | 5,847 | 767 | 6,378 | 2,591 | |||||||||||
Amortization expense | 14,170 | 20,030 | 28,252 | 43,187 | |||||||||||
Depreciation expense | 488 | 490 | 997 | 1,010 | |||||||||||
Interest expense | 10,216 | 13,296 | 20,865 | 27,471 | |||||||||||
Other income and expense, net | (1,434 | ) | (1,428 | ) | (3,146 | ) | (2,828 | ) | |||||||
Loss on debt extinguishment | � | 453 | � | 453 | |||||||||||
Provision for (benefit from) income taxes | (9,099 | ) | 2,939 | (7,015 | ) | 8,629 | |||||||||
Adjusted EBITDA | $ | 45,653 | $ | 52,776 | $ | 92,965 | $ | 102,786 |
(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 | $ | 261.0 | $ | 271.0 | |||
Amortization expense | 57.0 | 57.0 | |||||
Stock-based compensation expense | 36.0 | 38.0 | |||||
Separation and related costs (1) | 8.0 | 10.0 | |||||
Total of non-GAAP adjustments | 101.0 | 105.0 | |||||
Non-GAAP operating expenses | $ | 160.0 | $ | 166.0 |
(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 | $ | 85.1 | $ | 86.5 | |||
Amortization expense | 57.0 | 57.0 | |||||
Stock-based compensation expense | 36.0 | 38.0 | |||||
Separation and related costs (1) | 8.0 | 10.0 | |||||
Total of non-GAAP operating expenses | 101.0 | 105.0 | |||||
Non-GAAP tax adjustment (2) | (35.6 | ) | (15.6 | ) | |||
Non-GAAP net income | $ | 150.5 | $ | 175.9 |
(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 | $ | 85.1 | $ | 86.5 | |||
Stock-based compensation expense | 36.0 | 38.0 | |||||
Separation and related costs (1) | 8.0 | 10.0 | |||||
Amortization expense | 57.0 | 57.0 | |||||
Depreciation expense | 2.1 | 2.1 | |||||
Interest expense | 40.0 | 42.0 | |||||
Other income | (5.5 | ) | (6.5 | ) | |||
Income tax expense | 9.4 | 37.0 | |||||
Total of non-GAAP adjustments | 147.0 | 179.6 | |||||
Adjusted EBITDA | $ | 232.1 | $ | 266.1 |
(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.
