Adeia Inc. (Nasdaq: ADEA) raises long-term revenue target to $600M
Rhea-AI Filing Summary
Adeia Inc. reported Q2 2026 revenue of $96.1 million, with GAAP net income of $17.4 million and GAAP diluted EPS of $0.15. Non-GAAP net income was $39.1 million, or $0.34 per diluted share, and adjusted EBITDA reached $56.4 million, a 59% margin. Operating cash flow was $54.6 million.
The company signed six license agreements, including a multi-year renewal with Google covering YouTube TV and a multi-year RPX agreement adding 10 new e-commerce customers, plus new deals with L'Oréal and other media and consumer electronics partners. Non-Pay-TV recurring revenue grew 54% year-over-year.
Adeia raised its long-term annual revenue outlook to $600 million, targeting $200 million from semiconductors and $400 million from media, and reiterated its 2026 revenue outlook of $395.0-435.0 million, GAAP net income of $57.2-80.4 million, and adjusted EBITDA of $213.4-245.4 million. During the quarter it reduced term-loan principal by $6.1 million, ending at $392.6 million, repurchased $10.0 million of stock, and paid a quarterly dividend of $0.05 per share.
Positive
- Raised long-term annual revenue outlook to $600 million from $500 million, including a semiconductor target of $200 million and a media target of $400 million.
- Delivered strong Q2 profitability, with GAAP net income of $17.4 million, non-GAAP net income of $39.1 million, adjusted EBITDA of $56.4 million and a 59% adjusted EBITDA margin.
- Non-Pay-TV recurring revenue grew 54% year-over-year and the company closed six licensing deals, including a multi-year renewal with Google and a multi-year RPX agreement adding 10 new e-commerce customers.
Negative
- None.
Filing Explained
As of June 30, 2026, Adeia reported cash and securities alongside net debt, while its buyback plan retained $140 million of available capacity.
The completed Form 8-K reports results for the quarter ended
The stock-repurchase plan had
8-K Event Classification
Key Figures
Key Terms
adjusted EBITDA financial
unbilled contracts receivable financial
deferred revenue financial
stock-based compensation expense financial
Earnings Snapshot
For full-year 2026 Adeia guides to revenue of $395.0-435.0 million, GAAP net income of $57.2-80.4 million, non-GAAP net income of $144.2-168.7 million and adjusted EBITDA of $213.4-245.4 million, with GAAP operating expenses of $295.0-305.0 million and tax rates of 20-21%.
AI-generated analysis. How Rhea-AI works. Not financial advice.
FAQ
What were Adeia (ADEA)'s key financial results for Q2 2026?
How did Adeia (ADEA) change its long-term revenue outlook?
What 2026 financial guidance did Adeia (ADEA) reiterate?
Which major licensing deals did Adeia (ADEA) sign in Q2 2026?
How is Adeia (ADEA) allocating capital between debt, buybacks and dividends?
What non-GAAP metrics does Adeia (ADEA) emphasize and why?
UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
WASHINGTON, D.C. 20549
FORM
CURRENT REPORT
PURSUANT TO SECTION 13 OR 15(d)
OF THE SECURITIES EXCHANGE ACT OF 1934
Date of report (Date of earliest event reported):
(Exact name of Registrant as Specified in its Charter)
|
|
|||
(State or Other Jurisdiction of Incorporation) |
|
(Commission File Number) |
|
(I.R.S. Employer Identification No.) |
(Address of Principal Executive Offices, including Zip Code)
(
(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 |
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 August 3, 2026, Adeia Inc. (the “Company” or “Adeia”) announced its financial results for the second quarter ended June 30, 2026. 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 August 3, 2026 |
|
|
|
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: August 3, 2026 |
|
|
ADEIA INC. |
||
|
|
|
|
|
|
|
|
|
By: |
|
/s/ Keith A. Jones |
|
|
|
Name: |
|
Keith A. Jones |
|
|
|
|
|
|
|
|
|
Title: |
|
Chief Financial Officer |
Exhibit 99.1 FOR IMMEDIATE RELEASE |
|
ADEIA ANNOUNCES SECOND QUARTER 2026 FINANCIAL RESULTS
Signed multi-year license renewal with Google, which includes YouTube TV, one of the largest Pay-TV providers
Signed multi-year license agreement with RPX, encompassing 10 new e-commerce customers
Long-term annual revenue outlook increased to $600 million on the strength of our semiconductor business
SAN JOSE, Calif. – August 3, 2026 – Adeia Inc. (Nasdaq: ADEA) (the “Company” or “Adeia”) today announced financial results for the second quarter ended June 30, 2026.
“Second quarter revenue of $96 million was in line with our expectations, and we generated $55 million in operating cash flow with a 59% adjusted EBITDA margin,” said Paul E. Davis, chief executive officer of Adeia. “We closed six license agreements during the quarter, across OTT, e-commerce, consumer electronics and Pay-TV. We closed a significant multi-year renewal with Google, which has been a valued licensee for approximately 15 years and whose YouTube TV platform is one of the fastest growing Pay-TV services in the country. We also signed a seminal, multi-year license agreement with RPX, adding 10 new e-commerce customers under a single agreement. With the RPX deal and a new license agreement with L'Oréal, we now have 15 customers across six agreements in e-commerce — a business we built from the ground up over just the past two years. Non-Pay-TV recurring revenue for the quarter grew 54% year-over-year, continuing a multi-quarter trend as our non-Pay-TV pipeline remains robust and continues to grow.”
Davis continued, “We are raising our long-term annual revenue outlook to $600 million from $500 million driven by confidence in our semiconductor business being able to reach $200 million in annual revenue. This new semiconductor outlook is based on the trajectory of hybrid bonding adoption across both memory and logic in connection with the AI infrastructure build-out and high-performance computing demand. Our media growth target remains strong at $400 million, supported by continued momentum in OTT, e-commerce, consumer electronics and social media. I am very pleased with the progress we have made in the first half of the year and we remain focused on execution across the business to achieve our goals for the year. Our strategic initiatives remain on track, including increasing our long-term revenue, growing our IP portfolio primarily through our organic innovation engine, maintaining a balanced capital allocation approach and growing our opportunity pipeline.”
Second Quarter Financial Highlights
Business Highlights
Capital Allocation
During the quarter, the Company made $6.1 million in principal payments towards its term loan, bringing the outstanding balance to $392.6 million as of June 30, 2026.
During the quarter, the Company repurchased $10.0 million of its common stock, representing 0.4 million shares and bringing the remaining amount available under its stock repurchase plan to $140.0 million as of June 30, 2026.
On June 15, 2026, the Company distributed $5.5 million to stockholders of record on May 26, 2026, 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 September 14, 2026, to stockholders of record on August 24, 2026.
Financial Outlook
The Company is reiterating its full year 2026 outlook as follows:
Category |
|
2026 |
|
2026 |
|
Revenue |
|
$395.0 − 435.0 |
|
$395.0 − 435.0 |
|
Operating expenses (1) |
|
$295.0 − 305.0 |
|
$184.0 − 192.0 |
|
Interest expense |
|
$34.0 − 36.0 |
|
$34.0 − 36.0 |
|
Other income |
|
$5.5 − 6.5 |
|
$5.5 − 6.5 |
|
Tax rate |
|
20% |
|
21% |
|
Net income (2) |
|
$57.2 − 80.4 |
|
$144.2 − 168.7 |
|
Adjusted EBITDA (2) |
|
N/A |
|
$213.4 − 245.4 |
|
Diluted shares outstanding |
|
114.0 − 115.0 |
|
114.0 − 115.0 |
|
(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 2026 earnings conference call at 2:00 PM Pacific Time (5:00 PM Eastern Time) on Monday, August 3, 2026. 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 Q2 2026 Earnings Call Webcast. A live and replay webcast will be available on the Adeia Investor Relations website at https://investors.adeia.com.
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, and failure to attract or retain employees, 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, leadership transition costs, 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, adjusted EBITDA margin, 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 INCOME
(in thousands, except per share amounts)
(unaudited)
|
|
Three Months Ended |
|
|
Six Months Ended |
|
||||||||||
|
|
June 30, |
|
|
June 30, |
|
|
June 30, |
|
|
June 30, |
|
||||
Revenue |
|
$ |
96,117 |
|
|
$ |
85,735 |
|
|
$ |
200,889 |
|
|
$ |
173,405 |
|
Operating expenses: |
|
|
|
|
|
|
|
|
|
|
|
|
||||
Research and development |
|
|
18,341 |
|
|
|
15,857 |
|
|
|
36,543 |
|
|
|
32,324 |
|
Selling, general and administrative |
|
|
30,980 |
|
|
|
32,129 |
|
|
|
60,814 |
|
|
|
60,561 |
|
Amortization expense |
|
|
16,089 |
|
|
|
14,170 |
|
|
|
32,020 |
|
|
|
28,252 |
|
Litigation expense |
|
|
5,334 |
|
|
|
7,174 |
|
|
|
11,307 |
|
|
|
13,028 |
|
Total operating expenses |
|
|
70,744 |
|
|
|
69,330 |
|
|
|
140,684 |
|
|
|
134,165 |
|
Operating income |
|
|
25,373 |
|
|
|
16,405 |
|
|
|
60,205 |
|
|
|
39,240 |
|
Interest expense |
|
|
(8,035 |
) |
|
|
(10,216 |
) |
|
|
(16,581 |
) |
|
|
(20,865 |
) |
Other income and expense, net |
|
|
1,666 |
|
|
|
1,434 |
|
|
|
3,359 |
|
|
|
3,146 |
|
Income before income taxes |
|
|
19,004 |
|
|
|
7,623 |
|
|
|
46,983 |
|
|
|
21,521 |
|
Provision (benefit) for income taxes |
|
|
1,638 |
|
|
|
(9,099 |
) |
|
|
6,844 |
|
|
|
(7,015 |
) |
Net income |
|
$ |
17,366 |
|
|
$ |
16,722 |
|
|
$ |
40,139 |
|
|
$ |
28,536 |
|
Net income per share: |
|
|
|
|
|
|
|
|
|
|
|
|
||||
Basic |
|
$ |
0.16 |
|
|
$ |
0.15 |
|
|
$ |
0.37 |
|
|
$ |
0.26 |
|
Diluted |
|
$ |
0.15 |
|
|
$ |
0.15 |
|
|
$ |
0.35 |
|
|
$ |
0.25 |
|
Weighted average number of shares used in per share calculations: |
|
|
|
|
|
|
|
|
|
|
|
|
||||
Basic |
|
|
110,223 |
|
|
|
108,832 |
|
|
|
109,864 |
|
|
|
108,387 |
|
Diluted |
|
|
114,398 |
|
|
|
112,179 |
|
|
|
114,303 |
|
|
|
112,597 |
|
ADEIA INC.
CONDENSED CONSOLIDATED BALANCE SHEETS
(in thousands)
(unaudited)
|
|
June 30, |
|
|
December 31, |
|
||
|
|
2026 |
|
|
2025 |
|
||
ASSETS |
|
|
|
|
|
|
||
Current assets: |
|
|
|
|
|
|
||
Cash and cash equivalents |
|
$ |
72,781 |
|
|
$ |
73,136 |
|
Marketable securities |
|
|
64,300 |
|
|
|
63,597 |
|
Total cash, cash equivalents, and marketable securities |
|
|
137,081 |
|
|
|
136,733 |
|
Accounts receivable, net |
|
|
14,288 |
|
|
|
28,631 |
|
Unbilled contracts receivable |
|
|
132,946 |
|
|
|
129,829 |
|
Other current assets |
|
|
10,803 |
|
|
|
8,765 |
|
Total current assets |
|
|
295,118 |
|
|
|
303,958 |
|
Long-term unbilled contracts receivable |
|
|
44,771 |
|
|
|
49,499 |
|
Property and equipment, net |
|
|
6,186 |
|
|
|
6,113 |
|
Operating lease right-of-use assets |
|
|
7,590 |
|
|
|
8,177 |
|
Intangible assets, net |
|
|
288,399 |
|
|
|
303,456 |
|
Goodwill |
|
|
313,660 |
|
|
|
313,660 |
|
Other long-term assets |
|
|
57,775 |
|
|
|
54,440 |
|
Total assets |
|
$ |
1,013,499 |
|
|
$ |
1,039,303 |
|
LIABILITIES AND EQUITY |
|
|
|
|
|
|
||
Current liabilities: |
|
|
|
|
|
|
||
Accounts payable |
|
$ |
4,337 |
|
|
$ |
4,827 |
|
Accrued liabilities |
|
|
21,709 |
|
|
|
34,250 |
|
Current portion of long-term debt, net |
|
|
20,986 |
|
|
|
20,975 |
|
Deferred revenue |
|
|
43,852 |
|
|
|
19,726 |
|
Total current liabilities |
|
|
90,884 |
|
|
|
79,778 |
|
Deferred revenue, less current portion |
|
|
48,601 |
|
|
|
49,975 |
|
Long-term debt, net |
|
|
365,029 |
|
|
|
397,479 |
|
Noncurrent operating lease liabilities |
|
|
8,652 |
|
|
|
8,734 |
|
Long-term income tax payable |
|
|
7,623 |
|
|
|
7,273 |
|
Other long-term liabilities |
|
|
15,523 |
|
|
|
15,523 |
|
Total liabilities |
|
|
536,312 |
|
|
|
558,762 |
|
Commitments and contingencies |
|
|
|
|
|
|
||
Stockholders’ equity: |
|
|
|
|
|
|
||
Preferred stock |
|
|
— |
|
|
— |
|
|
Common stock |
|
|
132 |
|
|
|
128 |
|
Additional paid-in capital |
|
|
706,688 |
|
|
|
685,992 |
|
Treasury stock at cost |
|
|
(350,675 |
) |
|
|
(297,778 |
) |
Accumulated other comprehensive income (loss) |
|
|
(198 |
) |
|
|
60 |
|
Retained earnings |
|
|
121,240 |
|
|
|
92,139 |
|
Total stockholders’ equity |
|
|
477,187 |
|
|
|
480,541 |
|
Total liabilities and stockholders’ equity |
|
$ |
1,013,499 |
|
|
$ |
1,039,303 |
|
ADEIA INC.
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
(in thousands)
(unaudited)
|
|
Six Months Ended |
|
|||||
|
|
June 30, |
|
|
June 30, |
|
||
Cash flows from operating activities: |
|
|
|
|
|
|
||
Net income |
|
$ |
40,139 |
|
|
$ |
28,536 |
|
Adjustments to reconcile net income to net cash from operating activities: |
|
|
|
|
|
|
||
Depreciation of property and equipment |
|
|
972 |
|
|
|
997 |
|
Amortization of intangible assets |
|
|
32,020 |
|
|
|
28,252 |
|
Stock-based compensation expense |
|
|
19,213 |
|
|
|
16,944 |
|
Deferred income tax and other |
|
|
(2,778 |
) |
|
|
(4,917 |
) |
Amortization of debt issuance costs |
|
|
1,739 |
|
|
|
1,652 |
|
Other |
|
|
(97 |
) |
|
|
(230 |
) |
Changes in operating assets and liabilities: |
|
|
|
|
|
|
||
Accounts receivable |
|
|
14,343 |
|
|
|
5,521 |
|
Unbilled contracts receivable |
|
|
1,611 |
|
|
|
11,866 |
|
Other assets |
|
|
(2,008 |
) |
|
|
(15,557 |
) |
Accounts payable |
|
|
(540 |
) |
|
|
(4,198 |
) |
Accrued and other liabilities |
|
|
(12,274 |
) |
|
|
1,565 |
|
Deferred revenue |
|
|
20,782 |
|
|
|
9,825 |
|
Net cash provided by operating activities |
|
|
113,122 |
|
|
|
80,256 |
|
Cash flows from investing activities: |
|
|
|
|
|
|
||
Purchases of property and equipment |
|
|
(995 |
) |
|
|
(420 |
) |
Purchases of intangible assets |
|
|
(14,992 |
) |
|
|
(5,350 |
) |
Purchases of short-term investments |
|
|
(19,257 |
) |
|
|
(12,989 |
) |
Proceeds from maturities of investments |
|
|
18,397 |
|
|
|
12,600 |
|
Net cash used in investing activities |
|
|
(16,847 |
) |
|
|
(6,159 |
) |
Cash flows from financing activities: |
|
|
|
|
|
|
||
Principal payments on debt agreements |
|
|
(34,178 |
) |
|
|
(28,178 |
) |
Payments of dividends |
|
|
(11,038 |
) |
|
|
(10,857 |
) |
Proceeds from employee stock purchase program and exercise of stock options |
|
|
1,483 |
|
|
|
1,392 |
|
Repurchases of common stock |
|
|
(20,011 |
) |
|
|
(11,326 |
) |
Repurchases of common stock for tax withholdings on equity awards |
|
|
(32,886 |
) |
|
|
(19,706 |
) |
Net cash used in financing activities |
|
|
(96,630 |
) |
|
|
(68,675 |
) |
Net (decrease) increase in cash and cash equivalents |
|
|
(355 |
) |
|
|
5,422 |
|
Cash and cash equivalents at beginning of period |
|
|
73,136 |
|
|
|
78,825 |
|
Cash and cash equivalents at end of period |
|
$ |
72,781 |
|
|
$ |
84,247 |
|
ADEIA INC.
GAAP TO NON-GAAP RECONCILIATIONS
(in thousands, except per share amounts)
(unaudited)
Net income |
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
|
Three Months Ended |
|
|
Six Months Ended |
|
||||||||||
|
|
June 30, |
|
|
June 30, |
|
|
June 30, |
|
|
June 30, |
|
||||
GAAP net income |
|
$ |
17,366 |
|
|
$ |
16,722 |
|
|
$ |
40,139 |
|
|
$ |
28,536 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
Adjustments to GAAP net income: |
|
|
|
|
|
|
|
|
|
|
|
|
||||
Stock-based compensation expense: |
|
|
|
|
|
|
|
|
|
|
|
|
||||
Research and development |
|
|
1,908 |
|
|
|
1,422 |
|
|
|
3,650 |
|
|
|
2,656 |
|
Selling, general and administrative |
|
|
8,549 |
|
|
|
7,278 |
|
|
|
15,563 |
|
|
|
14,288 |
|
Amortization expense |
|
|
16,089 |
|
|
|
14,170 |
|
|
|
32,020 |
|
|
|
28,252 |
|
Transaction costs recorded in selling, general and administrative |
|
|
— |
|
|
|
43 |
|
|
|
— |
|
|
|
1,154 |
|
Leadership transition and other related costs recorded in selling, general and administrative |
|
|
197 |
|
|
|
— |
|
|
|
197 |
|
|
|
— |
|
Separation and other related costs recorded in selling, general and administrative (1) |
|
|
3,782 |
|
|
|
5,848 |
|
|
|
6,112 |
|
|
|
6,379 |
|
Total operating expenses adjustments |
|
|
30,525 |
|
|
|
28,761 |
|
|
|
57,542 |
|
|
|
52,729 |
|
Non-GAAP tax adjustment (2) |
|
|
(8,763 |
) |
|
|
(17,468 |
) |
|
|
(15,106 |
) |
|
|
(24,093 |
) |
Non-GAAP net income |
|
$ |
39,128 |
|
|
$ |
28,015 |
|
|
$ |
82,575 |
|
|
$ |
57,172 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
Diluted earnings per share |
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
|
Three Months Ended |
|
|
Six Months Ended |
|
||||||||||
|
|
June 30, |
|
|
June 30, |
|
|
June 30, |
|
|
June 30, |
|
||||
GAAP diluted earnings per share |
|
$ |
0.15 |
|
|
$ |
0.15 |
|
|
$ |
0.35 |
|
|
$ |
0.25 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
Adjustments to GAAP diluted earnings per share: |
|
|
|
|
|
|
|
|
|
|
|
|
||||
Stock-based compensation expense: |
|
|
|
|
|
|
|
|
|
|
|
|
||||
Research and development |
|
|
0.02 |
|
|
|
0.01 |
|
|
|
0.03 |
|
|
|
0.02 |
|
Selling, general and administrative |
|
|
0.08 |
|
|
|
0.06 |
|
|
|
0.14 |
|
|
|
0.13 |
|
Amortization expense |
|
|
0.14 |
|
|
|
0.13 |
|
|
|
0.28 |
|
|
|
0.25 |
|
Transaction costs recorded in selling, general and administrative |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
0.01 |
|
Leadership transition and other related costs recorded in selling, general and administrative |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
Separation and other related costs recorded in selling, general and administrative (1) |
|
|
0.03 |
|
|
|
0.05 |
|
|
|
0.05 |
|
|
|
0.06 |
|
Total operating expenses adjustments |
|
|
0.27 |
|
|
|
0.25 |
|
|
|
0.50 |
|
|
|
0.47 |
|
Non-GAAP tax adjustment (2) |
|
|
(0.08 |
) |
|
|
(0.15 |
) |
|
|
(0.13 |
) |
|
|
(0.21 |
) |
Non-GAAP diluted earnings per share |
|
$ |
0.34 |
|
|
$ |
0.25 |
|
|
$ |
0.72 |
|
|
$ |
0.51 |
|
(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, |
|
|
June 30, |
|
|
June 30, |
|
|
June 30, |
|
||||
GAAP net income |
|
$ |
17,366 |
|
|
$ |
16,722 |
|
|
$ |
40,139 |
|
|
$ |
28,536 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
Adjustments to GAAP net income: |
|
|
|
|
|
|
|
|
|
|
|
|
||||
Stock-based compensation expense: |
|
|
|
|
|
|
|
|
|
|
|
|
||||
Research and development |
|
|
1,908 |
|
|
|
1,422 |
|
|
|
3,650 |
|
|
|
2,656 |
|
Selling, general and administrative |
|
|
8,549 |
|
|
|
7,278 |
|
|
|
15,563 |
|
|
|
14,288 |
|
Transaction costs recorded in selling, general and administrative |
|
|
— |
|
|
|
43 |
|
|
|
— |
|
|
|
1,154 |
|
Leadership transition and other related costs recorded in selling, general and administrative |
|
|
197 |
|
|
|
— |
|
|
|
197 |
|
|
|
— |
|
Separation and other related costs recorded in selling, general and administrative (1) |
|
|
3,782 |
|
|
|
5,847 |
|
|
|
6,112 |
|
|
|
6,378 |
|
Amortization expense |
|
|
16,089 |
|
|
|
14,170 |
|
|
|
32,020 |
|
|
|
28,252 |
|
Depreciation expense |
|
|
480 |
|
|
|
488 |
|
|
|
972 |
|
|
|
997 |
|
Interest expense |
|
|
8,035 |
|
|
|
10,216 |
|
|
|
16,581 |
|
|
|
20,865 |
|
Other income and expense, net |
|
|
(1,666 |
) |
|
|
(1,434 |
) |
|
|
(3,359 |
) |
|
|
(3,146 |
) |
Provision (benefit) for income taxes |
|
|
1,638 |
|
|
|
(9,099 |
) |
|
|
6,844 |
|
|
|
(7,015 |
) |
Adjusted EBITDA |
|
$ |
56,378 |
|
|
$ |
45,653 |
|
|
$ |
118,719 |
|
|
$ |
92,965 |
|
(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, 2026 |
|
|||||
|
Low |
|
|
High |
|
||
GAAP operating expenses |
$ |
295.0 |
|
|
$ |
305.0 |
|
Amortization expense |
|
64.0 |
|
|
|
65.0 |
|
Stock-based compensation expense |
|
39.0 |
|
|
|
40.0 |
|
Separation and related costs (1) |
|
8.0 |
|
|
|
8.0 |
|
Total of non-GAAP adjustments |
|
111.0 |
|
|
|
113.0 |
|
Non-GAAP operating expenses |
$ |
184.0 |
|
|
$ |
192.0 |
|
(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, 2026 |
|
|||||
|
Low |
|
|
High |
|
||
GAAP net income |
$ |
57.2 |
|
|
$ |
80.4 |
|
Amortization expense |
|
64.0 |
|
|
|
65.0 |
|
Stock-based compensation expense |
|
39.0 |
|
|
|
40.0 |
|
Separation and related costs (1) |
|
8.0 |
|
|
|
8.0 |
|
Total of non-GAAP operating expenses |
|
111.0 |
|
|
|
113.0 |
|
Non-GAAP tax adjustment (2) |
|
(24.0 |
) |
|
|
(24.7 |
) |
Non-GAAP net income |
$ |
144.2 |
|
|
$ |
168.7 |
|
(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, 2026 |
|
|||||
|
Low |
|
|
High |
|
||
GAAP net income |
$ |
57.2 |
|
|
$ |
80.4 |
|
Stock-based compensation expense |
|
39.0 |
|
|
|
40.0 |
|
Separation and related costs (1) |
|
8.0 |
|
|
|
8.0 |
|
Amortization expense |
|
64.0 |
|
|
|
65.0 |
|
Depreciation expense |
|
2.4 |
|
|
|
2.4 |
|
Interest expense |
|
34.0 |
|
|
|
36.0 |
|
Other income |
|
(5.5 |
) |
|
|
(6.5 |
) |
Income tax expense |
|
14.3 |
|
|
|
20.1 |
|
Total of non-GAAP adjustments |
|
156.2 |
|
|
|
165.0 |
|
Adjusted EBITDA |
$ |
213.4 |
|
|
$ |
245.4 |
|
(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.