EX-99.1

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	$390.0 − 430.0	$390.0 − 430.0	$390.0 − 430.0	$390.0 − 430.0
Operating expenses(1)	$261.0 − 271.0	$263.0 − 275.0	$160.0 − 166.0	$166.0 − 174.0
Interest expense	$40.0 − 42.0	$41.0 − 43.0	$40.0 − 42.0	$41.0 − 43.0
Other income	$5.5 − 6.5	$4.0 − 4.5	$5.5 − 6.5	$4.0 − 4.5
Tax rate	10.0% − 30.0%	15.0% − 30.0%	23.0%	23.0%
Net income(2)	$85.1 − 86.5	$76.5 − 81.6	$150.5 − 175.9	$144.0 − 167.5
Adjusted EBITDA(2)	N/A	N/A	$232.1 − 266.1	$226.3 − 258.3
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 Q2 2025 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; 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 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

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

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

(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