Please wait

 

 

FOR IMMEDIATE RELEASE

img89383942_0.jpg

 

ADEIA ANNOUNCES THIRD QUARTER 2025 FINANCIAL RESULTS

 

Signed 20 license agreements with new customers in key growth areas since separation

Paid down $11 million of debt in the third quarter, bringing total debt repayment to $312 million since separation

Filed patent infringement litigation against AMD

SAN JOSE, Calif. – November 3, 2025 – Adeia Inc. (Nasdaq: ADEA) (the “Company” or “Adeia”) today announced financial results for the third quarter ended September 30, 2025.

“Third quarter revenue of $87.3 million was in line with our expectations for the quarter and our cash generative business model continues to deliver impressive 58% adjusted EBITDA margins,” said Paul E. Davis, chief executive officer of Adeia. “Importantly, non-Pay-TV recurring revenue grew 31% year-over-year in the third quarter, demonstrating our successful efforts signing agreements in semiconductors, OTT and adjacent media markets. We closed two long-term media deals during the quarter, one renewal with a significant Pay-TV customer and the other a license with a new e-commerce customer. We are continuing to invest and innovate across the AI ecosystem, including AI capabilities and foundational infrastructure, for our current and future media and semiconductor customers. Our innovations continue to receive industry recognition, with our hybrid bonding technology receiving a ‘Best of Show’ award for ‘Most Innovative Technology’ at the prestigious FMS: the Future of Memory and Storage conference in August.”

Davis continued, “Since early 2021 we have successfully signed approximately 145 license agreements with customers who recognize the value of our IP. While we always prefer to find a mutually acceptable resolution without litigation, disputes occasionally arise that require us to take a different path to achieve fair value for our innovations. Today we filed patent infringement litigation against AMD for its extensive and unauthorized use of our semiconductor portfolio across its product lines, particularly our patents related to hybrid bonding and advanced process nodes. While we remain open to a mutually beneficial resolution, we are fully prepared to proceed through the entirety of the legal process and we are confident in our ability to achieve a positive outcome. While we still have paths to achieve our original revenue guidance range for the year, we have taken a prudent approach and adjusted our 2025 full-year guidance primarily to reflect that the license agreement we had been pursuing with AMD is now unlikely to close in the fourth quarter of this year as we had previously expected.”

Third Quarter Financial Highlights

Revenue was $87.3 million as compared to $85.7 million in the second quarter of 2025
GAAP diluted earnings per share (EPS) was $0.08 and non-GAAP diluted EPS was $0.28
GAAP net income was $8.8 million and adjusted EBITDA was $50.7 million
Paid down $11.1 million on our term loan
Adjusted EBITDA margin of 58%

Business Highlights

Signed a long-term renewal with Altice, one of the largest broadband and video service providers in the United States, for access to our media portfolio
Signed a long-term license agreement with a new e-commerce customer, for access to our media portfolio
Awarded “Best of Show” at FMS: the Future of Memory and Storage conference in the “Most Innovative Technology” category for our hybrid bonding technology
Received positive ruling in the Videotron case
Filed litigation against AMD for patent infringement

Capital Allocation

During the quarter, the Company made $11.1 million in principal payments towards its term loan, bringing the outstanding balance to $447.8 million as of September 30, 2025.

 


 

 

On September 16, 2025, the Company distributed $5.5 million to stockholders of record on August 26, 2025, 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 December 15, 2025, to stockholders of record on November 24, 2025.

Financial Outlook

The Company is updating its financial outlook as follows:

 

 

2025
GAAP Outlook

 

2025
Non-GAAP Outlook

Category
(in millions, except for tax rate)

 

Updated

 

Prior

 

Updated

 

Prior

Revenue

 

$360.0 − 380.0

 

$390.0 − 430.0

 

$360.0 − 380.0

 

$390.0 − 430.0

Operating expenses (1)

 

$260.0 − 266.0

 

$261.0 − 271.0

 

$160.0 − 164.0

 

$160.0 − 166.0

Interest expense

 

$40.0 − 41.0

 

$40.0 − 42.0

 

$40.0 − 41.0

 

$40.0 − 42.0

Other income

 

$5.5 − 6.5

 

$5.5 − 6.5

 

$5.5 − 6.5

 

$5.5 − 6.5

Tax rate

 

10.0% − 20.0%

 

10.0% − 30.0%

 

23.0%

 

23.0%

Net income (2)

 

$52.4 − 71.6

 

$85.1 − 86.5

 

$127.4 − 139.8

 

$150.5 − 175.9

Adjusted EBITDA (2)

 

N/A

 

N/A

 

$202.3 − 218.3

 

$232.1 − 266.1

Diluted shares outstanding

 

112.0 − 113.0

 

112.0 − 113.0

 

112.0 − 113.0

 

112.0 − 113.0

(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 third quarter 2025 earnings conference call at 2:00 PM Pacific Time (5:00 PM Eastern Time) on Monday, November 3, 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 Q3 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

 

 

Nine Months Ended

 

 

 

September 30,
2025

 

 

September 30,
2024

 

 

September 30,
2025

 

 

September 30,
2024

 

Revenue

 

$

87,339

 

 

$

86,101

 

 

$

260,744

 

 

$

256,856

 

Operating expenses:

 

 

 

 

 

 

 

 

 

 

 

 

Research and development

 

 

16,040

 

 

 

14,825

 

 

 

48,364

 

 

 

43,549

 

Selling, general and administrative

 

 

24,920

 

 

 

26,903

 

 

 

85,481

 

 

 

75,549

 

Amortization expense

 

 

14,175

 

 

 

13,600

 

 

 

42,427

 

 

 

56,787

 

Litigation expense

 

 

5,195

 

 

 

2,652

 

 

 

18,223

 

 

 

9,844

 

Total operating expenses

 

 

60,330

 

 

 

57,980

 

 

 

194,495

 

 

 

185,729

 

Operating income

 

 

27,009

 

 

 

28,121

 

 

 

66,249

 

 

 

71,127

 

Interest expense

 

 

(10,054

)

 

 

(12,758

)

 

 

(30,919

)

 

 

(40,229

)

Other income and expense, net

 

 

1,476

 

 

 

1,431

 

 

 

4,622

 

 

 

4,259

 

Loss on debt extinguishment

 

 

 

 

 

 

 

 

 

 

 

(453

)

Income before income taxes

 

 

18,431

 

 

 

16,794

 

 

 

39,952

 

 

 

34,704

 

Provision for (benefit from) income taxes

 

 

9,603

 

 

 

(2,520

)

 

 

2,588

 

 

 

6,109

 

Net income

 

$

8,828

 

 

$

19,314

 

 

$

37,364

 

 

$

28,595

 

Net income per share:

 

 

 

 

 

 

 

 

 

 

 

 

Basic

 

$

0.08

 

 

$

0.18

 

 

$

0.34

 

 

$

0.26

 

Diluted

 

$

0.08

 

 

$

0.17

 

 

$

0.33

 

 

$

0.25

 

Weighted average number of shares used in per share calculations:

 

 

 

 

 

 

 

 

 

 

 

 

Basic

 

 

109,421

 

 

 

109,035

 

 

 

108,735

 

 

 

108,491

 

Diluted

 

 

112,823

 

 

 

113,124

 

 

 

112,676

 

 

 

112,881

 

 

 

 

 


 

 

ADEIA INC.

CONDENSED CONSOLIDATED BALANCE SHEETS

(in thousands)

(unaudited)

 

 

September 30,

 

 

December 31,

 

 

 

2025

 

 

2024

 

ASSETS

 

 

 

 

 

 

Current assets:

 

 

 

 

 

 

Cash and cash equivalents

 

$

56,090

 

 

$

78,825

 

Marketable securities

 

 

58,984

 

 

 

31,567

 

Total cash, cash equivalents, and marketable securities

 

 

115,074

 

 

 

110,392

 

Accounts receivable, net

 

 

30,132

 

 

 

34,145

 

Unbilled contracts receivable

 

 

118,936

 

 

 

104,047

 

Other current assets

 

 

16,413

 

 

 

9,792

 

Total current assets

 

 

280,555

 

 

 

258,376

 

Long-term unbilled contracts receivable

 

 

44,531

 

 

 

62,767

 

Property and equipment, net

 

 

6,095

 

 

 

6,278

 

Operating lease right-of-use assets

 

 

8,461

 

 

 

9,322

 

Intangible assets, net

 

 

264,101

 

 

 

301,177

 

Goodwill

 

 

313,660

 

 

 

313,660

 

Long-term income tax receivable

 

 

120,718

 

 

 

112,441

 

Other long-term assets

 

 

30,547

 

 

 

33,940

 

Total assets

 

$

1,068,668

 

 

$

1,097,961

 

LIABILITIES AND EQUITY

 

 

 

 

 

 

Current liabilities:

 

 

 

 

 

 

Accounts payable

 

$

3,087

 

 

$

8,045

 

Accrued liabilities

 

 

21,487

 

 

 

24,517

 

Current portion of long-term debt, net

 

 

20,994

 

 

 

21,021

 

Deferred revenue

 

 

29,777

 

 

 

19,523

 

Total current liabilities

 

 

75,345

 

 

 

73,106

 

Deferred revenue, less current portion

 

 

52,516

 

 

 

64,555

 

Long-term debt, net

 

 

417,691

 

 

 

454,435

 

Noncurrent operating lease liabilities

 

 

8,919

 

 

 

9,480

 

Long-term income tax payable

 

 

85,921

 

 

 

84,585

 

Other long-term liabilities

 

 

14,554

 

 

 

15,229

 

Total liabilities

 

 

654,946

 

 

 

701,390

 

Commitments and contingencies

 

 

 

 

 

 

Stockholders’ equity:

 

 

 

 

 

 

Preferred stock

 

 

 

 

 

 

Common stock

 

 

127

 

 

 

125

 

Additional paid-in capital

 

 

675,946

 

 

 

648,914

 

Treasury stock at cost

 

 

(286,243

)

 

 

(255,301

)

Accumulated other comprehensive income (loss)

 

 

22

 

 

 

(1

)

Retained earnings

 

 

23,870

 

 

 

2,834

 

Total stockholders’ equity

 

 

413,722

 

 

 

396,571

 

Total liabilities and stockholders’ equity

 

$

1,068,668

 

 

$

1,097,961

 

 

 


 

 

ADEIA INC.

CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS

(in thousands)

(unaudited)

 

 

Nine Months Ended

 

 

 

September 30,
2025

 

 

September 30,
2024

 

Cash flows from operating activities:

 

 

 

 

 

 

Net income

 

$

37,364

 

 

$

28,595

 

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

 

 

 

 

 

 

Depreciation of property and equipment

 

 

1,476

 

 

 

1,536

 

Amortization of intangible assets

 

 

42,427

 

 

 

56,787

 

Stock-based compensation expense

 

 

25,627

 

 

 

19,156

 

Deferred income tax

 

 

2,256

 

 

 

(1,818

)

Loss on debt extinguishment

 

 

 

 

 

453

 

Amortization of debt issuance costs

 

 

2,495

 

 

 

2,429

 

Other

 

 

(334

)

 

 

(1,421

)

Changes in operating assets and liabilities:

 

 

 

 

 

 

Accounts receivable

 

 

4,015

 

 

 

(3,547

)

Unbilled contracts receivable

 

 

3,347

 

 

 

(15,711

)

Other assets

 

 

(12,900

)

 

 

(481

)

Accounts payable

 

 

(4,285

)

 

 

(170

)

Accrued and other liabilities

 

 

(1,615

)

 

 

(1,053

)

Deferred revenue

 

 

(1,785

)

 

 

20,246

 

Net cash provided by operating activities

 

 

98,088

 

 

 

105,001

 

Cash flows from investing activities:

 

 

 

 

 

 

Purchases of property and equipment

 

 

(1,216

)

 

 

(1,274

)

Purchases of intangible assets

 

 

(6,100

)

 

 

(8,476

)

Purchases of short-term investments

 

 

(46,256

)

 

 

(25,094

)

Proceeds from sales of investments

 

 

996

 

 

 

 

Proceeds from maturities of investments

 

 

18,200

 

 

 

26,450

 

Net cash used in investing activities

 

 

(34,376

)

 

 

(8,394

)

Cash flows from financing activities:

 

 

 

 

 

 

Principal payments on debt agreements

 

 

(39,267

)

 

 

(64,153

)

Payments of dividends

 

 

(16,328

)

 

 

(16,303

)

Proceeds from employee stock purchase program and exercise of stock options

 

 

1,405

 

 

 

1,547

 

Repurchases of common stock

 

 

(11,326

)

 

 

 

Repurchases of common stock for tax withholdings on equity awards

 

 

(20,931

)

 

 

(11,560

)

Net cash used in financing activities

 

 

(86,447

)

 

 

(90,469

)

Net increase in cash and cash equivalents

 

 

(22,735

)

 

 

6,138

 

Cash and cash equivalents at beginning of period

 

 

78,825

 

 

 

54,560

 

Cash and cash equivalents at end of period

 

$

56,090

 

 

$

60,698

 

 

 

 

 

 

 

 

 

 


 

 

ADEIA INC.

GAAP TO NON-GAAP RECONCILIATIONS

(in thousands, except per share amounts)

(unaudited)

Net income

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended

 

 

Nine Months Ended

 

 

 

September 30,
2025

 

 

September 30,
2024

 

 

September 30,
2025

 

 

September 30,
2024

 

GAAP net income

 

$

8,828

 

 

$

19,314

 

 

$

37,364

 

 

$

28,595

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Adjustments to GAAP net income:

 

 

 

 

 

 

 

 

 

 

 

 

Stock-based compensation expense:

 

 

 

 

 

 

 

 

 

 

 

 

Research and development

 

 

1,488

 

 

 

1,126

 

 

 

4,144

 

 

 

3,028

 

Selling, general and administrative

 

 

7,195

 

 

 

6,293

 

 

 

21,483

 

 

 

16,128

 

Amortization expense

 

 

14,175

 

 

 

13,600

 

 

 

42,427

 

 

 

56,787

 

Transaction costs recorded in selling, general and administrative

 

 

23

 

 

 

 

 

 

1,177

 

 

 

1,255

 

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

 

 

334

 

 

 

1,613

 

 

 

6,713

 

 

 

4,204

 

Total operating expenses adjustments

 

 

23,215

 

 

 

22,632

 

 

 

75,944

 

 

 

81,402

 

Loss on debt extinguishment

 

 

 

 

 

 

 

 

 

 

 

453

 

Non-GAAP tax adjustment (2)

 

 

24

 

 

 

(11,588

)

 

 

(24,069

)

 

 

(20,699

)

Non-GAAP net income

 

$

32,067

 

 

$

30,358

 

 

$

89,239

 

 

$

89,751

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Diluted earnings per share

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended

 

 

Nine Months Ended

 

 

 

September 30,
2025

 

 

September 30,
2024

 

 

September 30,
2025

 

 

September 30,
2024

 

GAAP diluted earnings per share

 

$

0.08

 

 

$

0.17

 

 

$

0.33

 

 

$

0.25

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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

 

 

 

0.06

 

 

 

0.19

 

 

 

0.14

 

Amortization expense

 

 

0.13

 

 

 

0.12

 

 

 

0.38

 

 

 

0.50

 

Transaction costs recorded in selling, general and administrative

 

 

 

 

 

 

 

 

0.01

 

 

 

0.01

 

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

 

 

 

 

 

0.01

 

 

 

0.05

 

 

 

0.04

 

Total operating expenses adjustments

 

 

0.20

 

 

 

0.20

 

 

 

0.67

 

 

 

0.72

 

Loss on debt extinguishment

 

 

 

 

 

 

 

 

 

 

 

 

Non-GAAP tax adjustment (2)

 

 

 

 

 

(0.10

)

 

 

(0.21

)

 

 

(0.17

)

Non-GAAP diluted earnings per share

 

$

0.28

 

 

$

0.27

 

 

$

0.79

 

 

$

0.80

 

(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

 

 

Nine Months Ended

 

 

 

September 30,
2025

 

 

September 30,
2024

 

 

September 30,
2025

 

 

September 30,
2024

 

GAAP net income

 

$

8,828

 

 

$

19,314

 

 

$

37,364

 

 

$

28,595

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Adjustments to GAAP net income:

 

 

 

 

 

 

 

 

 

 

 

 

Stock-based compensation expense:

 

 

 

 

 

 

 

 

 

 

 

 

Research and development

 

 

1,488

 

 

 

1,126

 

 

 

4,144

 

 

 

3,028

 

Selling, general and administrative

 

 

7,195

 

 

 

6,293

 

 

 

21,483

 

 

 

16,128

 

Transaction costs recorded in selling, general and administrative

 

 

23

 

 

 

 

 

 

1,177

 

 

 

1,255

 

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

 

 

334

 

 

 

1,613

 

 

 

6,712

 

 

 

4,204

 

Amortization expense

 

 

14,175

 

 

 

13,600

 

 

 

42,427

 

 

 

56,787

 

Depreciation expense

 

 

479

 

 

 

526

 

 

 

1,476

 

 

 

1,536

 

Interest expense

 

 

10,054

 

 

 

12,758

 

 

 

30,919

 

 

 

40,229

 

Other income and expense, net

 

 

(1,476

)

 

 

(1,431

)

 

 

(4,622

)

 

 

(4,259

)

Loss on debt extinguishment

 

 

 

 

 

 

 

 

 

 

 

453

 

Provision for (benefit from) income taxes

 

 

9,603

 

 

 

(2,520

)

 

 

2,588

 

 

 

6,109

 

Adjusted EBITDA

 

$

50,703

 

 

$

51,279

 

 

$

143,668

 

 

$

154,065

 

(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

$

260.0

 

 

$

266.0

 

Amortization expense

 

57.0

 

 

 

57.0

 

Stock-based compensation expense

 

34.0

 

 

 

35.0

 

Separation and related costs (1)

 

9.0

 

 

 

10.0

 

Total of non-GAAP adjustments

 

100.0

 

 

 

102.0

 

Non-GAAP operating expenses

$

160.0

 

 

$

164.0

 

(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

$

52.4

 

 

$

71.6

 

Amortization expense

 

57.0

 

 

 

57.0

 

Stock-based compensation expense

 

34.0

 

 

 

35.0

 

Separation and related costs (1)

 

9.0

 

 

 

10.0

 

Total of non-GAAP operating expenses

 

100.0

 

 

 

102.0

 

Non-GAAP tax adjustment (2)

 

(25.0

)

 

 

(33.8

)

Non-GAAP net income

$

127.4

 

 

$

139.8

 

(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

$

52.4

 

 

$

71.6

 

Stock-based compensation expense

 

34.0

 

 

 

35.0

 

Separation and related costs (1)

 

9.0

 

 

 

10.0

 

Amortization expense

 

57.0

 

 

 

57.0

 

Depreciation expense

 

2.3

 

 

 

2.3

 

Interest expense

 

40.0

 

 

 

41.0

 

Other income

 

(5.5

)

 

 

(6.5

)

Income tax expense

 

13.1

 

 

 

7.9

 

Total of non-GAAP adjustments

 

149.9

 

 

 

146.7

 

Adjusted EBITDA

$

202.3

 

 

$

218.3

 

(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.