Adeia Announces Second Quarter 2024 Financial Results
Adeia Inc. (Nasdaq: ADEA) reported Q2 2024 financial results with revenue of $87.4 million, in line with expectations. The company generated over $90 million in cash from operations in the first half of 2024. Key highlights include:
- Signed 5 deals across diverse end markets
- GAAP diluted EPS of $0.07 and non-GAAP diluted EPS of $0.28
- GAAP net income of $8.4 million and adjusted EBITDA of $52.8 million
- Repriced term loan for annual interest expense savings of ~$3 million
- Distributed quarterly cash dividend of $0.05 per share
Adeia reiterated its full-year 2024 revenue outlook of $380.0 - $420.0 million and updated its financial outlook to reflect lower operating expenses and interest expense.
Adeia Inc. (Nasdaq: ADEA) ha riportato i risultati finanziari del secondo trimestre 2024, con entrate di 87,4 milioni di dollari, in linea con le aspettative. L'azienda ha generato oltre 90 milioni di dollari in cassa dalle operazioni nella prima metà del 2024. I punti salienti includono:
- Firmati 5 accordi in diversi mercati finali
- EPS diluito GAAP di 0,07 dollari ed EPS diluito non-GAAP di 0,28 dollari
- Utile netto GAAP di 8,4 milioni di dollari e EBITDA rettificato di 52,8 milioni di dollari
- Ristrutturato prestito term loan per risparmi annuali sugli interessi di circa 3 milioni di dollari
- Distribuito dividendo in contante trimestrale di 0,05 dollari per azione
Adeia ha confermato le previsioni di fatturato per l'intero anno 2024 comprese tra 380,0 e 420,0 milioni di dollari e ha aggiornato le proprie previsioni finanziarie per riflettere spese operative e interessi inferiori.
Adeia Inc. (Nasdaq: ADEA) informó los resultados financieros del segundo trimestre de 2024, con ingresos de 87,4 millones de dólares, cumpliendo con las expectativas. La compañía generó más de 90 millones de dólares en efectivo de las operaciones en la primera mitad de 2024. Los aspectos destacados incluyen:
- Firmados 5 acuerdos en diversos mercados finales
- EPS diluido GAAP de 0,07 dólares y EPS diluido no-GAAP de 0,28 dólares
- Ingreso neto GAAP de 8,4 millones de dólares y EBITDA ajustado de 52,8 millones de dólares
- Reestructurado préstamo a plazo para ahorros anuales en gastos de intereses de aproximadamente 3 millones de dólares
- Distribuido dividendo en efectivo trimestral de 0,05 dólares por acción
Adeia reiteró su previsión de ingresos para todo el año 2024 de entre 380,0 y 420,0 millones de dólares y actualizó su pronóstico financiero para reflejar menores gastos operativos y gastos por intereses.
Adeia Inc. (Nasdaq: ADEA)는 2024년 2분기 재무 결과를 보고했으며, 매출 8740만 달러로 기대에 부합했습니다. 회사는 2024년 상반기에 운영에서 9000만 달러 이상의 현금을 창출했습니다. 주요 하이라이트는 다음과 같습니다:
- 다양한 최종 시장에 걸쳐 5건의 계약 체결
- GAAP 희석 EPS 0.07달러 및 비-GAAP 희석 EPS 0.28달러
- GAAP 순이익 840만 달러 및 조정 EBITDA 5280만 달러
- 이자 비용 절감을 위한 연간 약 300만 달러 절약 재조정된 대출
- 주당 분기 현금 배당금 0.05달러 지급
Adeia는 2024년 전체 연간 매출 전망을 3억8000만 달러에서 4억2000만 달러로 재확인하고, 운영비와 이자비용의 감소를 반영하여 재무 전망을 업데이트했습니다.
Adeia Inc. (Nasdaq: ADEA) a annoncé ses résultats financiers pour le deuxième trimestre 2024, avec un chiffre d'affaires de 87,4 millions de dollars, conforme aux attentes. L'entreprise a généré plus de 90 millions de dollars de trésorerie provenant de ses opérations au cours de la première moitié de 2024. Les points clés comprennent :
- 5 contrats signés dans divers marchés finaux
- BPA dilué GAAP de 0,07 dollar et BPA dilué non-GAAP de 0,28 dollar
- Revenu net GAAP de 8,4 millions de dollars et EBITDA ajusté de 52,8 millions de dollars
- Refinancement du prêt à terme pour des économies annuelles d'intérêts d'environ 3 millions de dollars
- Distribution d'un dividende en espèces trimestriel de 0,05 dollar par action
Adeia a réitéré ses prévisions de chiffre d'affaires pour l'année entière 2024 entre 380,0 et 420,0 millions de dollars et a mis à jour ses prévisions financières pour refléter une réduction des dépenses d'exploitation et des intérêts.
Adeia Inc. (Nasdaq: ADEA) hat die finanziellen Ergebnisse für das zweite Quartal 2024 veröffentlicht, mit Einnahmen von 87,4 Millionen Dollar, was den Erwartungen entspricht. Das Unternehmen hat im ersten Halbjahr 2024 über 90 Millionen Dollar an Zahlungsmitteln aus dem operativen Geschäft generiert. Die wichtigsten Punkte beinhalten:
- 5 Verträge in verschiedenen Endmärkten unterzeichnet
- GAAP verwässerter EPS von 0,07 Dollar und nicht-GAAP verwässerter EPS von 0,28 Dollar
- GAAP Nettogewinn von 8,4 Millionen Dollar und bereinigtes EBITDA von 52,8 Millionen Dollar
- Verlängerter Terminkredit für jährliche Zinskostenersparnis von ca. 3 Millionen Dollar
- Quartalsweise Barausschüttung von 0,05 Dollar pro Aktie
Adeia bekräftigte die Umsatzprognose für das Gesamtjahr 2024 von 380,0 bis 420,0 Millionen Dollar und aktualisierte die Finanzprognose, um geringere Betriebskosten und Zinskosten widerzuspiegeln.
- Generated over $90 million in cash from operations in H1 2024
- Signed 5 deals across diverse end markets, including a multi-year renewal with X Corp. (formerly Twitter)
- Repriced term loan, lowering interest rate by 61 basis points and saving ~$3 million annually
- Reiterated full-year 2024 revenue outlook of $380.0 - $420.0 million
- Updated financial outlook reflects lower operating expenses and interest expense
- GAAP diluted EPS decreased to $0.07 compared to $0.11 in Q1 2024
- Outstanding term loan balance of $549.1 million as of June 30, 2024
Insights
Adeia's Q2 2024 results show mixed performance. Revenue of
The signing of 5 new deals across diverse sectors demonstrates portfolio strength, but the impact on future revenue streams remains to be seen. The X Corp. renewal resolving litigation is particularly noteworthy. However, the flat revenue outlook for 2024 (
The resolution of litigation with X Corp. (formerly Twitter) through a multi-year license renewal is a significant legal win for Adeia. This outcome not only secures a revenue stream but also reduces legal uncertainties and associated costs. The company's success in signing deals across diverse sectors, including social media and semiconductor industries, suggests a robust IP portfolio with broad applicability.
However, the need for continuous renewals and new agreements highlights the ongoing challenge of maintaining and monetizing IP assets in rapidly evolving tech sectors. The company's ability to secure these deals, particularly with major players like Panasonic and Liberty Global, indicates strong negotiation capabilities and the perceived value of their IP. Investors should monitor Adeia's ability to sustain this deal momentum and navigate potential future IP disputes.
Adeia's Q2 results reflect its strategic positioning across multiple tech verticals. The company's success in securing deals in social media, consumer electronics, semiconductor and Pay-TV sectors demonstrates a diversified market approach. This strategy helps mitigate risks associated with sector-specific downturns.
The renewal with X Corp. is particularly noteworthy, given the high-profile nature of the client and the resolution of litigation. The deal with Hamamatsu in die-to-wafer hybrid bonding technology signals Adeia's relevance in emerging semiconductor technologies. However, the flat revenue guidance suggests market expansion in the near term. The company's ability to maintain its position in mature markets (like Pay-TV) while penetrating growth areas (like advanced semiconductors) will be important for long-term success. Investors should watch for Adeia's ability to capitalize on emerging tech trends and translate its diverse portfolio into sustained revenue growth.
Repriced term loan for annual interest expense savings of approximately
Generated over
SAN JOSE, Calif., Aug. 06, 2024 (GLOBE NEWSWIRE) -- Adeia Inc. (Nasdaq: ADEA) (the “Company” or “Adeia”) today announced financial results for the second quarter ended June 30, 2024.
“We delivered revenue of
Second Quarter Financial Highlights
- Revenue was
$87.4 million as compared to$83.4 million in the first quarter of 2024 - GAAP diluted earnings per share (EPS) was
$0.07 and non-GAAP diluted EPS was$0.28 - GAAP net income was
$8.4 million and adjusted EBITDA was$52.8 million - Cash flows from operations was
$23.5 million - Repriced term-loan which lowered our interest rate by 61 basis points and increased our financial flexibility
Business Highlights
- Signed 5 agreements across diverse end-markets including social media, consumer electronics, semiconductor and Pay-TV
- X Corp., formerly known as Twitter, signed a multi-year renewal for access to our media portfolio that resolved all outstanding litigation between the two companies
- Panasonic, a global provider of connected TVs, signed a multi-year renewal for access to our media portfolio
- Hamamatsu, a pioneer in optical sensors, light sources and systems, signed a new license for access to our die-to-wafer hybrid bonding technology
- Signed multi-year renewals with two regional U.S. Pay-TV providers for access to our media portfolio
- Following the close of the quarter, signed a multi-year renewal with Liberty Global, a European Pay-TV provider, for access to our media portfolio
Capital Allocation
During the quarter, the Company made
On June 18, 2024, the Company distributed
On July 24, 2024, the Board of Directors declared a dividend of
Financial Outlook
The Company is reiterating its prior full-year 2024 revenue outlook, and updating certain other items of its financial outlook to reflect lower operating expenses and lower interest expense for the year:
| Category (in millions, except for tax rate) | 2024 GAAP Outlook | 2024 Non-GAAP Outlook | ||||||
| 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 | 113.0 − 114.0 | 114.0 − 115.0 | 113.0 − 114.0 | 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 2024 earnings conference call at 2:00 PM Pacific Time (5:00 PM Eastern Time) on Tuesday, August 6, 2024. 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 2024 Earnings Call Webcast.
Safe Harbor Statement
This press release contains “forward-looking statements” within the meaning of the federal securities laws, including Section 27A of the Securities Act of 1933, as amended, and Section 21E of the Securities Exchange Act of 1934, as amended. These forward-looking statements are based on information available to the Company as of the date hereof, as well as the Company’s current expectations, assumptions, estimates and projections that involve risks and uncertainties. In this context, forward-looking statements often address expected future business, financial performance and financial condition, and often contain words such as “expect,” “anticipate,” “intend,” “plan,” “believe,” “could,” “seek,” “see,” “will,” “may,” “would,” “might,” “potentially,” “estimate,” “continue,” “target,” similar expressions or the negatives of these words or other comparable terminology that convey uncertainty of future events or outcomes. All forward-looking statements by their nature address matters that involve risks and uncertainties, many of which are beyond the Company’s control, and are not guarantees of future results. Forward-looking statements are subject to risks, uncertainties and assumptions that could cause actual results to differ materially from those expressed in any forward-looking statements. Accordingly, there are or will be important factors that could cause actual results to differ materially from those indicated in such statements and, therefore, you should not place undue reliance on any such statements and caution must be exercised in relying on forward-looking statements. Important risk factors that may cause such a difference include, but are not limited to: the Company’s ability to implement its business strategy; the Company’s ability to enter into new and renewal license agreements with customers on favorable terms; the Company’s ability to retain and hire key personnel; uncertainty as to the long-term value of the Company’s common stock; legislative, regulatory and economic developments affecting the Company’s business; general economic and market developments and conditions; the Company’s ability to grow and expand its patent portfolios; changes in technology and development of new technology in the industries in which in which the Company operates; the evolving legal, regulatory and tax regimes under which the Company operates; unforeseen liabilities and expenses; risks associated with the Company’s indebtedness; the Company’s ability to achieve the intended benefits of, and its ability to recognize the anticipated tax treatment of, the spin-off of its product business; unpredictability and severity of catastrophic events, including, but not limited to, acts of terrorism or outbreak of war or hostilities, natural disasters and future outbreaks or 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, 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 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
SOURCE: ADEIA INC.
ADEA
| ADEIA INC. CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS (in thousands, except per share amounts) (unaudited) | |||||||||||||||
| Three Months Ended | Six Months Ended | ||||||||||||||
| June 30, 2024 | June 30, 2023 | June 30, 2024 | June 30, 2023 | ||||||||||||
| Revenue | $ | 87,350 | $ | 83,217 | $ | 170,755 | $ | 200,524 | |||||||
| Operating expenses: | |||||||||||||||
| Research and development | 14,799 | 13,116 | 28,724 | 26,127 | |||||||||||
| Selling, general and administrative | 24,617 | 26,394 | 48,646 | 49,256 | |||||||||||
| Amortization expense | 20,030 | 23,650 | 43,187 | 47,339 | |||||||||||
| Litigation expense | 4,262 | 2,334 | 7,192 | 4,956 | |||||||||||
| Total operating expenses | 63,708 | 65,494 | 127,749 | 127,678 | |||||||||||
| Operating income | 23,642 | 17,723 | 43,006 | 72,846 | |||||||||||
| Interest expense | (13,296 | ) | (15,540 | ) | (27,471 | ) | (31,478 | ) | |||||||
| Other income and expense, net | 1,428 | 1,617 | 2,828 | 3,237 | |||||||||||
| Loss on debt extinguishment | (453 | ) | — | (453 | ) | — | |||||||||
| Income before income taxes | 11,321 | 3,800 | 17,910 | 44,605 | |||||||||||
| Provision for income taxes | 2,939 | 2,381 | 8,629 | 14,165 | |||||||||||
| Net income | $ | 8,382 | $ | 1,419 | $ | 9,281 | $ | 30,440 | |||||||
| Net income per share: | |||||||||||||||
| Basic | $ | 0.08 | $ | 0.01 | $ | 0.09 | $ | 0.29 | |||||||
| Diluted | $ | 0.07 | $ | 0.01 | $ | 0.08 | $ | 0.27 | |||||||
| Weighted average number of shares used in per share calculations: | |||||||||||||||
| Basic | 108,667 | 106,464 | 108,216 | 106,027 | |||||||||||
| Diluted | 112,536 | 112,775 | 112,757 | 113,105 | |||||||||||
| ADEIA INC. CONDENSED CONSOLIDATED BALANCE SHEETS (in thousands) (unaudited) | |||||||
| June 30, | December 31, | ||||||
| 2024 | 2023 | ||||||
| ASSETS | |||||||
| Current assets: | |||||||
| Cash and cash equivalents | $ | 66,454 | $ | 54,560 | |||
| Marketable securities | 27,997 | 29,012 | |||||
| Accounts receivable, net | 25,735 | 39,651 | |||||
| Unbilled contracts receivable | 89,187 | 74,919 | |||||
| Other current assets | 10,010 | 7,700 | |||||
| Total current assets | 219,383 | 205,842 | |||||
| Long-term unbilled contracts receivable | 63,943 | 73,843 | |||||
| Property and equipment, net | 6,704 | 6,971 | |||||
| Operating lease right-of-use assets | 9,121 | 9,484 | |||||
| Intangible assets, net | 310,961 | 347,172 | |||||
| Goodwill | 313,660 | 313,660 | |||||
| Long-term income tax receivable | 113,816 | 120,338 | |||||
| Other long-term assets | 31,086 | 28,246 | |||||
| Total assets | $ | 1,068,674 | $ | 1,105,556 | |||
| LIABILITIES AND EQUITY | |||||||
| Current liabilities: | |||||||
| Accounts payable | $ | 4,788 | $ | 9,623 | |||
| Accrued liabilities | 16,751 | 19,138 | |||||
| Current portion of long-term debt, net | 24,753 | 66,145 | |||||
| Deferred revenue | 26,931 | 7,132 | |||||
| Total current liabilities | 73,223 | 102,038 | |||||
| Deferred revenue, less current portion | 15,113 | 17,672 | |||||
| Long-term debt, net | 510,857 | 519,550 | |||||
| Noncurrent operating lease liabilities | 9,412 | 9,730 | |||||
| Long-term income tax payable | 81,846 | 81,834 | |||||
| Other long-term liabilities | 19,087 | 18,110 | |||||
| Total liabilities | 709,538 | 748,934 | |||||
| Commitments and contingencies | |||||||
| Stockholders’ equity: | |||||||
| Preferred stock | — | — | |||||
| Common stock | 123 | 121 | |||||
| Additional paid-in capital | 637,752 | 635,331 | |||||
| Treasury stock at cost | (231,599 | ) | (222,497 | ) | |||
| Accumulated other comprehensive loss | (96 | ) | (8 | ) | |||
| Accumulated deficit | (47,044 | ) | (56,325 | ) | |||
| Total stockholders’ equity | 359,136 | 356,622 | |||||
| Total liabilities and equity | $ | 1,068,674 | $ | 1,105,556 | |||
| ADEIA INC. CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS (in thousands) (unaudited) | |||||||
| Six Months Ended | |||||||
| June 30, 2024 | June 30, 2023 | ||||||
| Cash flows from operating activities: | |||||||
| Net income | $ | 9,281 | $ | 30,440 | |||
| Adjustments to reconcile net income to net cash from operating activities: | |||||||
| Depreciation of property and equipment | 1,010 | 769 | |||||
| Amortization of intangible assets | 43,187 | 47,339 | |||||
| Stock-based compensation expense | 11,737 | 8,196 | |||||
| Deferred income tax | (3,596 | ) | 1,501 | ||||
| Loss on debt extinguishment | 453 | — | |||||
| Amortization of debt issuance costs | 1,601 | 2,239 | |||||
| Other | (1,272 | ) | 493 | ||||
| Changes in operating assets and liabilities: | |||||||
| Accounts receivable | 14,666 | 27,708 | |||||
| Unbilled contracts receivable | (4,368 | ) | (25,467 | ) | |||
| Other assets | 5,331 | 6,868 | |||||
| Accounts payable | (2,864 | ) | 6,987 | ||||
| Accrued and other liabilities | (1,716 | ) | (16,447 | ) | |||
| Deferred revenue | 17,240 | 1,442 | |||||
| Net cash from operating activities | 90,690 | 92,068 | |||||
| Cash flows from investing activities: | |||||||
| Purchases of property and equipment | (1,214 | ) | (1,545 | ) | |||
| Purchases of intangible assets | (8,476 | ) | (95 | ) | |||
| Purchases of short-term investments | (18,701 | ) | (23,766 | ) | |||
| Proceeds from maturities of investments | 20,150 | — | |||||
| Net cash from investing activities | (8,241 | ) | (25,406 | ) | |||
| Cash flows from financing activities: | |||||||
| Dividends paid | (10,853 | ) | (10,636 | ) | |||
| Repayment of debt | (52,139 | ) | (103,750 | ) | |||
| Proceeds from employee stock purchase program and exercise of stock options | 1,539 | 1,130 | |||||
| Repurchases of common stock for tax withholdings on equity awards | (9,102 | ) | (7,491 | ) | |||
| Net cash from financing activities | (70,555 | ) | (120,747 | ) | |||
| Net increase (decrease) in cash and cash equivalents | 11,894 | (54,085 | ) | ||||
| Cash and cash equivalents at beginning of period | 54,560 | 114,555 | |||||
| Cash and cash equivalents at end of period | $ | 66,454 | $ | 60,470 | |||
| ADEIA INC. GAAP TO NON-GAAP RECONCILIATIONS (in thousands, except per share amounts) (unaudited) | |||||||||||||||
| Net income | |||||||||||||||
| Three Months Ended | Six Months Ended | ||||||||||||||
| June 30, 2024 | June 30, 2023 | June 30, 2024 | June 30, 2023 | ||||||||||||
| GAAP net income | $ | 8,382 | $ | 1,419 | $ | 9,281 | $ | 30,440 | |||||||
| Adjustments to GAAP net income: | |||||||||||||||
| Stock-based compensation expense: | |||||||||||||||
| Research and development | 1,093 | 736 | 1,902 | 1,330 | |||||||||||
| Selling, general and administrative | 5,499 | 3,820 | 9,835 | 6,866 | |||||||||||
| Amortization expense | 20,030 | 23,650 | 43,187 | 47,339 | |||||||||||
| Transaction costs recorded in selling, general and administrative | 1,255 | — | 1,255 | — | |||||||||||
| Separation and other related costs recorded in selling, general and administrative (1) | 767 | 5,306 | 2,591 | 8,308 | |||||||||||
| Severance and retention costs recorded in selling, general and administrative | — | 78 | — | 78 | |||||||||||
| Total operating expenses adjustments | 28,644 | 33,590 | 58,770 | 63,921 | |||||||||||
| Other income and expense, net | — | — | — | (302 | ) | ||||||||||
| Loss on debt extinguishment | 453 | — | 453 | — | |||||||||||
| Non-GAAP tax adjustment (2) | (6,357 | ) | (6,218 | ) | (9,111 | ) | (10,726 | ) | |||||||
| Non-GAAP net income | $ | 31,122 | $ | 28,791 | $ | 59,393 | $ | 83,333 | |||||||
| Diluted income per share | |||||||||||||||
| Three Months Ended | Six Months Ended | ||||||||||||||
| June 30, 2024 | June 30, 2023 | June 30, 2024 | June 30, 2023 | ||||||||||||
| GAAP diluted income per share | $ | 0.07 | $ | 0.01 | $ | 0.08 | $ | 0.27 | |||||||
| Adjustments to GAAP diluted income per share: | |||||||||||||||
| Stock-based compensation expense: | |||||||||||||||
| Research and development | 0.01 | 0.01 | 0.02 | 0.01 | |||||||||||
| Selling, general and administrative | 0.05 | 0.03 | 0.09 | 0.06 | |||||||||||
| Amortization expense | 0.18 | 0.21 | 0.38 | 0.42 | |||||||||||
| 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 | 0.02 | 0.07 | |||||||||||
| Total operating expenses adjustments | 0.26 | 0.30 | 0.52 | 0.56 | |||||||||||
| Other income and expense, net | — | — | — | — | |||||||||||
| Loss on debt extinguishment | — | — | — | — | |||||||||||
| Non-GAAP tax adjustment (2) | (0.05 | ) | (0.05 | ) | (0.07 | ) | (0.09 | ) | |||||||
| Non-GAAP diluted income per share | $ | 0.28 | $ | 0.26 | $ | 0.53 | $ | 0.74 | |||||||
| (1) | Represents separation and related costs that were incurred subsequent to the separation on October 1, 2022, including fees for financial advisory and other professional services, and 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, 2024 | June 30, 2023 | June 30, 2024 | June 30, 2023 | ||||||||||||
| GAAP net income | $ | 8,382 | $ | 1,419 | $ | 9,281 | $ | 30,440 | |||||||
| Adjustments to GAAP net income: | |||||||||||||||
| Stock-based compensation expense: | |||||||||||||||
| Research and development | 1,093 | 736 | 1,902 | 1,330 | |||||||||||
| Selling, general and administrative | 5,499 | 3,820 | 9,835 | 6,866 | |||||||||||
| Transaction costs recorded in selling, general and administrative | 1,255 | — | 1,255 | — | |||||||||||
| Separation and other related costs recorded in selling, general and administrative (1) | 767 | 5,306 | 2,591 | 8,308 | |||||||||||
| Severance and retention costs recorded in selling, general and administrative | — | 78 | — | 78 | |||||||||||
| Amortization expense | 20,030 | 23,650 | 43,187 | 47,339 | |||||||||||
| Depreciation expense | 490 | 385 | 1,010 | 769 | |||||||||||
| Interest expense | 13,296 | 15,540 | 27,471 | 31,478 | |||||||||||
| Other income and expense, net | (1,428 | ) | (1,617 | ) | (2,828 | ) | (3,237 | ) | |||||||
| Loss on debt extinguishment | 453 | — | 453 | — | |||||||||||
| Provision for income taxes | 2,939 | 2,381 | 8,629 | 14,165 | |||||||||||
| Adjusted EBITDA | $ | 52,776 | $ | 51,698 | $ | 102,786 | $ | 137,536 | |||||||
| (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, 2024 | |||||||
| Low | High | ||||||
| GAAP operating expenses | $ | 249.0 | $ | 263.0 | |||
| Amortization expense | 72.0 | 72.0 | |||||
| Stock-based compensation expense | 24.0 | 26.0 | |||||
| Separation and related costs (1) | 8.0 | 10.0 | |||||
| Total of non-GAAP adjustments | 104.0 | 108.0 | |||||
| Non-GAAP operating expenses | $ | 145.0 | $ | 155.0 | |||
| (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, 2024 | |||||||
| Low | High | ||||||
| GAAP net income | $ | 71.4 | $ | 75.6 | |||
| Amortization expense | 72.0 | 72.0 | |||||
| Stock-based compensation expense | 24.0 | 26.0 | |||||
| Separation and related costs (1) | 8.0 | 10.0 | |||||
| Total of non-GAAP operating expenses | 104.0 | 108.0 | |||||
| Non-GAAP tax adjustment (2) | (30.6 | ) | (17.3 | ) | |||
| Non-GAAP net income | $ | 144.8 | $ | 166.3 | |||
| (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. |
| (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, 2024 | |||||||
| Low | High | ||||||
| GAAP net income | $ | 71.4 | $ | 75.6 | |||
| Stock-based compensation expense | 24.0 | 26.0 | |||||
| Separation and related costs (1) | 8.0 | 10.0 | |||||
| Amortization expense | 72.0 | 72.0 | |||||
| Depreciation expense | 2.5 | 2.5 | |||||
| Interest expense | 52.0 | 55.0 | |||||
| Other income | (5.0 | ) | (6.0 | ) | |||
| Income tax expense | 12.6 | 32.4 | |||||
| Total of non-GAAP adjustments | 166.1 | 191.9 | |||||
| Adjusted EBITDA | $ | 237.5 | $ | 267.5 | |||
| (1) | Represents separation and related costs that were incurred subsequent to the separation on October 1, 2022, including expenses incurred on a transitional basis under a contract shared with Xperi Inc. |
FAQ
What was Adeia's (ADEA) revenue for Q2 2024?
How much cash did Adeia (ADEA) generate from operations in H1 2024?
What was Adeia's (ADEA) GAAP net income for Q2 2024?
How many deals did Adeia (ADEA) sign in Q2 2024?
What is Adeia's (ADEA) full-year 2024 revenue outlook?
