Skip to content
stoqly
en

Popular

All languages

Figures come from SEC filings, which are in English. Company and industry names stay as filed.

$ USD

Popular

All currencies

Data is in US dollars, converted at the ECB reference rate of Oct 23, 2026.

Adeia Inc.

ADEA Nasdaq Cable & Other Pay Television Services Financials FY2018–FY2025

Last close · Oct 23, 2026

$21.21

0.3%
Compare
Revenue Total sales reported in the income statement.
$443M
17.9% vs prior year
Operating margin Operating income as a share of revenue.
39.5%
5.3 pts
Net income Profit after all expenses, interest and tax.
$111M
71.9%
Free cash flow Cash from operations minus capital spending.
$156M
25.8%
Return on capital After-tax operating income as a share of the money invested in the business: debt plus equity, minus cash.
18.1%
4.7 pts
Market cap Last close times the latest diluted share count, so it is approximate.
$2.4B
Oct 23 close
P/E Last close divided by diluted earnings per share over the last four quarters.
19.5x
On $1.09 EPS (TTM)

What Adeia Inc. does

No business description yet.

Legal name
Adeia Inc.
Fiscal year ends
December 31, 2025
Latest annual report
10-K · Feb 26, 2026
Accession · CIK
0001193125-26-076549
0001803696

Revenue and margins

Adeia Inc. had $443M of revenue in fiscal 2025, up 17.9% on the year before.

Revenue
Revenue
Margins, % of revenue
Gross Operating Net FCF
Margins, % of revenue
Gross Operating Net FCF

Net income and earnings per share

Loss periods are shown in red.

Net income
Net income
Diluted EPS
Diluted EPS

Returns on capital

After-tax operating income as a share of the money invested in the business: debt plus equity, minus cash.

Return on capital, equity and assets (annual)
Return on capital Return on equity Return on assets

Cash flow

Free cash flow was $156M in fiscal 2025, 35.2% of revenue. Cash from operations minus capital spending.

Free cash flow
Free cash flow
Cash from operations vs capital spending
Cash from operations Capital spending
Cash from operations vs capital spending
Cash from operations Capital spending

Dividends, buybacks and share count

Adeia Inc. returned $43.1M to shareholders in fiscal 2025, 28% of free cash flow. The diluted share count fell 0.3%.

Dividends and buybacks
Dividends Buybacks
Dividends and buybacks
Dividends Buybacks
Diluted shares outstanding (annual)

Balance sheet

Cash, debt and the ratios that show how comfortably Adeia Inc. can carry it.

Cash vs debt (incl. leases)
Cash Debt
Fiscal year endFY21FY22FY23FY24FY25
Cash and short-term investments $141M$115M$83.6M$110M$137M
Debt incl. finance leases $765M$729M$586M$475M$418M
Net debt / EBITDA 1.8x3.6x3.6x2.8x1.6x
Debt / equity 0.6x2.4x1.6x1.2x0.9x
Interest coverage 3.1x3.4x2.2x2.4x4.3x
Current ratio 2.7x1.6x2.0x3.5x3.8x
Quick ratio 2.7x1.6x2.0x3.5x3.8x
Total assets $2.5B$1.2B$1.1B$1.1B$1.0B
Total liabilities $1.1B$909M$749M$701M$559M
Shareholders' equity $1.3B$301M$357M$397M$481M
Net debt (− = net cash) $625M$615M$502M$365M$282M

Insider trades

Open-market purchases and sales by officers, directors and 10% owners, from Form 4 filings. “Plan” marks trades under a pre-arranged Rule 10b5-1 plan.

Bought, 12 months

$0.0M

0 insiders

Sold, 12 months

$0.0M

0 insiders

Of sales under plans

—

$0.0M

No open-market insider trades in the last 12 months.

Piotroski F-score

Nine pass/fail tests of profitability, funding and efficiency. 8–9 is strong, 0–2 weak.

TestFY18FY19FY20FY21FY22FY23FY24FY25
Net income is positive ✕ ✕ ✓ ✕ ✕ ✓ ✓ ✓
Cash from operations is positive ✓ ✓ ✓ ✓ ✓ ✓ ✓ ✓
Return on assets rose — — ✓ ✕ ✕ ✓ ✕ ✓
Cash from operations exceeds net income ✓ ✓ ✓ ✓ ✓ ✓ ✓ ✓
Debt fell relative to assets — — ✓ ✓ ✕ ✓ ✓ ✓
Current ratio rose — — ✕ ✓ ✕ ✓ ✓ ✓
Share count didn't rise — ✕ ✕ ✕ ✕ ✕ ✕ ✓
Gross margin rose — — — — — — — —
Revenue rose relative to assets — — ✕ ✕ ✓ ✕ ✕ ✓
F-score — / 3— / 45 / 84 / 83 / 86 / 85 / 88 / 8
Accruals ratio —−22.1%−15.0%−11.2%−26.0%−7.4%−13.4%−4.4%
Altman Z'' —2.622.992.701.361.782.503.74

8 years of figures

Amounts in USD. Hover a ratio’s name for its definition.

Download CSV
Fiscal yearFY18FY19FY20FY21FY22FY23FY24FY25
Income statement
Revenue $406M $280M $516M $391M $439M $389M $376M $443M
Research and development $105M $111M $35.1M $39.6M $44.6M $54.3M $59.6M $67.5M
Operating income $24.0M −$68.7M $267M $119M $153M $136M $129M $175M
Interest expense $25.7M $23.4M $37.9M $39.0M $45.3M $62.6M $52.5M $40.4M
Pretax income $6.9M −$83.1M $224M $72.8M $110M $80.0M $81.2M $141M
Income tax $8.7M −$19.0M −$15.3M $4.8M −$28.6M $12.6M $16.6M $29.8M
Net income −$0.3M −$62.5M $147M −$55.5M −$296M $67.4M $64.6M $111M
Diluted EPS −$0.01 −$1.27 $1.75 −$0.52 −$2.75 $0.60 $0.57 $0.99
Diluted shares 0.05B 0.05B 0.08B 0.11B 0.11B 0.11B 0.11B 0.11B
Cash flow
Cash from operations $135M $169M $428M $235M $183M $153M $212M $158M
Capital expenditure $3.3M $8.8M $7.4M $14.0M $12.6M $3.8M $1.8M $1.8M
Free cash flow $132M $160M $420M $221M $170M $149M $211M $156M
Depreciation and amortization $115M $107M $175M $227M $17.1M $1.5M $2.1M $2.0M
Stock-based compensation $31.0M $31.6M $39.1M $58.2M $52.6M $18.1M $26.6M $34.7M
Acquisitions — — — $17.4M $50.5M $0.0M $0.0M —
Share buybacks $44.8M $4.5M $80.6M $84.9M $17.3M $0.0M $18.7M $21.3M
Dividends paid $39.2M $39.5M $30.8M $21.0M $20.9M $21.3M $21.8M $21.8M
Dividends and buybacks $84.0M $44.0M $111M $106M $38.1M $21.3M $40.5M $43.1M
Balance sheet
Cash and short-term investments $114M $120M $257M $141M $115M $83.6M $110M $137M
Total debt — $335M $839M $765M $729M $586M $475M $418M
Current assets — $281M $546M $519M $259M $206M $258M $304M
Current liabilities — $48.1M $225M $190M $167M $102M $73.1M $79.8M
Inventory — $0.1M $9.8M $5.1M — — — —
Property and equipment, net $31.0M $32.9M $63.2M $4.9M $4.6M $7.0M $6.3M $6.1M
Goodwill $386M $386M $315M $315M $314M $314M $314M $314M
Intangible assets — $232M $1.0B $547M $432M $347M $301M $303M
Total assets — $1.0B $2.7B $2.5B $1.2B $1.1B $1.1B $1.0B
Total liabilities — $503M $1.3B $1.1B $909M $749M $701M $559M
Preferred stock — — — — — — $0.0M $0.0M
Shareholders' equity $618M $548M $1.5B $1.3B $301M $357M $397M $481M
Margins
Operating margin 5.9% −24.5% 51.8% 30.4% 34.9% 35.0% 34.2% 39.5%
EBITDA margin 34.3% 13.6% 85.7% 88.5% 38.8% 35.4% 34.7% 39.9%
Net margin −0.1% −22.3% 28.4% −14.2% −67.4% 17.3% 17.2% 25.1%
FCF margin 32.5% 57.3% 81.5% 56.5% 38.8% 38.3% 56.0% 35.2%
Returns
Return on capital — −7.1% 13.1% 5.6% 16.7% 13.4% 13.4% 18.1%
Return on capital employed — −6.9% 10.8% 5.2% 14.7% 13.6% 12.5% 18.2%
Return on equity −0.0% −10.7% 14.6% −4.0% −35.8% 20.5% 17.2% 25.3%
Return on assets — −6.0% 7.8% −2.1% −16.1% 5.8% 5.9% 10.4%
Return on tangible equity −0.1% — 106.4% −11.4% — — — —
Growth
Revenue growth — −31.0% 84.2% −24.2% 12.2% −11.4% −3.3% 17.9%
Net income growth — — — −137.8% — — −4.1% 71.9%
EPS growth — — — −129.7% — — −5.0% 73.7%
FCF growth — 21.7% 161.9% −47.4% −22.8% −12.6% 41.4% −25.8%
Share count change — 0.6% 70.7% 27.9% 0.3% 4.9% 0.2% −0.3%
Financial health
Net debt / EBITDA — 5.6x 1.3x 1.8x 3.6x 3.6x 2.8x 1.6x
Debt / equity — 0.6x 0.6x 0.6x 2.4x 1.6x 1.2x 0.9x
Interest coverage 0.9x −2.9x 7.1x 3.1x 3.4x 2.2x 2.4x 4.3x
Current ratio — 5.8x 2.4x 2.7x 1.6x 2.0x 3.5x 3.8x
Quick ratio — 5.8x 2.4x 2.7x 1.6x 2.0x 3.5x 3.8x
Capital allocation
Capex / revenue 0.8% 3.1% 1.4% 3.6% 2.9% 1.0% 0.5% 0.4%
Stock comp / revenue 7.6% 11.3% 7.6% 14.9% 12.0% 4.6% 7.1% 7.8%
Payouts / FCF 63.7% 27.4% 26.5% 47.9% 22.4% 14.3% 19.2% 27.6%
Quality scores
Piotroski F-score — — 5.0 4.0 3.0 6.0 5.0 8.0
Altman Z'' — 2.6 3.0 2.7 1.4 1.8 2.5 3.7
Accruals ratio — −22.1% −15.0% −11.2% −26.0% −7.4% −13.4% −4.4%

Source: SEC EDGAR XBRL filings (CIK 0001803696). Data updated October 24, 2026. Quarterly fourth quarters are the full year minus the first nine months. For information only — not investment advice. Check the original filings before relying on any figure.

↑ ↓ to move · ↵ to open