Adeia Inc.
TechnologyNASDAQ:ADEA · NASDAQ Global Select
-$0.70 today
Vol 1.29M · Avg 1.87M
Income Statement
Follow revenue through to earnings
Review sales, margins, expenses, and profit trends to see what is actually driving reported earnings over time.
Earnings Waterfall
Revenue to Net Income
Key Ratios
Analysis
$460.5M of revenue converted into $122.0M of net income for the selected period. Gross margin is 85.7% and net margin is 22.9%, showing how much revenue survives after costs and taxes. EPS is $1.08, tying the income statement back to per-share earnings.
Income Statement
Annual data · 5 periods
| Metric | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 |
|---|---|---|---|---|---|---|---|---|
| Revenue | $443.4M +17.9% | $376.0M -3.3% | $388.8M -11.4% | $438.9M -50.0% | $877.7M | $809.6M | $921.6M | $731.2M |
| Cost of Revenue | $56.6M -22.2% | $72.8M -23.6% | $95.3M -16.6% | $114.2M -67.7% | $354.0M | $725.6M | $804.0M | $882.4M |
| Gross Profit | $386.8M +27.5% | $303.2M +3.3% | $293.5M -9.6% | $324.7M -38.0% | $523.7M | $8.9B | $7.6B | $6.2B |
| Gross Margin | 87.2% +6.6pp | 80.6% +5.2pp | 75.5% +1.5pp | 74.0% +14.3pp | 59.7% | 9.8% | 28.9% | 38.3% |
| Research & Development | $67.5M +13.3% | $59.6M +9.8% | $54.3M +21.7% | $44.6M -80.8% | $232.2M | $983.2M | $1.3B | $490.4M |
| Selling, General & Admin | $110.2M +8.7% | $101.4M +8.2% | $93.7M -20.9% | $118.5M -55.5% | $266.1M | $620.6M | $923.0M | -$1.5B |
| Operating Expenses | $177.7M +10.4% | $161.0M +8.8% | $148.0M -9.3% | $163.1M -67.3% | $498.3M | $5.3B | $7.0B | $8.7B |
| Depreciation & Amortization | $58.6M -19.5% | $72.8M -23.6% | $95.3M -16.6% | $114.2M -49.7% | $227.2M | $374.2M | $1.2B | $631.8M |
| EBITDA | $239.9M +16.2% | $206.5M -13.2% | $237.8M -11.7% | $269.3M +14.3% | $235.6M | -$15.2B | $6.8B | $9.3B |
| EBITDA Margin | 54.1% -0.8pp | 54.9% -6.3pp | 61.2% -0.2pp | 61.4% +34.5pp | 26.8% | 5.6% | 46.3% | 42.0% |
| Operating Income | $209.1M +47.0% | $142.3M -2.3% | $145.6M -10.0% | $161.6M +535.1% | $25.5M | $12.3B | $14.0B | -$15.7B |
| Operating Margin | 47.2% +9.3pp | 37.8% +0.4pp | 37.4% +0.6pp | 36.8% +33.9pp | 2.9% | 16.6% | 24.1% | 22.0% |
| Interest Income | $0 | $0 | $0 | $0 | $0 | -$1.5B | -$1.6B | $405.0M |
| Interest Expense | $40.4M -23.2% | $52.5M -16.0% | $62.6M +38.0% | $45.3M +16.3% | $39.0M | $1.1B | $1.0B | $1.2B |
| Other Income / Expenses | -$68.1M -11.6% | -$61.1M +6.9% | -$65.6M -26.4% | -$51.9M +7.3% | -$56.0M | -$1.5B | $1.4B | $1.2B |
| Income Before Tax | $140.9M +73.6% | $81.2M +1.5% | $80.0M -27.1% | $109.8M +459.5% | -$30.5M | $3.3B | $4.9B | $3.6B |
| Pre-Tax Margin | 31.8% +10.2pp | 21.6% +1.0pp | 20.6% -4.4pp | 25.0% +28.5pp | -3.5% | 20.8% | 18.7% | 26.2% |
| Income Tax Expense | $29.8M +80.2% | $16.6M +31.4% | $12.6M +144.0% | -$28.6M -200.9% | $28.4M | $1.3B | -$1.6B | $745.2M |
| Net Income | $111.1M +71.9% | $64.6M -4.1% | $67.4M +122.8% | -$295.9M -433.5% | -$55.5M | $4.9B | $4.8B | $4.7B |
| Net Margin | 25.1% +7.9pp | 17.2% -0.1pp | 17.3% +84.7pp | -67.4% -61.1pp | -6.3% | 12.4% | 17.5% | 22.5% |
| EPS (Basic) | $1 +72.9% | $1 -6.3% | $1 +122.2% | -$3 -435.8% | -$1 | $400.8M | $703.2M | $1.3B |
| EPS (Diluted) | $1 +73.7% | $1 -5.0% | $1 +121.1% | -$3 -435.8% | -$1 | $766.2M | $609.4M | $452.6M |
| Weighted Avg Shares | $109.2M +0.5% | $108.6M +2.0% | $106.6M +2.1% | $104.3M -0.4% | $104.7M | $757.8M | $925.8M | $1.1B |
| Weighted Avg Shares (Diluted) | $113.0M -0.1% | $113.1M +0.2% | $112.8M +4.9% | $107.6M +2.7% | $104.7M | $1.2B | $924.4M | $678.0M |
Older periods hidden.
Sign in to unlockCompetitors
Peer companies in the same sector
PC Connection, Inc.
NASDAQ:CNXN
$1.84B
DoubleVerify Holdings, Inc.
NYSE:DV
$1.57B
MeridianLink, Inc.
MLNK
$1.48B
Karooooo Ltd.
NASDAQ:KARO
$1.46B
Lightspeed Commerce Inc.
NYSE:LSPD
$1.33B
Kodiak AI, Inc. Common Stock
NASDAQ:KDK
$1.19B
Porch Group, Inc.
NASDAQ:PRCH
$1.12B
PagerDuty, Inc.
NYSE:PD
$817.26M
PAR Technology Corporation
NYSE:PAR
$614.57M
Alight, Inc.
NYSE:ALIT
$402.46M
SEC Filings
Recent regulatory filings
No filings found.
How much revenue does ADEA generate?
Adeia Inc. (ADEA) reported $443.39M of revenue in fiscal 2025.
Is ADEA profitable?
Adeia Inc. (ADEA) reported $111.08M of net income, with a net margin of 25.1%.
Explore More
Continue the stock analysis
Jump to another research area for this company.