Adeia Announces First Quarter 2024 Financial Results
Adeia Announces First Quarter 2024 Financial Results
Paid down $40 million of debt in the first quarter and nearly $200 million since separation
在第一季度償還了4000萬美元的債務,自分離以來償還了近2億美元的債務
Generated over $67 million in cash from operations in the first quarter
第一季度從運營中產生了超過6700萬美元的現金
SAN JOSE, Calif., May 06, 2024 (GLOBE NEWSWIRE) -- Adeia Inc. (Nasdaq: ADEA) (the "Company" or "Adeia") today announced financial results for the first quarter ended March 31, 2024.
加利福尼亞州聖何塞,2024年5月6日(環球新聞專線)——Adeia Inc.(納斯達克股票代碼:ADEA)(“公司” 或 “Adeia”)今天公佈了截至2024年3月31日的第一季度財務業績。
"The results of our first quarter demonstrate the strength of our business model and continued execution as we generated over $67 million in cash from operations," said Paul E. Davis, chief executive officer of Adeia. "Our first quarter was very active as we closed deals with ten customers across a diverse mix of end markets and geographies. We further expanded our patent portfolios both through strategic acquisitions and R&D investments focused on emerging trends such as generative AI and the challenges of Moore's Law facing the semiconductor industry. Additionally, we remain on-track to achieving our strategic objectives for the year as we made significant progress on key customer engagements in markets that will drive future growth, including in OTT, adjacent media markets, and in our semiconductor business."
Adeia首席執行官保羅·戴維斯表示:“我們第一季度的業績表明了我們商業模式的力量和持續執行力,因爲我們從運營中獲得了超過6700萬美元的現金。”“我們的第一季度非常活躍,我們與來自不同終端市場和地區的十個客戶達成了交易。我們通過戰略收購和研發投資,進一步擴大了我們的專利組合,這些投資側重於生成式人工智能和半導體行業面臨的摩爾定律挑戰等新興趨勢。此外,我們在推動未來增長的市場(包括OTT、鄰近媒體市場和半導體業務)的關鍵客戶參與方面取得了重大進展,我們仍在按計劃實現今年的戰略目標。”
First Quarter Financial Highlights
第一季度財務摘要
- Revenue was $83.4 million as compared to $86.9 million in the fourth quarter of 2023
- GAAP diluted earnings per share (EPS) was $0.01 and non-GAAP diluted EPS was $0.25
- GAAP net income was $0.9 million and adjusted EBITDA was $50.0 million
- Cash flows from operations was $67.2 million
- Paid down $40.1 million on our term loan
- 收入爲8,340萬美元,而2023年第四季度爲8,690萬美元
- GAAP攤薄後每股收益(EPS)爲0.01美元,非公認會計准則攤薄後每股收益爲0.25美元
- GAAP淨收入爲90萬美元,調整後的息稅折舊攤銷前利潤爲5,000萬美元
- 運營現金流爲6,720萬美元
- 還清了我們的定期貸款4,010萬美元
Business Highlights
業務亮點
- Signed 10 agreements with a broad mix of customers in Pay-TV, OTT, semiconductor and consumer electronics in the United States, Europe, Japan and South Korea
- Paramount, a leading multi-brand OTT provider, signed a multi-year renewal for access to our media portfolio
- Altimedia, a user experience (UX) platform provider in South Korea, signed a multi-year renewal for access to our media portfolio
- Magenta Telekom, a new Pay-TV customer in Austria, signed a long-term agreement for access to our media portfolio
- Astound Broadband, a new Pay-TV and broadband customer in the United States, signed a long-term agreement for access to our media portfolio
- 與美國、歐洲、日本和韓國的付費電視、OTT、半導體和消費電子領域的廣泛客戶簽署了10份協議
- 領先的多品牌OTT提供商派拉蒙簽署了多年續約協議,以訪問我們的媒體組合
- 韓國用戶體驗(UX)平台提供商Altimedia簽署了爲期多年的續約協議,以訪問我們的媒體組合
- 奧地利新的付費電視客戶Magenta Telekom簽署了一項長期協議,以訪問我們的媒體組合
- 美國新的付費電視和寬帶客戶Astound Broadband簽署了一項長期協議,以訪問我們的媒體組合
Capital Allocation
資本分配
During the quarter, the Company made $40.1 million in principal payments towards its term loan, bringing the outstanding balance to $561.1 million as of March 31, 2024.
在本季度,該公司支付了4,010萬美元的定期貸款本金,使截至2024年3月31日的未償餘額達到5.611億美元。
On March 26, 2024, the Company distributed $5.4 million to stockholders of record on March 12, 2024, for a quarterly cash dividend of $0.05 per share of common stock.
2024年3月26日,公司向2024年3月12日登記在冊的股東分配了540萬美元,季度現金股息爲普通股每股0.05美元。
On April 25, 2024, the Board of Directors declared a dividend of $0.05 per share of common stock, payable on June 18, 2024, to stockholders of record on May 28, 2024.
2024 年 4 月 25 日,董事會宣佈向於 2024 年 5 月 28 日登記在冊的股東派發每股普通股 0.05 美元的股息,該股息將於 2024 年 6 月 18 日支付。
Financial Outlook
財務展望
The Company reiterates its full year 2024 outlook as follows:
公司重申其2024年全年展望如下:
Category (in millions, except for tax rate) |
2024 GAAP Outlook |
2024 Non-GAAP Outlook |
|||
Revenue | $380.0 − 420.0 | $380.0 − 420.0 | |||
Operating expenses(1) | $254.0 − 268.0 | $150.0 − 160.0 | |||
Interest expense | $54.0 − 57.0 | $54.0 − 57.0 | |||
Other income | $5.0 − 6.0 | $5.0 − 6.0 | |||
Tax rate | 15% − 30% | 23% | |||
Net income(2) | $65.4 − 70.7 | $139.4 − 160.9 | |||
Adjusted EBITDA(2) | N/A | $232.5 − 262.5 | |||
Diluted shares outstanding | 114.0 − 115.0 | 114.0 − 115.0 |
類別 (以百萬計,稅率除外) |
2024 GAAP 展望 |
2024 非公認會計准則展望 |
|||
收入 | $380.0 − 420.0 | $380.0 − 420.0 | |||
運營費用(1) | 254.0 美元 − 268.0 | $150.0 − 160.0 | |||
利息支出 | $54.0 − 57.0 | $54.0 − 57.0 | |||
其他收入 | 5.0-6.0 美元 | 5.0-6.0 美元 | |||
稅率 | 15% − 30% | 23% | |||
淨收入(2) | $65.4 − 70.7 | $139.4 − 160.9 | |||
調整後 EBITDA(2) | 不適用 | 232.5 美元 − 262.5 | |||
攤薄後的流通股票 | 114.0 − 115.0 | 114.0 − 115.0 |
(1) See tables for reconciliation of GAAP to non-GAAP operating expenses
(1) 參見 GAAP 與非 GAAP 運營費用對賬表
(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)
(2) 參見GAAP淨收入與(i)非公認會計准則淨收入和(ii)扣除利息支出、所得稅、折舊和攤銷前的調整後收益(調整後的息稅折舊攤銷前利潤)的對賬表
Conference Call Information
電話會議信息
The Company will hold its first quarter 2024 earnings conference call at 2:00 PM Pacific Time (5:00 PM Eastern Time) on Monday, May 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 Q1 2024 Earnings Call Webcast.
該公司將於2024年5月6日星期一太平洋時間下午2點(美國東部時間下午5點)舉行2024年第一季度業績電話會議。要在美國接聽電話,請撥打 +1 (888) 660-6411;對於國際來電者,請撥打 +1 (929) 203-0849。所有參與者應在電話會議開始前 15 分鐘撥號。該公司還建議利用網絡直播鏈接訪問直播和重播 2024 年第一季度業績電話會議網絡直播。
Safe Harbor Statement
安全港聲明
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.
本新聞稿包含聯邦證券法所指的 “前瞻性陳述”,包括經修訂的1933年《證券法》第27A條和經修訂的1934年《證券交易法》第21E條。這些前瞻性陳述基於公司截至本文發佈之日獲得的信息,以及公司當前涉及風險和不確定性的預期、假設、估計和預測。在這種情況下,前瞻性陳述通常涉及預期的未來業務、財務業績和財務狀況,通常包含 “期望”、“預測”、“打算”、“計劃”、“相信”、“可能”、“尋找”、“看見”、“將”、“可能”、“可能”、“可能”、“可能會”、“估計”、“繼續”、“目標” 等詞語,類似的表述或否定詞這些詞語或其他表示未來事件或結果不確定性的可比術語。就其性質而言,所有前瞻性陳述都涉及涉及風險和不確定性的問題,其中許多是公司無法控制的,也不能保證未來的業績。前瞻性陳述受風險、不確定性和假設的影響,這些風險、不確定性和假設可能導致實際結果與任何前瞻性陳述中表達的結果存在重大差異。因此,有或將會有重要因素可能導致實際業績與此類陳述中顯示的結果存在重大差異,因此,您不應過分依賴任何此類陳述,在依賴前瞻性陳述時必須謹慎行事。可能導致這種差異的重要風險因素包括但不限於:公司實施其業務戰略的能力;公司以優惠條件與客戶簽訂新的和續訂許可協議的能力;公司留住和僱用關鍵人員的能力;公司普通股長期價值的不確定性;影響公司業務的立法、監管和經濟發展;總體經濟和市場發展及狀況;公司的增長能力並擴大其專利投資組合;公司經營所在行業的技術變化和新技術的開發;公司運營所依據的法律、監管和稅收制度不斷演變;不可預見的負債和支出;與公司債務相關的風險;公司實現產品業務分拆預期收益的能力及其識別預期稅收待遇的能力;災難性事件的不可預測性和嚴重性,包括,但是不限於恐怖主義行爲或爆發戰爭或敵對行動、自然災害以及未來的疫情或流行病,每種情況都可能對公司的業務、經營業績和財務狀況產生不利影響。公司向美國證券交易委員會(“SEC”)提交的文件中對這些風險以及與公司業務相關的其他風險進行了更全面的討論,包括公司的10-K表年度報告和10-Q表季度報告。儘管此處列出的因素清單以及公司向美國證券交易委員會提交的文件中列出的因素清單被認爲具有代表性,但不應將此類清單視爲對所有潛在風險和不確定性的完整陳述。未列出的因素可能會給前瞻性陳述的實現帶來額外的重大障礙。
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.
與前瞻性陳述中的預期相比,業績出現重大差異的原因可能包括業務中斷、運營問題、財務損失、對第三方的法律責任和類似風險,其中任何風險都可能對公司的合併財務狀況、經營業績、流動性或普通股交易價格產生重大不利影響。除非證券和其他適用法律另有要求,否則如果情況發生變化,公司不承擔任何義務公開對任何前瞻性陳述進行修訂或更新,無論是由於新信息、未來發展還是其他原因。
About Adeia Inc.
關於 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.
Adeia 是一家領先的研發和知識產權 (IP) 許可公司,致力於加快創新技術在媒體和半導體行業的採用。Adeia 的基本創新爲塑造和提升數字娛樂和電子未來的技術解決方案奠定了基礎。Adeia 的知識產權組合爲聯網設備提供動力,這些設備每天影響着全球數百萬人的生活、工作和娛樂生活。欲了解更多,請訪問 www.adeia.com。
Non-GAAP Financial Measures
非公認會計准則財務指標
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.
除了披露根據美國公認會計原則(GAAP)計算的財務業績外,公司的業績還包含非公認會計准則財務指標(如適用),包括一次性或持續的非現金收購無形資產攤銷費用、與實際或計劃業務合併相關的成本,包括交易費、整合成本、遣散費、設施關閉和留存獎金、離職成本、所有形式的股票薪酬、債務清償損失,支出性債務再融資成本、無形資產減值、某些外幣調整的影響、已終止的業務和相關的稅收影響。此外,調整後的息稅折舊攤銷前利潤會根據利息支出、所得稅、折舊和攤銷等經常性費用進行調整。管理層認爲,本新聞稿中使用的非公認會計准則指標爲投資者提供了有關公司持續業務和財務業績的重要視角,也有助於讓投資者了解反映我們正常業務運營的核心經營業績。公司披露的非公認會計准則財務指標不應被視爲替代或優於根據公認會計原則計算的財務指標。我們對非公認會計准則財務指標的使用有一定的侷限性,因爲我們使用的非公認會計准則財務指標可能無法與其他公司報告的財務指標直接比較。例如,本新聞稿中使用的術語,例如調整後的息稅折舊攤銷前利潤、非公認會計准則運營費用、非公認會計准則淨收益和非公認會計准則攤薄後每股收益(EPS),沒有標準化含義。其他公司可能使用相同或相似的衡量標準,但不包括不同的項目,這可能無法爲投資者提供我們與其他公司的業績相似的看法。我們試圖通過在本文所附表格中提供非公認會計准則財務指標與最直接可比的GAAP指標的詳細對賬來彌補我們非公認會計准則列報的侷限性。鼓勵投資者審查相關的GAAP財務指標,以及這些非GAAP財務指標與其最直接可比的GAAP財務指標的對賬情況。所有財務數據均按公認會計原則列報,除非公司表示其列報基於非公認會計准則。
Set forth below are reconciliations of the Company's reported and forecasted GAAP to non-GAAP financial metrics.
下文列出了公司報告和預測的公認會計原則與非公認會計准則財務指標的對賬情況。
Investor Contact:
投資者聯繫人:
Chris Chaney
Vice President, Investor Relations
IR@adeia.com
Chris Chaney
投資者關係副總裁
IR@adeia.com
– Tables Follow –
— 表格關注 —
SOURCE: ADEIA INC.
ADEA
來源:ADEIA INC.
區域
ADEIA INC.
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS
(in thousands, except per share amounts)
(unaudited)
ADEIA INC.
簡明合併運營報表
(以千計,每股金額除外)
(未經審計)
Three Months Ended | ||||||||
March 31, 2024 |
March 31, 2023 |
|||||||
Revenue | $ | 83,405 | $ | 117,307 | ||||
Operating expenses: | ||||||||
Research and development | 13,925 | 13,011 | ||||||
Selling, general and administrative | 24,029 | 22,862 | ||||||
Amortization expense | 23,157 | 23,689 | ||||||
Litigation expense | 2,930 | 2,622 | ||||||
Total operating expenses | 64,041 | 62,184 | ||||||
Operating income | 19,364 | 55,123 | ||||||
Interest expense | (14,175) | (15,938) | ||||||
Other income and expense, net | 1,400 | 1,620 | ||||||
Income before income taxes | 6,589 | 40,805 | ||||||
Provision for income taxes | 5,690 | 11,784 | ||||||
Net income | $ | 899 | $ | 29,021 | ||||
Net income per share: | ||||||||
Basic | $ | 0.01 | $ | 0.27 | ||||
Diluted | $ | 0.01 | $ | 0.26 | ||||
Weighted average number of shares used in per share calculations: | ||||||||
Basic | 107,765 | 105,585 | ||||||
Diluted | 112,977 | 113,447 |
三個月已結束 | ||||||||
3月31日 2024 |
3月31日 2023 |
|||||||
收入 | $ | 83,405 | $ | 117,307 | ||||
運營費用: | ||||||||
研究和開發 | 13,925 | 13,011 | ||||||
銷售、一般和管理 | 24,029 | 22,862 | ||||||
攤銷費用 | 23,157 | 23,689 | ||||||
訴訟費用 | 2,930 | 2,622 | ||||||
運營費用總額 | 64,041 | 62,184 | ||||||
營業收入 | 19,364 | 55,123 | ||||||
利息支出 | (14,175) | (15,938) | ||||||
其他收入和支出,淨額 | 1,400 | 1,620 | ||||||
所得稅前收入 | 6,589 | 40,805 | ||||||
所得稅準備金 | 5,690 | 11,784 | ||||||
淨收入 | $ | 899 | $ | 29,021 | ||||
每股淨收益: | ||||||||
基本 | $ | 0.01 | $ | 0.27 | ||||
稀釋 | $ | 0.01 | $ | 0.26 | ||||
每股計算中使用的加權平均股數: | ||||||||
基本 | 107,765 | 105,585 | ||||||
稀釋 | 112,977 | 113,447 |
ADEIA INC.
CONDENSED CONSOLIDATED BALANCE SHEETS
(in thousands)
(unaudited)
ADEIA INC.
簡明的合併資產負債表
(以千計)
(未經審計)
March 31, | December 31, | |||||||
2024 | 2023 | |||||||
ASSETS | ||||||||
Current assets: | ||||||||
Cash and cash equivalents | $ | 58,024 | $ | 54,560 | ||||
Marketable securities | 30,963 | 29,012 | ||||||
Accounts receivable, net | 26,842 | 39,651 | ||||||
Unbilled contracts receivable | 82,267 | 74,919 | ||||||
Other current assets | 8,025 | 7,700 | ||||||
Total current assets | 206,121 | 205,842 | ||||||
Long-term unbilled contracts receivable | 65,100 | 73,843 | ||||||
Property and equipment, net | 6,784 | 6,971 | ||||||
Operating lease right-of-use assets | 9,425 | 9,484 | ||||||
Intangible assets, net | 330,991 | 347,172 | ||||||
Goodwill | 313,660 | 313,660 | ||||||
Long-term income tax receivable | 116,359 | 120,338 | ||||||
Other long-term assets | 30,900 | 28,246 | ||||||
Total assets | $ | 1,079,340 | $ | 1,105,556 | ||||
LIABILITIES AND EQUITY | ||||||||
Current liabilities: | ||||||||
Accounts payable | $ | 4,855 | $ | 9,623 | ||||
Accrued liabilities | 13,842 | 19,138 | ||||||
Current portion of long-term debt, net | 36,926 | 66,145 | ||||||
Deferred revenue | 36,981 | 7,132 | ||||||
Total current liabilities | 92,604 | 102,038 | ||||||
Deferred revenue, less current portion | 16,535 | 17,672 | ||||||
Long-term debt, net | 509,406 | 519,550 | ||||||
Noncurrent operating lease liabilities | 9,693 | 9,730 | ||||||
Long-term income tax payable | 82,167 | 81,834 | ||||||
Other long-term liabilities | 18,984 | 18,110 | ||||||
Total liabilities | 729,389 | 748,934 | ||||||
Commitments and contingencies | ||||||||
Stockholders' equity: | ||||||||
Preferred stock | — | — | ||||||
Common stock | 122 | 121 | ||||||
Additional paid-in capital | 635,552 | 635,331 | ||||||
Treasury stock at cost | (230,226) | (222,497) | ||||||
Accumulated other comprehensive loss | (71) | (8) | ||||||
Accumulated deficit | (55,426) | (56,325) | ||||||
Total stockholders' equity | 349,951 | 356,622 | ||||||
Total liabilities and equity | $ | 1,079,340 | $ | 1,105,556 |
3月31日 | 十二月三十一日 | |||||||
2024 | 2023 | |||||||
資產 | ||||||||
流動資產: | ||||||||
現金和現金等價物 | $ | 58,024 | $ | 54,560 | ||||
有價證券 | 30,963 | 29,012 | ||||||
應收賬款,淨額 | 26,842 | 39,651 | ||||||
未開票的應收合同 | 82,267 | 74,919 | ||||||
其他流動資產 | 8,025 | 7,700 | ||||||
流動資產總額 | 206,121 | 205,842 | ||||||
長期未開票的應收合同 | 65,100 | 73,843 | ||||||
財產和設備,淨額 | 6,784 | 6,971 | ||||||
經營租賃使用權資產 | 9,425 | 9,484 | ||||||
無形資產,淨額 | 330,991 | 347,172 | ||||||
善意 | 313,660 | 313,660 | ||||||
應收長期所得稅 | 116,359 | 120,338 | ||||||
其他長期資產 | 30,900 | 28,246 | ||||||
總資產 | $ | 1,079,340 | $ | 1,105,556 | ||||
負債和權益 | ||||||||
流動負債: | ||||||||
應付賬款 | $ | 4,855 | $ | 9,623 | ||||
應計負債 | 13,842 | 19,138 | ||||||
長期債務的流動部分,淨額 | 36,926 | 66,145 | ||||||
遞延收入 | 36,981 | 7,132 | ||||||
流動負債總額 | 92,604 | 102,038 | ||||||
遞延收入,減去流動部分 | 16,535 | 17,672 | ||||||
長期債務,淨額 | 509,406 | 519,550 | ||||||
非流動經營租賃負債 | 9,693 | 9,730 | ||||||
應繳長期所得稅 | 82,167 | 81,834 | ||||||
其他長期負債 | 18,984 | 18,110 | ||||||
負債總額 | 729,389 | 748,934 | ||||||
承付款和意外開支 | ||||||||
股東權益: | ||||||||
優先股 | — | — | ||||||
普通股 | 122 | 121 | ||||||
額外的實收資本 | 635,552 | 635,331 | ||||||
按成本計算的庫存股 | (230,226) | (222,497) | ||||||
累計其他綜合虧損 | (71) | (8) | ||||||
累計赤字 | (55,426) | (56,325) | ||||||
股東權益總額 | 349,951 | 356,622 | ||||||
負債和權益總額 | $ | 1,079,340 | $ | 1,105,556 |
ADEIA INC.
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
(in thousands)
(unaudited)
ADEIA INC.
簡明的合併現金流量表
(以千計)
(未經審計)
Three Months Ended | ||||||||
March 31, 2024 |
March 31, 2023 |
|||||||
Cash flows from operating activities: | ||||||||
Net income | $ | 899 | $ | 29,021 | ||||
Adjustments to reconcile net income to net cash from operating activities: | ||||||||
Depreciation of property and equipment | 520 | 384 | ||||||
Amortization of intangible assets | 23,157 | 23,689 | ||||||
Stock-based compensation expense | 5,145 | 3,640 | ||||||
Deferred income tax | (3,048) | 2,373 | ||||||
Amortization of debt issuance costs | 762 | 1,170 | ||||||
Other | (298) | 600 | ||||||
Changes in operating assets and liabilities: | ||||||||
Accounts receivable | 12,812 | 20,951 | ||||||
Unbilled contracts receivable | 1,395 | (27,612) | ||||||
Other assets | 4,107 | 4,592 | ||||||
Accounts payable | (2,808) | (4,468) | ||||||
Accrued and other liabilities | (4,126) | (1,821) | ||||||
Deferred revenue | 28,712 | 10,833 | ||||||
Net cash from operating activities | 67,229 | 63,352 | ||||||
Cash flows from investing activities: | ||||||||
Purchases of property and equipment | (793) | (390) | ||||||
Purchases of intangible assets | (8,476) | — | ||||||
Purchases of short-term investments | (11,169) | — | ||||||
Proceeds from maturities of investments | 9,450 | — | ||||||
Net cash from investing activities | (10,988) | (390) | ||||||
Cash flows from financing activities: | ||||||||
Dividends paid | (5,420) | (5,314) | ||||||
Repayment of debt | (40,125) | (83,625) | ||||||
Proceeds from employee stock purchase program and exercise of stock options | 497 | 411 | ||||||
Repurchases of common stock for tax withholdings on equity awards | (7,729) | (6,560) | ||||||
Net cash from financing activities | (52,777) | (95,088) | ||||||
Net increase (decrease) in cash and cash equivalents | 3,464 | (32,126) | ||||||
Cash and cash equivalents at beginning of period | 54,560 | 114,555 | ||||||
Cash and cash equivalents at end of period | $ | 58,024 | $ | 82,429 |
三個月已結束 | ||||||||
3月31日 2024 |
3月31日 2023 |
|||||||
來自經營活動的現金流: | ||||||||
淨收入 | $ | 899 | $ | 29,021 | ||||
爲覈對淨收益與經營活動淨現金而進行的調整: | ||||||||
財產和設備的折舊 | 520 | 384 | ||||||
無形資產的攤銷 | 23,157 | 23,689 | ||||||
股票薪酬支出 | 5,145 | 3,640 | ||||||
遞延所得稅 | (3,048) | 2,373 | ||||||
債務發行成本的攤銷 | 762 | 1,170 | ||||||
其他 | (298) | 600 | ||||||
運營資產和負債的變化: | ||||||||
應收賬款 | 12,812 | 20,951 | ||||||
未開票的應收合同 | 1,395 | (27,612) | ||||||
其他資產 | 4,107 | 4592 | ||||||
應付賬款 | (2,808) | (4,468) | ||||||
應計負債和其他負債 | (4,126) | (1,821) | ||||||
遞延收入 | 28,712 | 10,833 | ||||||
經營活動產生的淨現金 | 67,229 | 63,352 | ||||||
來自投資活動的現金流: | ||||||||
購買財產和設備 | (793) | (390) | ||||||
購買無形資產 | (8,476) | — | ||||||
購買短期投資 | (11,169) | — | ||||||
投資到期所得收益 | 9,450 | — | ||||||
來自投資活動的淨現金 | (10,988) | (390) | ||||||
來自融資活動的現金流: | ||||||||
已支付的股息 | (5,420) | (5,314) | ||||||
償還債務 | (40,125) | (83,625) | ||||||
員工股票購買計劃和行使股票期權的收益 | 497 | 411 | ||||||
回購普通股以預扣股票獎勵的稅款 | (7,729) | (6,560) | ||||||
來自融資活動的淨現金 | (52,777) | (95,088) | ||||||
現金和現金等價物的淨增加(減少) | 3,464 | (32,126) | ||||||
期初的現金和現金等價物 | 54,560 | 114,555 | ||||||
期末的現金和現金等價物 | $ | 58,024 | $ | 82,429 |
ADEIA INC.
GAAP TO NON-GAAP RECONCILIATIONS
(in thousands, except per share amounts)
(unaudited)
ADEIA INC.
公認會計准則與非公認會計准則對賬
(以千計,每股金額除外)
(未經審計)
Net income | ||||||||
Three Months Ended | ||||||||
March 31, 2024 |
March 31, 2023 |
|||||||
GAAP net income | $ | 899 | $ | 29,021 | ||||
Adjustments to GAAP net income: | ||||||||
Stock-based compensation expense: | ||||||||
Research and development | 809 | 594 | ||||||
Selling, general and administrative | 4,336 | 3,046 | ||||||
Amortization expense | 23,157 | 23,689 | ||||||
Separation and other related costs recorded in selling, general and administrative (1) | 1,824 | 3,002 | ||||||
Total operating expenses adjustments | 30,126 | 30,331 | ||||||
Other income and expense, net | — | (302) | ||||||
Non-GAAP tax adjustment (2) | (2,754) | (4,508) | ||||||
Non-GAAP net income | $ | 28,271 | $ | 54,542 | ||||
Diluted income per share | ||||||||
Three Months Ended | ||||||||
March 31, 2024 |
March 31, 2023 |
|||||||
GAAP diluted income per share | $ | 0.01 | $ | 0.26 | ||||
Adjustments to GAAP diluted income per share: | ||||||||
Stock-based compensation expense: | ||||||||
Research and development | 0.01 | 0.00 | ||||||
Selling, general and administrative | 0.04 | 0.03 | ||||||
Amortization expense | 0.20 | 0.21 | ||||||
Separation and other related costs recorded in selling, general and administrative (1) | 0.01 | 0.02 | ||||||
Total operating expenses adjustments | 0.26 | 0.26 | ||||||
Other income and expense, net | 0.00 | 0.00 | ||||||
Non-GAAP tax adjustment (2) | (0.02) | (0.04) | ||||||
Non-GAAP diluted income per share | $ | 0.25 | $ | 0.48 |
淨收入 | ||||||||
三個月已結束 | ||||||||
3月31日 2024 |
3月31日 2023 |
|||||||
GAAP 淨收入 | $ | 899 | $ | 29,021 | ||||
對GAAP淨收入的調整: | ||||||||
股票薪酬支出: | ||||||||
研究和開發 | 809 | 594 | ||||||
銷售、一般和管理 | 4,336 | 3,046 | ||||||
攤銷費用 | 23,157 | 23,689 | ||||||
銷售、一般和管理中記錄的離職和其他相關費用 (1) | 1,824 | 3,002 | ||||||
業務費用調整總額 | 30,126 | 30,331 | ||||||
其他收入和支出,淨額 | — | (302) | ||||||
非公認會計准則稅收調整 (2) | (2,754) | (4,508) | ||||||
非公認會計准則淨收益 | $ | 28,271 | $ | 54,542 | ||||
攤薄後的每股收益 | ||||||||
三個月已結束 | ||||||||
3月31日 2024 |
3月31日 2023 |
|||||||
GAAP 攤薄後每股收益 | $ | 0.01 | $ | 0.26 | ||||
對GAAP攤薄後每股收益的調整: | ||||||||
股票薪酬支出: | ||||||||
研究和開發 | 0.01 | 0.00 | ||||||
銷售、一般和管理 | 0.04 | 0.03 | ||||||
攤銷費用 | 0.20 | 0.21 | ||||||
銷售、一般和管理中記錄的離職和其他相關費用 (1) | 0.01 | 0.02 | ||||||
業務費用調整總額 | 0.26 | 0.26 | ||||||
其他收入和支出,淨額 | 0.00 | 0.00 | ||||||
非公認會計准則稅收調整 (2) | (0.02) | (0.04) | ||||||
非公認會計准則攤薄後每股收益 | $ | 0.25 | $ | 0.48 |
(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.
(1) 代表2022年10月1日離職後產生的離職和相關費用,包括財務諮詢和其他專業服務的費用,以及根據與Xperi Inc.共享的合同在過渡基礎上產生的費用。
(2) The provision for income taxes is adjusted to reflect the net direct and indirect income tax effects of the various non-GAAP pretax adjustments.
(2) 對所得稅準備金進行了調整,以反映各種非公認會計准則稅前調整的直接和間接所得稅淨影響。
ADEIA INC.
GAAP NET INCOME TO
ADJUSTED EBITDA RECONCILIATION
(in thousands)
(unaudited)
ADEIA INC.
GAAP 淨收入至
調整後的息稅折舊攤銷前利潤
(以千計)
(未經審計)
Three Months Ended | ||||||||
March 31, 2024 |
March 31, 2023 |
|||||||
GAAP net income | $ | 899 | $ | 29,021 | ||||
Adjustments to GAAP net income: | ||||||||
Stock-based compensation expense: | ||||||||
Research and development | 809 | 594 | ||||||
Selling, general and administrative | 4,336 | 3,046 | ||||||
Separation and other related costs recorded in selling, general and administrative (1) | 1,824 | 3,002 | ||||||
Amortization expense | 23,157 | 23,689 | ||||||
Depreciation expense | 520 | 384 | ||||||
Interest expense | 14,175 | 15,938 | ||||||
Other income and expense, net | (1,400) | (1,620) | ||||||
Provision for income taxes | 5,690 | 11,784 | ||||||
Adjusted EBITDA | $ | 50,010 | $ | 85,838 |
三個月已結束 | ||||||||
3月31日 2024 |
3月31日 2023 |
|||||||
GAAP 淨收入 | $ | 899 | $ | 29,021 | ||||
對GAAP淨收入的調整: | ||||||||
股票薪酬支出: | ||||||||
研究和開發 | 809 | 594 | ||||||
銷售、一般和管理 | 4,336 | 3,046 | ||||||
銷售、一般和管理中記錄的離職和其他相關費用 (1) | 1,824 | 3,002 | ||||||
攤銷費用 | 23,157 | 23,689 | ||||||
折舊費用 | 520 | 384 | ||||||
利息支出 | 14,175 | 15,938 | ||||||
其他收入和支出,淨額 | (1,400) | (1,620) | ||||||
所得稅準備金 | 5,690 | 11,784 | ||||||
調整後 EBITDA | $ | 50,010 | $ | 85,838 |
(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.
(1) 代表2022年10月1日離職後產生的離職和相關費用,包括根據與Xperi Inc共享的合同在過渡基礎上產生的費用。
ADEIA INC.
RECONCILIATION FOR GUIDANCE
ON OPERATING EXPENSES
(in millions)
(unaudited)
ADEIA INC.
以和解爲指導
關於運營費用
(單位:百萬)
(未經審計)
Year Ended | |||||||
December 31, 2024 | |||||||
Low | High | ||||||
GAAP operating expenses | $ | 254.0 | $ | 268.0 | |||
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 | $ | 150.0 | $ | 160.0 |
年終了 | |||||||
2024年12月31日 | |||||||
低 | 高 | ||||||
GAAP 運營費用 | $ | 254.0 | $ | 268.0 | |||
攤銷費用 | 72.0 | 72.0 | |||||
股票薪酬支出 | 24.0 | 26.0 | |||||
離職和相關費用 (1) | 8.0 | 10.0 | |||||
非公認會計准則調整總額 | 104.0 | 108.0 | |||||
非公認會計准則運營費用 | $ | 150.0 | $ | 160.0 |
(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.
(1) 代表2022年10月1日離職後產生的離職和相關費用,包括根據與Xperi Inc共享的合同在過渡基礎上產生的費用。
ADEIA INC.
RECONCILIATION FOR GUIDANCE
ON NET INCOME
(in millions)
(unaudited)
ADEIA INC.
以和解爲指導
關於淨收入
(單位:百萬)
(未經審計)
Year Ended | |||||||
December 31, 2024 | |||||||
Low | High | ||||||
GAAP net income | $ | 65.4 | $ | 70.7 | |||
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 | (30.0) | (17.8) | |||||
Non-GAAP net income | $ | 139.4 | $ | 160.9 |
年終了 | |||||||
2024年12月31日 | |||||||
低 | 高 | ||||||
GAAP 淨收入 | $ | 65.4 | $ | 70.7 | |||
攤銷費用 | 72.0 | 72.0 | |||||
股票薪酬支出 | 24.0 | 26.0 | |||||
離職和相關費用 (1) | 8.0 | 10.0 | |||||
非公認會計准則運營支出總額 | 104.0 | 108.0 | |||||
非公認會計准則稅收調整 | (30.0) | (17.8) | |||||
非公認會計准則淨收益 | $ | 139.4 | $ | 160.9 |
(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.
(1) 代表2022年10月1日離職後產生的離職和相關費用,包括根據與Xperi Inc共享的合同在過渡基礎上產生的費用。
ADEIA INC.
RECONCILIATION FOR GUIDANCE ON
ADJUSTED EBITDA
(in millions)
(unaudited)
ADEIA INC.
和解以獲得指導
調整後 EBITDA
(單位:百萬)
(未經審計)
Year Ended | |||||||
December 31, 2024 | |||||||
Low | High | ||||||
GAAP net income | $ | 65.4 | $ | 70.7 | |||
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 | 54.0 | 57.0 | |||||
Other income | (5.0) | (6.0) | |||||
Income tax expense | 11.6 | 30.3 | |||||
Total of non-GAAP adjustments | 167.1 | 191.8 | |||||
Adjusted EBITDA | $ | 232.5 | $ | 262.5 |
年終了 | |||||||
2024年12月31日 | |||||||
低 | 高 | ||||||
GAAP 淨收入 | $ | 65.4 | $ | 70.7 | |||
股票薪酬支出 | 24.0 | 26.0 | |||||
離職和相關費用 (1) | 8.0 | 10.0 | |||||
攤銷費用 | 72.0 | 72.0 | |||||
折舊費用 | 2.5 | 2.5 | |||||
利息支出 | 54.0 | 57.0 | |||||
其他收入 | (5.0) | (6.0) | |||||
所得稅支出 | 11.6 | 30.3 | |||||
非公認會計准則調整總額 | 167.1 | 191.8 | |||||
調整後 EBITDA | $ | 232.5 | $ | 262.5 |
(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.
(1) 代表2022年10月1日離職後產生的離職和相關費用,包括根據與Xperi Inc共享的合同在過渡基礎上產生的費用。
譯文內容由第三人軟體翻譯。