VCP ScannerFree US Stock Screener & Financial AnalysisFree US Stock Screener
ScreenerThemes
DCF ValuationCalculate intrinsic value of US stocks
Market ValuationBuffett indicator, CAPE & macro gauges
Total ReturnSee dividends + price return history
DCA CalculatorSimulate recurring buys & compounding
Earnings
FAANG & Tech
AAPL vs MSFTNVDA vs AMDGOOGL vs META
Cloud & Cyber
CRM vs NOWCRWD vs PANWSNOW vs DDOG
Consumer & Auto
TSLA vs FAMZN vs WMTNFLX vs DIS
Finance & Crypto
JPM vs BACV vs MACOIN vs MSTR
Pharma & Energy
LLY vs NVOJNJ vs PFEXOM vs CVX
Compare Any Stocks...
WatchlistInsider
ScreenerThemes
Earnings
WatchlistInsider
ADEAAdeia Inc.
$30.82$3.4B
Overview & Verdict
Overview
Valuation & Forecasts
Valuation ModelsEstimatesDCF Model
Price & Analyst Data
Analyst TargetsPrice HistoryTechnical Analysis
Financial Statements
Income StatementBalance SheetCash FlowRatios & Margins
Performance
P/E HistoryRevenue HistoryEarnings HistoryDividend HistoryTotal Return
Ownership
Holders
← Back to Screener
VCP ScannerFree US Stock Screener & Financial Analysis

Find stocks. Verify deeply. Act with conviction.

Data updated daily

Product

  • Screener
  • Themes
  • Valuation
  • Total Return
  • DCA Calculator
  • News
  • Earnings

Resources

  • Market Valuation
  • Compare
  • Insider Activity
  • Methodology
  • How It Works
  • Glossary
  • Learn

Get Ideas

Get weekly stock ideas — free

© 2026 VCP Scanner
AboutPrivacyTerms
Not financial advice. Do your own research.
ScreenerNewsCompareWatchlist
HomeStocksADEACash Flow

Adeia Inc. (ADEA) Cash Flow Statement

24Y historyFree accessUpdated daily

Free cash flow generation remains highly erratic, with margins swinging from 16.6% in 2024Q3 to 79.6% in 2024Q4, reflecting the unpredictable timing of major licensing contract renewals.

ADEA Cash Flow Statement

Income StatementBalance SheetCash FlowRatios
AnnualQuarterly
MetricTTMDec'25Dec'24Dec'23Dec'22Dec'21Dec'20Dec'19Dec'18Dec'17Dec'16Dec'15Dec'14Dec'13Dec'12Dec'11Dec'10Dec'09Dec'08Dec'07Dec'06Dec'05Dec'04Dec'03Dec'02
Cash from Operations159.44M158.09M212.46M152.75M183.02M234.79M427.6M169.25M135.13M147.26M145.63M146.55M134.2M-48.08M24.86M79.43M106.15M114.29M68.5M83.61M111.61M51.79M36.06M11.7M18.76M
Operating CF Margin %-35.65%56.5%39.29%41.7%26.75%47.94%60.43%33.27%39.4%56.11%53.62%48.14%-28.48%11.85%31.2%35.22%38.17%27.59%42.73%53.47%54.69%49.58%31.36%66.35%
Operating CF Growth %-18.67%-25.59%39.09%-16.54%-22.05%-45.09%152.64%25.25%-8.24%1.12%-0.63%9.2%379.14%-293.39%-68.7%-25.17%-7.13%66.84%-18.07%-25.08%115.49%43.63%208.1%-37.6%-
Net Income122.03M111.08M64.62M67.37M-298.59M-58.91M143.8M-64.03M-1.76M-56.56M56.09M117.02M170.45M-185.56M-30.23M-19.3M57.35M69.8M4.64M45.14M61.35M31.45M59.06M9.36M6.54M
Depreciation & Amortization60.41M58.58M72.78M95.27M160.39M227.2M174.74M106.67M115.13M119.13M34.13M22.21M20.31M38.27M40.27M27.4M26.23M21.56M18.79M13.61M7.25M1.65M962K895K927K
Stock-Based Compensation26.43M34.67M26.64M18.06M52.63M58.18M39.13M31.55M31.01M33.46M21.1M11.52M13.27M13.5M17.04M25.57M28M27.92M24.14M000000
Deferred Taxes35.57M33.68M-7.14M11.39M-40.3M-978K-34.67M-38.61M-15.58M-18.29M955K18.81M-44.04M22.73M-6.1M-667K-4.76M7.78M0-4.52M152K13.5M000
Other Non-Cash Items11.8M2.89M2.35M4.05M359.15M4.71M27.8M2.65M5.32M3.79M2.78M-2.66M-25.19M65.51M-5.31M48.4M3.05M-7.34M6.09M24.45M53M1.24M303K1.22M2.17M
Working Capital Changes-96.81M-82.81M53.2M-43.39M-50.25M4.58M76.8M131.02M1.01M65.74M30.57M-20.35M-593K-2.54M9.18M-1.97M-3.71M-5.42M14.84M4.92M-10.37M3.96M-24.27M233K9.12M
Change in Receivables-65.88M-59.7M-11.8M0-61.78M30.88M83.35M6.19M-14.38M-3.55M13.96M2.69M-1.22M8.45M-2.54M3.2M-1.55M4.49M938K000000
Change in Inventory0000000125.36M15.64M70.8M21.38M-16.94M-9.01M1.12M459K278K-281K-37K283K-269K1.34M0000
Change in Payables202K-2.46M-372K-894K18.6M-5.23M-4.86M1.89M-1.47M-3.3M1.71M-2.69M566K-5.89M2.99M2.44M1.52M-570K360K000000
Cash from Investing-38.98M-40.26M-24.02M-34.49M-2.91M-6.21M17.84M-19.14M11.43M-18.84M-592.4M-21.29M-76.65M47.95M32.85M-100.79M-151.69M-116.9M-189.19M-113.9M-56.67M-44.83M-1.79M17.39M-18.34M
Capital Expenditures-7.49M-1.81M-1.82M-3.81M-12.58M-13.95M-7.38M-13.31M-7.44M-3.5M-13.38M-8.59M-7.4M-23.47M-38.3M-72.6M-29.9M-30.53M-19.75M-11.4M-3.05M-4.1M-1.8M-1.49M-459K
CapEx % of Revenue1.63%0.41%0.48%0.98%2.87%1.59%0.83%4.75%1.83%0.94%5.15%3.14%2.66%13.9%18.25%28.52%9.92%10.19%7.95%5.83%1.46%4.33%2.47%3.99%1.62%
Acquisitions0000-50.47M-17.4M117.42M4.5M-500K176K-888.2M-38.56M-2.45M3.36M-27.91M66.69M-14.97M-5.93M-31.02M-19.45M-53.64M-40.73M000
Investments-------------------------
Other Investing-1.6M-6.95M-20.48M-2.53M-204K-167K-50.94M-4.45M15.27M59K299.6M18.28M31.17M16.35M1.29M-64.49M1.66M810K216K12K14K4K7K52K0
Cash from Financing-151.32M-123.51M-164.17M-178.26M-263.26M-196.25M-351.14M-189.18M-171.2M-55.79M489.79M-153.57M-80.37M-29.95M-9.67M7.85M6.94M22.59M1.42M43.37M11.55M12.29M9.69M33.94M295K
Debt Issued (Net)-71.36M-60.36M-114.17M-148M-40.5M-84.05M-244.57M-150M-100M-6M583.04M0000000000000-272K
Equity Issued (Net)-58.08M-41.39M-31.49M-11.27M-33.2M-100.8M-80.59M-4.51M-44.8M-19.28M-62.32M-123.28M-66.31M-29.28M-137K002.41M-7.49M20.08M11.36M12.29M9.69M33.94M567K
Dividends Paid-21.88M-21.77M-21.77M-21.34M-203.82M-20.98M-30.83M-39.5M-39.19M-39.51M-39.16M-41.68M-48.34M-37.59M-15.64M0000000000
Share Repurchases-60.3M-43.79M-31.49M-11.27M-33.2M-100.8M-80.59M-4.51M-44.8M-19.28M-70.6M-123.28M-66.31M-29.28M-137K000-9.96M-544K000-1.72M0
Other Financing003.25M2.35M14.26M9.59M4.86M4.82M12.79M9.01M8.23M11.39M34.28M36.91M6.11M7.85M6.94M20.18M8.91M23.29M191K0000
Net Change in Cash-30.86M-5.69M24.27M-59.99M-86.57M30.93M95.64M-39.07M-24.64M72.63M43.03M-28.31M-22.81M-30.08M48.04M-13.51M-38.6M19.98M-119.27M13.08M66.48M19.25M43.96M63.04M713K
Free Cash Flow155.82M149.33M190.16M146.41M170.16M220.65M369.29M155.94M127.69M143.77M132.26M137.96M126.8M-71.55M-13.44M6.82M76.25M83.77M48.76M72.21M108.56M47.69M34.26M10.21M18.3M
FCF Margin %33.84%33.68%50.57%37.66%38.77%25.14%41.4%55.68%31.44%38.47%50.95%50.48%45.48%-42.38%-6.41%2.68%25.3%27.97%19.64%36.9%52.01%50.36%47.1%27.37%64.73%
FCF Growth %-15.21%-21.47%29.88%-13.95%-22.88%-40.25%136.81%22.12%-11.18%8.7%-4.13%8.8%277.22%-432.23%-297.02%-91.05%-8.98%71.8%-32.48%-33.48%127.62%39.21%235.39%-44.17%-
FCF per Share1.361.321.681.301.582.114.403.172.622.922.642.622.37-1.34-0.260.131.511.701.011.482.241.000.730.252.70
FCF Conversion (FCF/Net Income)1.28x1.42x3.29x2.27x-0.62x-4.23x2.91x-2.71x-467.59x-2.60x2.60x1.25x0.79x0.26x-0.82x-4.12x1.85x1.64x14.76x1.85x1.82x1.65x0.61x1.25x2.87x
Interest Paid23.58M33.19M46.77M57.76M40.51M32.36M31.24M20.89M23.13M28.07M000000000000000
Taxes Paid6.43M15.03M12.49M10.32M24.78M30.86M43.07M15M23.68M15.68M7.68M-36.78M29.05M-10.7M-4.88M14.17M52.02M51.9M11.96M000000

Key Metrics

Growth RegimeMixed
ProfitabilityStrong
Balance SheetHealthy
Cash FlowMixed
Top Statement Risk

Lumpy litigation revenue cycles

Verified Source

Metrics are mathematically derived from official filings.

SEC 10-K (2026Q1)

Earnings Quality Masked by Volatility

According to the provided financial data, Adeia's OCF/NI ratio has fluctuated wildly, reaching an extreme of 74.78 in 2024Q1, which suggests that reported net income is a poor proxy for the actual cash-generating capacity of the firm's intellectual property licensing business model.

The persistent gap between net income and operating cash flow indicates that non-cash charges and the timing of revenue recognition under ASC 606 significantly distort GAAP profitability. Investors should monitor this divergence, as it implies that the company's cash reality is often decoupled from the accounting earnings reported in any single quarter.

FCF Margin Sensitivity to Settlements

As reported in financial statements, Adeia's free cash flow margins have shown extreme variance, swinging from a low of 16.6% in 2024Q3 to a high of 79.6% in 2024Q4, highlighting the company's dependence on the timing of major licensing contract renewals and litigation settlements.

This volatility suggests that free cash flow is not yet a stable, predictable stream, but rather a series of episodic inflows. The lack of consistent FCF growth warrants further investigation into whether the company can sustain its current cash generation levels without relying on one-time catch-up payments.

Working Capital Swings Impact Liquidity

Based on Adeia's reported figures, working capital changes have been highly erratic, ranging from a $69.6M outflow in 2025Q4 to a $53.9M inflow in 2024Q4, which appears to reflect the lumpy nature of accounts receivable collections tied to large, multi-year licensing agreements.

These significant swings suggest that the company's cash position is highly sensitive to the payment cycles of its major media and semiconductor licensees. Analysts should interpret these fluctuations as a reflection of the inherent difficulty in timing cash receipts from complex, long-term legal and commercial settlements.

Aggressive Capital Return Amid Uncertainty

Data from recent filings indicates that Adeia has prioritized shareholder returns, with $39.8M in buybacks during 2026Q1 alone, even as the company's operating cash flow remains subject to the unpredictable timing of its core intellectual property licensing revenue streams.

The decision to deploy significant cash toward share repurchases suggests management's confidence in the long-term durability of its patent portfolio. However, investors should monitor whether this capital allocation strategy remains sustainable if litigation-driven revenue cycles experience prolonged delays or regulatory headwinds.

ADEA — Frequently Asked Questions

Quick answers to the most common questions about buying ADEA stock.

How much cash does Adeia Inc. (ADEA) generate from operations?

Adeia Inc. (ADEA) generated $158.1M in net cash from operating activities in 2025. This reflects the cash generated directly from core business operations.

What is Adeia Inc.'s free cash flow?

Adeia Inc. (ADEA) generated $149.3M in free cash flow in 2025. Free cash flow is the cash left over after capital expenditures, which can be used to pay dividends, repurchase shares, or pay down debt.

What is Adeia Inc.'s capital expenditure (CapEx)?

Adeia Inc. (ADEA) spent $1.8M on capital expenditures in 2025. CapEx represents the cash invested in physical assets like property, plant, and equipment to maintain or grow the business.

How does Adeia Inc. distribute cash to shareholders?

In 2025, Adeia Inc. (ADEA) returned $21.8M to shareholders via cash dividends and spent $43.8M on share repurchases. This shows the company's commitment to returning capital to its equity investors.