Financhill
Buy
56

ADEA Quote, Financials, Valuation and Earnings

Last price:
$13.67
Seasonality move :
2.44%
Day range:
$13.63 - $14.00
52-week range:
$9.68 - $17.46
Dividend yield:
1.46%
P/E ratio:
23.96x
P/S ratio:
4.11x
P/B ratio:
3.70x
Volume:
578.7K
Avg. volume:
741.8K
1-year change:
25.67%
Market cap:
$1.5B
Revenue:
$376M
EPS (TTM):
$0.57
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $515.9M $391.2M $438.9M $388.8M $376M
Revenue Growth (YoY) 84.21% -24.17% 12.2% -11.42% -3.28%
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $35.1M $39.6M $44.6M $54.3M $59.6M
Selling, General & Admin $136.8M $129.2M $135.6M $95.2M $103.4M
Other Inc / (Exp) -$23.1M -$12.5M -$6.5M -$3M -$8.5M
Operating Expenses $230.5M $266.9M $277.3M $243.2M $233.8M
Operating Income $285.4M $124.3M $161.6M $145.6M $142.3M
 
Net Interest Expenses $37.9M $39M $45.3M $62.6M $52.5M
EBT. Incl. Unusual Items $224.5M $72.8M $109.8M $80M $81.2M
Earnings of Discontinued Ops. -$96M -$126.9M -$437M -- --
Income Tax Expense -$15.3M $4.8M -$28.6M $12.6M $16.6M
Net Income to Company $143.8M -$58.9M -$298.6M $67.4M $64.6M
 
Minority Interest in Earnings $3M $3.5M $2.7M -- --
Net Income to Common Excl Extra Items $146.8M -$55.5M -$295.9M $67.4M $64.6M
 
Basic EPS (Cont. Ops) $1.77 -$0.53 -$2.83 $0.63 $0.59
Diluted EPS (Cont. Ops) $1.75 -$0.53 -$2.83 $0.60 $0.57
Weighted Average Basic Share $82.8M $104.7M $104.3M $106.6M $108.6M
Weighted Average Diluted Share $83.9M $107.3M $107.6M $112.8M $113.1M
 
EBITDA $437.1M $339M $315.5M $237.8M $206.5M
EBIT $262.4M $111.8M $155.1M $142.6M $133.7M
 
Revenue (Reported) $515.9M $391.2M $438.9M $388.8M $376M
Operating Income (Reported) $285.4M $124.3M $161.6M $145.6M $142.3M
Operating Income (Adjusted) $262.4M $111.8M $155.1M $142.6M $133.7M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $57.8M -$272M $103.3M $86.9M $119.2M
Revenue Growth (YoY) -36.12% -- -- -15.9% 37.18%
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -$89.5M -$128.8M $12.4M $14.4M $16M
Selling, General & Admin -$31.8M -$68.5M $32.2M $24M $27.9M
Other Inc / (Exp) -$3.7M -$258K -$1.1M -$575K -$2.5M
Operating Expenses -$179.9M -$274M $68.5M $61.4M $57.9M
Operating Income $283.1M $89.6M $34.8M $25.4M $61.3M
 
Net Interest Expenses $13.3M $8.6M $15M $15.4M $12.3M
EBT. Incl. Unusual Items $266.1M $80.7M $18.6M $9.4M $46.5M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$8.6M -$31M -$55.1M -$3.3M $10.5M
Net Income to Company $178.6M -$15.2M $73.7M $12.7M $36M
 
Minority Interest in Earnings $1.1M $630K -- -- --
Net Income to Common Excl Extra Items $179.8M -$14.6M $73.7M $12.7M $36M
 
Basic EPS (Cont. Ops) $1.70 -$0.14 $0.65 $0.12 $0.33
Diluted EPS (Cont. Ops) $1.68 -$0.14 $0.65 $0.11 $0.32
Weighted Average Basic Share $105M $104.2M $105.1M $107.3M $109.1M
Weighted Average Diluted Share $109.1M $114.4M $113.5M $113.1M $113.6M
 
EBITDA $336.9M $141.7M $58M $48.3M $73.2M
EBIT $279.4M $89.3M $33.7M $24.9M $58.8M
 
Revenue (Reported) $57.8M -$272M $103.3M $86.9M $119.2M
Operating Income (Reported) $283.1M $89.6M $34.8M $25.4M $61.3M
Operating Income (Adjusted) $279.4M $89.3M $33.7M $24.9M $58.8M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $515.9M $391.2M $438.9M $388.8M $376M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $35.1M $39.6M $44.6M $54.3M $59.6M
Selling, General & Admin $136.8M $129.2M $135.6M $95.2M $103.4M
Other Inc / (Exp) -$23.1M -$12.5M -$6.5M -$3M -$8.5M
Operating Expenses $230.5M $266.9M $277.3M $243.2M $233.8M
Operating Income $285.4M $124.3M $161.6M $145.6M $142.3M
 
Net Interest Expenses $37.9M $39M $45.3M $62.6M $52.5M
EBT. Incl. Unusual Items $224.5M $72.8M $109.8M $80M $81.2M
Earnings of Discontinued Ops. -- -- -$437M -- --
Income Tax Expense -$15.3M $4.8M -$28.6M $12.6M $16.6M
Net Income to Company $143.8M -$58.9M -$298.6M $67.4M $64.6M
 
Minority Interest in Earnings $3M $3.5M $2.7M -- --
Net Income to Common Excl Extra Items $146.8M -$55.5M -$295.9M $67.4M $64.6M
 
Basic EPS (Cont. Ops) $1.48 -$0.53 -$2.88 $0.63 $0.60
Diluted EPS (Cont. Ops) $1.46 -$0.53 -$2.89 $0.59 $0.57
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $437.1M $339M $315.5M $237.8M $206.5M
EBIT $262.4M $111.8M $155.1M $142.6M $133.7M
 
Revenue (Reported) $515.9M $391.2M $438.9M $388.8M $376M
Operating Income (Reported) $285.4M $124.3M $161.6M $145.6M $142.3M
Operating Income (Adjusted) $262.4M $111.8M $155.1M $142.6M $133.7M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $391.2M $438.9M $388.8M $376M --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $87.6M -- -- -- --
Gross Profit $575.7M -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $39.6M $44.6M $54.3M $59.6M --
Selling, General & Admin $129.2M $135.6M $95.2M $103.4M --
Other Inc / (Exp) -$12.5M -$6.5M -$3M -$8.5M --
Operating Expenses $266.9M $277.3M $243.2M $233.8M --
Operating Income $124.3M $161.6M $145.6M $142.3M --
 
Net Interest Expenses $39M $45.3M $62.6M $52.5M --
EBT. Incl. Unusual Items $72.8M $109.8M $80M $81.2M --
Earnings of Discontinued Ops. -- -$437M -- -- --
Income Tax Expense $4.8M -$28.6M $12.6M $16.6M --
Net Income to Company -$58.9M -$298.6M $67.4M $64.6M --
 
Minority Interest in Earnings $3.5M $2.7M -- -- --
Net Income to Common Excl Extra Items -$55.5M -$295.9M $67.4M $64.6M --
 
Basic EPS (Cont. Ops) -$0.53 -$2.88 $0.63 $0.60 --
Diluted EPS (Cont. Ops) -$0.53 -$2.89 $0.59 $0.57 --
Weighted Average Basic Share $418.9M $417.3M $426.2M $434.6M --
Weighted Average Diluted Share $431.9M $428.5M $452.3M $452.2M --
 
EBITDA $339M $315.5M $237.8M $206.5M --
EBIT $111.8M $155.1M $142.6M $133.7M --
 
Revenue (Reported) $391.2M $438.9M $388.8M $376M --
Operating Income (Reported) $124.3M $161.6M $145.6M $142.3M --
Operating Income (Adjusted) $111.8M $155.1M $142.6M $133.7M --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $170.2M $80.4M $114.6M $54.6M $78.8M
Short Term Investments $86.9M $60.5M -- $29M $31.6M
Accounts Receivable, Net $116M $64.2M $58.5M $39.7M $34.1M
Inventory $9.8M -- -- -- --
Prepaid Expenses $25M $9M $11.3M $7.1M $6.3M
Other Current Assets $5.9M $1.5M $645K $640K $3.4M
Total Current Assets $546.3M $519.5M $258.7M $205.8M $258.4M
 
Property Plant And Equipment $143.4M $11.6M $10.5M $16.5M $15.6M
Long-Term Investments -- -- -- -- --
Goodwill $847M $314.6M $313.7M $313.7M $313.7M
Other Intangibles $1B $547M $432.5M $347.2M $301.2M
Other Long-Term Assets $23.2M $957.2M $5.5M $4.4M $2.9M
Total Assets $2.7B $2.5B $1.2B $1.1B $1.1B
 
Accounts Payable $13M $448K $8.5M $9.6M $8M
Accrued Expenses $56.1M $17M $21.8M $9.9M $12.3M
Current Portion Of Long-Term Debt $43.7M $36.1M $109.8M $66.1M $21M
Current Portion Of Capital Lease Obligations $17.9M $1.7M $2.1M $503K $481K
Other Current Liabilities -- $119.5M -- -- --
Total Current Liabilities $224.7M $189.7M $166.7M $102M $73.1M
 
Long-Term Debt $795.7M $729.4M $619.6M $519.6M $454.4M
Capital Leases -- -- -- -- --
Total Liabilities $1.3B $1.1B $909.1M $748.9M $701.4M
 
Common Stock $110K $113K $117K $121K $125K
Other Common Equity Adj -- -- -- -- --
Common Equity $1.5B $1.3B $301.4M $356.6M $396.6M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -$5.8M -$9.2M -- -- --
Total Equity $1.5B $1.3B $301.4M $356.6M $396.6M
 
Total Liabilities and Equity $2.7B $2.5B $1.2B $1.1B $1.1B
Cash and Short Terms $257.1M $141M $114.6M $83.6M $110.4M
Total Debt $839.4M $765.5M $729.4M $585.7M $475.5M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $170.2M $80.4M $114.6M $54.6M $78.8M
Short Term Investments $86.9M $60.5M -- $29M $31.6M
Accounts Receivable, Net $116M $64.2M $58.5M $39.7M $34.1M
Inventory $9.8M -- -- -- --
Prepaid Expenses $25M $9M $11.3M $7.1M $6.3M
Other Current Assets $5.9M $1.5M $645K $640K $3.4M
Total Current Assets $546.3M $519.5M $258.7M $205.8M $258.4M
 
Property Plant And Equipment $143.4M $11.6M $10.5M $16.5M $15.6M
Long-Term Investments -- -- -- -- --
Goodwill $847M $314.6M $313.7M $313.7M $313.7M
Other Intangibles $1B $547M $432.5M $347.2M $301.2M
Other Long-Term Assets $23.2M $957.2M $5.5M $4.4M $2.9M
Total Assets $2.7B $2.5B $1.2B $1.1B $1.1B
 
Accounts Payable $13M $448K $8.5M $9.6M $8M
Accrued Expenses $56.1M $17M $21.8M $9.9M $12.3M
Current Portion Of Long-Term Debt $43.7M $36.1M $109.8M $66.1M $21M
Current Portion Of Capital Lease Obligations $17.9M $1.7M $2.1M $503K $481K
Other Current Liabilities -- $119.5M -- -- --
Total Current Liabilities $224.7M $189.7M $166.7M $102M $73.1M
 
Long-Term Debt $795.7M $729.4M $619.6M $519.6M $454.4M
Capital Leases -- -- -- -- --
Total Liabilities $1.3B $1.1B $909.1M $748.9M $701.4M
 
Common Stock $110K $113K $117K $121K $125K
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -$5.8M -$9.2M -- -- --
Total Equity $1.5B $1.3B $301.4M $356.6M $396.6M
 
Total Liabilities and Equity $2.7B $2.5B $1.2B $1.1B $1.1B
Cash and Short Terms $257.1M $141M $114.6M $83.6M $110.4M
Total Debt $839.4M $765.5M $729.4M $585.7M $475.5M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $143.8M -$58.9M -$298.6M $67.4M $64.6M
Depreciation & Amoritzation $174.7M $227.2M $160.4M $95.3M $72.8M
Stock-Based Compensation $39.1M $58.2M $52.6M $18.1M $26.6M
Change in Accounts Receivable $83.4M $30.9M -$61.8M -$16M -$11.8M
Change in Inventories -- -- -- -- --
Cash From Operations $427.6M $234.8M $183M $152.8M $212.5M
 
Capital Expenditures $58.3M $14.1M $12.9M $6.3M $22.3M
Cash Acquisitions $117.4M -$17.4M -$50.5M -- --
Cash From Investing $17.8M -$6.2M -$2.9M -$34.5M -$24M
 
Dividends Paid (Ex Special Dividend) -$30.8M -$21M -$203.8M -$21.3M -$21.8M
Special Dividend Paid
Long-Term Debt Issued $1B -- -- -- --
Long-Term Debt Repaid -$1.3B -$84M -$40.5M -$148M -$114.2M
Repurchase of Common Stock -$80.6M -$100.8M -$33.2M -$11.3M -$31.5M
Other Financing Activities -- -$4.3M -- -- --
Cash From Financing -$351.1M -$196.2M -$263.3M -$178.3M -$164.2M
 
Beginning Cash (CF) $74.6M $170.2M $201.1M $114.6M $54.6M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $94.3M $32.3M -$83.1M -$60M $24.3M
Ending Cash (CF) $170.2M $201.1M $114.6M $54.6M $78.8M
 
Levered Free Cash Flow $369.3M $220.7M $170.2M $146.4M $190.2M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $178.6M -$15.2M $73.7M $12.7M $36M
Depreciation & Amoritzation $57.5M $52.4M $24.3M $23.4M $14.5M
Stock-Based Compensation $12.5M $15.7M $3.3M $5M $7.5M
Change in Accounts Receivable $30.5M $14.5M -$12.2M $4.7M $7.5M
Change in Inventories -- -- -- -- --
Cash From Operations $298.2M $68.9M $41M $39.4M $107.5M
 
Capital Expenditures $54.6M $5.7M -- $4.3M $12.5M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$54.7M $5.4M $1.4M -$2.7M -$15.6M
 
Dividends Paid (Ex Special Dividend) -$5.3M -$5.2M -$188.2M -$5.4M -$5.5M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$163.1M -$10.1M -$10.1M -$29.1M -$50M
Repurchase of Common Stock -$21.3M -$25.6M -$616K -$770K -$19.9M
Other Financing Activities -- $2.6M -- -- --
Cash From Financing -$189.6M -$38.3M -$198.9M -$34.1M -$73.7M
 
Beginning Cash (CF) $115.7M $165.4M $271.1M $51.9M $60.7M
Foreign Exchange Rate Adjustment $572K -$216K -- -- --
Additions / Reductions $53.9M $35.9M -$156.5M $2.7M $18.1M
Ending Cash (CF) $170.2M $201.1M $114.6M $54.6M $78.8M
 
Levered Free Cash Flow $243.5M $63.2M $41M $35.1M $94.9M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $143.8M -$58.9M -$298.6M $67.4M $64.6M
Depreciation & Amoritzation $174.7M $227.2M $160.4M $95.3M $72.8M
Stock-Based Compensation $39.1M $58.2M $52.6M $18.1M $26.6M
Change in Accounts Receivable $83.4M $30.9M -$61.8M -$16M -$11.8M
Change in Inventories -- -- -- -- --
Cash From Operations $427.6M $234.8M $183M $152.8M $212.5M
 
Capital Expenditures $58.3M $14.1M $12.9M $6.3M $22.3M
Cash Acquisitions $117.4M -$17.4M -$50.5M -- --
Cash From Investing $17.8M -$6.2M -$2.9M -$34.5M -$24M
 
Dividends Paid (Ex Special Dividend) -$30.8M -$21M -$203.8M -$21.3M -$21.8M
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$1.3B -$84M -$40.5M -$148M -$114.2M
Repurchase of Common Stock -$80.6M -$100.8M -$33.2M -$11.3M -$31.5M
Other Financing Activities -- -- -- -- --
Cash From Financing -$351.1M -$196.2M -$263.3M -$178.3M -$164.2M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $94.3M $32.3M -$83.1M -$60M $24.3M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $369.3M $220.7M $170.2M $146.4M $190.2M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders -$58.9M -$298.6M $67.4M $64.6M --
Depreciation & Amoritzation $227.2M $160.4M $95.3M $72.8M --
Stock-Based Compensation $58.2M $52.6M $18.1M $26.6M --
Change in Accounts Receivable $30.9M -$61.8M -$16M -$11.8M --
Change in Inventories -- -- -- -- --
Cash From Operations $234.8M $183M $152.8M $212.5M --
 
Capital Expenditures $14.1M $12.9M $6.3M $22.3M --
Cash Acquisitions -$17.4M -$50.5M -- -- --
Cash From Investing -$6.2M -$2.9M -$34.5M -$24M --
 
Dividends Paid (Ex Special Dividend) -$21M -$203.8M -$21.3M -$21.8M --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$84M -$40.5M -$148M -$114.2M --
Repurchase of Common Stock -$100.8M -$33.2M -$11.3M -$31.5M --
Other Financing Activities -$4.3M -- -- -- --
Cash From Financing -$196.2M -$263.3M -$178.3M -$164.2M --
 
Beginning Cash (CF) $599.3M $961.6M $309.3M $239.7M --
Foreign Exchange Rate Adjustment -$1.4M -$3.4M -- -- --
Additions / Reductions $32.3M -$83.1M -$60M $24.3M --
Ending Cash (CF) $630.3M $875.1M $249.3M $264M --
 
Levered Free Cash Flow $220.7M $170.2M $146.4M $190.2M --

SEE THE 1% OF STOCKS YOU NEED TO OWN FOR MASSIVE RETURNS

GET BETTER TRADE IDEAS

Popular

Is Reddit a Buy on the Dip?
Is Reddit a Buy on the Dip?

Reddit (NYSE:RDDT) share price has been on the proverbial ropes…

Qualcomm Stock: 5G Leader at a Bargain Price?
Qualcomm Stock: 5G Leader at a Bargain Price?

Chip giant QUALCOMM Incorporated (NASDAQ:QCOM) was the ultimate chip company…

What Is Buffett Buying and Selling Now?
What Is Buffett Buying and Selling Now?

In Q4 of last year, Warren Buffett made a few…

Stock Ideas

Buy
52
Is AAPL Stock a Buy?

Market Cap: $3.2T
P/E Ratio: 35x

Buy
56
Is NVDA Stock a Buy?

Market Cap: $3T
P/E Ratio: 41x

Buy
51
Is MSFT Stock a Buy?

Market Cap: $2.9T
P/E Ratio: 33x

Alerts

Buy
59
GRRR alert for Mar 15

Gorilla Technology Group [GRRR] is up 29.72% over the past day.

Sell
49
SMTC alert for Mar 15

Semtech [SMTC] is up 21.28% over the past day.

Buy
62
PLPC alert for Mar 15

Preformed Line Products [PLPC] is up 17.38% over the past day.

THE #1 STOCK ANALYSIS TOOL
TO MAKE SMARTER BUY AND SELL DECISIONS

Show me the best stock