vs
Side-by-side financial comparison of Adeia Inc. (ADEA) and Natural Grocers by Vitamin Cottage, Inc. (NGVC). Click either name above to swap in a different company.
Natural Grocers by Vitamin Cottage, Inc. is the larger business by last-quarter revenue ($335.6M vs $182.6M, roughly 1.8× Adeia Inc.). Adeia Inc. runs the higher net margin — 40.4% vs 3.4%, a 37.0% gap on every dollar of revenue. On growth, Adeia Inc. posted the faster year-over-year revenue change (53.3% vs 1.6%). Adeia Inc. produced more free cash flow last quarter ($59.4M vs $11.6M). Over the past eight quarters, Adeia Inc.'s revenue compounded faster (48.0% CAGR vs 4.4%).
Adeia Inc. is a global intellectual property licensing and innovation firm focused on developing, protecting and commercializing patented technologies across semiconductor manufacturing, connected consumer electronics, media distribution and smart device segments. It partners with leading global technology enterprises to deploy its innovations, supporting continuous industry technological progress.
Natural Grocers by Vitamin Cottage, Inc. is a U.S.-based specialty retail chain that offers certified organic groceries, dietary supplements, natural personal care items, and eco-friendly household products. It serves health-conscious consumers across multiple U.S. states, following strict quality standards that exclude artificial preservatives, colors, flavors and harmful additives.
ADEA vs NGVC — Head-to-Head
Income Statement — Q4 FY2025 vs Q1 FY2026
| Metric | | |
|---|---|---|
| Revenue | $182.6M | $335.6M |
| Net Profit | $73.7M | $11.3M |
| Gross Margin | — | 29.5% |
| Operating Margin | 59.5% | 4.4% |
| Net Margin | 40.4% | 3.4% |
| Revenue YoY | 53.3% | 1.6% |
| Net Profit YoY | 104.6% | 14.0% |
| EPS (diluted) | $0.66 | $0.49 |
Green = leading value per metric. Periods may differ when fiscal calendars don't align.
8-Quarter Revenue & Profit Trend
Side-by-side quarterly history. Quarters aligned by calendar period so offset fiscal years line up.
| Q4 25 | $182.6M | $335.6M | ||
| Q3 25 | $87.3M | $336.1M | ||
| Q2 25 | $85.7M | $328.7M | ||
| Q1 25 | $87.7M | $335.8M | ||
| Q4 24 | $119.2M | $330.2M | ||
| Q3 24 | $86.1M | $322.7M | ||
| Q2 24 | $87.3M | $309.1M | ||
| Q1 24 | $83.4M | $308.1M |
| Q4 25 | $73.7M | $11.3M | ||
| Q3 25 | $8.8M | $11.8M | ||
| Q2 25 | $16.7M | $11.6M | ||
| Q1 25 | $11.8M | $13.1M | ||
| Q4 24 | $36.0M | $9.9M | ||
| Q3 24 | $19.3M | $9.0M | ||
| Q2 24 | $8.4M | $9.2M | ||
| Q1 24 | $899.0K | $8.0M |
| Q4 25 | — | 29.5% | ||
| Q3 25 | — | 29.5% | ||
| Q2 25 | — | 29.9% | ||
| Q1 25 | — | 30.3% | ||
| Q4 24 | — | 29.9% | ||
| Q3 24 | — | 29.6% | ||
| Q2 24 | — | 29.2% | ||
| Q1 24 | — | 29.3% |
| Q4 25 | 59.5% | 4.4% | ||
| Q3 25 | 30.9% | 4.6% | ||
| Q2 25 | 19.1% | 4.7% | ||
| Q1 25 | 26.0% | 5.2% | ||
| Q4 24 | 48.2% | 4.0% | ||
| Q3 24 | 32.7% | 3.7% | ||
| Q2 24 | 27.1% | 4.2% | ||
| Q1 24 | 23.2% | 3.7% |
| Q4 25 | 40.4% | 3.4% | ||
| Q3 25 | 10.1% | 3.5% | ||
| Q2 25 | 19.5% | 3.5% | ||
| Q1 25 | 13.5% | 3.9% | ||
| Q4 24 | 30.2% | 3.0% | ||
| Q3 24 | 22.4% | 2.8% | ||
| Q2 24 | 9.6% | 3.0% | ||
| Q1 24 | 1.1% | 2.6% |
| Q4 25 | $0.66 | $0.49 | ||
| Q3 25 | $0.08 | $0.51 | ||
| Q2 25 | $0.15 | $0.50 | ||
| Q1 25 | $0.10 | $0.56 | ||
| Q4 24 | $0.32 | $0.43 | ||
| Q3 24 | $0.17 | $0.38 | ||
| Q2 24 | $0.07 | $0.40 | ||
| Q1 24 | $0.01 | $0.35 |
Balance Sheet & Financial Strength
Snapshot of each company's liquidity, leverage and book value from the latest quarter.
| Metric | | |
|---|---|---|
| Cash + ST InvestmentsLiquidity on hand | $136.7M | $23.2M |
| Total DebtLower is stronger | $418.5M | — |
| Stockholders' EquityBook value | $480.5M | $220.0M |
| Total Assets | $1.0B | $668.6M |
| Debt / EquityLower = less leverage | 0.87× | — |
8-quarter trend — quarters aligned by calendar period.
| Q4 25 | $136.7M | $23.2M | ||
| Q3 25 | $115.1M | $17.1M | ||
| Q2 25 | $116.5M | $13.2M | ||
| Q1 25 | $116.5M | $21.2M | ||
| Q4 24 | $110.4M | $6.3M | ||
| Q3 24 | $89.2M | $8.9M | ||
| Q2 24 | $94.5M | $13.9M | ||
| Q1 24 | $89.0M | $11.0M |
| Q4 25 | $418.5M | — | ||
| Q3 25 | $438.7M | — | ||
| Q2 25 | $448.9M | — | ||
| Q1 25 | $459.2M | — | ||
| Q4 24 | $475.5M | — | ||
| Q3 24 | $524.4M | — | ||
| Q2 24 | $535.6M | — | ||
| Q1 24 | $546.3M | — |
| Q4 25 | $480.5M | $220.0M | ||
| Q3 25 | $413.7M | $212.4M | ||
| Q2 25 | $402.9M | $202.5M | ||
| Q1 25 | $389.5M | $193.0M | ||
| Q4 24 | $396.6M | $181.9M | ||
| Q3 24 | $378.2M | $174.3M | ||
| Q2 24 | $359.1M | $167.8M | ||
| Q1 24 | $350.0M | $160.0M |
| Q4 25 | $1.0B | $668.6M | ||
| Q3 25 | $1.1B | $670.5M | ||
| Q2 25 | $1.1B | $659.0M | ||
| Q1 25 | $1.1B | $664.6M | ||
| Q4 24 | $1.1B | $648.9M | ||
| Q3 24 | $1.1B | $655.5M | ||
| Q2 24 | $1.1B | $654.4M | ||
| Q1 24 | $1.1B | $656.6M |
| Q4 25 | 0.87× | — | ||
| Q3 25 | 1.06× | — | ||
| Q2 25 | 1.11× | — | ||
| Q1 25 | 1.18× | — | ||
| Q4 24 | 1.20× | — | ||
| Q3 24 | 1.39× | — | ||
| Q2 24 | 1.49× | — | ||
| Q1 24 | 1.56× | — |
Cash Flow & Capital Efficiency
How much cash each business actually produces after reinvestment. Cash flow is harder to manipulate than net income.
| Metric | | |
|---|---|---|
| Operating Cash FlowLast quarter | $60.0M | $21.1M |
| Free Cash FlowOCF − Capex | $59.4M | $11.6M |
| FCF MarginFCF / Revenue | 32.5% | 3.4% |
| Capex IntensityCapex / Revenue | 0.3% | 2.9% |
| Cash ConversionOCF / Net Profit | 0.81× | 1.86× |
| TTM Free Cash FlowTrailing 4 quarters | $156.3M | $42.6M |
8-quarter trend — quarters aligned by calendar period.
| Q4 25 | $60.0M | $21.1M | ||
| Q3 25 | $17.8M | $15.6M | ||
| Q2 25 | $23.1M | $2.9M | ||
| Q1 25 | $57.1M | $34.1M | ||
| Q4 24 | $107.5M | $2.7M | ||
| Q3 24 | $14.3M | $24.5M | ||
| Q2 24 | $23.5M | $12.4M | ||
| Q1 24 | $67.2M | $20.2M |
| Q4 25 | $59.4M | $11.6M | ||
| Q3 25 | $17.0M | $7.5M | ||
| Q2 25 | $22.9M | $-4.2M | ||
| Q1 25 | $56.9M | $27.6M | ||
| Q4 24 | $106.9M | $-6.9M | ||
| Q3 24 | $14.3M | $18.0M | ||
| Q2 24 | $23.0M | $3.6M | ||
| Q1 24 | $66.4M | $9.8M |
| Q4 25 | 32.5% | 3.4% | ||
| Q3 25 | 19.5% | 2.2% | ||
| Q2 25 | 26.7% | -1.3% | ||
| Q1 25 | 64.9% | 8.2% | ||
| Q4 24 | 89.7% | -2.1% | ||
| Q3 24 | 16.6% | 5.6% | ||
| Q2 24 | 26.4% | 1.2% | ||
| Q1 24 | 79.7% | 3.2% |
| Q4 25 | 0.3% | 2.9% | ||
| Q3 25 | 0.9% | 2.4% | ||
| Q2 25 | 0.2% | 2.2% | ||
| Q1 25 | 0.3% | 1.9% | ||
| Q4 24 | 0.5% | 2.9% | ||
| Q3 24 | 0.1% | 2.0% | ||
| Q2 24 | 0.5% | 2.9% | ||
| Q1 24 | 1.0% | 3.4% |
| Q4 25 | 0.81× | 1.86× | ||
| Q3 25 | 2.02× | 1.32× | ||
| Q2 25 | 1.38× | 0.25× | ||
| Q1 25 | 4.84× | 2.60× | ||
| Q4 24 | 2.98× | 0.27× | ||
| Q3 24 | 0.74× | 2.72× | ||
| Q2 24 | 2.80× | 1.35× | ||
| Q1 24 | 74.78× | 2.54× |
Financial Flow Comparison
Revenue → gross profit → operating profit → net profit for each company.
Revenue Breakdown by Segment
ADEA
| Media Platform | $172.9M | 95% |
| Semiconductor | $9.7M | 5% |
NGVC
| Grocery | $243.8M | 73% |
| Dietary Supplements | $60.7M | 18% |
| Manufactured Product Other | $31.0M | 9% |
