Go Pro
→ They proved it worked in '76. Then buried it. (From Behind the Markets) (Ad)tc pixel Free XPER Stock Alerts

Xperi (XPER) Financials

Xperi logo
$7.83 +0.04 (+0.47%)
Closing price 07/13/2026 03:59 PM Eastern
Extended Trading
$7.82 -0.01 (-0.15%)
As of 07/13/2026 06:18 PM Eastern
Extended trading is trading that happens on electronic markets outside of regular trading hours. This is a fair market value extended hours price provided by Massive. Learn more.
Compare
Annual Income Statements for Xperi

Annual Income Statements for Xperi

This table shows Xperi's income and expenses over time, based on annual financial data. All values are USD millions unless otherwise specified.

Metric 2020 2021 2022 2023 2024 2025
Period end date 12/31/2020 12/31/2021 12/31/2022 12/31/2023 12/31/2024 12/31/2025
Net Income / (Loss) Attributable to Common Shareholders		 -138 -176 -757 -137 -14 -56
Consolidated Net Income / (Loss)		 -141 -179 -761 -140 -0.87 -56
Net Income / (Loss) Continuing Operations		 -141 -179 -761 -140 -0.87 -56
Total Pre-Tax Income 		-151 -160 -748 -130 12 -41
Total Operating Income		 -153 -162 -749 -130 -87 -44
Total Gross Profit		 298 361 379 403 380 321
Total Revenue		 376 486 502 521 494 448
Operating Revenue		 376 486 502 521 494 448
Total Cost of Revenue		 78 126 123 119 114 127
Operating Cost of Revenue		 78 126 123 119 114 127
Total Operating Expenses		 451 523 1,129 532 467 365
Selling, General & Admin Expense		 173 200 217 233 218 182
Research & Development Expense		 163 195 216 223 191 135
Depreciation Expense		 17 23 21 17 13 13
Amortization Expense		 98 105 62 58 43 35
Impairment Charge		 0.00 0.00 612 1.71 1.54 0.00
Total Other Income / (Expense), net		 1.54 1.59 1.82 -0.01 99 3.11
Interest Expense		 - - 1.51 3.00 3.01 2.98
Interest & Investment Income		 - - 3.33 2.99 0.83 6.09
Other Income / (Expense), net		 1.54 1.59 0.00 0.00 101 0.00
Income Tax Expense		 -9.74 19 14 10 12 16
Net Income / (Loss) Attributable to Noncontrolling Interest		 -2.97 -3.46 -3.72 -3.08 13 0.00
Basic Earnings per Share		 ($3.29) ($4.18) ($18.02) ($3.18) ($0.31) ($1.23)
Weighted Average Basic Shares Outstanding		 42.02M 42.02M 42.03M 43.01M 45.06M 45.87M
Diluted Earnings per Share		 ($3.29) ($4.18) ($18.02) ($3.18) ($0.31) ($1.23)
Weighted Average Diluted Shares Outstanding		 42.02M 42.02M 42.03M 43.01M 45.06M 45.87M
Weighted Average Basic & Diluted Shares Outstanding		 - - 42.08M 44.27M 44.39M 46.97M

Quarterly Income Statements for Xperi

This table shows Xperi's income and expenses over time, based on quarterly financial data. All values are USD millions unless otherwise specified.

Metric Q3 2023 Q4 2023 Q1 2024 Q2 2024 Q3 2024 Q4 2024 Q1 2025 Q2 2025 Q3 2025 Q4 2025 Q1 2026
Period end date 9/30/2023 12/31/2023 3/31/2024 6/30/2024 9/30/2024 12/31/2024 3/31/2025 6/30/2025 9/30/2025 12/31/2025 3/31/2026
Net Income / (Loss) Attributable to Common Shareholders		 -41 -25 -13 -30 -17 46 -18 -15 -6.11 -17 -7.83
Consolidated Net Income / (Loss)		 -42 -25 -13 -31 -20 63 -18 -15 -6.11 -17 -7.83
Net Income / (Loss) Continuing Operations		 -42 -25 -13 -31 -20 63 -18 -15 -6.11 -17 -7.83
Total Pre-Tax Income 		-32 -30 -9.10 -21 -17 59 -15 -10 -1.30 -14 2.29
Total Operating Income		 -31 -30 -32 -22 -19 -14 -16 -11 -1.36 -15 2.15
Total Gross Profit		 104 104 89 91 105 95 84 72 83 82 83
Total Revenue		 130 137 119 120 133 122 114 106 112 117 114
Operating Revenue		 130 137 119 120 133 122 114 106 112 117 114
Total Cost of Revenue		 26 34 30 29 27 28 30 34 29 34 31
Operating Cost of Revenue		 26 34 30 29 27 28 30 34 29 34 31
Total Operating Expenses		 135 133 121 113 124 109 101 84 84 97 81
Selling, General & Admin Expense		 60 60 56 53 56 52 49 41 43 49 42
Research & Development Expense		 56 56 50 45 54 42 40 30 30 36 27
Depreciation Expense		 4.25 4.10 3.58 3.28 2.92 2.86 2.91 3.45 3.47 3.60 4.26
Amortization Expense		 15 13 11 11 11 10 9.72 9.14 7.99 7.99 8.04
Impairment Charge		 0.00 0.61 0.00 - - 1.54 0.00 - - - 0.00
Total Other Income / (Expense), net		 -1.34 0.05 23 0.54 1.62 73 1.56 0.99 0.06 0.50 0.14
Interest Expense		 1.34 0.17 0.75 0.75 0.76 0.76 0.73 0.76 0.76 0.73 0.68
Interest & Investment Income		 - - 1.04 1.29 2.38 - 2.30 1.75 0.82 1.23 0.82
Other Income / (Expense), net		 0.00 - 23 0.00 0.00 76 0.00 0.00 0.00 - 0.00
Income Tax Expense		 9.69 -4.44 4.27 9.27 2.90 -3.99 3.49 4.64 4.81 2.79 10
Net Income / (Loss) Attributable to Noncontrolling Interest		 -0.65 -0.52 -0.25 -0.33 -3.03 17 0.00 0.00 0.00 - 0.00
Basic Earnings per Share		 ($0.96) ($0.56) ($0.29) ($0.67) ($0.37) $1.02 ($0.41) ($0.32) ($0.13) ($0.37) ($0.17)
Weighted Average Basic Shares Outstanding		 43.32M 43.01M 44.52M 45.33M 45.68M 45.06M 44.77M 45.85M 46.28M 45.87M 47.35M
Diluted Earnings per Share		 ($0.96) ($0.56) ($0.29) ($0.67) ($0.37) $1.02 ($0.41) ($0.32) ($0.13) ($0.37) ($0.17)
Weighted Average Diluted Shares Outstanding		 43.32M 43.01M 44.52M 45.33M 45.68M 45.06M 44.77M 45.85M 46.28M 45.87M 47.35M
Weighted Average Basic & Diluted Shares Outstanding		 43.47M 44.27M 45.15M 45.81M 44.83M 44.39M 45.69M 46.26M 46.34M 46.97M 48.27M

Annual Cash Flow Statements for Xperi

This table details how cash moves in and out of Xperi's business through operations, investing, and financing, using annual figures. All values are USD millions unless otherwise specified.

Metric 2020 2021 2022 2023 2024 2025
Period end date 12/31/2020 12/31/2021 12/31/2022 12/31/2023 12/31/2024 12/31/2025
Net Change in Cash & Equivalents		 38 35 39 -5.69 -24 -34
Net Cash From Operating Activities		 -24 -23 -28 0.06 -55 -0.52
Net Cash From Continuing Operating Activities		 -24 -23 -28 0.06 -55 -0.52
Net Income / (Loss) Continuing Operations		 -141 -179 -761 -140 -0.87 -56
Consolidated Net Income / (Loss)		 -141 -179 -761 -140 -0.87 -56
Depreciation Expense		 17 23 21 17 13 13
Amortization Expense		 98 105 62 58 43 35
Non-Cash Adjustments To Reconcile Net Income		 29 49 645 52 -83 19
Changes in Operating Assets and Liabilities, net		 -26 -21 4.94 13 -27 -11
Net Cash From Investing Activities		 27 -21 -65 -13 51 -21
Net Cash From Continuing Investing Activities		 27 -21 -65 -13 51 -21
Purchase of Property, Plant & Equipment		 -6.60 -8.89 -14 -13 -17 -21
Acquisitions		 33 -13 -51 -0.19 -0.20 -0.01
Divestitures		 - - 0.00 0.00 68 0.00
Net Cash From Financing Activities		 34 83 136 7.05 -19 -12
Net Cash From Continuing Financing Activities		 34 83 136 7.05 -19 -12
Repayment of Debt		 - - - 0.00 0.00 -52
Repurchase of Common Equity		 - - 0.00 0.00 -20 0.00
Issuance of Debt		 - - - 0.00 0.00 41
Issuance of Common Equity		 - 0.00 0.00 12 7.86 5.97
Other Financing Activities, net		 34 83 136 -4.88 -7.22 -6.97
Effect of Exchange Rate Changes		 1.37 -3.33 -3.03 0.13 0.00 0.00
Cash Interest Paid		 0.00 0.00 0.76 3.00 3.01 2.42
Cash Income Taxes Paid		 8.58 12 13 21 19 13

Quarterly Cash Flow Statements for Xperi

This table details how cash moves in and out of Xperi's business through operations, investing, and financing, using quarterly figures. All values are USD millions unless otherwise specified.

Metric Q3 2023 Q4 2023 Q1 2024 Q2 2024 Q3 2024 Q4 2024 Q1 2025 Q2 2025 Q3 2025 Q4 2025 Q1 2026
Period end date 9/30/2023 12/31/2023 3/31/2024 6/30/2024 9/30/2024 12/31/2024 3/31/2025 6/30/2025 9/30/2025 12/31/2025 3/31/2026
Net Change in Cash & Equivalents		 19 23 -59 -2.74 -20 58 -43 7.16 1.64 0.04 -26
Net Cash From Operating Activities		 24 21 -50 -2.13 -4.65 1.23 -22 10 7.54 4.10 -18
Net Cash From Continuing Operating Activities		 24 21 -50 -2.13 -4.65 1.23 -22 10 7.54 4.10 -18
Net Income / (Loss) Continuing Operations		 -42 -25 -13 -31 -20 63 -18 -15 -6.11 -17 -7.83
Consolidated Net Income / (Loss)		 -42 -25 -13 -31 -20 63 -18 -15 -6.11 -17 -7.83
Depreciation Expense		 4.25 4.10 3.58 3.28 2.92 2.86 2.91 3.45 3.47 3.60 4.26
Amortization Expense		 15 13 11 11 11 10 9.72 9.14 7.99 7.99 8.04
Non-Cash Adjustments To Reconcile Net Income		 11 13 -13 -2.40 -6.24 -62 3.77 12 0.62 2.10 -11
Changes in Operating Assets and Liabilities, net		 36 16 -38 17 7.57 -13 -20 0.02 1.56 7.50 -12
Net Cash From Investing Activities		 -3.38 -3.35 -4.71 -3.73 -4.42 64 -4.21 -4.78 -5.62 -6.38 -4.83
Net Cash From Continuing Investing Activities		 -3.38 -3.35 -4.71 -3.73 -4.42 64 -4.21 -4.78 -5.62 -6.38 -4.83
Purchase of Property, Plant & Equipment		 -3.32 -3.32 -4.45 -3.68 -4.35 -4.28 -4.19 -4.79 -5.62 -6.38 -4.83
Acquisitions		 -0.06 -0.04 -0.27 -0.05 -0.07 0.19 -0.01 0.01 - - 0.00
Net Cash From Financing Activities		 -1.19 5.52 -4.67 3.07 -11 -7.03 -16 1.83 -0.28 2.32 -3.55
Net Cash From Continuing Financing Activities		 -1.19 5.52 -4.67 3.07 -11 -7.03 -16 1.83 -0.28 2.32 -3.55
Repayment of Debt		 - - 0.00 - - - -51 -0.43 - -1.10 0.00
Issuance of Debt		 - - 0.00 - - - 40 - - 1.10 0.00
Other Financing Activities, net		 -1.19 -0.56 -4.67 -1.26 -0.72 -0.57 -5.29 -1.06 -0.28 -0.34 -3.55
Effect of Exchange Rate Changes		 -0.09 0.08 -0.05 0.06 -0.01 - 0.00 - - - 0.00
Cash Interest Paid		 0.75 0.76 0.76 0.75 0.75 0.76 0.48 0.66 0.66 0.63 0.58
Cash Income Taxes Paid		 5.40 5.83 4.24 4.97 3.05 6.87 2.42 1.80 3.08 5.72 2.20

Annual Balance Sheets for Xperi

This table presents Xperi's assets and liabilities at the end of each period, using annual balance sheet data. All values are USD millions unless otherwise specified.

Metric 2021 2022 2023 2024 2025
Period end date 12/31/2021 12/31/2022 12/31/2023 12/31/2024 12/31/2025
Total Assets		 1,229 737 674 668 616
Total Current Assets		 277 332 317 305 267
Cash & Equivalents		 121 160 142 131 97
Accounts Receivable		 130 130 120 142 135
Prepaid Expenses		 - 42 39 32 24
Other Current Assets		 26 - - 0.00 12
Other Current Nonoperating Assets		 - 0.00 16 - 0.00
Plant, Property, & Equipment, net		 57 48 42 44 52
Total Noncurrent Assets		 894 357 315 318 296
Noncurrent Note & Lease Receivables		 3.83 4.29 0.00 30 32
Intangible Assets		 271 264 207 164 129
Noncurrent Deferred & Refundable Income Taxes		 1.85 2.10 5.09 7.23 5.28
Other Noncurrent Operating Assets		 81 86 91 118 130
Other Noncurrent Nonoperating Assets		 - 0.00 12 - 0.00
Total Liabilities & Shareholders' Equity		 1,229 737 674 668 616
Total Liabilities		 213 288 287 239 202
Total Current Liabilities		 120 150 165 185 111
Short-Term Debt		 - - 0.00 50 0.00
Accounts Payable		 7.36 15 21 17 12
Accrued Expenses		 84 110 110 94 82
Current Deferred Revenue		 28 25 28 24 16
Other Current Nonoperating Liabilities		 - 0.00 6.19 - 0.00
Total Noncurrent Liabilities		 93 138 121 53 91
Long-Term Debt		 0.00 50 50 0.00 40
Noncurrent Deferred Revenue		 24 19 19 21 15
Noncurrent Deferred & Payable Income Tax Liabilities		 14 13 6.98 1.49 1.43
Other Noncurrent Operating Liabilities		 55 56 35 31 35
Other Noncurrent Nonoperating Liabilities		 - 0.00 9.81 - 0.00
Commitments & Contingencies		 0.00 0.00 0.00 0.00 0.00
Total Equity & Noncontrolling Interests		 1,016 449 387 429 414
Total Preferred & Common Equity		 1,025 463 404 0.00 0.00
Preferred Stock		 0.00 0.00 0.00 0.00 0.00
Total Common Equity		 1,025 463 404 429 414
Common Stock		 0.00 1,136 1,213 1,275 1,314
Retained Earnings		 0.00 -669 -805 -839 -896
Accumulated Other Comprehensive Income / (Loss)		 -0.68 -4.12 -2.87 -6.08 -4.44
Noncontrolling Interest		 -9.21 -14 -17 0.00 0.00

Quarterly Balance Sheets for Xperi

This table presents Xperi's assets and liabilities at the end of each period, using quarterly balance sheet data. All values are USD millions unless otherwise specified.

Metric Q1 2023 Q2 2023 Q3 2023 Q1 2024 Q2 2024 Q3 2024 Q1 2025 Q2 2025 Q3 2025 Q1 2026
Period end date 3/31/2023 6/30/2023 9/30/2023 3/31/2024 6/30/2024 9/30/2024 3/31/2025 6/30/2025 9/30/2025 3/31/2026
Total Assets		 687 671 664 630 619 616 633 629 629 607
Total Current Assets		 297 288 296 272 266 259 267 284 273 261
Cash & Equivalents		 111 112 132 95 92 73 88 95 97 70
Accounts Receivable		 140 136 125 134 138 147 142 141 135 150
Prepaid Expenses		 - 40 39 43 36 38 37 36 30 29
Other Current Assets		 47 - - - - - - 12 12 12
Other Current Nonoperating Assets		 - - - 0.00 0.00 1.31 0.00 - - 0.00
Plant, Property, & Equipment, net		 47 46 45 42 42 44 46 47 50 51
Total Noncurrent Assets		 343 337 324 317 311 314 321 299 305 295
Noncurrent Note & Lease Receivables		 9.56 17 22 44 29 29 82 31 31 32
Intangible Assets		 250 235 220 196 185 174 154 145 137 121
Noncurrent Deferred & Refundable Income Taxes		 2.28 2.40 2.47 4.89 4.95 5.06 7.33 7.73 7.83 6.59
Other Noncurrent Operating Assets		 81 82 79 72 92 105 78 115 129 135
Other Noncurrent Nonoperating Assets		 - - - 0.00 0.00 0.17 0.00 0.00 0.00 0.00
Total Liabilities & Shareholders' Equity		 687 671 664 630 619 616 633 629 629 607
Total Liabilities		 257 257 278 249 249 260 215 209 208 199
Total Current Liabilities		 126 127 151 130 133 201 118 113 113 110
Short-Term Debt		 - - - - - 50 0.00 0.00 0.00 0.00
Accounts Payable		 14 11 16 20 14 19 15 15 17 13
Accrued Expenses		 87 91 110 84 90 106 79 78 78 82
Current Deferred Revenue		 25 25 26 26 28 26 24 20 18 15
Other Current Nonoperating Liabilities		 - - - 0.00 0.00 0.07 0.00 0.00 0.00 0.00
Total Noncurrent Liabilities		 131 130 126 119 117 59 97 96 95 89
Long-Term Debt		 50 50 50 50 50 0.00 40 40 40 40
Noncurrent Deferred Revenue		 19 18 19 23 22 20 19 18 17 14
Noncurrent Deferred & Payable Income Tax Liabilities		 13 12 12 7.01 7.00 7.02 1.49 1.49 1.49 1.43
Other Noncurrent Operating Liabilities		 49 49 45 39 37 32 36 37 37 33
Other Noncurrent Nonoperating Liabilities		 - - - 0.00 0.00 0.01 0.00 0.00 0.00 0.00
Commitments & Contingencies		 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total Equity & Noncontrolling Interests		 431 414 386 382 370 356 419 420 421 408
Total Preferred & Common Equity		 446 431 403 399 389 377 0.00 420 421 0.00
Preferred Stock		 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total Common Equity		 446 431 403 399 389 377 419 420 421 408
Common Stock		 1,149 1,173 1,189 1,222 1,242 1,256 1,281 1,294 1,303 1,318
Retained Earnings		 -701 -739 -781 -819 -849 -876 -858 -873 -879 -904
Accumulated Other Comprehensive Income / (Loss)		 -2.64 -3.17 -5.49 -4.04 -4.38 -3.34 -3.89 -1.59 -3.63 -6.27
Noncontrolling Interest		 -15 -16 -17 -17 -19 -22 0.00 - - 0.00

Annual Metrics And Ratios for Xperi

This table displays calculated financial ratios and metrics derived from Xperi's official financial filings.

Metric 2020 2021 2022 2023 2024 2025
Period end date 12/31/2020 12/31/2021 12/31/2022 12/31/2023 12/31/2024 12/31/2025
Growth Metrics		 - - - - - -
Revenue Growth		 0.00% 29.35% 3.24% 3.80% -5.30% -9.23%
EBITDA Growth		 0.00% 10.54% -1,961.41% 91.71% 226.31% -93.50%
EBIT Growth		 0.00% -6.10% -367.70% 82.70% 110.61% -417.86%
NOPAT Growth		 0.00% -6.07% -363.10% 82.70% 107.20% -568.43%
Net Income Growth		 0.00% -26.74% -325.07% 81.65% 99.38% -6,383.20%
EPS Growth		 0.00% -27.05% -331.10% 82.35% 90.25% -296.77%
Operating Cash Flow Growth		 0.00% 1.36% -21.29% 100.22% -89,358.06% 99.07%
Free Cash Flow Firm Growth		 0.00% 0.00% 103.15% -209.51% -69.54% 33.35%
Invested Capital Growth		 0.00% 0.00% -62.15% -16.50% 23.18% 2.51%
Revenue Q/Q Growth		 0.00% 0.00% 0.00% 0.33% -2.92% -1.29%
EBITDA Q/Q Growth		 0.00% 0.00% 0.00% 82.69% 510.71% -94.64%
EBIT Q/Q Growth		 0.00% 0.00% 0.00% 67.33% 117.80% -226.11%
NOPAT Q/Q Growth		 0.00% 0.00% 0.00% 67.50% 109.10% 2.47%
Net Income Q/Q Growth		 0.00% 0.00% 0.00% 66.13% 99.03% -337.62%
EPS Q/Q Growth		 0.00% 0.00% 0.00% 67.15% 83.60% -868.75%
Operating Cash Flow Q/Q Growth		 0.00% 0.00% 0.00% 100.16% -54.12% 84.79%
Free Cash Flow Firm Q/Q Growth		 0.00% 0.00% 0.00% 0.00% 40.13% 38.43%
Invested Capital Q/Q Growth		 0.00% 0.00% 0.00% -7.21% 5.06% -1.92%
Profitability Metrics		 - - - - - -
Gross Margin		 79.32% 74.18% 75.52% 77.25% 76.96% 71.74%
EBITDA Margin		 -9.61% -6.65% -132.74% -10.60% 14.13% 1.01%
Operating Margin		 -40.56% -33.26% -149.21% -24.87% -17.64% -9.76%
EBIT Margin		 -40.16% -32.94% -149.21% -24.87% 2.79% -9.76%
Profit (Net Income) Margin		 -37.57% -36.81% -151.56% -26.79% -0.18% -12.57%
Tax Burden Percent		 93.55% 111.76% 101.82% 107.75% -7.51% 138.71%
Interest Burden Percent		 100.00% 100.00% 99.76% 100.01% 84.16% 92.88%
Effective Tax Rate		 0.00% 0.00% 0.00% 0.00% 107.51% 0.00%
Return on Invested Capital (ROIC)		 0.00% -25.31% -85.02% -29.19% 2.07% -8.67%
ROIC Less NNEP Spread (ROIC-NNEP)		 0.00% 83.73% 119.99% 16.48% 10.08% 28.78%
Return on Net Nonoperating Assets (RNNOA)		 0.00% -9.95% -18.91% -4.23% -2.28% -4.69%
Return on Equity (ROE)		 0.00% -35.25% -103.92% -33.41% -0.21% -13.36%
Cash Return on Invested Capital (CROIC)		 0.00% -225.31% 5.15% -11.20% -18.70% -11.15%
Operating Return on Assets (OROA)		 0.00% -13.04% -76.25% -18.38% 2.05% -6.81%
Return on Assets (ROA)		 0.00% -14.57% -77.45% -19.81% -0.13% -8.78%
Return on Common Equity (ROCE)		 0.00% -35.57% -105.60% -34.67% -0.22% -13.36%
Return on Equity Simple (ROE_SIMPLE)		 0.00% -17.47% -164.26% -34.56% -0.20% 0.00%
Net Operating Profit after Tax (NOPAT)		 -107 -113 -525 -91 6.53 -31
NOPAT Margin		 -28.40% -23.29% -104.45% -17.41% 1.32% -6.83%
Net Nonoperating Expense Percent (NNEP)		 0.00% -109.03% -205.01% -45.67% -8.01% -37.45%
Return On Investment Capital (ROIC_SIMPLE)		 - - -105.13% -20.76% 1.36% -6.74%
Cost of Revenue to Revenue		 20.68% 25.82% 24.48% 22.75% 23.04% 28.26%
SG&A Expenses to Revenue		 45.89% 41.10% 43.28% 44.77% 44.18% 40.59%
R&D to Revenue		 43.45% 40.06% 43.08% 42.74% 38.76% 30.14%
Operating Expenses to Revenue		 119.88% 107.44% 224.73% 102.11% 94.60% 81.50%
Earnings before Interest and Taxes (EBIT)		 -151 -160 -749 -130 14 -44
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA)		 -36 -32 -667 -55 70 4.53
Valuation Ratios		 - - - - - -
Price to Book Value (P/BV)		 0.00 0.00 0.78 1.15 1.01 0.59
Price to Tangible Book Value (P/TBV)		 0.00 0.00 1.82 2.35 1.63 0.86
Price to Revenue (P/Rev)		 0.00 0.00 0.72 0.89 0.87 0.55
Price to Earnings (P/E)		 0.00 0.00 0.00 0.00 0.00 0.00
Dividend Yield		 2.41% 1.12% 0.00% 0.00% 0.00% 0.00%
Earnings Yield		 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Enterprise Value to Invested Capital (EV/IC)		 0.00 0.00 0.70 1.25 1.01 0.53
Enterprise Value to Revenue (EV/Rev)		 0.00 0.00 0.47 0.68 0.71 0.42
Enterprise Value to EBITDA (EV/EBITDA)		 0.00 0.00 0.00 0.00 5.03 41.78
Enterprise Value to EBIT (EV/EBIT)		 0.00 0.00 0.00 0.00 25.51 0.00
Enterprise Value to NOPAT (EV/NOPAT)		 0.00 0.00 0.00 0.00 53.71 0.00
Enterprise Value to Operating Cash Flow (EV/OCF)		 0.00 0.00 0.00 5,708.36 0.00 0.00
Enterprise Value to Free Cash Flow (EV/FCFF)		 0.00 0.00 7.46 0.00 0.00 0.00
Leverage & Solvency		 - - - - - -
Debt to Equity		 0.00 0.00 0.11 0.13 0.12 0.10
Long-Term Debt to Equity		 0.00 0.00 0.11 0.13 0.00 0.10
Financial Leverage		 0.00 -0.12 -0.16 -0.26 -0.23 -0.16
Leverage Ratio		 0.00 1.21 1.34 1.69 1.64 1.52
Compound Leverage Factor		 0.00 1.21 1.34 1.69 1.38 1.41
Debt to Total Capital		 0.00% 0.00% 10.02% 11.44% 10.44% 8.81%
Short-Term Debt to Total Capital		 0.00% 0.00% 0.00% 0.00% 10.44% 0.00%
Long-Term Debt to Total Capital		 0.00% 0.00% 10.02% 11.44% 0.00% 8.81%
Preferred Equity to Total Capital		 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Noncontrolling Interests to Total Capital		 0.00% -0.91% -2.89% -3.91% 0.00% 0.00%
Common Equity to Total Capital		 0.00% 100.91% 92.87% 92.47% 89.56% 91.19%
Debt to EBITDA		 0.00 0.00 -0.08 -0.91 0.72 8.82
Net Debt to EBITDA		 0.00 0.00 0.17 1.67 -1.15 -12.53
Long-Term Debt to EBITDA		 0.00 0.00 -0.08 -0.91 0.00 8.82
Debt to NOPAT		 0.00 0.00 -0.10 -0.55 7.65 -1.31
Net Debt to NOPAT		 0.00 0.00 0.21 1.01 -12.33 1.86
Long-Term Debt to NOPAT		 0.00 0.00 -0.10 -0.55 0.00 -1.31
Altman Z-Score		 0.00 0.00 -2.89 -0.29 0.35 -0.51
Noncontrolling Interest Sharing Ratio		 0.00% -0.91% -1.61% -3.77% -2.09% 0.00%
Liquidity Ratios		 - - - - - -
Current Ratio		 0.00 2.31 2.21 1.92 1.64 2.42
Quick Ratio		 0.00 2.09 1.93 1.59 1.47 2.10
Cash Flow Metrics		 - - - - - -
Free Cash Flow to Firm (FCFF)		 0.00 -1,009 32 -35 -59 -39
Operating Cash Flow to CapEx		 -360.20% -263.72% -200.22% 0.49% -330.23% -2.46%
Free Cash Flow to Firm to Interest Expense		 0.00 0.00 21.03 -11.61 -19.63 -13.21
Operating Cash Flow to Interest Expense		 0.00 0.00 -18.81 0.02 -18.40 -0.17
Operating Cash Flow Less CapEx to Interest Expense		 0.00 0.00 -28.21 -4.23 -23.97 -7.21
Efficiency Ratios		 - - - - - -
Asset Turnover		 0.00 0.40 0.51 0.74 0.74 0.70
Accounts Receivable Turnover		 0.00 3.73 3.86 4.17 3.77 3.24
Inventory Turnover		 0.00 0.00 0.00 0.00 0.00 0.00
Fixed Asset Turnover		 0.00 8.46 9.54 11.66 11.48 9.30
Accounts Payable Turnover		 0.00 17.06 11.06 6.64 6.01 8.64
Days Sales Outstanding (DSO)		 0.00 97.88 94.63 87.54 96.82 112.81
Days Inventory Outstanding (DIO)		 0.00 0.00 0.00 0.00 0.00 0.00
Days Payable Outstanding (DPO)		 0.00 21.39 32.99 54.94 60.69 42.27
Cash Conversion Cycle (CCC)		 0.00 76.49 61.63 32.60 36.13 70.54
Capital & Investment Metrics		 - - - - - -
Invested Capital		 0.00 895 339 283 349 357
Invested Capital Turnover		 0.00 1.09 0.81 1.68 1.56 1.27
Increase / (Decrease) in Invested Capital		 0.00 895 -556 -56 66 8.74
Enterprise Value (EV)		 0.00 0.00 237 354 351 189
Market Capitalization		 0.00 0.00 362 463 432 246
Book Value per Share		 $0.00 $24.39 $11.03 $9.30 $9.57 $8.94
Tangible Book Value per Share		 $0.00 $5.18 $4.74 $4.54 $5.92 $6.16
Total Capital		 0.00 1,016 499 437 479 454
Total Debt		 0.00 0.00 50 50 50 40
Total Long-Term Debt		 0.00 0.00 50 50 0.00 40
Net Debt		 0.00 -121 -110 -92 -81 -57
Capital Expenditures (CapEx)		 6.60 8.89 14 13 17 21
Debt-free, Cash-free Net Working Capital (DFCFNWC)		 0.00 36 22 9.72 39 60
Debt-free Net Working Capital (DFNWC)		 0.00 157 182 152 170 157
Net Working Capital (NWC)		 0.00 157 182 152 120 157
Net Nonoperating Expense (NNE)		 34 66 237 49 7.40 26
Net Nonoperating Obligations (NNO)		 0.00 -121 -110 -104 -81 -57
Total Depreciation and Amortization (D&A)		 115 128 83 74 56 48
Debt-free, Cash-free Net Working Capital to Revenue		 0.00% 7.50% 4.36% 1.86% 7.89% 13.39%
Debt-free Net Working Capital to Revenue		 0.00% 32.31% 36.24% 29.12% 34.34% 35.00%
Net Working Capital to Revenue		 0.00% 32.31% 36.24% 29.12% 24.21% 35.00%
Earnings Adjustments		 - - - - - -
Adjusted Basic Earnings per Share		 $0.00 $0.00 ($18.02) ($3.18) ($0.31) ($1.23)
Adjusted Weighted Average Basic Shares Outstanding		 0.00 0.00 42.03M 43.01M 45.06M 45.87M
Adjusted Diluted Earnings per Share		 $0.00 $0.00 ($18.02) ($3.18) ($0.31) ($1.23)
Adjusted Weighted Average Diluted Shares Outstanding		 0.00 0.00 42.03M 43.01M 45.06M 45.87M
Adjusted Basic & Diluted Earnings per Share		 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
Adjusted Weighted Average Basic & Diluted Shares Outstanding		 0.00 0.00 42.08M 44.27M 44.39M 46.97M
Normalized Net Operating Profit after Tax (NOPAT)		 -107 -113 -96 -90 -60 -31
Normalized NOPAT Margin		 -28.40% -23.29% -19.12% -17.18% -12.13% -6.83%
Pre Tax Income Margin		 -40.16% -32.94% -148.85% -24.87% 2.35% -9.06%
Debt Service Ratios		 - - - - - -
EBIT to Interest Expense		 0.00 0.00 -495.66 -43.21 4.57 -14.68
NOPAT to Interest Expense		 0.00 0.00 -346.96 -30.25 2.17 -10.28
EBIT Less CapEx to Interest Expense		 0.00 0.00 -505.05 -47.46 -1.00 -21.72
NOPAT Less CapEx to Interest Expense		 0.00 0.00 -356.36 -34.50 -3.40 -17.32
Payout Ratios		 - - - - - -
Dividend Payout Ratio		 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Augmented Payout Ratio		 0.00% 0.00% 0.00% 0.00% -2,300.35% 0.00%

Quarterly Metrics And Ratios for Xperi

This table displays calculated financial ratios and metrics derived from Xperi's official financial filings.

Metric Q3 2023 Q4 2023 Q1 2024 Q2 2024 Q3 2024 Q4 2024 Q1 2025 Q2 2025 Q3 2025 Q4 2025 Q1 2026
Period end date 9/30/2023 12/31/2023 3/31/2024 6/30/2024 9/30/2024 12/31/2024 3/31/2025 6/30/2025 9/30/2025 12/31/2025 3/31/2026
DEI Shares Outstanding		 - - - - - - 44,388,930.00 45,687,072.00 46,260,160.00 - 46,969,801.00
DEI Adjusted Shares Outstanding		 - - - - - - 44,388,930.00 45,687,072.00 46,260,160.00 - 46,969,801.00
DEI Earnings Per Adjusted Shares Outstanding		 - - - - - - -0.41 -0.32 -0.13 - -0.17
Growth Metrics		 - - - - - - - - - - -
Revenue Growth		 7.20% 1.26% -6.30% -5.74% 1.92% -10.84% -4.05% -11.42% -16.00% -4.79% 0.15%
EBITDA Growth		 96.81% 95.58% 135.62% 53.11% 80.76% 705.41% -172.91% 119.23% 314.65% -104.17% 479.12%
EBIT Growth		 92.23% 90.02% 72.05% 37.73% 47.91% 305.46% -75.02% 49.18% 92.66% -123.26% 113.08%
NOPAT Growth		 92.22% 90.03% 3.79% 37.73% 40.24% 26.89% 49.14% 49.18% 92.66% 32.09% 36.18%
Net Income Growth		 89.53% 91.51% 59.41% 22.19% 52.86% 348.74% -37.36% 51.75% 69.20% -127.13% 57.39%
EPS Growth		 89.94% 92.07% 61.84% 25.56% 61.46% 282.14% -41.38% 52.24% 64.86% -136.27% 58.54%
Operating Cash Flow Growth		 120.03% 220.74% -15.51% -39.84% -119.34% -94.05% 55.29% 573.62% 262.13% 233.60% 19.06%
Free Cash Flow Firm Growth		 0.00% 0.00% 102.72% 102.47% 87.82% -330.54% -528.47% -581.62% 15.89% 76.38% 69.45%
Invested Capital Growth		 0.00% -16.50% -9.01% -7.00% 8.79% 23.18% 10.21% 11.32% 9.80% 2.51% 1.80%
Revenue Q/Q Growth		 2.77% 5.25% -13.40% 0.63% 11.12% -7.92% -6.81% -7.10% 5.38% 4.37% -1.98%
EBITDA Q/Q Growth		 25.36% -1.81% 142.70% -245.07% 69.37% 3,303.66% -104.96% 138.26% 591.91% -131.77% 550.76%
EBIT Q/Q Growth		 11.74% 4.02% 68.43% -133.23% 26.16% 478.55% -125.84% 32.28% 87.77% -986.34% 114.54%
NOPAT Q/Q Growth		 11.74% 4.02% -8.47% 32.23% 15.30% -17.43% 24.55% 32.28% 87.77% -986.34% 29.09%
Net Income Q/Q Growth		 -6.88% 39.83% 47.18% -129.09% 35.26% 417.50% -129.17% 19.52% 58.68% -179.76% 54.19%
EPS Q/Q Growth		 -6.67% 41.67% 48.21% -131.03% 44.78% 375.68% -140.20% 21.95% 59.38% -184.62% 54.05%
Operating Cash Flow Q/Q Growth		 1,674.71% -14.02% -340.97% 95.71% -117.81% 126.44% -1,911.07% 145.41% -25.44% -45.59% -539.39%
Free Cash Flow Firm Q/Q Growth		 13.32% 110.73% -69.46% -12.99% -527.13% -103.10% 43.24% 2.20% 25.40% 42.96% 26.59%
Invested Capital Q/Q Growth		 -13.44% -7.21% 18.95% -2.66% 1.26% 5.06% 6.43% -1.68% -0.12% -1.92% 5.69%
Profitability Metrics		 - - - - - - - - - - -
Gross Margin		 79.74% 75.54% 74.96% 75.79% 79.32% 77.47% 74.04% 68.33% 73.95% 70.46% 72.96%
EBITDA Margin		 -9.26% -8.96% 4.40% -6.34% -1.75% 60.85% -3.34% 1.38% 9.04% -2.75% 12.66%
Operating Margin		 -23.81% -21.72% -27.20% -18.32% -13.96% -11.68% -14.42% -10.51% -1.22% -12.70% 1.88%
EBIT Margin		 -23.81% -21.72% -7.90% -18.32% -12.17% 50.04% -14.42% -10.51% -1.22% -12.70% 1.88%
Profit (Net Income) Margin		 -32.27% -18.45% -11.25% -25.61% -14.92% 51.46% -16.11% -13.95% -5.47% -14.66% -6.85%
Tax Burden Percent		 129.90% 85.08% 146.95% 143.37% 117.12% 106.76% 123.45% 145.70% 469.05% 119.53% -341.45%
Interest Burden Percent		 104.30% 99.83% 96.87% 97.53% 104.67% 96.31% 90.49% 91.13% 95.59% 96.60% 106.56%
Effective Tax Rate		 0.00% 0.00% 0.00% 0.00% 0.00% -6.76% 0.00% 0.00% 0.00% 0.00% 441.45%
Return on Invested Capital (ROIC)		 -56.82% -25.49% -27.67% -19.09% -15.61% -19.49% -13.95% -10.10% -1.11% -11.29% -7.70%
ROIC Less NNEP Spread (ROIC-NNEP)		 -6.93% -21.34% -45.16% 10.15% -2.66% -104.16% 0.77% 4.22% 11.63% -1.49% -6.48%
Return on Net Nonoperating Assets (RNNOA)		 1.46% 5.47% 5.89% -1.35% 0.38% 23.58% -0.09% -0.52% -1.21% 0.24% 0.61%
Return on Equity (ROE)		 -55.35% -20.02% -21.79% -20.44% -15.24% 4.09% -14.04% -10.62% -2.32% -11.05% -7.09%
Cash Return on Invested Capital (CROIC)		 0.00% -11.20% -16.00% -16.45% -30.98% -18.70% 10.63% -20.95% -18.36% -11.15% -6.49%
Operating Return on Assets (OROA)		 -18.63% -16.05% -6.16% -14.37% -9.67% 36.84% -11.15% -8.00% -0.89% -8.87% 1.36%
Return on Assets (ROA)		 -25.24% -13.63% -8.77% -20.09% -11.85% 37.88% -12.46% -10.62% -3.99% -10.24% -4.95%
Return on Common Equity (ROCE)		 -57.75% -20.78% -22.66% -21.35% -16.02% 4.17% -14.34% -10.87% -2.39% -11.05% -7.09%
Return on Equity Simple (ROE_SIMPLE)		 -102.29% 0.00% -30.09% -28.65% -23.62% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Net Operating Profit after Tax (NOPAT)		 -22 -21 -23 -15 -13 -15 -12 -7.79 -0.95 -10 -7.34
NOPAT Margin		 -16.67% -15.20% -19.04% -12.82% -9.77% -12.46% -10.09% -7.36% -0.85% -8.89% -6.43%
Net Nonoperating Expense Percent (NNEP)		 -49.89% -4.15% 17.48% -29.24% -12.96% 84.67% -14.72% -14.32% -12.74% -9.79% -1.23%
Return On Investment Capital (ROIC_SIMPLE)		 - -4.77% - - - -3.18% -2.51% -1.69% -0.21% -2.28% -1.64%
Cost of Revenue to Revenue		 20.26% 24.46% 25.04% 24.21% 20.68% 22.53% 25.96% 31.67% 26.05% 29.55% 27.04%
SG&A Expenses to Revenue		 45.72% 43.36% 47.42% 44.40% 42.50% 42.63% 42.71% 38.84% 38.10% 42.48% 36.59%
R&D to Revenue		 43.28% 40.69% 42.44% 37.73% 40.35% 34.46% 34.68% 28.11% 26.81% 30.73% 23.71%
Operating Expenses to Revenue		 103.56% 97.26% 102.16% 94.11% 93.28% 89.15% 88.46% 78.84% 75.17% 83.15% 71.08%
Earnings before Interest and Taxes (EBIT)		 -31 -30 -9.39 -22 -16 61 -16 -11 -1.36 -15 2.15
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA)		 -12 -12 5.23 -7.59 -2.32 74 -3.81 1.46 10 -3.21 14
Valuation Ratios		 - - - - - - - - - - -
Price to Book Value (P/BV)		 1.03 1.15 1.27 0.89 1.03 1.01 0.77 0.79 0.65 0.59 0.58
Price to Tangible Book Value (P/TBV)		 2.27 2.35 2.49 1.69 1.91 1.63 1.22 1.21 0.96 0.86 0.82
Price to Revenue (P/Rev)		 0.80 0.89 0.99 0.68 0.76 0.87 0.66 0.70 0.60 0.55 0.53
Price to Earnings (P/E)		 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 39.11 0.00 0.00
Dividend Yield		 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Earnings Yield		 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 2.56% 0.00% 0.00%
Enterprise Value to Invested Capital (EV/IC)		 1.04 1.25 1.32 0.87 1.04 1.01 0.75 0.76 0.59 0.53 0.54
Enterprise Value to Revenue (EV/Rev)		 0.61 0.68 0.87 0.56 0.68 0.71 0.57 0.58 0.47 0.42 0.46
Enterprise Value to EBITDA (EV/EBITDA)		 0.00 0.00 0.00 0.00 0.00 5.03 4.55 3.97 2.55 41.78 8.99
Enterprise Value to EBIT (EV/EBIT)		 0.00 0.00 0.00 0.00 0.00 25.51 41.19 15.86 6.22 0.00 0.00
Enterprise Value to NOPAT (EV/NOPAT)		 0.00 0.00 0.00 0.00 0.00 53.71 3.84 0.00 0.00 0.00 0.00
Enterprise Value to Operating Cash Flow (EV/OCF)		 0.00 5,708.36 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 54.97
Enterprise Value to Free Cash Flow (EV/FCFF)		 0.00 0.00 0.00 0.00 0.00 0.00 7.35 0.00 0.00 0.00 0.00
Leverage & Solvency		 - - - - - - - - - - -
Debt to Equity		 0.13 0.13 0.13 0.14 0.14 0.12 0.10 0.10 0.10 0.10 0.10
Long-Term Debt to Equity		 0.13 0.13 0.13 0.14 0.00 0.00 0.10 0.10 0.10 0.10 0.10
Financial Leverage		 -0.21 -0.26 -0.13 -0.13 -0.14 -0.23 -0.12 -0.12 -0.10 -0.16 -0.09
Leverage Ratio		 1.72 1.69 1.62 1.64 1.73 1.64 1.58 1.58 1.60 1.52 1.50
Compound Leverage Factor		 1.79 1.68 1.57 1.60 1.81 1.58 1.43 1.44 1.53 1.47 1.60
Debt to Total Capital		 11.46% 11.44% 11.58% 11.90% 12.32% 10.44% 8.72% 8.70% 8.68% 8.81% 8.93%
Short-Term Debt to Total Capital		 0.00% 0.00% 0.00% 0.00% 12.32% 10.44% 0.00% 0.00% 0.00% 0.00% 0.00%
Long-Term Debt to Total Capital		 11.46% 11.44% 11.58% 11.90% 0.00% 0.00% 8.72% 8.70% 8.68% 8.81% 8.93%
Preferred Equity to Total Capital		 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Noncontrolling Interests to Total Capital		 -3.83% -3.91% -4.03% -4.44% -5.32% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Common Equity to Total Capital		 92.38% 92.47% 92.45% 92.54% 93.00% 89.56% 91.28% 91.30% 91.32% 91.19% 91.07%
Debt to EBITDA		 -0.16 -0.91 -1.41 -1.87 -2.94 0.72 0.66 0.57 0.47 8.82 1.75
Net Debt to EBITDA		 0.26 1.67 1.28 1.59 1.34 -1.15 -0.79 -0.79 -0.67 -12.53 -1.33
Long-Term Debt to EBITDA		 -0.16 -0.91 -1.41 -1.87 0.00 0.00 0.66 0.57 0.47 8.82 1.75
Debt to NOPAT		 -0.18 -0.55 -0.56 -0.62 -0.70 7.65 0.56 -1.13 -1.27 -1.31 -2.27
Net Debt to NOPAT		 0.29 1.01 0.50 0.53 0.32 -12.33 -0.67 1.56 1.81 1.86 1.73
Long-Term Debt to NOPAT		 -0.18 -0.55 -0.56 -0.62 0.00 0.00 0.56 -1.13 -1.27 -1.31 -2.27
Altman Z-Score		 0.14 0.19 0.44 -0.13 -0.24 0.58 -0.02 0.03 -0.15 -0.35 -0.33
Noncontrolling Interest Sharing Ratio		 -4.33% -3.77% -4.03% -4.46% -5.16% -2.09% -2.17% -2.36% -2.78% 0.00% 0.00%
Liquidity Ratios		 - - - - - - - - - - -
Current Ratio		 1.95 1.92 2.10 2.01 1.29 1.64 2.27 2.50 2.42 2.42 2.36
Quick Ratio		 1.70 1.59 1.77 1.74 1.09 1.47 1.95 2.08 2.05 2.10 2.00
Cash Flow Metrics		 - - - - - - - - - - -
Free Cash Flow to Firm (FCFF)		 -327 35 11 9.32 -40 -81 -46 -45 -33 -19 -14
Operating Cash Flow to CapEx		 722.92% 623.07% -1,119.31% -57.93% -106.92% 28.72% -530.84% 211.18% 134.07% 64.29% -372.67%
Free Cash Flow to Firm to Interest Expense		 -244.51 201.49 14.32 12.46 -52.64 -106.92 -62.68 -59.12 -43.99 -26.27 -20.67
Operating Cash Flow to Interest Expense		 17.99 118.74 -66.56 -2.85 -6.15 1.63 -30.41 13.32 9.90 5.64 -26.57
Operating Cash Flow Less CapEx to Interest Expense		 15.50 99.68 -72.51 -7.78 -11.90 -4.03 -36.14 7.01 2.52 -3.13 -33.70
Efficiency Ratios		 - - - - - - - - - - -
Asset Turnover		 0.78 0.74 0.78 0.78 0.79 0.74 0.77 0.76 0.73 0.70 0.72
Accounts Receivable Turnover		 4.15 4.17 3.75 3.70 3.73 3.77 3.54 3.41 3.22 3.24 3.07
Inventory Turnover		 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Fixed Asset Turnover		 11.65 11.66 11.56 11.42 11.54 11.48 11.19 10.66 9.66 9.30 9.23
Accounts Payable Turnover		 7.85 6.64 7.21 9.21 6.87 6.01 6.63 8.08 6.58 8.64 9.43
Days Sales Outstanding (DSO)		 88.03 87.54 97.35 98.63 97.78 96.82 103.08 107.01 113.43 112.81 118.84
Days Inventory Outstanding (DIO)		 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Days Payable Outstanding (DPO)		 46.48 54.94 50.64 39.65 53.16 60.69 55.02 45.19 55.46 42.27 38.73
Cash Conversion Cycle (CCC)		 41.55 32.60 46.71 58.98 44.63 36.13 48.06 61.83 57.97 70.54 80.12
Capital & Investment Metrics		 - - - - - - - - - - -
Invested Capital		 305 283 337 328 332 349 371 365 364 357 378
Invested Capital Turnover		 3.41 1.68 1.45 1.49 1.60 1.56 1.38 1.37 1.30 1.27 1.20
Increase / (Decrease) in Invested Capital		 305 -56 -33 -25 27 66 34 37 33 8.74 6.67
Enterprise Value (EV)		 316 354 444 284 344 351 276 277 216 189 205
Market Capitalization		 414 463 507 345 388 432 324 332 272 246 235
Book Value per Share		 $9.31 $9.30 $9.02 $8.61 $8.24 $9.57 $9.44 $9.19 $9.10 $8.94 $8.69
Tangible Book Value per Share		 $4.22 $4.54 $4.59 $4.51 $4.44 $5.92 $5.97 $6.02 $6.14 $6.16 $6.11
Total Capital		 436 437 432 420 406 479 459 460 461 454 448
Total Debt		 50 50 50 50 50 50 40 40 40 40 40
Total Long-Term Debt		 50 50 50 50 0.00 0.00 40 40 40 40 40
Net Debt		 -82 -92 -45 -42 -23 -81 -48 -55 -57 -57 -30
Capital Expenditures (CapEx)		 3.32 3.32 4.45 3.68 4.35 4.28 4.19 4.79 5.62 6.38 4.83
Debt-free, Cash-free Net Working Capital (DFCFNWC)		 13 9.72 47 41 35 39 61 75 63 60 80
Debt-free Net Working Capital (DFNWC)		 144 152 143 134 108 170 149 170 160 157 151
Net Working Capital (NWC)		 144 152 143 134 58 120 149 170 160 157 151
Net Nonoperating Expense (NNE)		 20 4.45 -9.26 15 6.84 -78 6.86 6.99 5.15 6.73 0.48
Net Nonoperating Obligations (NNO)		 -82 -104 -45 -42 -24 -81 -48 -55 -57 -57 -30
Total Depreciation and Amortization (D&A)		 19 18 15 14 14 13 13 13 11 12 12
Debt-free, Cash-free Net Working Capital to Revenue		 2.46% 1.86% 9.23% 8.18% 6.85% 7.89% 12.47% 15.80% 13.93% 13.39% 17.87%
Debt-free Net Working Capital to Revenue		 27.77% 29.12% 27.78% 26.46% 21.14% 34.34% 30.47% 35.82% 35.25% 35.00% 33.58%
Net Working Capital to Revenue		 27.77% 29.12% 27.78% 26.46% 11.31% 24.21% 30.47% 35.82% 35.25% 35.00% 33.58%
Earnings Adjustments		 - - - - - - - - - - -
Adjusted Basic Earnings per Share		 ($0.96) ($0.56) ($0.29) ($0.67) ($0.37) $1.02 ($0.41) ($0.32) ($0.13) ($0.37) ($0.17)
Adjusted Weighted Average Basic Shares Outstanding		 43.32M 43.01M 44.52M 45.33M 45.68M 45.06M 44.77M 45.85M 46.28M 45.87M 47.35M
Adjusted Diluted Earnings per Share		 ($0.96) ($0.56) ($0.29) ($0.67) ($0.37) $1.02 ($0.41) ($0.32) ($0.13) ($0.37) ($0.17)
Adjusted Weighted Average Diluted Shares Outstanding		 43.32M 43.01M 44.52M 45.33M 45.68M 45.06M 44.77M 45.85M 46.28M 45.87M 47.35M
Adjusted Basic & Diluted Earnings per Share		 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
Adjusted Weighted Average Basic & Diluted Shares Outstanding		 43.47M 44.27M 45.15M 45.81M 44.83M 44.39M 45.69M 46.26M 46.34M 46.97M 48.27M
Normalized Net Operating Profit after Tax (NOPAT)		 -22 -20 -23 -15 -13 -8.93 -12 -7.79 -0.95 -10 1.51
Normalized NOPAT Margin		 -16.67% -14.89% -19.04% -12.82% -9.77% -7.29% -10.09% -7.36% -0.85% -8.89% 1.32%
Pre Tax Income Margin		 -24.84% -21.68% -7.66% -17.87% -12.74% 48.20% -13.05% -9.58% -1.17% -12.27% 2.01%
Debt Service Ratios		 - - - - - - - - - - -
EBIT to Interest Expense		 -23.24 -171.28 -12.56 -29.29 -21.40 81.00 -22.46 -14.67 -1.79 -20.35 3.17
NOPAT to Interest Expense		 -16.27 -119.90 -30.25 -20.50 -17.18 -20.18 -15.72 -10.27 -1.25 -14.25 -10.83
EBIT Less CapEx to Interest Expense		 -25.73 -190.34 -18.50 -34.21 -27.15 75.34 -28.19 -20.97 -9.18 -29.12 -3.96
NOPAT Less CapEx to Interest Expense		 -18.76 -138.95 -36.20 -25.43 -22.93 -25.84 -21.45 -16.57 -8.64 -23.02 -17.96
Payout Ratios		 - - - - - - - - - - -
Dividend Payout Ratio		 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Augmented Payout Ratio		 0.00% 0.00% 0.00% 0.00% 0.00% -2,300.35% 0.00% 0.00% 42.14% 0.00% 0.00%

Financials Breakdown Chart

Key Financial Trends

Xperi’s latest quarterly results show a business that is still growing revenue modestly, but profitability and cash generation remain under pressure. In Q1 2026, revenue was $114.2 million, down slightly from $116.5 million in Q4 2025 and down 3.2% from $118.8 million in Q1 2025. The company also reported a net loss of $7.8 million, which was an improvement from the $17.1 million loss in the prior quarter and the $18.4 million loss in Q1 2025.

The biggest positive is that operating leverage improved sharply from late 2025. Gross profit in Q1 2026 was $83.3 million, giving Xperi a gross margin of about 73%, which is solid. Operating income was positive at $2.2 million, reversing the $15.0 million operating loss in Q4 2025 and the $16.4 million loss in Q1 2025. That suggests the core business is capable of generating operating profit when expenses are controlled.

However, bottom-line results were still hurt by taxes and non-operating items. Despite positive operating income, Xperi posted a net loss because income tax expense was $10.1 million, well above pretax income of $2.3 million. This is a reminder that operating profit has not yet translated into consistent earnings power.

Cash flow is the clearest weakness in the latest quarter. Q1 2026 operating cash flow was negative $18.0 million, versus positive $4.1 million in Q4 2025 and positive $10.1 million in Q2 2025. The company also spent $4.8 million on capital expenditures, bringing free cash flow deeper into the red for the quarter. Cash and equivalents fell to $70.4 million from $96.8 million at the end of Q3 2025.

Looking over the last several years, Xperi has made meaningful progress versus the very difficult 2022-2023 period. Revenue has generally held in a relatively stable range around $105 million to $137 million per quarter, while the company moved from massive operating losses in 2022 to periods of operating profitability in 2024 and early 2026. For example, Q3 2024 and Q4 2024 still included heavy impairment charges, but the business later returned to much cleaner operating results.

  • Operating income turned positive in Q1 2026, showing improved cost control and better core profitability.
  • Gross margin remains strong at roughly 73% in Q1 2026, which supports long-term earnings potential.
  • Q1 2026 net loss improved materially versus Q4 2025 and Q1 2025.
  • Debt has come down from earlier periods, with long-term debt at $40 million versus $50 million in parts of 2024 and 2025.
  • Revenue has been relatively resilient over the past year, staying near the $110 million to $120 million range most quarters.
  • Revenue declined modestly year over year in Q1 2026, so top-line growth remains limited.
  • Cash and equivalents are still above $70 million, which provides some near-term liquidity, but the trend is down.
  • Intangible assets and deferred revenue remain large balance-sheet items, reflecting the company’s asset-heavy and licensing-driven model.
  • Operating cash flow was negative in Q1 2026, which is a concern if the pattern continues.
  • Income tax expense erased pretax profit, making it harder for operating gains to reach the bottom line.
  • Cash balances fell sharply quarter over quarter from $96.8 million to $70.4 million.
  • Earnings remain inconsistent, with recent quarterly losses still following a history of volatility and large write-downs in prior years.

Overall, Xperi looks improved on an operating basis, but not yet stable enough to call the turnaround complete. Investors should watch whether the company can keep operating income positive while restoring operating cash flow and preventing cash burn. If those two metrics improve together, the stock’s financial profile could strengthen meaningfully. If not, the balance between modest revenue growth and recurring losses may remain a problem.

07/14/26 06:44 AM ETAI Generated. May Contain Errors.

Xperi Financials - Frequently Asked Questions

According to the most recent income statement we have on file, Xperi's fiscal year ends in December. Their fiscal year 2025 ended on December 31, 2025.

Xperi's net income appears to be on a downward trend, with a most recent value of -$56.34 million in 2025, falling from -$141.29 million in 2020. The previous period was -$869 thousand in 2024. Check out Xperi's forecast to explore projected trends and price targets.

Xperi's total operating income in 2025 was -$43.73 million, based on the following breakdown:
  • Total Gross Profit: $321.46 million
  • Total Operating Expenses: $365.19 million

Over the last 5 years, Xperi's total revenue changed from $376.10 million in 2020 to $448.11 million in 2025, a change of 19.1%.

Xperi's total liabilities were at $201.75 million at the end of 2025, a 15.5% decrease from 2024, and a 5.2% decrease since 2021.

In the past 4 years, Xperi's cash and equivalents has ranged from $96.82 million in 2025 to $160.13 million in 2022, and is currently $96.82 million as of their latest financial filing in 2025.

Over the last 5 years, Xperi's book value per share changed from 0.00 in 2020 to 8.94 in 2025, a change of 893.7%.


Related Companies

Financial statements for NYSE:XPER last updated on 7/9/2026 by MarketBeat.com Staff. New filings and market data are monitored continuously.
From Our Partners
Trump’s $250 Bill – See Immediately
Former Goldman Sachs VP Dr. David Eifrig is warning that July 28 could trigger the biggest wealth reset in mod...
Stansberry Research | Sponsoredtc pixel
SPCX Warning - and Worst News for Stocks in 50 Years
Goldman Sachs and Morgan Stanley are now predicting what could be the worst news for the U.S. stock market in ...
TradeSmith | Sponsoredtc pixel
Trump's gold order: the announcement they won't put on the front page
On August 15, 1971, Nixon interrupted prime-time television and ended the gold standard in 15 minutes - no deb...
Reagan Gold Group | Sponsoredtc pixel
They told you not to miss this one
The largest companies in the SP 500 are now more overvalued relative to fundamentals than they were at the abs...
Thor Metals | Sponsoredtc pixel
Forget SpaceX, this is Elon’s Next Breakthrough
Jeff Brown and Marc Chaikin - two investors who called Nvidia a decade ago - say Elon Musk's newly filed AI pa...
Brownstone Research | Sponsoredtc pixel
Buy this stock today
Marc Chaikin, founder of Chaikin Analytics, is sharing a strategy he calls 'Sell This, Buy That' - a way to mo...
Chaikin Analytics | Sponsoredtc pixel
Your book attached
Bill Poulos is giving away his 'Safe Trade Options Formula' book for free - but only for a limited time throug...
Profits Run | Sponsoredtc pixel
BofA: Digital Dollar Coming 2025-2030
Bank of America just revealed your expiration date. In their Bloomberg interview, they didn't just predict the...
Decentralized Masters | Sponsoredtc pixel