Financial Snapshot

Revenue
$508.6M
TTM
Gross Margin
76.4%
TTM
Net Earnings
-$85.02M
TTM
Current Assets
Q3 2024
Current Liabilities
Q3 2024
Current Ratio
128.58%
Q3 2024
Total Assets
Q3 2024
Total Liabilities
Q3 2024
Book Value
$355.8M
Q3 2024
Cash
Q3 2024
P/E
-5.089
Nov 29, 2024 EST
Free Cash Flow
-$49.25M
TTM

Revenues

Revenues

Loading...

Revenue YoY Change

Loading...

Revenues

Concept 2023 2022 2021 2020 2019 2018 2017 2016 2015 2014 2013 2012 2011 2010 2009 2008 2007 2006 2005 2004 2003 2002 2001 2000 1999
Revenue $521.3M $502.3M $486.5M $892.0M $280.1M $406.1M $373.7M $259.6M $273.3M $278.8M $168.8M $209.8M $237.9M $301.4M $299.4M $248.3M $195.7M $208.7M $94.70M $72.70M $37.30M $28.30M $27.00M $11.50M $6.400M
YoY Change 3.8% 3.24% -45.46% 218.46% -31.03% 8.67% 43.95% -5.01% -1.97% 65.17% -19.54% -11.81% -21.07% 0.67% 20.58% 26.88% -6.23% 120.38% 30.26% 94.91% 31.8% 4.81% 134.78% 79.69% -4.48%

Expenses

Cost Of Revenues

Loading...

Gross Profit

Loading...

Gross Profit Margin

Loading...

Gross Profit

Concept 2023 2022 2021 2020 2019 2018 2017 2016 2015 2014 2013 2012 2011 2010 2009 2008 2007 2006 2005 2004 2003 2002 2001 2000 1999
Revenue $521.3M $502.3M $486.5M $892.0M $280.1M $406.1M $373.7M $259.6M $273.3M $278.8M $168.8M $209.8M $237.9M $301.4M $299.4M $248.3M $195.7M $208.7M $94.70M $72.70M $37.30M $28.30M $27.00M $11.50M $6.400M
Cost Of Revenue $118.6M $122.9M $125.6M $78.40M $8.500M $13.30M $6.300M $600.0K $600.0K $1.400M $3.500M $4.500M $8.400M $21.80M $17.00M $16.70M $17.70M $19.40M $13.30M $9.600M $6.700M $4.300M $5.300M $7.000M $6.600M
Gross Profit $402.7M $379.3M $360.9M $813.7M $271.6M $392.8M $367.4M $259.0M $272.7M $277.4M $165.3M $205.2M $229.5M $279.6M $282.5M $231.5M $178.0M $189.4M $81.40M $63.10M $30.60M $24.00M $21.70M $4.500M -$200.0K
Gross Profit Margin 77.25% 75.52% 74.18% 91.22% 96.97% 96.72% 98.31% 99.77% 99.78% 99.5% 97.93% 97.81% 96.47% 92.77% 94.36% 93.23% 90.96% 90.75% 85.96% 86.8% 82.04% 84.81% 80.37% 39.13% -3.13%

Selling, General & Admin Expense

Loading...

Research & Development

Loading...

Depreciation, Depletion & Amortization

Loading...

SGA Expense to Gross Profit Ratio

Loading...

R&D To Gross Profit Ratio

Loading...

DDA To Gross Profit Ratio

Loading...

Operating Expenses Total

Loading...

Operating Profits/Loss

Loading...

Operational Expenses

Concept 2023 2022 2021 2020 2019 2018 2017 2016 2015 2014 2013 2012 2011 2010 2009 2008 2007 2006 2005 2004 2003 2002 2001 2000 1999
Selling, General & Admin $233.4M $217.4M $199.9M $245.4M $122.9M $127.9M $144.6M $72.10M $43.60M $59.40M $74.20M $82.90M $79.20M $79.30M $72.80M $69.50M $52.00M $41.70M $28.40M $20.30M $12.10M $9.500M $22.10M $30.60M $6.600M
YoY Change 7.36% 8.74% -18.53% 99.67% -3.91% -11.55% 100.55% 65.37% -26.6% -19.95% -10.49% 4.67% -0.13% 8.93% 4.75% 33.65% 24.7% 46.83% 39.9% 67.77% 27.37% -57.01% -27.78% 363.64% 57.14%
% of Gross Profit 57.96% 57.31% 55.4% 30.16% 45.25% 32.56% 39.36% 27.84% 15.99% 21.41% 44.89% 40.4% 34.51% 28.36% 25.77% 30.02% 29.21% 22.02% 34.89% 32.17% 39.54% 39.58% 101.84% 680.0%
Research & Development $222.8M $216.4M $194.9M $195.2M $112.3M $106.4M $105.8M $44.70M $32.20M $37.50M $32.40M $38.90M $65.70M $74.10M $65.90M $61.60M $37.50M $20.10M $7.500M $7.200M $7.700M $6.700M $8.200M $9.400M $6.800M
YoY Change 2.99% 11.03% -0.17% 73.82% 5.55% 0.57% 136.69% 38.82% -14.13% 15.74% -16.71% -40.79% -11.34% 12.44% 6.98% 64.27% 86.57% 168.0% 4.17% -6.49% 14.93% -18.29% -12.77% 38.24% -25.27%
% of Gross Profit 55.33% 57.04% 54.0% 23.99% 41.35% 27.09% 28.8% 17.26% 11.81% 13.52% 19.6% 18.96% 28.63% 26.5% 23.33% 26.61% 21.07% 10.61% 9.21% 11.41% 25.16% 27.92% 37.79% 208.89%
Depreciation & Amortization $16.65M $20.50M $127.9M $174.7M $106.6M $115.2M $119.1M $34.20M $22.20M $20.30M $38.20M $40.30M $27.40M $26.20M $21.50M $18.80M $13.60M $7.200M $1.700M $1.000M $900.0K $900.0K $2.800M $2.900M
YoY Change -18.81% -83.97% -26.79% 63.88% -7.47% -3.27% 248.25% 54.05% 9.36% -46.86% -5.21% 47.08% 4.58% 21.86% 14.36% 38.24% 88.89% 323.53% 70.0% 11.11% 0.0% -67.86% -3.45%
% of Gross Profit 4.13% 5.4% 35.44% 21.47% 39.25% 29.33% 32.42% 13.2% 8.14% 7.32% 23.11% 19.64% 11.94% 9.37% 7.61% 8.12% 7.64% 3.8% 2.09% 1.58% 2.94% 3.75% 12.9% 64.44%
Operating Expenses $456.2M $433.8M $522.7M $615.2M $335.2M $342.8M $362.4M $148.6M $96.40M $96.90M $106.6M $121.8M $144.9M $153.4M $138.7M $131.2M $89.50M $61.70M $35.80M $27.50M $19.80M $16.20M $30.30M $40.00M $13.40M
YoY Change 5.18% -17.01% -15.04% 83.53% -2.22% -5.41% 143.88% 54.15% -0.52% -9.1% -12.48% -15.94% -5.54% 10.6% 5.72% 46.59% 45.06% 72.35% 30.18% 38.89% 22.22% -46.53% -24.25% 198.51% 0.75%
Operating Profit -$129.6M -$749.4M -$161.8M $198.5M -$63.60M $50.00M $5.000M $110.4M $176.3M $180.5M $58.70M $83.40M $84.60M $126.2M $143.8M $100.3M $88.50M $127.7M $45.60M $35.60M $10.80M $7.800M -$8.600M -$35.50M -$13.60M
YoY Change -82.7% 363.1% -181.53% -412.11% -227.2% 900.0% -95.47% -37.38% -2.33% 207.5% -29.62% -1.42% -32.96% -12.24% 43.37% 13.33% -30.7% 180.04% 28.09% 229.63% 38.46% -190.7% -75.77% 161.03% 1.49%

Interest Expenses

Loading...

Interest Expenses To Operating Income %

Loading...

Other Expense/Income

Loading...

Interest & Other Expense/Income

Concept 2023 2022 2021 2020 2019 2018 2017 2016 2015 2014 2013 2012 2011 2010 2009 2008 2007 2006 2005 2004 2003 2002 2001 2000 1999
Interest Expense -$34.50M -$15.20M -$19.10M -$28.30M -$2.400M $0.00 $0.00 -$100.0K -$200.0K -$400.0K
YoY Change 126.97% -20.42% -32.51% 1079.17% -100.0% -50.0% -50.0% -150.0%
% of Operating Profit -17.38% -38.2% -566.0% -2.17% 0.0% 0.0%
Other Income/Expense, Net -$9.000K $1.815M $1.590M $1.100M $900.0K $2.100M $1.400M $3.700M $3.400M $1.600M $1.200M $5.700M $2.600M $2.600M $5.500M $3.100M $11.90M $6.500M $3.600M $800.0K $200.0K $0.00 $500.0K $1.500M $0.00
YoY Change -100.5% 14.15% 44.55% 22.22% -57.14% 50.0% -62.16% 8.82% 112.5% 33.33% -78.95% 119.23% 0.0% -52.73% 77.42% -73.95% 83.08% 80.56% 350.0% 300.0% -100.0% -66.67%

Income/Loss

Pretax Income

Loading...

Income Tax

Loading...

Net Profits/Loss

Loading...

Pretax Income YoY Change

Loading...

Income Tax Rate

Loading...

Net Profits/Loss YoY Change

Loading...

Basic EPS

Loading...

Net Income To Revenue Ratio

Loading...

Pretax & Net Income

Concept 2023 2022 2021 2020 2019 2018 2017 2016 2015 2014 2013 2012 2011 2010 2009 2008 2007 2006 2005 2004 2003 2002 2001 2000 1999
Pretax Income -$129.6M -$747.6M -$160.2M $135.9M -$83.10M $6.900M -$58.30M $90.70M $165.6M $167.2M -$5.000M $54.80M $15.60M $103.4M $123.2M $19.20M $78.10M $105.5M $49.10M $36.50M $11.00M $7.900M -$8.200M -$34.30M -$14.00M
YoY Change -82.66% 366.57% -217.91% -263.54% -1304.35% -111.84% -164.28% -45.23% -0.96% -3444.0% -109.12% 251.28% -84.91% -16.07% 541.67% -75.42% -25.97% 114.87% 34.52% 231.82% 39.24% -196.34% -76.09% 145.0% 11.11%
Income Tax $10.04M $13.59M $18.84M -$6.000M -$16.10M $15.00M $6.100M $34.60M $48.50M -$7.700M $35.90M $20.10M $14.30M $46.10M $53.40M $14.50M $32.90M $44.10M $17.70M -$22.60M $1.600M $1.300M $0.00 $0.00 $0.00
% Of Pretax Income -4.42% 217.39% 38.15% 29.29% -4.61% 36.68% 91.67% 44.58% 43.34% 75.52% 42.13% 41.8% 36.05% -61.92% 14.55% 16.46%
Net Earnings -$136.6M -$757.5M -$175.6M $146.8M -$62.50M -$300.0K -$56.60M $56.10M $117.0M $170.5M -$185.6M -$30.20M -$19.30M $57.30M $69.80M $4.600M $45.10M $61.40M $31.40M $59.10M $3.200M -$6.400M -$20.00M -$45.70M -$17.80M
YoY Change -81.96% 331.31% -219.63% -334.88% 20733.33% -99.47% -200.89% -52.05% -31.38% -191.86% 514.57% 56.48% -133.68% -17.91% 1417.39% -89.8% -26.55% 95.54% -46.87% 1746.88% -150.0% -68.0% -56.24% 156.74% 28.06%
Net Earnings / Revenue -26.2% -150.82% -36.1% 16.46% -22.31% -0.07% -15.15% 21.61% 42.81% 61.15% -109.95% -14.39% -8.11% 19.01% 23.31% 1.85% 23.05% 29.42% 33.16% 81.29% 8.58% -22.61% -74.07% -397.39% -278.13%
Basic Earnings Per Share -$3.18 -$18.02 -$4.18 -$3.29
Diluted Earnings Per Share -$3.18 -$18.02 -$4.21 $1.73 -$1.27 $0.00 -$1.14 $1.12 $2.23 $3.18 -$3.48 -$0.58 -$0.37 $1.14 $1.42 $0.10 $0.93 $1.27 $0.66 $1.27 $0.07 -$0.94 -$3.18 -$8.48 -$3.78

Assets & Liabilities

Cash & Short-Term Investments

Loading...

Cash & Equivalents

Loading...

Cash To Operating Expenses Ratio

Loading...

Inventory

Loading...

Receivables

Loading...

Total Short-Term Assets

Loading...

Property, Plant And Equipment

Loading...

Long-Term Investments

Loading...

Total Long-Term Assets

Loading...

Total Assets

Loading...

Net Income To Total Assets Percentage

Loading...

Accounts Payable

Loading...

Short-Term Debt

Loading...

Long Term Debt Due

Loading...

Total Short-Term Liabilities

Loading...

Long-Term Debt

Loading...

Other Long-Term Liabilities

Loading...

Total Long-Term Liabilities

Loading...

Total Liabilities

Loading...

Short-Term To Long-Term Debt Ratio

Loading...

Short-Term Assets To Debt Ratio

Loading...

Long-Term Debt To Net Income Ratio

Loading...

Assets & Liabilities

Concept 2023 2022 2021 2020 2019 2018 2017 2016 2015 2014 2013 2012 2011 2010 2009 2008 2007 2006 2005 2004 2003 2002 2001 2000 1999
Cash & Short-Term Investments $142.1M $160.1M $120.7M $257.1M $121.5M $154.4M $200.7M $113.0M $381.7M $434.4M $359.6M $442.6M $492.4M $475.0M $388.0M $276.5M $289.7M $194.1M $127.6M $108.3M $64.40M $20.20M $1.600M
YoY Change -11.27% 32.67% -53.06% 111.6% -21.31% -23.07% 77.61% -70.4% -12.13% 20.8% -18.75% -10.11% 3.66% 22.42% 40.33% -4.56% 49.25% 52.12% 17.82% 68.17% 218.81% 1162.5%
Cash & Equivalents $142.1M $160.1M $120.7M $170.2M $74.60M $113.6M $138.3M $65.60M $22.60M $50.90M $73.70M $103.8M $55.80M $69.30M $107.9M $87.90M $207.2M $194.1M $127.6M $108.3M $64.40M $1.300M $600.0K
Short-Term Investments $86.90M $46.90M $40.70M $62.40M $47.40M $359.1M $383.5M $285.9M $338.8M $436.7M $405.7M $280.1M $188.6M $82.60M $0.00 $0.00 $18.80M $900.0K
Other Short-Term Assets $54.73M $35.51M $25.99M $30.90M $13.80M $17.50M $17.00M $18.80M $25.70M $15.10M $27.20M $12.70M $13.70M $9.900M $6.300M $8.200M $3.500M $13.40M $1.000M $800.0K $1.300M $800.0K $500.0K
YoY Change 54.13% 36.66% -15.91% 123.91% -21.14% 2.94% -9.57% -26.85% 70.2% -44.49% 114.17% -7.3% 38.38% 57.14% -23.17% 134.29% -73.88% 1240.0% 25.0% -38.46% 62.5% 60.0%
Inventory $7.279M $6.662M $9.800M $0.00 $1.500M $1.600M $1.900M $1.600M $1.500M $1.800M $1.500M $0.00
Prepaid Expenses
Receivables $120.1M $130.0M $130.5M $116.0M $24.20M $30.30M $17.00M $15.90M $1.800M $4.500M $3.100M $11.60M $8.600M $11.80M $10.20M $14.70M $13.50M $3.800M $1.600M $1.700M $1.500M $1.100M $20.70M
Other Receivables $0.00 $0.00 $0.00 $132.4M $121.8M $195.4M $10.90M $52.20M $2.400M $21.50M $2.400M $6.800M $1.900M $7.100M $6.300M $2.400M $5.300M $7.800M $4.200M $17.20M $1.000M $800.0K $0.00
Total Short-Term Assets $316.9M $332.3M $277.1M $546.3M $281.2M $397.5M $245.5M $199.9M $411.7M $475.5M $392.3M $475.3M $518.2M $505.7M $412.3M $303.4M $313.8M $220.7M $134.4M $128.1M $68.30M $22.80M $22.70M
YoY Change -4.62% 19.89% -49.27% 94.27% -29.26% 61.91% 22.81% -51.45% -13.42% 21.21% -17.46% -8.28% 2.47% 22.65% 35.89% -3.31% 42.18% 64.21% 4.92% 87.55% 199.56% 0.44%
Property, Plant & Equipment $81.47M $100.7M $119.2M $143.4M $50.70M $31.00M $34.40M $38.90M $3.700M $9.500M $72.50M $36.30M $38.10M $42.50M $37.00M $29.40M $24.70M $8.800M $2.500M $1.700M $1.200M $1.700M
YoY Change -19.12% -15.52% -16.85% 182.84% 63.55% -9.88% -11.57% 951.35% -86.9% 99.72% -4.72% -10.35% 14.86% 25.85% 19.03% 180.68% 252.0% 47.06% 41.67% -29.41%
Goodwill
YoY Change
Intangibles
YoY Change
Long-Term Investments $0.00 $15.70M $22.10M $0.00
YoY Change -100.0% -28.96%
Other Assets $50.12M $35.25M $21.07M $150.7M $6.800M $6.800M $12.70M $22.80M $28.90M $28.70M $1.800M $30.20M $20.70M $28.50M $23.00M $27.30M $14.30M $13.00M $10.00M $9.100M $100.0K $100.0K $100.0K
YoY Change 42.18% 67.32% -86.02% 2116.18% 0.0% -46.46% -44.3% -21.11% 0.7% 1494.44% -94.04% 45.89% -27.37% 23.91% -15.75% 90.91% 10.0% 30.0% 9.89% 9000.0% 0.0% 0.0%
Total Long-Term Assets $356.7M $404.6M $951.6M $2.155B $766.7M $837.6M $864.5M $986.5M $127.7M $101.6M $92.50M $229.8M $198.3M $206.2M $204.0M $198.2M $130.6M $100.6M $55.70M $11.60M $1.800M $1.400M $1.900M
YoY Change -11.84% -57.48% -55.84% 181.06% -8.46% -3.11% -12.37% 672.51% 25.69% 9.84% -59.75% 15.89% -3.83% 1.08% 2.93% 51.76% 29.82% 80.61% 380.17% 544.44% 28.57% -26.32%
Total Assets $673.6M $736.9M $1.229B $2.701B $1.048B $1.235B $1.110B $1.186B $539.4M $577.1M $484.8M $705.1M $716.5M $711.9M $616.3M $501.6M $444.4M $321.3M $190.1M $139.7M $70.10M $24.20M $24.60M
YoY Change
Accounts Payable $20.85M $14.86M $7.362M $13.00M $4.700M $2.800M $4.200M $7.500M $1.100M $3.500M $3.200M $14.40M $7.200M $4.800M $2.400M $2.900M $2.300M $3.900M $3.000M $1.000M $900.0K $700.0K $1.200M
YoY Change 40.27% 101.9% -43.37% 176.6% 67.86% -33.33% -44.0% 581.82% -68.57% 9.38% -77.78% 100.0% 50.0% 100.0% -17.24% 26.09% -41.03% 30.0% 200.0% 11.11% 28.57% -41.67%
Accrued Expenses $110.0M $110.0M $84.40M $134.8M $42.70M $48.30M $55.50M $36.60M $12.90M $20.30M $23.90M $33.90M $26.90M $26.20M $24.70M $31.70M $14.30M $10.50M $6.400M $3.600M $3.000M $2.000M $9.100M
YoY Change -0.05% 30.34% -37.39% 215.69% -11.59% -12.97% 51.64% 183.72% -36.45% -15.06% -29.5% 26.02% 2.67% 6.07% -22.08% 121.68% 36.19% 64.06% 77.78% 20.0% 50.0% -78.02%
Deferred Revenue
YoY Change
Short-Term Debt $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
YoY Change
Long-Term Debt Due $43.70M $0.00 $0.00 $34.50M $6.000M $0.00 $300.0K
YoY Change -100.0% 475.0% -100.0%
Total Short-Term Liabilities $165.1M $150.2M $120.0M $224.7M $48.10M $54.20M $96.80M $51.00M $20.80M $34.00M $38.50M $53.20M $36.70M $36.80M $32.70M $42.10M $18.40M $15.40M $10.20M $4.700M $4.100M $2.700M $12.30M
YoY Change 9.9% 25.22% -46.61% 367.15% -11.25% -44.01% 89.8% 145.19% -38.82% -11.69% -27.63% 44.96% -0.27% 12.54% -22.33% 128.8% 19.48% 50.98% 117.02% 14.63% 51.85% -78.05%
Long-Term Debt $50.00M $50.00M $0.00 $795.7M $334.7M $482.2M $545.2M $577.2M $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
YoY Change 0.0% -100.0% 137.74% -30.59% -11.56% -5.54%
Other Long-Term Liabilities $64.41M $67.13M $78.35M $205.0M $90.30M $15.60M $17.30M $17.80M $3.200M $5.300M $6.400M $5.000M $5.900M $4.700M $3.600M $0.00
YoY Change -4.05% -14.33% -61.78% 127.02% 478.85% -9.83% -2.81% 456.25% -17.19% 28.0% -15.25% 25.53% 30.56%
Total Long-Term Liabilities $114.4M $117.1M $78.35M $1.001B $425.0M $497.8M $562.5M $595.0M $3.200M $0.00 $5.300M $6.400M $5.000M $5.900M $4.700M $3.600M $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
YoY Change -2.32% 49.49% -92.17% 135.46% -14.62% -11.5% -5.46% 18493.75% -100.0% -17.19% 28.0% -15.25% 25.53% 30.56%
Total Liabilities $269.4M $273.5M $203.6M $1.244B $500.0M $615.7M $674.4M $678.7M $24.20M $35.80M $44.30M $62.70M $45.80M $47.30M $44.10M $54.70M $26.10M $15.40M $10.20M $4.700M $4.100M $2.700M $12.30M
YoY Change -1.5% 34.36% -83.64% 148.86% -18.79% -8.7% -0.63% 2704.55% -32.4% -19.19% -29.35% 36.9% -3.17% 7.26% -19.38% 109.58% 69.48% 50.98% 117.02% 14.63% 51.85% -78.05%

Ownership

Basic Shares Outstanding

Loading...

Diluted Shares Outstanding

Loading...

Preferred Stock

Loading...

Treasury Stock Shares

Loading...

Stock Issuance & Repurchase

Loading...

Ownership Data

Concept 2023 2022 2021 2020 2019 2018 2017 2016 2015 2014 2013 2012 2011 2010 2009 2008 2007 2006 2005 2004 2003 2002 2001 2000 1999
Basic Shares Outstanding 43.01M 42.03M 42.02M 42.02M
Diluted Shares Outstanding 43.01M 42.03M 42.02M 42.02M
Preferred Stock
Treasury Stock Shares

Return On Shareholders' Equity

Loading...

Book Value

Loading...

Free Cash Flow

Loading...

Free Cash Flow YoY

Loading...

Free Cash Flow Margin

Loading...

Dividends

Dividends

Loading...

Stock Price

Loading...
Market Cap: $432.61 Million

About Xperi Inc.

Xperi, Inc. is an entertainment technology company, which engages in the provision of services to streaming media platforms across smart television and video over broadband for operators and connected cars. The company is headquartered in San Jose, California and currently employs 1,700 full-time employees. The company went IPO on 2022-09-20. The firm invents, develops, and delivers technologies that are integrated into a variety of consumer devices and media platforms worldwide, powering smart devices, connected cars and entertainment experiences. The company operates through four business categories: Pay-TV, Consumer Electronics, Connected Car and Media Platform. Pay-TV transforms the traditional television user experience from linear multi-channel video program distribution (MVPD) to cloud-based digital video recordings (DVRs). Its Consumer Electronics business provides technology solutions delivered to its customers to enhance their entertainment experience in the home and on-the-go. Its Connected Car transforms the automotive experience through multimedia and personalization to the connected car. The Company’s Media Platform provides technology that enables consumers to find, watch, and enjoy their favorite media entertainment on connected devices.

Industry: Services-Prepackaged Software Peers: MICROSOFT CORP A10 Networks, Inc. Appgate, Inc. Arteris, Inc. TELOS CORP ZeroFox Holdings, Inc. OneSpan Inc. SecureWorks Corp Adeia Inc.