Previous Close | $7.68 |
Intrinsic Value | $0.00 |
Upside potential | -100% |
Data is not available at this time.
Xperi Inc. operates as a technology licensing and intellectual property company, specializing in semiconductor, imaging, and audio solutions. The company generates revenue primarily through licensing its proprietary technologies to global semiconductor manufacturers, consumer electronics firms, and media platforms. Its core offerings include advanced imaging, AI-driven media processing, and audio enhancement technologies, positioning Xperi as a key enabler of next-generation consumer experiences in smart devices, automotive, and entertainment systems. Xperi competes in a highly specialized niche, leveraging its extensive patent portfolio to maintain a defensible market position. The company’s licensing model provides recurring revenue streams, though it faces challenges in monetizing newer innovations amid rapid technological shifts. Its partnerships with leading semiconductor and OEM players underscore its relevance in enabling cutting-edge consumer electronics. While Xperi’s market share is modest compared to larger tech conglomerates, its focus on high-margin IP licensing allows it to sustain profitability in targeted verticals.
Xperi reported revenue of $493.7 million for FY 2024, reflecting its licensing-driven model. However, the company posted a net loss of $14.0 million, with diluted EPS of -$0.31, indicating margin pressures. Operating cash flow was negative at $55.3 million, exacerbated by $1.8 million in capital expenditures, suggesting inefficiencies in converting licensing deals into cash generation. The model’s scalability remains untested amid fluctuating demand for its IP.
The negative EPS and operating cash flow highlight challenges in earnings sustainability. Xperi’s capital efficiency is constrained by its reliance on licensing renewals and litigation-driven monetization, which incur high legal and R&D costs. The absence of significant capital expenditures suggests a lean operational approach, but recurring losses raise questions about long-term capital allocation strategies.
Xperi maintains a solid liquidity position with $130.6 million in cash and equivalents, against $85.3 million in total debt. The moderate leverage ratio provides flexibility, but negative cash flow could strain liquidity if sustained. The balance sheet remains investment-grade, though profitability headwinds warrant monitoring.
Growth is contingent on expanding its IP portfolio and securing new licensing agreements. Xperi does not pay dividends, reinvesting cash into R&D and litigation to defend its IP. The lack of dividend payouts aligns with its focus on capital preservation amid uncertain monetization cycles.
The market likely prices Xperi based on its IP portfolio’s potential, though recurring losses dampen earnings-based valuation. Investors may assign a premium for its niche positioning, but skepticism persists around its ability to translate patents into consistent profitability.
Xperi’s defensible IP portfolio and licensing expertise are key advantages, but its outlook hinges on legal wins and tech adoption. Diversifying into adjacent markets like automotive AI could offset risks, though execution remains critical. The company’s trajectory depends on balancing litigation costs with revenue growth.
Company filings, CIK 0001788999
show cash flow forecast
Fiscal year | 2025 | 2026 | 2027 | 2028 | 2029 | 2030 | 2031 | 2032 | 2033 | 2034 | 2035 | 2036 | 2037 | 2038 | 2039 | 2040 | 2041 | 2042 | 2043 | 2044 | 2045 | 2046 | 2047 | 2048 | 2049 | |
INCOME STATEMENT | ||||||||||||||||||||||||||
Revenue growth rate, % | NaN | |||||||||||||||||||||||||
Revenue, $ | NaN | |||||||||||||||||||||||||
Variable operating expenses, $m | NaN | |||||||||||||||||||||||||
Fixed operating expenses, $m | NaN | |||||||||||||||||||||||||
Total operating expenses, $m | NaN | |||||||||||||||||||||||||
Operating income, $m | NaN | |||||||||||||||||||||||||
EBITDA, $m | NaN | |||||||||||||||||||||||||
Interest expense (income), $m | NaN | |||||||||||||||||||||||||
Earnings before tax, $m | NaN | |||||||||||||||||||||||||
Tax expense, $m | NaN | |||||||||||||||||||||||||
Net income, $m | NaN | |||||||||||||||||||||||||
BALANCE SHEET | ||||||||||||||||||||||||||
Cash and short-term investments, $m | NaN | |||||||||||||||||||||||||
Total assets, $m | NaN | |||||||||||||||||||||||||
Adjusted assets (=assets-cash), $m | NaN | |||||||||||||||||||||||||
Average production assets, $m | NaN | |||||||||||||||||||||||||
Working capital, $m | NaN | |||||||||||||||||||||||||
Total debt, $m | NaN | |||||||||||||||||||||||||
Total liabilities, $m | NaN | |||||||||||||||||||||||||
Total equity, $m | NaN | |||||||||||||||||||||||||
Debt-to-equity ratio | NaN | |||||||||||||||||||||||||
Adjusted equity ratio | NaN | |||||||||||||||||||||||||
CASH FLOW | ||||||||||||||||||||||||||
Net income, $m | NaN | |||||||||||||||||||||||||
Depreciation, amort., depletion, $m | NaN | |||||||||||||||||||||||||
Funds from operations, $m | NaN | |||||||||||||||||||||||||
Change in working capital, $m | NaN | |||||||||||||||||||||||||
Cash from operations, $m | NaN | |||||||||||||||||||||||||
Maintenance CAPEX, $m | NaN | |||||||||||||||||||||||||
New CAPEX, $m | NaN | |||||||||||||||||||||||||
Total CAPEX, $m | NaN | |||||||||||||||||||||||||
Free cash flow, $m | NaN | |||||||||||||||||||||||||
Issuance/(repurchase) of shares, $m | NaN | |||||||||||||||||||||||||
Retained Cash Flow, $m | NaN | |||||||||||||||||||||||||
Pot'l extraordinary dividend, $m | NaN | |||||||||||||||||||||||||
Cash available for distribution, $m | NaN | |||||||||||||||||||||||||
Discount rate, % | NaN | |||||||||||||||||||||||||
PV of cash for distribution, $m | NaN | |||||||||||||||||||||||||
Current shareholders' claim on cash, % | NaN |