2020 | 2021 | 2022 | 2023 | 2024 | |
---|---|---|---|---|---|
Revenue | $376M | $486M | $502M | $389M | $494M |
Cost of Revenue | $78M | $126M | $123M | $119M | $114M |
Gross Profit | $298M | $361M | $379M | $270M | $380M |
Gross Profit % | 79% | 74% | 76% | 70% | 77% |
R&D Expenses | $163M | $194M | $216M | $223M | $191M |
2020 | 2021 | 2022 | 2023 | 2024 | |
---|---|---|---|---|---|
Net Income | -$141M | -$179M | -$761M | -$140M | -$869K |
Dep. & Amort. | $115M | $128M | $83M | $74M | $56M |
Def. Tax | -$20M | $6.9M | -$1.6M | -$8.6M | -$7.1M |
Stock Comp. | $19M | $34M | $45M | $70M | $61M |
Chg. in WC | -$5.7M | -$11M | -$6M | $2M | -$72M |
2020 | 2021 | 2022 | 2023 | 2024 | |
---|---|---|---|---|---|
Cash | $170M | $121M | $160M | $142M | $131M |
ST Investments | $87M | $61M | $0 | $0 | $0 |
Cash & ST Inv. | $257M | $121M | $160M | $142M | $131M |
Receivables | $255M | $130M | $130M | $120M | $142M |
Inventory | $9.8M | $5.1M | $6.7M | $7.3M | $1.1M |
Xperi reported Q4 2024 revenue of $122 million, up 2% year-over-year when adjusted for divestitures, with adjusted EBITDA of $23 million, representing a 19% margin.
The company achieved significant milestones in its independent media platform strategy, including exceeding its goal of 2 million activated devices and expanding its DTS AutoStage footprint to over 10 million vehicles.
For 2025, Xperi aims to achieve over 5 million active TiVo1 devices, an average ARPU above $10, and expand its IPTV subscriber base to at least 3 million households.
The company provided a 2025 revenue outlook of $480 million to $500 million, with adjusted EBITDA margins expected to improve to 16%-18%, driven by growth in media platforms and cost transformation efforts.
Xperi anticipates slightly positive operating cash flow for 2025 and plans to focus on monetizing its growing footprint across smart TVs, video over broadband devices, and connected cars.