Reached 3.7 Million TiVo One Monthly Active Users and Signed Ninth TiVo OS TV Partner
IPTV Subscriber Households Grew Over 30 Percent Year-over-Year
AutoStage Footprint Grew 70 Percent Year-over-Year and Now Exceeds 12 Million Vehicles
Xperi Inc. (NYSE: XPER) (the “Company” or “Xperi”), an entertainment technology company that invents, develops, and delivers technologies that enable extraordinary experiences, today announced second quarter 2025 financial results for the period ended June 30, 2025.
“Over this past quarter, while operating in an increasingly difficult environment, we made significant progress on our strategic initiatives that are critical to meeting our longer-term growth plans,” said Jon Kirchner, chief executive officer of Xperi. “We grew Monthly Active Users on Smart TVs as well as video-over-broadband devices utilizing the TiVo One ad platform to 3.7 million. We also added over one million new vehicles to our AutoStage footprint, which now exceeds 12 million vehicles worldwide, and grew our IPTV footprint to over 3 million subscriber households.”
Mr. Kirchner continued, “During the quarter, we delivered advertising across multiple markets on our TiVo One ad platform to positive market response as we continue to build scale in key territories we believe are essential to accelerating revenue growth in our Media Platform business. Looking ahead to 2026, we intend to capitalize on the opportunity to expand advertising activity on our TiVo One ad platform both directly and through partnerships.”
Financial Results
GAAP ($ millions, except per share data) |
Q2 FY25 |
Q2 FY24 |
Revenue |
$105.9 |
$119.61 |
GAAP operating loss |
($11.1) |
($21.9) |
GAAP net loss2 |
($14.8) |
($30.3) |
GAAP diluted loss per share2 |
($0.32) |
($0.67) |
|
|
|
Non-GAAP3 ($ millions, except per share data) |
Q2 FY25 |
Q2 FY24 |
Revenue |
$105.9 |
$119.61 |
Non-GAAP operating income |
$8.8 |
$8.3 |
Non-GAAP net income2 |
$4.8 |
$5.6 |
Non-GAAP earnings per share2 |
$0.11 |
$0.12 |
Non-GAAP adjusted EBITDA |
$15.2 |
$14.6 |
Non-GAAP adjusted EBITDA Margin |
14.4% |
12.2% |
| 1 | The contribution from Perceive, which was divested on October 2, 2024, accounted for approximately $1.9 million of revenue in Q2 FY2024. |
|
2 |
Attributable to the Company. |
|
3 |
|
For further information on supplemental non-GAAP metrics included in this press release, refer to the “Non-GAAP Financial Measures” description and “GAAP to Non-GAAP Reconciliations” provided in the financial statement tables. |
Recent Key Operating Achievements
Media Platform
Substantial progress toward building scale and ecosystem for TiVo One ad platform
- Achieved 3.7 million TiVo One Monthly Active Users.
- Signed our ninth TiVo OS TV partnership with a house brand for a leading European retailer and remain on track to reach our 2025 year-end goal of ten TV OEM partners.
- Expanded direct selling of home page ad units to leading streaming partners in major markets in Europe, and signed key partnership agreements with Wurl (a streaming TV subsidiary of AppLovin), Kargo (a leading value-added ad reseller), and FreeWheel (a leading global tech platform).
Connected Car
Continued to expand the Connected Car ecosystem with further HD Radio wins and strong DTS AutoStage footprint growth and broader global broadcaster support
- Signed two new DTS AutoStage OEM programs and reached over 12 million vehicles on the platform. New models launched include BMW 5-Series, Kia EV9, and Hyundai Ioniq 5 and Ioniq 9.
- Broadened the ecosystem for DTS AutoStage by expanding the number of global broadcasters that support the platform, now aggregating content from broadcasters in over 60 countries.
- Signed multi-year HD Radio IC agreement and saw new vehicle models launched from partners including BMW, Honda, Hyundai and Volkswagen.
Pay TV
Continued strong IPTV household growth and saw accelerating operator support for video-over-broadband programs
- Achieved over 30 percent year-over-year subscriber growth to achieve our 2025 stated goal of 3 million global subscriber households for IPTV.
- Signed renewals with large operators including Liberty Latin America and Cable One, representing new multi-year commitments to our TiVo IPTV and video-over-broadband solutions.
- Executed international metadata agreements with Korea Telecom, the largest telecom operator in Korea, as well as Proximus in Europe.
Consumer Electronics
Renewed key contracts for core technologies and signed first revenue contract for new AI-based Clear Dialogue technology
- Signed key contract renewals for DTS sound technologies with TPV (Philips), TCL and Sony.
- Renewed IMAX® Enhanced* license agreement with Sony for TVs, soundbars, receivers, and projectors.
- Signed the first customer TV contract for DTS Clear Dialogue, an AI-based dialogue enhancement sound technology with expected market availability in the first half of 2026.
* IMAX® Enhanced is a certification and licensing program operated by IMAX Corporation and DTS, Inc. |
Financial Outlook
The Company reiterates the outlook for fiscal year 2025 that was previously updated on July 28, 2025, as follows:
Category |
GAAP Outlook |
Non-GAAP Outlook |
Revenue |
$440M to $460M |
$440M to $460M |
Adjusted EBITDA Margin1,2 |
n/a |
15% to 17% |
1 |
See discussion of “Non-GAAP Financial Measures” below. |
|
2 |
With respect to Adjusted EBITDA Margin, the Company has determined that it is unable to provide a quantitative reconciliation of this forward-looking non-GAAP measure to the most directly comparable forward-looking GAAP measure with a reasonable degree of confidence in its accuracy without unreasonable effort, as items including restructuring and impacts from discrete tax adjustments and tax law changes are inherently uncertain and depend on various factors, many of which are beyond the Company's control. |
Conference Call Information
The Company will hold its second quarter 2025 earnings conference call at 2:00 PM Pacific Time (5:00 PM Eastern Time) on Wednesday, August 6, 2025. To access the call toll-free, please dial 1-888-596-4144, otherwise dial 1-646-968-2525. The conference ID is 5483252. All participants should dial in 15 minutes prior to the start of the call using the conference ID listed above. Alternatively, the call can be accessed via the following webcast link: Xperi Q2 2025 Earnings Call.
Safe Harbor Statement
This press release contains “forward-looking statements” within the meaning of the Private Securities Litigation Reform Act of 1995. All statements contained in this press release that do not relate to matters of historical fact should be considered forward-looking statements, including, without limitation, statements regarding: expectations regarding our future results of operations and financial position, margin expansion and overall growth, including, without limitation, expectations regarding revenue growth and Adjusted EBITDA Margin growth, the deployment by third parties of their products that use our technology, objectives for future operations, and ongoing strategies and operating initiatives, including, without limitation, expected market availability timeframe for DTS Clear Dialogue, our monetization goals and expectations, including, without limitation, expectations regarding growth in the Media Platform business, long-term monetization in Connected Car, and expansion of advertising activity on our TiVo One ad platform, and other objectives. These forward-looking statements are based on information available to the Company as of the date hereof, as well as the Company’s current expectations, assumptions, estimates and projections that involve risks and uncertainties. In some cases, you can identify forward-looking statements by the words “expect,” “anticipate,” “intend,” “plan,” “believe,” “could,” “seek,” “see,” “will,” “may,” “would,” “might,” “potentially,” “estimate,” “continue,” “target,” “goal,” and similar expressions or the negatives of these words or other comparable terminology that convey uncertainty of future events or outcomes. These statements involve risks, uncertainties and other factors that may cause actual results, levels of activity, performance, or achievements to be materially different from the information expressed or implied by these forward-looking statements. These risks, uncertainties and other factors are described under the captions “Risk Factors” and “Management's Discussion and Analysis of Financial Condition and Results of Operations” in our Annual Report on Form 10-K for the year ended December 31, 2024, filed with the Securities and Exchange Commission (the “SEC”), as updated in our Quarterly Report on Form 10-Q for the quarterly period ended June 30, 2025 to be filed with the SEC, and our other filings with the SEC from time to time. Any forward-looking statements speak only as of the date of this press release and are based on information available to the Company as of the date of this press release, and the Company does not assume any obligation to, and does not intend to, publicly provide revisions or updates to any forward-looking statements, whether as a result of new information, future developments or otherwise, should circumstances change, except as otherwise required by securities and other applicable laws.
About Xperi Inc.
Xperi invents, develops, and delivers technologies that enable extraordinary experiences. Xperi technologies, delivered via its brands (DTS®, HD Radio™, TiVo®) are integrated into consumer devices and media platforms worldwide, powering smart devices, connected cars and entertainment experiences, including IMAX® Enhanced, a certification and licensing program operated by IMAX Corporation and DTS, Inc. Xperi has created a unified ecosystem that reaches highly engaged consumers, driving increased value for partners, customers and consumers.
©2025 Xperi Inc. All Rights Reserved. Xperi, TiVo, DTS, HD Radio and their respective logos are trademark(s) or registered trademark(s) of Xperi Inc. or its subsidiaries in the United States and other countries. IMAX is a registered trademark of IMAX Corporation. All other trademarks and content are the property of their respective owners.
Definition for TiVo One Monthly Active User
Xperi defines a “TiVo One Monthly Active User” as a unique device that has connected to the TiVo video service, which includes the TiVo One advertising platform, at least once within the last 30 days. The TiVo One advertising platform integrates with the device’s operating system on certain “Powered by TiVo” devices, including smart TVs and video-over-broadband products.
Non-GAAP Financial Measures
In addition to disclosing financial results calculated in accordance with U.S. Generally Accepted Accounting Principles (“GAAP”), the Company’s press release contains non-GAAP financial measures, including Non-GAAP Operating Income/(Loss), Non-GAAP Net Income/(Loss) attributable to the Company, Non-GAAP Net Income/(Loss) Per Share attributable to the Company, Non-GAAP Adjusted EBITDA, and Non-GAAP Adjusted EBITDA Margin.
Non-GAAP Operating Income/(Loss) is defined as GAAP Operating Income/(Loss), less the impact of stock-based compensation; amortization of intangible assets; transaction, integration and restructuring costs; severance and retention costs; and other items not indicative of our ongoing operating performance.
Non-GAAP Net Income/(Loss) attributable to the Company is defined as GAAP Net Income/(Loss) attributable to the Company excluding the impact of stock-based compensation; amortization of intangible assets; transaction, integration and restructuring costs; severance and retention costs; and other items not indicative of our ongoing operating performance; and related tax effects for each adjustment.
Non-GAAP Net Income/(Loss) Per Share attributable to the Company is defined as Non-GAAP Income/(Loss) attributable to the Company divided by Non-GAAP weighted average shares outstanding - diluted.
Non-GAAP Adjusted EBITDA is defined as GAAP Net Income/(Loss), less the impact of interest expense; provision for income taxes; stock-based compensation; depreciation expense; amortization of intangible assets; amortization of capitalized cloud computing costs; transaction, integration and restructuring costs; severance and retention costs; and other items not indicative of our ongoing operating performance.
Non-GAAP Adjusted EBITDA Margin is defined as Non-GAAP Adjusted EBITDA divided by total revenue.
Management believes that the non-GAAP measures used in this press release provide investors with important perspectives into the Company’s ongoing business and financial performance and provide a better understanding of our core operating results reflecting our normal business operations. The non-GAAP financial measures disclosed by the Company should not be considered a substitute for, or superior to, financial measures calculated in accordance with GAAP. Our use of non-GAAP financial measures has certain limitations in that the non-GAAP financial measures we use may not be directly comparable to those reported by other companies. For example, the terms used in this press release, such as adjusted EBITDA, do not have a standardized meaning. Other companies may use the same or similarly named measures, but exclude different items, which may not provide investors with a comparable view of our performance in relation to other companies. We seek to compensate for the limitation of our non-GAAP presentation by providing a detailed reconciliation of the non-GAAP financial measures to the most directly comparable GAAP financial measures in the tables attached hereto. Investors are encouraged to review the related GAAP financial measures and the reconciliation of these non-GAAP financial measures to their most directly comparable GAAP financial measures. All financial data is presented on a GAAP basis except where the Company indicates its presentation is on a non-GAAP basis.
Set forth below are reconciliations of the Company’s reported GAAP to non-GAAP financial measures.
XPER-E
XPERI INC. CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS (in thousands, except per share amounts) (unaudited) |
||||||||||||||||
|
|
Three Months Ended June 30, |
|
Six Months Ended June 30, |
||||||||||||
|
|
2025 |
|
|
2024 |
|
|
2025 |
|
2024 |
|
|||||
Revenue |
|
$ |
105,933 |
|
|
$ |
119,591 |
|
|
$ |
219,966 |
|
$ |
238,435 |
|
|
Operating expenses: |
|
|
|
|
|
|
|
|||||||||
Cost of revenue, excluding depreciation and amortization of intangible assets |
|
|
33,549 |
|
|
|
28,953 |
|
|
|
63,148 |
|
|
58,709 |
|
|
Research and development |
|
|
29,783 |
|
|
|
45,123 |
|
|
|
69,332 |
|
|
95,562 |
|
|
Selling, general and administrative |
|
|
41,142 |
|
|
|
53,102 |
|
|
|
89,840 |
|
|
109,455 |
|
|
Depreciation expense |
|
|
3,448 |
|
|
|
3,278 |
|
|
|
6,353 |
|
|
6,862 |
|
|
Amortization expense |
|
|
9,144 |
|
|
|
11,042 |
|
|
|
18,866 |
|
|
22,081 |
|
|
Total operating expenses |
|
|
117,066 |
|
|
|
141,498 |
|
|
|
247,539 |
|
|
292,669 |
|
|
Operating loss |
|
|
(11,133 |
) |
|
|
(21,907 |
) |
|
|
(27,573 |
) |
|
(54,234 |
) |
|
Interest and other income, net |
|
|
1,747 |
|
|
|
1,290 |
|
|
|
4,042 |
|
|
2,332 |
|
|
Interest expense - debt |
|
|
(759 |
) |
|
|
(748 |
) |
|
|
(1,491 |
) |
|
(1,496 |
) |
|
Gain on divestiture |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
22,934 |
|
|
Loss before taxes |
|
|
(10,145 |
) |
|
|
(21,365 |
) |
|
|
(25,022 |
) |
|
(30,464 |
) |
|
Provision for income taxes |
|
|
4,636 |
|
|
|
9,266 |
|
|
|
8,125 |
|
|
13,538 |
|
|
Net loss |
|
|
(14,781 |
) |
|
|
(30,631 |
) |
|
|
(33,147 |
) |
|
(44,002 |
) |
|
Less: net loss attributable to noncontrolling interest |
|
|
— |
|
|
|
(332 |
) |
|
|
— |
|
|
(583 |
) |
|
Net loss attributable to the Company |
|
$ |
(14,781 |
) |
|
$ |
(30,299 |
) |
|
$ |
(33,147 |
) |
$ |
(43,419 |
) |
|
Net loss per share attributable to the Company - basic and diluted |
|
$ |
(0.32 |
) |
|
$ |
(0.67 |
) |
|
$ |
(0.73 |
) |
$ |
(0.97 |
) |
|
Weighted-average number of shares used in computing net loss per share attributable to the Company - basic and diluted |
|
|
45,846 |
|
|
|
45,331 |
|
|
|
45,313 |
|
|
44,926 |
|
|
XPERI INC. CONDENSED CONSOLIDATED BALANCE SHEETS (in thousands) (unaudited) |
||||||||
|
|
June 30, 2025 |
|
December 31, 2024 |
||||
ASSETS |
|
|
|
|
||||
Current assets: |
|
|
|
|
||||
Cash and cash equivalents |
|
$ |
95,148 |
|
|
$ |
130,564 |
|
Accounts receivable, net |
|
|
59,787 |
|
|
|
58,745 |
|
Unbilled contracts receivable, net |
|
|
81,325 |
|
|
|
83,075 |
|
Prepaid expenses and other current assets |
|
|
35,756 |
|
|
|
32,488 |
|
Deferred consideration from divestiture |
|
|
11,645 |
|
|
|
— |
|
Total current assets |
|
|
283,661 |
|
|
|
304,872 |
|
Note receivable, noncurrent |
|
|
30,857 |
|
|
|
29,702 |
|
Deferred consideration from divestiture, noncurrent |
|
|
7,384 |
|
|
|
18,217 |
|
Unbilled contracts receivable, noncurrent |
|
|
51,568 |
|
|
|
45,396 |
|
Property and equipment, net |
|
|
46,927 |
|
|
|
44,473 |
|
Operating lease right-of-use assets |
|
|
32,190 |
|
|
|
30,082 |
|
Intangible assets, net |
|
|
144,855 |
|
|
|
163,714 |
|
Deferred tax assets |
|
|
7,734 |
|
|
|
7,228 |
|
Other noncurrent assets |
|
|
24,044 |
|
|
|
24,076 |
|
Total assets |
|
$ |
629,220 |
|
|
$ |
667,760 |
|
LIABILITIES AND EQUITY |
|
|
|
|
||||
Current liabilities: |
|
|
|
|
||||
Accounts payable |
|
$ |
14,952 |
|
|
$ |
16,979 |
|
Accrued liabilities |
|
|
78,158 |
|
|
|
94,420 |
|
Deferred revenue |
|
|
20,315 |
|
|
|
23,950 |
|
Short-term debt |
|
|
— |
|
|
|
50,000 |
|
Total current liabilities |
|
|
113,425 |
|
|
|
185,349 |
|
Long-term debt |
|
|
40,000 |
|
|
|
— |
|
Deferred revenue, noncurrent |
|
|
17,783 |
|
|
|
20,932 |
|
Operating lease liabilities, noncurrent |
|
|
24,256 |
|
|
|
19,932 |
|
Deferred tax liabilities |
|
|
1,491 |
|
|
|
1,491 |
|
Other noncurrent liabilities |
|
|
12,438 |
|
|
|
10,979 |
|
Total liabilities |
|
|
209,393 |
|
|
|
238,683 |
|
Equity: |
|
|
|
|
||||
Common stock |
|
|
46 |
|
|
|
44 |
|
Additional paid-in capital |
|
|
1,293,958 |
|
|
|
1,274,561 |
|
Accumulated other comprehensive loss |
|
|
(1,586 |
) |
|
|
(6,084 |
) |
Accumulated deficit |
|
|
(872,591 |
) |
|
|
(839,444 |
) |
Total equity |
|
|
419,827 |
|
|
|
429,077 |
|
Total liabilities and equity |
|
$ |
629,220 |
|
|
$ |
667,760 |
|
XPERI INC. CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS (in thousands) (unaudited) |
||||||||
|
|
Six Months Ended June 30, |
||||||
|
|
2025 |
|
|
2024 |
|
||
Cash flows from operating activities: |
|
|
|
|
||||
Net loss |
|
$ |
(33,147 |
) |
|
$ |
(44,002 |
) |
Adjustments to reconcile net loss to net cash used in operating activities: |
|
|
|
|
||||
Stock-based compensation expense |
|
|
22,429 |
|
|
|
30,060 |
|
Amortization of intangible assets |
|
|
18,866 |
|
|
|
22,081 |
|
Depreciation of property and equipment |
|
|
6,353 |
|
|
|
6,862 |
|
Accrued interest income from note receivable |
|
|
(1,155 |
) |
|
|
(895 |
) |
Accretion of discount from deferred consideration from divestitures |
|
|
(812 |
) |
|
|
(414 |
) |
Gain from divestiture |
|
|
— |
|
|
|
(22,934 |
) |
Deferred income taxes |
|
|
(506 |
) |
|
|
163 |
|
Other |
|
|
1,955 |
|
|
|
(692 |
) |
Changes in operating assets and liabilities: |
|
|
|
|
||||
Accounts receivable |
|
|
(1,449 |
) |
|
|
(2,903 |
) |
Unbilled contracts receivable |
|
|
(4,422 |
) |
|
|
(22,027 |
) |
Prepaid expenses and other assets |
|
|
461 |
|
|
|
4,909 |
|
Accounts payable |
|
|
(1,997 |
) |
|
|
(5,360 |
) |
Accrued and other liabilities |
|
|
(11,943 |
) |
|
|
(19,404 |
) |
Deferred revenue |
|
|
(6,784 |
) |
|
|
2,635 |
|
Net cash used in operating activities |
|
|
(12,151 |
) |
|
|
(51,921 |
) |
Cash flows from investing activities: |
|
|
|
|
||||
Purchases of property and equipment |
|
|
(1,627 |
) |
|
|
(2,307 |
) |
Capitalized internal-use software |
|
|
(7,352 |
) |
|
|
(5,825 |
) |
Purchases of intangible assets |
|
|
(7 |
) |
|
|
(84 |
) |
Net cash used in divestiture |
|
|
— |
|
|
|
(227 |
) |
Net cash used in investing activities |
|
|
(8,986 |
) |
|
|
(8,443 |
) |
Cash flows from financing activities: |
|
|
|
|
||||
Repayment of short-term debt |
|
|
(50,000 |
) |
|
|
— |
|
Withholding taxes related to net share settlement of equity awards |
|
|
(6,345 |
) |
|
|
(5,929 |
) |
Payment of debt issuance costs |
|
|
(1,249 |
) |
|
|
— |
|
Proceeds from long-term debt |
|
|
40,000 |
|
|
|
— |
|
Proceeds from issuance of common stock under employee stock purchase plan |
|
|
3,315 |
|
|
|
4,328 |
|
Net cash used in financing activities |
|
|
(14,279 |
) |
|
|
(1,601 |
) |
Effect of exchange rate changes on cash and cash equivalents |
|
|
— |
|
|
|
12 |
|
Net decrease in cash and cash equivalents |
|
|
(35,416 |
) |
|
|
(61,953 |
) |
Cash and cash equivalents at beginning of period (1) |
|
|
130,564 |
|
|
|
154,434 |
|
Cash and cash equivalents at end of period |
|
$ |
95,148 |
|
|
$ |
92,481 |
|
(1) Includes $12.3 million of cash and cash equivalents classified as held for sale at December 31, 2023. |
||||||||
XPERI INC. GAAP TO NON-GAAP RECONCILIATIONS (in thousands, except per share amounts) (unaudited) |
||||||||
|
|
Three Months Ended June 30, |
||||||
|
|
2025 |
|
|
2024 |
|
||
Reconciliation of net income attributable to the Company: |
|
|
|
|
||||
GAAP net loss attributable to the Company |
|
$ |
(14,781 |
) |
|
$ |
(30,299 |
) |
Adjustments to GAAP net loss attributable to the Company: |
|
|
|
|
||||
Stock-based compensation(1) |
|
|
10,327 |
|
|
|
15,303 |
|
Amortization of intangible assets |
|
|
9,144 |
|
|
|
11,042 |
|
Transaction, integration and restructuring related costs: |
|
|
|
|
||||
Transaction, integration and restructuring costs(2) |
|
|
73 |
|
|
|
4,003 |
|
Severance and retention(3) |
|
|
365 |
|
|
|
308 |
|
Income tax adjustment(4) |
|
|
(280 |
) |
|
|
5,281 |
|
Non-GAAP net income attributable to the Company |
|
$ |
4,848 |
|
|
$ |
5,638 |
|
|
|
|
|
|
||||
(1) Stock-based compensation included in above line items: |
|
|
|
|
||||
Cost of revenue, excluding depreciation and amortization of intangible assets |
|
$ |
844 |
|
|
$ |
858 |
|
Research and development |
|
$ |
3,191 |
|
|
$ |
5,831 |
|
Selling, general and administrative |
|
$ |
6,292 |
|
|
$ |
8,614 |
|
(2) Transaction, integration and restructuring costs included in above line items: |
|
|
|
|
||||
Selling, general and administrative |
|
$ |
73 |
|
|
$ |
3,588 |
|
Interest and other income, net |
|
$ |
— |
|
|
$ |
415 |
|
(3) Severance and retention included in above line items: |
|
|
|
|
||||
Cost of revenue, excluding depreciation and amortization of intangible assets |
|
$ |
— |
|
|
$ |
44 |
|
Research and development |
|
$ |
21 |
|
|
$ |
146 |
|
Selling, general and administrative |
|
$ |
344 |
|
|
$ |
118 |
|
|
|
|
|
|
||||
(4) The provision for income taxes is adjusted to reflect the net direct and indirect income tax effects of the various non-GAAP pretax adjustments. |
|
|
|
|
||||
|
|
|
|
|
||||
Reconciliation of net income per share attributable to the Company: |
|
|
|
|
||||
GAAP net loss attributable to the Company |
|
$ |
(0.32 |
) |
|
$ |
(0.67 |
) |
Adjustments to GAAP net loss per share attributable to the Company: |
|
|
|
|
||||
Stock-based compensation |
|
|
0.23 |
|
|
|
0.34 |
|
Amortization of intangible assets |
|
|
0.20 |
|
|
|
0.24 |
|
Transaction, integration and restructuring related costs |
|
|
0.01 |
|
|
|
0.09 |
|
Income tax adjustment |
|
|
(0.01 |
) |
|
|
0.12 |
|
Non-GAAP net income per share attributable to the Company |
|
$ |
0.11 |
|
|
$ |
0.12 |
|
|
|
|
|
|
||||
GAAP weighted-average number of shares - basic and diluted |
|
|
45,846 |
|
|
|
45,331 |
|
Non-GAAP weighted-average number of shares - diluted |
|
|
45,979 |
|
|
|
45,494 |
|
XPERI INC. GAAP TO NON-GAAP RECONCILIATIONS (in thousands) (unaudited) |
||||||||
|
|
Three Months Ended June 30, |
||||||
|
|
2025 |
|
|
2024 |
|
||
GAAP operating loss |
|
$ |
(11,133 |
) |
|
$ |
(21,907 |
) |
Adjustments to GAAP operating loss: |
|
|
|
|
||||
Stock-based compensation |
|
|
10,327 |
|
|
|
15,303 |
|
Amortization of intangible assets |
|
|
9,144 |
|
|
|
11,042 |
|
Transaction, integration and restructuring related costs: |
|
|
|
|
||||
Transaction, integration and restructuring costs |
|
|
73 |
|
|
|
3,588 |
|
Severance and retention |
|
|
365 |
|
|
|
308 |
|
Non-GAAP operating income |
|
$ |
8,776 |
|
|
$ |
8,334 |
|
XPERI INC. GAAP TO NON-GAAP RECONCILIATIONS (in thousands) (unaudited) |
||||||||
|
|
Three Months Ended June 30, |
||||||
|
|
2025 |
|
|
2024 |
|
||
GAAP net loss |
|
$ |
(14,781 |
) |
|
$ |
(30,631 |
) |
Adjustments to GAAP net loss: |
|
|
|
|
||||
Interest expense |
|
|
915 |
|
|
|
925 |
|
Provision for income taxes |
|
|
4,636 |
|
|
|
9,266 |
|
Stock-based compensation |
|
|
10,327 |
|
|
|
15,303 |
|
Depreciation expense |
|
|
3,448 |
|
|
|
3,278 |
|
Amortization of intangible assets |
|
|
9,144 |
|
|
|
11,042 |
|
Amortization of capitalized cloud computing costs |
|
|
1,081 |
|
|
|
1,124 |
|
Transaction, integration and restructuring related costs: |
|
|
|
|
||||
Transaction, integration and restructuring costs |
|
|
73 |
|
|
|
4,003 |
|
Severance and retention |
|
|
365 |
|
|
|
308 |
|
Non-GAAP Adjusted EBITDA |
|
$ |
15,208 |
|
|
$ |
14,618 |
|
Non-GAAP Adjusted EBITDA Margin(1) |
|
|
14.4 |
% |
|
|
12.2 |
% |
(1)Non-GAAP Adjusted EBITDA Margin is calculated by dividing Non-GAAP Adjusted EBITDA, derived as above, by the Company's total revenue, expressed as a percentage. |
||||||||
View source version on businesswire.com: https://www.businesswire.com/news/home/20250806832773/en/
Contacts
Xperi Investor Contact:
Idalia Rodriguez
Arbor Advisory Group
+1 203-293-3325
ir@xperi.com
Media Contact:
Tom Huntington
+1 619-743-9057
thomas.huntington@xperi.com
