Xperi Inc. (NYSE: XPER) (the “Company” or “Xperi”), a media and entertainment technology company that invents, develops, and delivers technologies that enable extraordinary experiences, today announced third quarter 2026 financial results for the period ended September 30, 2026.

“As expected, our success in building our TiVo One footprint has begun to drive substantial growth in advertising and related revenue. The selection of TiVo’s Operating System by MediaMarktSaturn, the largest electronics retailer across Europe with more than 1,000 stores, demonstrates the benefit of our independent media platform solution, the strength of our retail media product offerings, and our unique competitive position in the market. Given the strong strategic execution year-to-date, we are pleased to raise our full-year outlook range for adjusted EBITDA margin and operating cash flow,” said Jon Kirchner, chief executive officer of Xperi. “Additionally, today we are announcing that our CFO, Robert Andersen, will retire from Xperi as part of a planned transition. Robert will continue in his current role until his successor is on board. On behalf of the Board of Directors and all team members at Xperi, I would like to thank Robert for his many years of dedicated leadership at the Company.”

Financial Highlights

GAAP ($ millions, except per share data)

Q3 FY26

 

Q3 FY25

 

Revenue

$114.0

 

$111.6

 

GAAP operating income (loss)

$1.8

 

($1.4)

 

GAAP net loss

($5.2)

 

($6.1)

 

GAAP diluted net loss per share

($0.11)

 

($0.13)

 

 

 

 

 

 

Non-GAAP* ($ millions, except per share data)

Q3 FY26

 

Q3 FY25

 

Revenue

$114.0

 

$111.6

 

Non-GAAP operating income

$17.7

 

$17.5

 

Non-GAAP net income

$11.7

 

$12.8

 

Non-GAAP diluted earnings per share

$0.24

 

$0.28

 

Non-GAAP adjusted EBITDA

$23.0

 

$23.1

 

Non-GAAP adjusted EBITDA Margin

20.2%

 

20.7%

 
     

* 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

Expanded footprint, product enhancements, and growing advertising partnerships continue to accelerate advertising and related revenue

  • Advertising and Related revenue growth accelerated during the quarter, achieving approximately 280% growth in the quarter as the primary driver of Media Platform revenue doubling year-over-year. On a year-to-date basis, Advertising and Related revenue grew 90% versus the prior year.

  • TiVo was selected by MediaMarktSaturn, Europe’s largest consumer electronics retailer, as its Smart TV operating system partner, including for its private-label TV brand, which is expected to create a new retail media and commerce opportunity across the TV experience. This strategic win expands TiVo OS to 11 OEM design partnerships and is expected to strengthen TiVo’s position as the leading independent Smart TV OS in the European market.

  • U.S. distribution for TiVo OS expanded with Element Smart TVs becoming available across major U.S. online retailers.

  • TiVo One ARPU of $7.65 increased sequentially from last quarter by 14% and TiVo One Monthly Active Users finished the quarter at 6.8 million.

Connected Car

Continued growth in AutoStage platform footprint and new automotive OEM programs are contributing to advertising and related revenue

  • DTS AutoStage footprint momentum continued with more than 18 million cars shipped to date across 13 automotive brands, increasing platform coverage to more than 150 countries.

  • Expanded the DTS AutoStage Broadcaster Portal from 300 to 550 U.S. metro areas and entered into data monetization agreements with eight additional broadcasters. Revenue from the portal is advertising-related and recognized within Media Platform.

  • Signed a multi-year HD Radio program with a large Asian Tier 1 supplier that supports multiple automotive OEMs in Japan and North America, illustrating the continued importance of HD Radio in enabling additional shipment growth.

  • Expanded HD Radio vehicle availability with new model launches across Hyundai, Kia, Volkswagen, Toyota, Honda, and Subaru.

Pay TV

Continued revenue growth in video-over-broadband, along with key design wins, demonstrates partner commitment to the TiVo platform

  • Extended multi-year video-over-broadband agreements with Hotwire and Armstrong, including expanded commercial commitments.

  • Expanded TiVo video-over-broadband momentum in Canada with four new internet service provider (ISP) customer wins at FlexNetworks, IGS Hawkesbury, Uptern Communications, and Xplore.

  • The third quarter ended with 3.42 million global IPTV subscriber households.

Consumer Electronics

Continued to secure long-term renewal commitments to our technologies

  • Renewed a multi-year IMAX® Enhanced agreement with TCL, a top-three global Smart TV manufacturer, reinforcing TCL’s long-term commitment to the premium entertainment format and expanding DTS:X’s reach across a leading Smart TV OEM.

  • Executed DTS:X agreements with Holatek for projectors, Trinnov for AV preamplifiers and processors, and Evolution Digital for streaming devices, demonstrating the technology’s versatility and expanded presence across the home entertainment ecosystem.

Financial Outlook

The Company has narrowed its 2026 revenue outlook and raised its outlook for both adjusted EBITDA margin and operating cash flow as follows:

Category

Updated Outlook

Prior Outlook

Revenue

$450M to $462M

$440M to $470M

Adjusted EBITDA Margin1,2

19% to 21%

17% to 19%

 

Operating Cash Flow

$20M to $30M

$15M to $25M

Capital Expenditures3

~$25M

~$25M

Non-GAAP Tax Expense2

~$20M

~$20M

Basic and Fully Diluted Share Count

48M to 49M

48M to 49M

Stock-based Compensation

~$29M

~$29M

1

See discussion of “Non-GAAP Financial Measures” below.

2

With respect to Adjusted EBITDA Margin and Non-GAAP Tax Expense, the Company has determined that it is unable to provide a quantitative reconciliation of these forward-looking non-GAAP measures 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.

3

Capital Expenditures is defined as the sum of two items from the Consolidated Statements of Cash Flows: Capitalized Internal-Use Software and Purchases of Property and Equipment.

Conference Call Information

The Company will hold its third quarter 2026 earnings conference call at 2:00 PM Pacific Time (5:00 PM Eastern Time) on Wednesday, November 4, 2026. To access the call toll-free, North America please dial 1-833-461-5787, otherwise for International dial 1-585-542-9983. The conference ID is 134945759. All participants should dial 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: Q3 2026 Earnings Call Webcast.

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 for our future results of operations and financial position, and overall growth, including, without limitation, revenue, footprint and Adjusted EBITDA Margin growth, improved operating cash flow and profitability, long-term shareholder value, objectives for future operations, expected capital expenditures and stock-based compensation, ongoing strategies and operating initiatives, including, without limitation, expectations regarding TiVo One platform growth and certain investments, and the planned transition of the Chief Financial Officer role. 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, 2025, as updated in our Quarterly Report on Form 10-Q for the quarterly period ended September 30, 2026 to be filed with the Securities and Exchange Commission (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.

©2026 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.

Calculation of Average Revenue Per User for TiVo One

Average Revenue Per User (ARPU) for TiVo One is calculated by dividing advertising and related revenue (excluding automotive-related revenue) for the trailing four quarters by the average number of TiVo One Monthly Active Users during that same period. This metric helps investors and management measure how effectively the Company monetizes its media platform through advertising and data.

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), Non-GAAP Net Income/(Loss) Per Share, Non-GAAP Adjusted EBITDA, Non-GAAP Adjusted EBITDA Margin, Free Cash Flow, and Non-GAAP Tax Expense.

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) is defined as GAAP Net Income/(Loss) 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 is defined as Non-GAAP Net Income/(Loss) 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.

Free Cash Flow is defined as net cash from operating activities, less cash investments for capitalized internal-use software and purchases of property and equipment.

Non-GAAP Tax Expense is defined as the GAAP provision for income taxes, adjusted to reflect the net direct and indirect income tax effects of the various non-GAAP pretax adjustments.

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.

SOURCE: XPERI INC.

XPER-E

XPERI INC.

CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS

(in thousands, except per share amounts)

(unaudited)

 

 

 

Three Months Ended

September 30,

 

Nine Months Ended

September 30,

 

 

2026

 

 

2025

 

 

2026

 

 

2025

 

Revenue:

 

 

 

 

 

 

 

 

Licensing and other revenue

 

$

99,028

 

 

$

107,715

 

 

$

305,385

 

 

$

311,944

 

Advertising and related revenue

 

 

14,925

 

 

 

3,917

 

 

 

37,266

 

 

 

19,654

 

Total revenue

 

 

113,953

 

 

 

111,632

 

 

 

342,651

 

 

 

331,598

 

Operating expenses:

 

 

 

 

 

 

 

 

Cost of licensing and other revenue, excluding depreciation and amortization of intangible assets

 

 

25,190

 

 

 

23,744

 

 

 

67,186

 

 

 

70,811

 

Cost of advertising and related revenue, excluding depreciation and amortization of intangible assets

 

 

10,306

 

 

 

5,334

 

 

 

35,260

 

 

 

21,415

 

Research and development

 

 

23,486

 

 

 

29,923

 

 

 

72,375

 

 

 

99,255

 

Selling, general and administrative

 

 

41,654

 

 

 

42,536

 

 

 

125,101

 

 

 

132,376

 

Depreciation expense

 

 

3,680

 

 

 

3,470

 

 

 

11,892

 

 

 

9,823

 

Amortization expense

 

 

7,874

 

 

 

7,987

 

 

 

24,010

 

 

 

26,853

 

Total operating expenses

 

 

112,190

 

 

 

112,994

 

 

 

335,824

 

 

 

360,533

 

Income (loss) from operations

 

 

1,763

 

 

 

(1,362

)

 

 

6,827

 

 

 

(28,935

)

Interest and other income, net

 

 

1,073

 

 

 

821

 

 

 

2,989

 

 

 

4,863

 

Interest expense – debt

 

 

(694

)

 

 

(761

)

 

 

(2,056

)

 

 

(2,252

)

Income (loss) before taxes

 

 

2,142

 

 

 

(1,302

)

 

 

7,760

 

 

 

(26,324

)

Provision for income taxes

 

 

7,383

 

 

 

4,805

 

 

 

22,327

 

 

 

12,930

 

Net loss

 

$

(5,241

)

 

$

(6,107

)

 

$

(14,567

)

 

$

(39,254

)

Net loss per share – basic and diluted

 

$

(0.11

)

 

$

(0.13

)

 

$

(0.30

)

 

$

(0.86

)

Weighted-average number of shares used in computing net loss per share – basic and diluted

 

 

48,781

 

 

 

46,276

 

 

 

48,190

 

 

 

45,637

 

XPERI INC.

CONDENSED CONSOLIDATED BALANCE SHEETS

(in thousands)

(unaudited)

 

 

 

September 30, 2026

 

December 31, 2025

ASSETS

 

 

 

 

Current assets:

 

 

 

 

Cash and cash equivalents

 

$

87,026

 

 

$

96,824

 

Accounts receivable, net

 

 

62,191

 

 

 

56,838

 

Unbilled contracts receivable, net

 

 

103,559

 

 

 

78,320

 

Prepaid expenses and other current assets

 

 

26,911

 

 

 

23,631

 

Note receivable

 

 

12,135

 

 

 

—

 

Deferred consideration from divestiture

 

 

—

 

 

 

11,880

 

Total current assets

 

 

291,822

 

 

 

267,493

 

Note receivable, noncurrent

 

 

21,450

 

 

 

31,928

 

Deferred consideration from divestiture, noncurrent

 

 

9,064

 

 

 

8,015

 

Unbilled contracts receivable, noncurrent

 

 

78,989

 

 

 

67,417

 

Property and equipment, net

 

 

59,730

 

 

 

51,926

 

Operating lease right-of-use assets

 

 

20,578

 

 

 

27,557

 

Intangible assets, net

 

 

105,298

 

 

 

128,882

 

Goodwill

 

 

3,329

 

 

 

—

 

Deferred tax assets

 

 

6,275

 

 

 

5,281

 

Other noncurrent assets

 

 

28,314

 

 

 

27,330

 

Total assets

 

$

624,849

 

 

$

615,829

 

LIABILITIES AND STOCKHOLDERS’ EQUITY

 

 

 

 

Current liabilities:

 

 

 

 

Accounts payable

 

$

13,654

 

 

$

12,352

 

Accrued liabilities

 

 

96,235

 

 

 

82,160

 

Deferred revenue

 

 

12,638

 

 

 

16,137

 

Total current liabilities

 

 

122,527

 

 

 

110,649

 

Long-term debt

 

 

40,000

 

 

 

40,000

 

Deferred revenue, noncurrent

 

 

10,148

 

 

 

15,072

 

Operating lease liabilities, noncurrent

 

 

16,065

 

 

 

21,487

 

Deferred tax liabilities

 

 

1,428

 

 

 

1,428

 

Other noncurrent liabilities

 

 

18,079

 

 

 

13,118

 

Total liabilities

 

 

208,247

 

 

 

201,754

 

Stockholders’ equity:

 

 

 

 

Common stock

 

 

49

 

 

 

47

 

Additional paid-in capital

 

 

1,333,438

 

 

 

1,314,249

 

Accumulated other comprehensive loss

 

 

(6,535

)

 

 

(4,438

)

Accumulated deficit

 

 

(910,350

)

 

 

(895,783

)

Total stockholders’ equity

 

 

416,602

 

 

 

414,075

 

 

 

$

624,849

 

 

$

615,829

 

XPERI INC.

CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS

(in thousands)

(unaudited)

 

 

 

Nine Months Ended September 30,

 

 

2026

 

 

2025

 

Cash flows from operating activities:

 

 

 

 

Net loss

 

$

(14,567

)

 

$

(39,254

)

Adjustments to reconcile net loss to net cash provided by (used in) operating activities:

 

 

 

 

Amortization of intangible assets

 

 

24,010

 

 

 

26,853

 

Stock-based compensation expense

 

 

21,680

 

 

 

32,069

 

Depreciation of property and equipment

 

 

11,892

 

 

 

9,823

 

Accrued interest income from note receivable

 

 

(1,656

)

 

 

(1,760

)

Accretion of discount from deferred consideration from divestitures

 

 

(1,169

)

 

 

(1,238

)

Deferred income taxes

 

 

(994

)

 

 

(597

)

Other

 

 

1,255

 

 

 

2,298

 

Changes in operating assets and liabilities:

 

 

 

 

Accounts receivable

 

 

(5,799

)

 

 

1,445

 

Unbilled contracts receivable

 

 

(36,811

)

 

 

(12,408

)

Prepaid expenses and other assets

 

 

(3,877

)

 

 

896

 

Accounts payable

 

 

451

 

 

 

(1,475

)

Accrued and other liabilities

 

 

14,642

 

 

 

(10,730

)

Deferred revenue

 

 

(8,423

)

 

 

(10,537

)

Net cash provided by (used in) operating activities

 

 

634

 

 

 

(4,615

)

Cash flows from investing activities:

 

 

 

 

Capitalized internal-use software

 

 

(16,781

)

 

 

(12,161

)

Purchases of property and equipment

 

 

(2,422

)

 

 

(2,439

)

Purchases of intangible assets

 

 

(42

)

 

 

(7

)

Net cash used in investing activities

 

 

(19,245

)

 

 

(14,607

)

Cash flows from financing activities:

 

 

 

 

Proceeds from settlement of holdback consideration from divestiture

 

 

11,302

 

 

 

—

 

Proceeds from issuance of common stock under employee stock purchase plan

 

 

2,132

 

 

 

3,315

 

Proceeds from long-term debt

 

 

—

 

 

 

40,000

 

Withholding taxes related to net share settlement of equity awards

 

 

(4,621

)

 

 

(6,624

)

Repayment of short-term debt

 

 

—

 

 

 

(50,000

)

Payment of debt issuance costs

 

 

—

 

 

 

(1,249

)

Net cash provided by (used in) financing activities

 

 

8,813

 

 

 

(14,558

)

Net decrease in cash and cash equivalents

 

 

(9,798

)

 

 

(33,780

)

Cash and cash equivalents at beginning of period

 

 

96,824

 

 

 

130,564

 

Cash and cash equivalents at end of period

 

$

87,026

 

 

$

96,784

 

XPERI INC.

GAAP TO NON-GAAP RECONCILIATIONS

(in thousands, except per share amounts)

(unaudited)

 

 

 

Three Months Ended September 30,

 

 

2026

 

 

2025

 

Reconciliation of GAAP net loss:

 

 

 

 

GAAP net loss

 

$

(5,241

)

 

$

(6,107

)

Adjustments to GAAP net loss:

 

 

 

 

Stock-based compensation(1)

 

 

7,014

 

 

 

9,640

 

Amortization of intangible assets

 

 

7,874

 

 

 

7,987

 

Transaction, integration and restructuring related costs:

 

 

 

 

Transaction, integration and restructuring costs(2)

 

 

64

 

 

 

233

 

Severance and retention(3)

 

 

1,009

 

 

 

1,006

 

Income tax adjustment(4)

 

 

998

 

 

 

31

 

Non-GAAP net income

 

$

11,718

 

 

$

12,790

 

 

 

 

 

 

(1) Stock-based compensation included in above line items:

 

 

 

 

Cost of licensing and other revenue, excluding depreciation and amortization of intangible assets

 

$

339

 

 

$

691

 

Cost of advertising and related revenue, excluding depreciation and amortization of intangible assets

 

$

123

 

 

$

192

 

Research and development

 

$

1,506

 

 

$

2,783

 

Selling, general and administrative

 

$

5,046

 

 

$

5,974

 

(2) Transaction, integration and restructuring costs included in above line items:

 

 

 

 

Selling, general and administrative

 

$

64

 

 

$

233

 

(3) Severance and retention included in above line items:

 

 

 

 

Cost of advertising and related revenue, excluding depreciation and amortization of intangible assets

 

$

18

 

 

$

51

 

Research and development

 

$

595

 

 

$

109

 

Selling, general and administrative

 

$

396

 

 

$

846

 

 

 

 

 

 

(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 GAAP net loss per share:

 

 

 

 

GAAP net loss per share

 

$

(0.11

)

 

$

(0.13

)

Adjustments to GAAP net loss per share:

 

 

 

 

Stock-based compensation

 

 

0.15

 

 

 

0.21

 

Amortization of intangible assets

 

 

0.16

 

 

 

0.17

 

Transaction, integration and restructuring related costs

 

 

0.02

 

 

 

0.03

 

Income tax adjustment

 

 

0.02

 

 

 

—

 

Non-GAAP net income per share

 

$

0.24

 

 

$

0.28

 

 

 

 

 

 

GAAP weighted-average number of shares – basic and diluted

 

 

48,781

 

 

 

46,276

 

Non-GAAP weighted-average number of shares – diluted

 

 

49,628

 

 

 

46,391

 

XPERI INC.

GAAP TO NON-GAAP RECONCILIATIONS

(in thousands)

(unaudited)

 

 

 

Three Months Ended September 30,

 

 

2026

2025

 

GAAP operating income (loss)

 

$

1,763

$

(1,362

)

Adjustments to GAAP operating income (loss):

 

 

 

Stock-based compensation

 

 

7,014

 

9,640

 

Amortization of intangible assets

 

 

7,874

 

7,987

 

Transaction, integration and restructuring related costs:

 

 

 

Transaction, integration and restructuring costs

 

 

64

 

233

 

Severance and retention

 

 

1,009

 

1,006

 

Non-GAAP operating income

 

$

17,724

$

17,504

 

XPERI INC.

GAAP TO NON-GAAP RECONCILIATIONS

(in thousands)

(unaudited)

 

 

 

Three Months Ended September 30,

 

 

2026

 

 

2025

 

GAAP net loss

 

$

(5,241

)

 

$

(6,107

)

Adjustments to GAAP net loss:

 

 

 

 

Interest expense

 

 

666

 

 

 

934

 

Provision for income taxes

 

 

7,383

 

 

 

4,805

 

Stock-based compensation

 

 

7,014

 

 

 

9,640

 

Depreciation expense

 

 

3,680

 

 

 

3,470

 

Amortization of intangible assets

 

 

7,874

 

 

 

7,987

 

Amortization of capitalized cloud computing costs

 

 

516

 

 

 

1,098

 

Transaction, integration and restructuring related costs:

 

 

 

 

Transaction, integration and restructuring costs

 

 

64

 

 

 

233

 

Severance and retention

 

 

1,009

 

 

 

1,006

 

Non-GAAP Adjusted EBITDA

 

$

22,965

 

 

$

23,066

 

Non-GAAP Adjusted EBITDA Margin(1)

 

 

20.2

%

 

 

20.7

%

 

 

 

 

 

Computation of free cash flow:

 

 

 

 

Net cash provided by operating activities

 

$

4,089

 

 

$

7,536

 

Adjustments:

 

 

 

 

Capitalized internal-use software

 

 

(6,625

)

 

 

(4,809

)

Purchases of property and equipment

 

 

(820

)

 

 

(812

)

Non-GAAP free cash flow

 

$

(3,356

)

 

$

1,915

 

(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.

 

Media gallery

About The Author