Approaching One Million Activated TiVo OS
Smart TVs; On Track to Achieve Year-End Goal of Two Million Smart
TVs
Awarded DTS AutoStage Video Win with a
Japanese Car Company
Exceeded Year-End Target of 2.4M Video over
Broadband Subscriber Households
Closed Perceive Asset Sale for Gross
Proceeds of $80 Million in Cash
Xperi Inc. (NYSE: XPER) (the “Company” or “Xperi”), an
entertainment technology company that invents, develops, and
delivers technologies that enable extraordinary experiences, today
announced third quarter 2024 financial results for the three-month
period ended September 30, 2024.
“With the Perceive transaction now closed, we are fully focused
on entertainment-based solutions to grow our independent media
platform and licensing businesses. Our TiVo OS Smart TV footprint
is approaching one million units, and with accelerating partner
activity we believe we remain on-track toward our year-end target
of two million active connected devices,” said Jon Kirchner, chief
executive officer of Xperi.
Mr. Kirchner continued, “Our innovation pipeline continues to
yield exciting new product solutions, including those benefiting
from our prior work in the AI space. As an example, we recently
launched our award-winning, AI-driven DTS Clear Dialogue solution,
which addresses a real-world problem for TV audiences – dialogue
intelligibility. Lastly, and very importantly, our business
transformation efforts have helped us drive operating leverage and
deliver meaningful improvements in our profitability metrics, in
line with the three-to-five-year targets that we announced in
September of 2022.”
Financial Highlights
GAAP Highlights ($ millions, except per
share data)
Q3 FY24
Q3 FY23
Revenue
$132.9
$130.41
GAAP operating loss
($18.6)
($31.1)
GAAP net loss2
($16.8)
($41.4)
GAAP loss per share2
($0.37)
($0.96)
Non-GAAP3 Highlights ($ millions, except
per share data)
Q3 FY24
Q3 FY23
Revenue
$132.9
$130.41
Non-GAAP operating income
$24.5
$4.3
Non-GAAP net income/(loss)2
$23.3
($3.3)
Non-GAAP earnings/(loss) per share2
$0.51
($0.08)
Non-GAAP adjusted EBITDA
$31.4
$9.3
1
The contribution from AutoSense and the
related imaging business, which was divested on January 31, 2024,
accounted for $5.3 million of revenue in Q3 2023.
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
- TiVo OS footprint is now approaching one million activated
Smart TVs and tracking toward our year-end goal of two million
Smart TVs.
- Global TV manufacturers and retailers are accelerating the
deployment of “Powered by TiVo” Smart TVs in important growth
markets.
- Smart TVs “Powered by TiVo” are now generally available across
Europe from Panasonic, Argos, Sharp and numerous Vestel
brands.
Connected Car
- Awarded our second DTS AutoStage video design win by a Japanese
automotive OEM with deployments expected to begin in 2025.
- Signed a new AutoStage license agreement with an American car
company.
- AutoStage is now integrated into more than eight million
vehicles across 146 countries – double the number of vehicles since
August 2023 – with more than five million vehicles in North America
that utilize both AutoStage and HD Radio.
- HD Radio is now being deployed in new models from Ford,
Cadillac, Volkswagen, Audi, Porsche, Mercedes-Benz, Genesis, BMW,
Nissan, and Aston Martin.
Pay TV
- Ended Q3 2024 with over 2.4 million Video-over-Broadband (IPTV)
subscriber households, continuing the trend of consecutive quarters
of double-digit year-over-year subscriber growth.
- We executed an agreement with NCTC for a new Broadband TV
solution, providing a low-cost over-the-top content bundle for
operators, expanding the opportunity for U.S.-based monetization
through our TiVo platform.
- Expanded TiVo Broadband with the signing of two new operators
(MSC and Westman) bringing the total number of operators to 12, of
which eight were added this year.
- Signed a significant multi-year classic guide renewal with
Panasonic, extending the commercial use of our core Pay TV
technology.
Consumer Electronics
- We launched DTS Clear Dialogue, a new on-device solution that
leverages the latest advancements in AI-based audio processing to
improve dialogue intelligibility for TVs. At the IFA Berlin
tradeshow in September, our Clear Dialogue solution won two
Best of IFA awards.
- Signed multiple renewals with existing customers, including
Vestel, Honor, and Masimo.
Perceive
- Announced sale to Amazon.com Services LLC for gross proceeds of
$80 million in cash.
- Transaction was announced on August 19th and closed on October
2nd.
- With additional tax planning, net proceeds now expected to be
approximately $60 million.
Capital Allocation
- Repurchased approximately 1.1 million shares in the quarter at
an average price of $8.92.
Financial Outlook
The Company makes the following updates to the 2024 outlook
ranges previously provided:
Category
Original Outlook
Revised Outlook
Revenue
$500M to $530M
$490M to $505M
Adjusted EBITDA Margin1,2
12% to 14%
14% to 16%
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 third quarter 2024 earnings conference
call at 2:00 PM Pacific Time (5:00 PM Eastern Time) on Wednesday,
November 6, 2024. 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: Q3 2024 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 regarding our future results of operations
and financial position, margin expansion and overall growth,
including, without limitation, expectations regarding acceleration
of revenue in our key growth markets and non-GAAP 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, subscriber and device targets, expansion expectations,
our media platform and licensing businesses growth, reduction of
expenses, and net proceeds from the Perceive asset sale. 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, 2023, 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 billions of
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.
©2024 Xperi Inc. All Rights Reserved. Xperi, TiVo, DTS, HD
Radio, DTS Play-Fi, 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.
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 and integration
costs related to actual or planned acquisitions, financing, and
divestitures; severance and retention costs; restructuring costs;
separation 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 and integration costs related to
actual or planned acquisitions, financing, and divestitures;
severance and retention costs; restructuring costs; separation
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
diluted Non-GAAP weighted average shares outstanding.
Non-GAAP Adjusted EBITDA is defined as GAAP Net Income/(Loss),
less the impact of interest expense, income taxes, stock-based
compensation, depreciation expense, amortization of intangible
assets, amortization of capitalized cloud computing costs,
transaction and integration costs related to actual or planned
acquisitions, financing, and divestitures; severance and retention
costs; restructuring costs; separation costs; and other items not
indicative of our ongoing operating performance. Non-GAAP Adjusted
EBITDA Margin is defined as Adjusted EBITDA divided by 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.
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,
2024
2023
2024
2023
Revenue
$
132,891
$
130,390
$
371,326
$
384,101
Operating expenses:
Cost of revenue, excluding depreciation
and amortization of intangible assets
27,484
26,413
86,193
85,061
Research and development
53,627
56,436
149,189
166,993
Selling, general and administrative
56,483
59,620
165,938
173,893
Depreciation expense
2,918
4,248
9,780
12,543
Amortization expense
10,934
14,724
33,015
44,349
Impairment of long-lived assets
—
—
—
1,096
Total operating expenses
151,446
161,441
444,115
483,935
Operating loss
(18,555
)
(31,051
)
(72,789
)
(99,834
)
Interest and other income (expense),
net
2,379
(580
)
4,711
2,186
Interest expense - debt
(756
)
(756
)
(2,252
)
(2,246
)
Gain on divestiture
—
—
22,934
—
Loss before taxes
(16,932
)
(32,387
)
(47,396
)
(99,894
)
Provision for income taxes
2,899
9,685
16,437
14,481
Net loss
(19,831
)
(42,072
)
(63,833
)
(114,375
)
Less: net loss attributable to
noncontrolling interest
(3,026
)
(646
)
(3,609
)
(2,554
)
Net loss attributable to the Company
$
(16,805
)
$
(41,426
)
$
(60,224
)
$
(111,821
)
Net loss per share attributable to the
Company - basic and diluted
$
(0.37
)
$
(0.96
)
$
(1.33
)
$
(2.61
)
Weighted-average number of shares used in
net loss per share calculations - basic and diluted
45,683
43,316
45,180
42,774
XPERI INC.
CONDENSED CONSOLIDATED BALANCE
SHEETS
(in thousands)
(unaudited)
September 30, 2024
December 31, 2023
ASSETS
Current assets:
Cash and cash equivalents
$
72,686
$
142,085
Accounts receivable, net
62,368
55,984
Unbilled contracts receivable, net
84,797
64,114
Prepaid expenses and other current
assets
37,686
38,874
Assets held for sale
1,306
15,860
Total current assets
258,843
316,917
Note receivable, noncurrent
29,131
—
Deferred consideration from
divestiture
6,530
—
Unbilled contracts receivable,
noncurrent
40,877
18,231
Property and equipment, net
43,505
41,569
Operating lease right-of-use assets
31,070
39,900
Intangible assets, net
174,037
206,895
Deferred tax assets
5,060
5,093
Other noncurrent assets
26,944
32,781
Assets held for sale, noncurrent
171
12,249
Total assets
$
616,168
$
673,635
LIABILITIES AND EQUITY
Current liabilities:
Accounts payable
$
19,308
$
20,849
Accrued liabilities
105,560
109,961
Deferred revenue
26,378
28,111
Short-term debt
50,000
—
Liabilities held for sale
67
6,191
Total current liabilities
201,313
165,112
Long-term debt
—
50,000
Deferred revenue, noncurrent
20,371
19,425
Operating lease liabilities,
noncurrent
20,496
30,598
Deferred tax liabilities
7,016
6,983
Other noncurrent liabilities
11,143
4,577
Liabilities held for sale, noncurrent
6
9,805
Total liabilities
260,345
286,500
Equity:
Common stock
45
44
Additional paid-in capital
1,256,372
1,212,501
Accumulated other comprehensive loss
(3,337
)
(2,865
)
Accumulated deficit
(875,670
)
(805,448
)
Total Company stockholders’ equity
377,410
404,232
Noncontrolling interest
(21,587
)
(17,097
)
Total equity
355,823
387,135
Total liabilities and equity
$
616,168
$
673,635
XPERI INC.
CONDENSED CONSOLIDATED
STATEMENTS OF CASH FLOWS
(in thousands)
(unaudited)
Nine Months Ended September
30,
2024
2023
Cash flows from operating
activities:
Net loss
$
(63,833
)
$
(114,375
)
Adjustments to reconcile net loss to net
cash used in operating activities:
Gain from divestiture
(22,934
)
—
Depreciation of property and equipment
9,780
12,543
Amortization of intangible assets
33,015
44,349
Stock-based compensation expense
45,309
51,681
Impairment of long-lived assets
—
1,096
Deferred income taxes
66
(1,022
)
Other
(2,410
)
(162
)
Changes in operating assets and
liabilities:
Accounts receivable
(8,554
)
188
Unbilled contracts receivable
(43,518
)
(13,556
)
Prepaid expenses and other assets
4,684
1,264
Accounts payable
(328
)
87
Accrued and other liabilities
(7,047
)
(3,229
)
Deferred revenue
(799
)
537
Net cash used in operating activities
(56,569
)
(20,599
)
Cash flows from investing
activities:
Purchases of property and equipment
(3,304
)
(4,718
)
Capitalized internal-use software
(9,175
)
(4,714
)
Purchases of intangible assets
(157
)
(149
)
Net cash used in divestiture
(227
)
—
Net cash used in investing activities
(12,863
)
(9,581
)
Cash flows from financing
activities:
Repurchases of common stock
(9,999
)
—
Proceeds from issuance of common stock
under employee stock purchase plan
4,328
5,850
Withholding taxes related to net share
settlement of equity awards
(6,645
)
(4,313
)
Net cash (used in) provided by financing
activities
(12,316
)
1,537
Effect of exchange rate changes on cash
and cash equivalents
—
46
Net decrease in cash and cash
equivalents
(81,748
)
(28,597
)
Cash and cash equivalents at beginning of
period (1)
154,434
160,127
Cash and cash equivalents at end of
period
$
72,686
$
131,530
(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 September
30,
2024
2023
Reconciliation of net income
(loss) attributable to the Company:
GAAP net loss attributable to the
Company
$
(16,805
)
$
(41,426
)
Adjustments to GAAP net loss
attributable to the Company:
Stock-based compensation(1)
15,249
17,622
Amortization of intangible
assets
10,934
14,724
Transaction, separation,
integration and restructuring related costs:
Transaction, separation,
integration and restructuring costs(2)
7,961
1,904
Severance and retention(3)
9,184
1,149
Income tax adjustment(4)
(3,216
)
2,764
Non-GAAP net income (loss) attributable to the Company
$
23,307
(3,263
)
(1
)
Stock-based compensation included in above
line items:
Cost of revenue, excluding
depreciation and amortization of intangible assets
$
822
$
806
Research and development
$
5,225
$
6,584
Selling, general and
administrative
$
9,202
$
10,232
(2
)
Transaction, separation,
integration and restructuring costs included in above line
items:
Cost of revenue, excluding
depreciation and amortization of intangible assets
$
—
$
—
Research and development
$
4,324
$
—
Selling, general and
administrative
$
3,384
$
1,904
Interest and other income
(expense), net
$
253
$
—
(3
)
Severance and retention included
in above line items:
Cost of revenue, excluding
depreciation and amortization of intangible assets
$
542
$
—
Research and development
$
6,287
$
471
Selling, general and
administrative
$
2,355
$
678
(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 (loss) per share attributable to
the Company:
GAAP net loss attributable to the Company
$
(0.37
)
$
(0.96
)
Adjustments to GAAP net loss per share attributable to the Company:
Stock-based compensation
0.33
0.41
Amortization of intangible
assets
0.24
0.34
Transaction, separation,
integration and restructuring related costs
0.38
0.07
Income tax adjustment
(0.07
)
0.06
Non-GAAP net income (loss) per share attributable to the Company
$
0.51
$
(0.08
)
GAAP weighted-average number of shares - basic and diluted
45,683
43,316
Non-GAAP weighted-average number of shares - diluted
45,837
43,316
XPERI INC.
GAAP TO NON-GAAP
RECONCILIATIONS
(in thousands)
(unaudited)
Three Months Ended September
30,
2024
2023
GAAP operating loss
$
(18,555
)
$
(31,051
)
Adjustments to GAAP operating loss:
Stock-based compensation
15,249
17,622
Amortization of intangible assets
10,934
14,724
Transaction, separation, integration and
restructuring related costs:
Transaction, separation, integration and
restructuring costs
7,708
1,904
Severance and retention
9,184
1,149
Non-GAAP operating income
$
24,520
$
4,348
XPERI INC.
GAAP TO NON-GAAP
RECONCILIATIONS
(in thousands)
(unaudited)
Three Months Ended September
30,
2024
2023
GAAP net loss
$
(19,831
)
$
(42,072
)
Adjustments to GAAP net loss:
Interest expense
1,123
770
Provision for income taxes
2,899
9,685
Stock-based compensation
15,249
17,622
Depreciation expense
2,918
4,248
Amortization of intangible assets
10,934
14,724
Amortization of capitalized cloud
computing costs
1,003
1,316
Transaction, separation, integration and
restructuring related costs:
Transaction, separation, integration and
restructuring costs
7,961
1,904
Severance and retention
9,184
1,149
Non-GAAP Adjusted EBITDA
$
31,440
$
9,346
Non-GAAP Adjusted EBITDA Margin(1)
23.7
%
7.2
%
(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/20241106743371/en/
Xperi Investor Contact: Mike Iburg VP, Investor Relations
+1 408-321-3827 ir@xperi.com
Media Contact: Allyse Sanchez Senior Director, External
Communications +1 925-548-2535 Allyse.sanchez@xperi.com
Xperi (NYSE:XPER)
Historical Stock Chart
From Nov 2024 to Dec 2024
Xperi (NYSE:XPER)
Historical Stock Chart
From Dec 2023 to Dec 2024