Xperi Inc.

XPER

XPERXperi Inc. US flag

New York Stock Exchange

7.45

USD

+0.15

- -

359.62MMarket Cap

Profitability (USD)

API ChatGPT

	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Return on Common Equity (%)	- -	- -	- -	- -	- -	- -
Return on Assets (%)	- -	-28.59	-77.07	-19.37	-2.09	-8.78
Return on Capital (%)	- -	- -	- -	- -	3.7	- -
Return on Invested Capital (%)	- -	- -	- -	- -	1.26	- -
Gross Margin (%)	79.32	74.18	75.52	77.25	76.96	71.74
EBITDA Margin (%)	-10.02	-6.98	-10.84	-10.27	-5.98	1.01
Operating Margin (%)	-40.56	-33.26	-27.31	-24.54	-17.33	-9.76
Incremental Operating Margin (%)	- -	- -	- -	- -	- -	- -
Pretax Margin (%)	-40.16	-32.94	-148.85	-24.87	2.35	-9.06
Profit Margin (%)	-36.78	-36.1	-150.82	-26.2	-2.84	-12.57
Net Income to Common Margin (%)	-36.78	-36.1	-150.82	-26.2	-2.84	-12.57
Effective Tax Rate (%)	- -	- -	- -	- -	107.5	- -
Dvd Payout Ratio (%)	- -	- -	- -	- -	- -	- -
Sustainable Growth Rate (%)	- -	- -	- -	- -	- -	- -

Credit (USD)

API ChatGPT

	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Total Debt	- -	64	110	95	85	70
ST Debt	- -	15	17	15	65	9
LT Debt	- -	49	93	81	20	61
Total Debt/EBITDA	- -	-1.88	-2.02	-1.78	-2.89	15.51
Net Debt/EBITDA	- -	3.56	2.02	1.72	2.73	-12.53
Total Debt/EBIT	- -	-0.39	-0.8	-0.75	-1	-1.61
Net Debt/EBIT	- -	0.75	0.8	0.72	0.94	1.3
EBITDA to Interest Expense	- -	-11.31	-36.01	-17.84	-9.82	1.52
EBITDA-CapEx/Interest Expense	- -	-14.34	-44.78	-20.18	-11.56	-0.29
EBIT to Interest Expense	- -	-53.94	-90.71	-42.64	-28.44	-14.68
Interest Expense	- -	3	2	3	3	3
Common Equity/Total Assets	- -	- -	-90.76	-119.56	-125.7	-145.45
Long-Term Debt/Equity (%)	- -	4.82	20.64	20.82	4.65	14.85
Long-Term Debt/Capital (%)	- -	89.88	-16.16	-11.08	-2.64	-7.45
Long-Term Debt/Total Assets (%)	- -	3.99	12.57	11.96	2.98	9.98
Total Debt/Equity (%)	- -	6.27	24.47	24.63	19.88	16.99
Total Debt/Capital (%)	- -	116.88	-19.16	-13.11	-11.31	-8.52
Total Debt/Total Assets (%)	- -	5.19	14.91	14.16	12.77	11.42
Net Debt to Equity	- -	-11.88	-24.53	-23.79	-18.78	-13.72
Net Debt/Capital (%)	- -	182.43	15.01	10.59	9.11	6.16
EBITDA	-38	-34	-54	-54	-30	5
EBITDA-CapEx	-45	-43	-68	-61	-35	-1
Operating Income (Loss)	-153	-162	-137	-128	-86	-44

Liquidity (USD)

API ChatGPT

	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Cash Ratio	- -	1.01	1.07	0.86	0.7	0.88
Current Ratio	- -	2.31	2.21	1.92	1.64	2.42
Quick Ratio	- -	2.09	1.93	1.59	1.47	2.1
CFO/Avg Current Liab	- -	-0.39	-0.21	- -	-0.32	- -
Common Equity/Total Assets	- -	- -	-90.76	-119.56	-125.7	-145.45
Long-Term Debt/Equity (%)	- -	4.82	20.64	20.82	4.65	14.85
Long-Term Debt/Capital (%)	- -	89.88	-16.16	-11.08	-2.64	-7.45
Long-Term Debt/Total Assets (%)	- -	3.99	12.57	11.96	2.98	9.98
Total Debt/Equity (%)	- -	6.27	24.47	24.63	19.88	16.99
Total Debt/Capital (%)	- -	116.88	-19.16	-13.11	-11.31	-8.52
Total Debt/Total Assets (%)	- -	5.19	14.91	14.16	12.77	11.42
CFO/Total Liabilities	- -	-11.02	-9.88	0.02	-23.19	-0.26
CFO/CapEx	-3.38	-2.58	-2.14	0.01	-10.57	-0.1
Altman's Z-Score	- -	2.56	-0.66	-0.82	-0.46	-0.77

Working Capital (USD)

API ChatGPT

	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Accounts Receivable Turnover	- -	12.24	6.97	8.64	8.61	7.75
Days Sales Outstanding	- -	29.82	52.4	42.25	42.41	47.07
Inventory Turnover	- -	49.25	20.9	17.02	27.28	238.73
Days Inventory Outstanding	- -	7.41	17.46	21.45	13.38	1.53
Accounts Payable Turnover	- -	35.51	11.2	6.68	5.69	8.56
Accounts Payable Turnover Days	- -	10.28	32.58	54.66	64.2	42.62
Cash Conversion Cycle	- -	26.96	37.28	9.04	-8.41	5.98
Inventory to Cash Days	- -	22.41	34.94	20.8	29.03	45.54
Inventories	- -	5	7	7	1	- -
Raw Materials	- -	- -	- -	- -	- -	- -
Work In Process	- -	- -	- -	- -	- -	- -
Finished Goods	- -	5	7	7	1	- -
Other Inventory	- -	- -	- -	- -	- -	- -

Enterprise Value (USD)

API ChatGPT

	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Market Capitalization	872	789	362	474	463	269
- Cash & Cash Equivalents	- -	121	160	142	131	97
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	-9	-14	-17	- -	- -
+ Total Debt	- -	64	110	95	85	70
Enterprise Value	872	723	297	410	417	242
Total Capital	- -	55	-573	-727	-754	-825
Total Debt/Capital (%)	- -	116.88	-19.16	-13.11	-11.31	-8.52
Total Debt / EV	- -	0.09	0.37	0.23	0.2	0.29
EV/Sales	2.32	1.49	0.59	0.79	0.85	0.54
EV/EBITDA	- -	- -	- -	- -	- -	53.44
EV/EBIT	- -	- -	- -	- -	- -	- -
EV/Cash Flow to Firm	- -	- -	- -	124.51	- -	66.99
EV/Free Cash Flow to Firm	- -	- -	- -	39.84	- -	26.9
Diluted Market Cap	872	789	362	474	463	269
Diluted Enterprise Value	872	723	297	410	417	242
EV per Share	20.9	17.32	7.07	9.54	9.27	5.28
TTM Sales	376	486	502	521	494	448
TTM EBITDA	-38	-34	-54	-54	-30	5
TTM Operating Income	-153	-162	-137	-128	-86	-44
TTM Cash Flow to Firm	-24	-20	-27	3	-56	4
TTM Free Cash Flow to Firm	-17	-11	-14	10	-50	9

Multiples (USD)

API ChatGPT

	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Price/Free Cash Flow	-52.07	-54.87	-23.84	67.12	-9.24	55.13
EV/EBIT	- -	- -	- -	- -	- -	- -
Enterprise Value	872	723	297	410	417	242
Low Price	11.03	17.19	8.15	7.91	6.89	5.4
EV/Sales	2.32	1.49	0.59	0.79	0.85	0.54
EV/EBITDA	- -	- -	- -	- -	- -	53.44
Price/Earnings	- -	- -	- -	- -	- -	- -
Price/Earnings Average	-4.51	-4.89	-0.83	-3.36	-30.51	-5.91
Price/Earnings High	-6.41	-5.94	-1.1	-4.29	-39.53	-8.65
Price/Earnings Low	-3.33	-4.08	-0.45	-2.49	-22.16	-4.4
Price/Book Value	- -	- -	-0.54	-0.59	-0.55	-0.3
Price/Book Value Average	- -	- -	-0.94	-0.57	-0.51	-0.37
Price/Book Value High	- -	- -	-1.25	-0.73	-0.66	-0.54
Price/Book Value Low	- -	- -	-0.51	-0.42	-0.37	-0.28
Price/Tangible Book Value	- -	3.78	1.96	2.63	1.74	0.94
Price/Tangible Book Value Average	- -	4.12	3.41	2.55	1.61	1.17
Price/Tangible Book Value High	- -	5.01	4.53	3.25	2.09	1.71
Price/Tangible Book Value Low	- -	3.44	1.86	1.89	1.17	0.87
Price/Sales	2.32	1.62	0.72	0.91	0.94	0.6
Price/Sales Average	1.66	1.77	1.25	0.88	0.87	0.74
Price/Sales High	2.36	2.15	1.67	1.12	1.12	1.09
Price/Sales Low	1.22	1.47	0.68	0.65	0.63	0.55
Price/Cash Flow	-36.66	-33.63	-12.72	7,645.04	-8.36	-521.93
Price/Cash Flow Average	-26.22	-36.64	-22.16	7,410.16	-7.72	-646.79
Price/Cash Flow High	-37.31	-44.51	-29.4	9,448.77	-10.01	-945.88
Price/Cash Flow Low	-19.35	-30.57	-12.04	5,487.5	-5.61	-480.96
Price/Free Cash Flow Average	-37.24	-59.78	-41.53	65.06	-8.53	68.31
Price/Free Cash Flow High	-52.99	-72.63	-55.11	82.95	-11.05	99.9
Price/Free Cash Flow Low	-27.48	-49.88	-22.57	48.18	-6.2	50.8
EV/Sales Average	1.66	1.63	1.13	0.76	0.77	0.68
EV/Sales High	2.36	2.01	1.54	1	1.03	1.03
EV/Sales Low	1.22	1.34	0.55	0.53	0.54	0.49
EV/EBITDA Average	-16.54	-23.37	-10.39	-7.39	-12.94	67.63
EV/EBITDA High	-23.54	-28.81	-14.17	-9.75	-17.22	101.6
EV/EBITDA Low	-12.21	-19.18	-5.1	-5.16	-8.98	48.79
EV/EBIT Average	-4.09	-4.9	-4.12	-3.09	-4.47	-7.01
EV/EBIT High	-5.81	-6.04	-5.63	-4.08	-5.94	-10.53
EV/EBIT Low	-3.02	-4.02	-2.03	-2.16	-3.1	-5.06
Last Price	20.9	18.91	8.61	11.02	10.27	5.86
High Price	21.27	25.03	19.9	13.62	12.29	10.62
Enterprise Value Average	623	793	566	396	382	307
Enterprise Value High	887	978	772	522	508	461
Enterprise Value Low	460	651	278	276	265	221

Profitability (USD)

API ChatGPT

	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Return on Common Equity (%)	- -	- -	- -	- -	- -	- -
Return on Assets (%)	- -	-28.59	-77.07	-19.37	-2.09	-8.78
Return on Capital (%)	- -	- -	- -	- -	3.7	- -
Return on Invested Capital (%)	- -	- -	- -	- -	1.26	- -
Gross Margin (%)	79.32	74.18	75.52	77.25	76.96	71.74
EBITDA Margin (%)	-10.02	-6.98	-10.84	-10.27	-5.98	1.01
Operating Margin (%)	-40.56	-33.26	-27.31	-24.54	-17.33	-9.76
Incremental Operating Margin (%)	- -	- -	- -	- -	- -	- -
Pretax Margin (%)	-40.16	-32.94	-148.85	-24.87	2.35	-9.06
Profit Margin (%)	-36.78	-36.1	-150.82	-26.2	-2.84	-12.57
Net Income to Common Margin (%)	-36.78	-36.1	-150.82	-26.2	-2.84	-12.57
Effective Tax Rate (%)	- -	- -	- -	- -	107.5	- -
Dvd Payout Ratio (%)	- -	- -	- -	- -	- -	- -
Sustainable Growth Rate (%)	- -	- -	- -	- -	- -	- -

Credit (USD)

API ChatGPT

	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Total Debt	- -	64	110	95	85	70
ST Debt	- -	15	17	15	65	9
LT Debt	- -	49	93	81	20	61
Total Debt/EBITDA	- -	-1.88	-2.02	-1.78	-2.89	15.51
Net Debt/EBITDA	- -	3.56	2.02	1.72	2.73	-12.53
Total Debt/EBIT	- -	-0.39	-0.8	-0.75	-1	-1.61
Net Debt/EBIT	- -	0.75	0.8	0.72	0.94	1.3
EBITDA to Interest Expense	- -	-11.31	-36.01	-17.84	-9.82	1.52
EBITDA-CapEx/Interest Expense	- -	-14.34	-44.78	-20.18	-11.56	-0.29
EBIT to Interest Expense	- -	-53.94	-90.71	-42.64	-28.44	-14.68
Interest Expense	- -	3	2	3	3	3
Common Equity/Total Assets	- -	- -	-90.76	-119.56	-125.7	-145.45
Long-Term Debt/Equity (%)	- -	4.82	20.64	20.82	4.65	14.85
Long-Term Debt/Capital (%)	- -	89.88	-16.16	-11.08	-2.64	-7.45
Long-Term Debt/Total Assets (%)	- -	3.99	12.57	11.96	2.98	9.98
Total Debt/Equity (%)	- -	6.27	24.47	24.63	19.88	16.99
Total Debt/Capital (%)	- -	116.88	-19.16	-13.11	-11.31	-8.52
Total Debt/Total Assets (%)	- -	5.19	14.91	14.16	12.77	11.42
Net Debt to Equity	- -	-11.88	-24.53	-23.79	-18.78	-13.72
Net Debt/Capital (%)	- -	182.43	15.01	10.59	9.11	6.16
EBITDA	-38	-34	-54	-54	-30	5
EBITDA-CapEx	-45	-43	-68	-61	-35	-1
Operating Income (Loss)	-153	-162	-137	-128	-86	-44

Liquidity (USD)

API ChatGPT

	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Cash Ratio	- -	1.01	1.07	0.86	0.7	0.88
Current Ratio	- -	2.31	2.21	1.92	1.64	2.42
Quick Ratio	- -	2.09	1.93	1.59	1.47	2.1
CFO/Avg Current Liab	- -	-0.39	-0.21	- -	-0.32	- -
Common Equity/Total Assets	- -	- -	-90.76	-119.56	-125.7	-145.45
Long-Term Debt/Equity (%)	- -	4.82	20.64	20.82	4.65	14.85
Long-Term Debt/Capital (%)	- -	89.88	-16.16	-11.08	-2.64	-7.45
Long-Term Debt/Total Assets (%)	- -	3.99	12.57	11.96	2.98	9.98
Total Debt/Equity (%)	- -	6.27	24.47	24.63	19.88	16.99
Total Debt/Capital (%)	- -	116.88	-19.16	-13.11	-11.31	-8.52
Total Debt/Total Assets (%)	- -	5.19	14.91	14.16	12.77	11.42
CFO/Total Liabilities	- -	-11.02	-9.88	0.02	-23.19	-0.26
CFO/CapEx	-3.38	-2.58	-2.14	0.01	-10.57	-0.1
Altman's Z-Score	- -	2.56	-0.66	-0.82	-0.46	-0.77

Working Capital (USD)

API ChatGPT

	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Accounts Receivable Turnover	- -	12.24	6.97	8.64	8.61	7.75
Days Sales Outstanding	- -	29.82	52.4	42.25	42.41	47.07
Inventory Turnover	- -	49.25	20.9	17.02	27.28	238.73
Days Inventory Outstanding	- -	7.41	17.46	21.45	13.38	1.53
Accounts Payable Turnover	- -	35.51	11.2	6.68	5.69	8.56
Accounts Payable Turnover Days	- -	10.28	32.58	54.66	64.2	42.62
Cash Conversion Cycle	- -	26.96	37.28	9.04	-8.41	5.98
Inventory to Cash Days	- -	22.41	34.94	20.8	29.03	45.54
Inventories	- -	5	7	7	1	- -
Raw Materials	- -	- -	- -	- -	- -	- -
Work In Process	- -	- -	- -	- -	- -	- -
Finished Goods	- -	5	7	7	1	- -
Other Inventory	- -	- -	- -	- -	- -	- -

Enterprise Value (USD)

API ChatGPT

	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Market Capitalization	872	789	362	474	463	269
- Cash & Cash Equivalents	- -	121	160	142	131	97
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	-9	-14	-17	- -	- -
+ Total Debt	- -	64	110	95	85	70
Enterprise Value	872	723	297	410	417	242
Total Capital	- -	55	-573	-727	-754	-825
Total Debt/Capital (%)	- -	116.88	-19.16	-13.11	-11.31	-8.52
Total Debt / EV	- -	0.09	0.37	0.23	0.2	0.29
EV/Sales	2.32	1.49	0.59	0.79	0.85	0.54
EV/EBITDA	- -	- -	- -	- -	- -	53.44
EV/EBIT	- -	- -	- -	- -	- -	- -
EV/Cash Flow to Firm	- -	- -	- -	124.51	- -	66.99
EV/Free Cash Flow to Firm	- -	- -	- -	39.84	- -	26.9
Diluted Market Cap	872	789	362	474	463	269
Diluted Enterprise Value	872	723	297	410	417	242
EV per Share	20.9	17.32	7.07	9.54	9.27	5.28
TTM Sales	376	486	502	521	494	448
TTM EBITDA	-38	-34	-54	-54	-30	5
TTM Operating Income	-153	-162	-137	-128	-86	-44
TTM Cash Flow to Firm	-24	-20	-27	3	-56	4
TTM Free Cash Flow to Firm	-17	-11	-14	10	-50	9

Multiples (USD)

API ChatGPT

	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Price/Free Cash Flow	-52.07	-54.87	-23.84	67.12	-9.24	55.13
EV/EBIT	- -	- -	- -	- -	- -	- -
Enterprise Value	872	723	297	410	417	242
Low Price	11.03	17.19	8.15	7.91	6.89	5.4
EV/Sales	2.32	1.49	0.59	0.79	0.85	0.54
EV/EBITDA	- -	- -	- -	- -	- -	53.44
Price/Earnings	- -	- -	- -	- -	- -	- -
Price/Earnings Average	-4.51	-4.89	-0.83	-3.36	-30.51	-5.91
Price/Earnings High	-6.41	-5.94	-1.1	-4.29	-39.53	-8.65
Price/Earnings Low	-3.33	-4.08	-0.45	-2.49	-22.16	-4.4
Price/Book Value	- -	- -	-0.54	-0.59	-0.55	-0.3
Price/Book Value Average	- -	- -	-0.94	-0.57	-0.51	-0.37
Price/Book Value High	- -	- -	-1.25	-0.73	-0.66	-0.54
Price/Book Value Low	- -	- -	-0.51	-0.42	-0.37	-0.28
Price/Tangible Book Value	- -	3.78	1.96	2.63	1.74	0.94
Price/Tangible Book Value Average	- -	4.12	3.41	2.55	1.61	1.17
Price/Tangible Book Value High	- -	5.01	4.53	3.25	2.09	1.71
Price/Tangible Book Value Low	- -	3.44	1.86	1.89	1.17	0.87
Price/Sales	2.32	1.62	0.72	0.91	0.94	0.6
Price/Sales Average	1.66	1.77	1.25	0.88	0.87	0.74
Price/Sales High	2.36	2.15	1.67	1.12	1.12	1.09
Price/Sales Low	1.22	1.47	0.68	0.65	0.63	0.55
Price/Cash Flow	-36.66	-33.63	-12.72	7,645.04	-8.36	-521.93
Price/Cash Flow Average	-26.22	-36.64	-22.16	7,410.16	-7.72	-646.79
Price/Cash Flow High	-37.31	-44.51	-29.4	9,448.77	-10.01	-945.88
Price/Cash Flow Low	-19.35	-30.57	-12.04	5,487.5	-5.61	-480.96
Price/Free Cash Flow Average	-37.24	-59.78	-41.53	65.06	-8.53	68.31
Price/Free Cash Flow High	-52.99	-72.63	-55.11	82.95	-11.05	99.9
Price/Free Cash Flow Low	-27.48	-49.88	-22.57	48.18	-6.2	50.8
EV/Sales Average	1.66	1.63	1.13	0.76	0.77	0.68
EV/Sales High	2.36	2.01	1.54	1	1.03	1.03
EV/Sales Low	1.22	1.34	0.55	0.53	0.54	0.49
EV/EBITDA Average	-16.54	-23.37	-10.39	-7.39	-12.94	67.63
EV/EBITDA High	-23.54	-28.81	-14.17	-9.75	-17.22	101.6
EV/EBITDA Low	-12.21	-19.18	-5.1	-5.16	-8.98	48.79
EV/EBIT Average	-4.09	-4.9	-4.12	-3.09	-4.47	-7.01
EV/EBIT High	-5.81	-6.04	-5.63	-4.08	-5.94	-10.53
EV/EBIT Low	-3.02	-4.02	-2.03	-2.16	-3.1	-5.06
Last Price	20.9	18.91	8.61	11.02	10.27	5.86
High Price	21.27	25.03	19.9	13.62	12.29	10.62
Enterprise Value Average	623	793	566	396	382	307
Enterprise Value High	887	978	772	522	508	461
Enterprise Value Low	460	651	278	276	265	221

Shares Outstanding	- -	42	42	44	44	47
Diluted Weighted Avg Shares	42	42	42	43	45	46
Basic Weighted Avg Shares	42	42	42	43	45	46
Revenue per Share	9.02	11.66	11.95	12.12	10.96	9.77
EBITDA per Share	-0.9	-0.81	-1.3	-1.24	-0.66	0.1
Operating Income per Share	-3.66	-3.88	-3.26	-2.97	-1.9	-0.95
Basic EPS, GAAP	-3.32	-4.21	-18.02	-3.18	-0.31	-1.23
Basic EPS from Cont Ops	-3.39	-4.29	-18.11	-3.25	-0.02	-1.23
Diluted EPS, GAAP	-3.32	-4.21	-18.02	-3.18	-0.31	-1.23
Diluted EPS from Cont Ops	-3.39	-4.29	-18.11	-3.25	-0.02	-1.23
Dividend per Share	- -	- -	- -	- -	- -	- -
Cash Flow per Share	-0.57	-0.56	-0.68	- -	-1.23	-0.01
Free Cash Flow per Basic Share	-0.74	-0.78	-0.99	-0.16	-1.34	-0.13
Cash & Equivalents per Share	- -	2.89	3.81	3.3	2.9	2.11
Book Value per Share	- -	- -	-15.91	-18.73	-18.63	-19.53
Tangible Book Value per Share	- -	5	4.39	4.19	5.89	6.22

Xperi Inc.

Profitability (USD)

Credit (USD)

Liquidity (USD)

Working Capital (USD)

Enterprise Value (USD)

Multiples (USD)

Profitability (USD)

Credit (USD)

Liquidity (USD)

Working Capital (USD)

Enterprise Value (USD)

Multiples (USD)

Per Share Data Items (USD)