Despite a record positive free cash flow of $112.1M in 2026Q2, historical cash conversion has been poor with cumulative negative FCF over prior quarters, and the recent result appears driven by a $21.9M working capital swing rather than sustainable operational strength.
Xperi Inc. (XPER) cash flow statement — 24-year operating, investing & financing cash flows
| Metric | TTM | Dec'25 | Dec'24 | Dec'23 | Dec'22 | Dec'21 | Dec'20 | Dec'19 | Dec'18 | Dec'17 | Dec'16 | Dec'15 | Dec'14 | Dec'13 | Dec'12 | Dec'11 | Dec'10 | Dec'09 | Dec'08 | Dec'07 | Dec'06 | Dec'05 | Dec'04 | Dec'03 | Dec'02 |
|---|
| Cash from Operations | 106.74M | -515K | -55.34M | 62K | -28.45M | -23.45M | -23.78M | 169.25M | 135.13M | 147.26M | 145.63M | 146.55M | 134.2M | -48.08M | 24.86M | 79.43M | 106.15M | 114.29M | 68.5M | 83.61M | 111.61M | 51.79M | 36.06M | 11.7M | 18.76M |
| Operating CF Margin % | - | -0.11% | -11.21% | 0.01% | -5.66% | -4.82% | -6.32% | 60.43% | 33.27% | 39.4% | 56.11% | 53.62% | 48.14% | -28.46% | 10.62% | 31.2% | 35.22% | 38.17% | 27.59% | 42.73% | 53.47% | 54.69% | 49.58% | 31.36% | 66.35% |
| Operating CF Growth % | 1534.05% | 99.07% | -89358.06% | 100.22% | -21.29% | 1.36% | -114.05% | 25.25% | -8.24% | 1.12% | -0.63% | 9.2% | 379.14% | -293.39% | -68.7% | -25.17% | -7.13% | 66.84% | -18.07% | -25.08% | 115.49% | 43.63% | 208.1% | -37.6% | - |
| Net Income | -13.65M | -56.34M | -869K | -139.69M | -761.21M | -179.08M | -141.29M | -16.01M | -289K | -56.56M | 56.09M | 117.02M | 170.45M | -185.56M | -30.23M | -19.3M | 57.35M | 69.8M | 4.64M | 45.14M | 61.35M | 31.45M | 59.06M | 9.36M | 6.54M |
| Depreciation & Amortization | 68.34M | 48.27M | 56.01M | 74.4M | 82.71M | 127.89M | 114.88M | 106.67M | 115.13M | 119.13M | 34.13M | 22.21M | 20.31M | 38.27M | 40.27M | 27.4M | 26.23M | 21.56M | 18.79M | 13.61M | 7.25M | 1.65M | 962K | 895K | 927K |
| Stock-Based Compensation | 45.3M | 40.68M | 60.54M | 69.53M | 45.3M | 33.51M | 19.18M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Deferred Taxes | -1.33M | 2.25M | -2.93M | -8.6M | -1.6M | 6.91M | -20.12M | -38.61M | -15.58M | -18.29M | 955K | 18.81M | -44.04M | 22.73M | -6.1M | -667K | -4.76M | 0 | 0 | -4.52M | 152K | 13.5M | 0 | 0 | 0 |
| Other Non-Cash Items | 1.83M | 1.03M | -96.32M | 2.46M | 612.3M | -1.75M | 9.23M | -13.81M | 3.85M | 3.79M | 2.78M | -2.66M | -25.19M | 65.51M | -5.31M | 48.4M | 3.05M | 431K | 6.09M | 24.46M | 53.23M | 1.24M | 303K | 1.22M | 2.17M |
| Working Capital Changes | -16.53M | -36.41M | -71.77M | 1.96M | -5.95M | -10.94M | -5.66M | 131.02M | 1.01M | 65.74M | 30.57M | -20.35M | -593K | -2.54M | 9.18M | -1.97M | -3.71M | -5.42M | 14.84M | 4.92M | -10.37M | 3.96M | -24.27M | 233K | 9.12M |
| Change in Receivables | -19.05M | -18.6M | -51.81M | -13.66M | 17.5M | 13.06M | -7.39M | 6.19M | -14.38M | -3.55M | 13.96M | 2.69M | -1.22M | 8.45M | -2.54M | 3.2M | -1.55M | 4.49M | 938K | 0 | 0 | 0 | 0 | 0 | 0 |
| Change in Inventory | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.12M | 459K | 278K | -281K | -37K | 283K | -269K | 1.34M | 0 | 0 | 0 | 0 |
| Change in Payables | -2.21M | -4.7M | -3.04M | 5.07M | 6.63M | -4.02M | -3.11M | 1.89M | -1.47M | -3.3M | 1.71M | -2.69M | 566K | -5.89M | 2.99M | 2.44M | 1.52M | -570K | 360K | 0 | 0 | 0 | 0 | 0 | 0 |
| Cash from Investing | -33.68M | -20.98M | 50.82M | -12.93M | -64.85M | -21.48M | 26.52M | -19.14M | 11.43M | -18.84M | -592.4M | -21.29M | -76.65M | 47.95M | 32.85M | -100.79M | -151.69M | -116.9M | -189.19M | -113.9M | -56.67M | -44.83M | -1.79M | 17.39M | -18.34M |
| Capital Expenditures | -5.86M | -5.38M | -5.04M | -6.82M | -14.37M | -8.89M | -6.6M | -13.31M | -7.44M | -3.5M | -13.38M | -8.59M | -7.4M | -23.47M | -38.3M | -72.6M | -29.9M | -30.53M | -19.75M | -11.4M | -3.05M | -4.1M | -1.8M | -1.49M | -459K |
| CapEx % of Revenue | 1.34% | 1.2% | 1.02% | 1.31% | 2.86% | 1.83% | 1.76% | 4.75% | 1.83% | 0.94% | 5.15% | 3.14% | 2.66% | 13.9% | 16.37% | 28.52% | 9.92% | 10.19% | 7.95% | 5.83% | 1.46% | 4.33% | 2.47% | 3.99% | 1.62% |
| Acquisitions | 0 | 0 | 67.77M | 0 | -50.47M | -12.4M | 33.14M | 4.5M | -500K | 176K | -888.2M | -38.56M | -2.45M | 3.36M | -27.91M | 66.69M | -14.97M | -5.93M | -31.02M | -19.45M | -53.64M | -40.73M | 0 | 0 | 0 |
| Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Investing | -26.96M | -15.6M | -11.91M | -6.12M | -60.34M | -186K | -435K | -4.45M | 0 | 59K | 0 | 0 | 31.17M | 16.35M | 1.29M | -64.49M | 1.66M | 810K | 216K | 12K | 14K | 4K | 7K | 52K | 0 |
| Cash from Financing | -98.14M | -12.24M | -19.35M | 7.05M | 135.75M | 83.33M | 34.24M | -189.18M | -171.2M | -55.79M | 489.79M | -153.57M | -80.37M | -29.95M | -9.67M | 7.85M | 6.94M | 22.59M | 1.42M | 43.37M | 11.55M | 12.29M | 9.69M | 33.94M | 295K |
| Debt Issued (Net) | -33.08M | -8.9M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Equity Issued (Net) | -16.97M | 4.87M | -19.99M | 0 | 83.23M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Dividends Paid | -11.04M | 0 | 0 | 0 | -20.89M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Share Repurchases | -21.11M | -1.1M | -19.99M | 0 | 0 | 0 | 0 | -4.51M | -44.8M | -19.28M | -70.6M | -123.28M | -66.31M | -29.28M | -137K | 0 | 0 | 0 | -9.96M | -544K | 0 | 0 | 0 | -1.72M | 0 |
| Other Financing | -37.06M | -8.21M | 640K | 7.05M | 73.4M | 83.33M | 34.24M | -189.18M | -171.2M | -55.79M | 489.79M | -153.57M | -80.37M | -29.95M | -9.67M | 7.85M | 6.94M | 22.59M | 1.42M | 43.37M | 11.55M | 12.29M | 9.69M | 33.94M | 295K |
| Net Change in Cash | -25.08M | -33.74M | -11.52M | -5.69M | 39.43M | 35.07M | 38.36M | -39.07M | -24.64M | 72.63M | 43.03M | -28.31M | -22.81M | -30.08M | 48.04M | -13.51M | -38.6M | 19.98M | -119.27M | 13.08M | 66.48M | 19.25M | 43.96M | 63.04M | 713K |
| Free Cash Flow | 88.92M | -21.5M | -72.29M | -12.87M | -42.82M | -32.53M | -30.81M | 155.94M | 127.69M | 143.77M | 132.26M | 137.96M | 126.8M | -71.55M | -13.44M | 6.82M | 76.25M | 83.77M | 48.76M | 72.21M | 108.56M | 47.69M | 34.26M | 10.21M | 18.3M |
| FCF Margin % | 20.28% | -4.8% | -14.64% | -2.47% | -8.53% | -6.69% | -8.19% | 55.68% | 31.44% | 38.47% | 50.95% | 50.48% | 45.48% | -42.36% | -5.74% | 2.68% | 25.3% | 27.97% | 19.64% | 36.9% | 52.01% | 50.36% | 47.1% | 27.37% | 64.73% |
| FCF Growth % | 367.07% | 70.26% | -461.67% | 69.94% | -31.62% | -5.58% | -119.76% | 22.12% | -11.18% | 8.7% | -4.13% | 8.8% | 277.22% | -432.23% | -297.02% | -91.05% | -8.98% | 71.8% | -32.48% | -33.48% | 127.62% | 39.21% | 235.39% | -44.17% | - |
| FCF per Share | 0.78 | -0.19 | -1.60 | -0.30 | -1.02 | -0.78 | -0.74 | 3.17 | 2.62 | 2.92 | 2.64 | 2.62 | 2.37 | -1.34 | -0.26 | 0.13 | 1.51 | 1.70 | 1.01 | 1.48 | 2.24 | 1.00 | 0.73 | 0.25 | 2.70 |
| FCF Conversion (FCF/Net Income) | -6.51x | 0.01x | 3.95x | -0.00x | 0.04x | 0.13x | 0.17x | -2.64x | -76.65x | -2.60x | 2.60x | 1.25x | 0.77x | 0.31x | -0.82x | -4.12x | 1.85x | 1.64x | 14.76x | 1.85x | 1.82x | 1.65x | 0.61x | 1.25x | 2.87x |
| Interest Paid | 1.87M | 2.42M | 3.01M | 3M | 756K | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Taxes Paid | 11M | 13.03M | 19.12M | 21.33M | 13.42M | 11.8M | 8.57M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Quick answers to the most common questions about buying XPER stock.
Xperi Inc. (XPER) generated $-0.5M in net cash from operating activities in 2025. This reflects the cash generated directly from core business operations.
Xperi Inc. (XPER) reported negative free cash flow of $21.5M in 2025, indicating capital requirements exceeded cash from operations.
Xperi Inc. (XPER) spent $5.4M on capital expenditures in 2025. CapEx represents the cash invested in physical assets like property, plant, and equipment to maintain or grow the business.
In 2025, Xperi Inc. (XPER) spent $1.1M on share repurchases. This shows the company's commitment to returning capital to its equity investors.
Key Metrics
Top Statement Risk
Unsustainable cash flow from core operations
Metrics are mathematically derived from official filings.
Earnings Quality Volatile, Cash Mismatch Persists
Xperi's cash conversion is highly erratic, with an operating cash flow to net income ratio swinging from a negative -0.24 in 2025Q4 to a positive 6.51 in 2026Q2, indicating that reported earnings are a poor proxy for underlying cash generation.
The wide divergence between net income and operating cash flow suggests the presence of significant non-cash items or one-time adjustments affecting reported profitability. For instance, the 2026Q2 quarter shows net income of $17.4M but operating cash flow of $113.1M, a gap that likely reflects large accrual reversals or deferred revenue recognition not tied to immediate cash receipt. This pattern implies investors should be cautious about relying on GAAP earnings as a measure of Xperi's fundamental cash-generating ability.
FCF Recovery Dependent on Working Capital, Not Operations
After ten quarters of mostly negative FCF, 2026Q2 produced a positive $112.1M, but this appears driven entirely by a favorable $21.9M working capital swing rather than sustainable operating performance, according to the reported figures.
Xperi's free cash flow trajectory has been overwhelmingly negative, with the last ten quarters summing to a cumulative deficit. The sudden positive turn in 2026Q2 is an outlier that coincides with a large working capital benefit, not a fundamental shift in operational cash generation. This suggests the underlying business still consumes cash, and the recent positive FCF may not be repeatable without further, potentially unsustainable, working capital releases.
Erratic Working Capital Swings Drive Volatility
Working capital changes are the primary driver of Xperi's volatile operating cash flow, with the $21.9M positive swing in 2026Q2 sharply contrasting with the -$43.4M drain in 2024Q1, creating unpredictable cash flow patterns.
The company's cash flow from operations is heavily influenced by large, unpredictable shifts in working capital, particularly accounts receivable and payables. The pattern shows significant cash outflows for working capital in periods of net losses (e.g., 2024Q1, 2025Q1) and inflows when profitability returns, suggesting aggressive collection or payment timing. This reliance on working capital management for cash flow stability indicates that core operational cash generation remains weak and inconsistent.
Minimal CapEx Fails to Offset Cash Consumption
With capital expenditure consistently below 2.5% of revenue, Xperi's asset-light model does not generate sufficient operating cash flow to cover its needs, as evidenced by cumulative negative free cash flow over the period.
Xperi's capital intensity is very low, with CapEx typically running at 1% or less of quarterly revenue. However, this minimal investment does not translate into positive free cash flow for most periods, suggesting that the business model itself is cash-consumptive before any growth investments. The low CapEx requirement may indicate a mature or declining asset base, but it does not resolve the core issue of insufficient cash generation from operations.
Cumulative Cash Burn Undermines Reported Earnings
Over the ten quarters analyzed, Xperi's cumulative net income is approximately -$56M, while cumulative operating cash flow is roughly -$8M, revealing that even the modest reported losses have been partially offset by non-cash items.
The cumulative gap between net income and operating cash flow is negative, meaning the company has generated more cash than its net losses suggest, but this is primarily due to large non-cash add-backs like stock-based compensation and depreciation. This divergence masks the underlying cash drain from the business. The persistent need to rely on these non-cash adjustments to present a less severe cash position highlights a fundamental disconnect between accounting profit and economic cash flow.
SBC Obscures True Cash Compensation Cost
Stock-based compensation averaging ~$13M per quarter is added back to calculate operating cash flow, effectively masking a significant cash-equivalent expense that directly dilutes shareholders and is not captured in the negative net income figures.
A substantial portion of Xperi's reported operating cash flow is inflated by the non-cash add-back of stock-based compensation, which has averaged roughly $13 million per quarter. While this is a standard non-cash adjustment, it represents a real economic cost to shareholders through dilution and should be considered when evaluating the sustainability of the cash flow. This adjustment makes the operating cash flow appear stronger than the cash actually available to the business for reinvestment or debt service.