Financhill
Buy
69

IDCC Quote, Financials, Valuation and Earnings

Last price:
$355.31
Seasonality move :
19.48%
Day range:
$349.43 - $355.85
52-week range:
$169.58 - $412.60
Dividend yield:
0.66%
P/E ratio:
23.96x
P/S ratio:
12.88x
P/B ratio:
8.31x
Volume:
205.3K
Avg. volume:
341K
1-year change:
83.93%
Market cap:
$9.1B
Revenue:
$868.5M
EPS (TTM):
$14.83
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $359M $425.4M $457.8M $549.6M $868.5M
Revenue Growth (YoY) 12.56% 18.5% 7.61% 20.05% 58.03%
 
Cost of Revenues $170.2M $175.7M $256.6M $152.5M $235.3M
Gross Profit $188.8M $249.7M $201.2M $397.1M $633.2M
Gross Profit Margin 52.6% 58.69% 43.94% 72.25% 72.9%
 
R&D Expenses $84.6M $89.4M -- $119.7M $130.8M
Selling, General & Admin $49M $61.2M $47.4M $53.3M $62.9M
Other Inc / (Exp) $11.3M -$18M -$21.2M $11.2M -$5.1M
Operating Expenses $131.3M $150.6M $47.4M $173M $193.7M
Operating Income $57.5M $99.1M $153.8M $224.1M $439.5M
 
Net Interest Expenses $40.8M $25.2M $29.5M $44.8M $45.4M
EBT. Incl. Unusual Items $31.3M $57.6M $117.6M $234.6M $429.4M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$6.6M $15.4M $25.5M $23.6M $70.8M
Net Income to Company $37.9M $42.2M $92.1M $211.1M $358.6M
 
Minority Interest in Earnings -$6.9M -$13.1M -$1.6M -$3M --
Net Income to Common Excl Extra Items $37.9M $42.2M $92.1M $211.1M $358.6M
 
Basic EPS (Cont. Ops) $1.46 $1.80 $3.11 $7.97 $14.16
Diluted EPS (Cont. Ops) $1.44 $1.77 $3.07 $7.62 $12.07
Weighted Average Basic Share $30.8M $30.8M $30.1M $26.9M $25.3M
Weighted Average Diluted Share $31.1M $31.3M $30.5M $28.1M $29.7M
 
EBITDA $137.7M $176.2M $232.1M $301.3M $509M
EBIT $57.5M $99.1M $153.8M $224.1M $439.5M
 
Revenue (Reported) $359M $425.4M $457.8M $549.6M $868.5M
Operating Income (Reported) $57.5M $99.1M $153.8M $224.1M $439.5M
Operating Income (Adjusted) $57.5M $99.1M $153.8M $224.1M $439.5M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $143.5M $114.8M $140.1M $128.7M $164.7M
Revenue Growth (YoY) 64.01% -20.02% 22.08% -8.16% 27.98%
 
Cost of Revenues $56.2M $46.7M $21.5M $27.5M $29.6M
Gross Profit $87.3M $68M $118.6M $101.2M $135.1M
Gross Profit Margin 60.87% 59.29% 84.64% 78.66% 82.02%
 
R&D Expenses $22.5M $21.8M $50.3M $48.3M $53.1M
Selling, General & Admin $21M $14.4M $14.7M $13.5M $16.1M
Other Inc / (Exp) -$9M -$3.5M $3M $3.4M --
Operating Expenses $43.5M $36.2M $64.9M $61.9M $59.3M
Operating Income $43.8M $31.8M $53.7M $39.3M $75.8M
 
Net Interest Expenses $5.8M $7.7M $12.7M $10.7M $10M
EBT. Incl. Unusual Items $29.5M $25.1M $55.7M $41.2M $76M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $4.3M $3.3M $8.5M $7M $8.5M
Net Income to Company $25.2M $21.8M $47.2M $34.2M $67.5M
 
Minority Interest in Earnings -$1M -$455K -$787K -- --
Net Income to Common Excl Extra Items $25.2M $21.8M $47.2M $34.2M $67.5M
 
Basic EPS (Cont. Ops) $0.85 $0.75 $1.82 $1.36 $2.62
Diluted EPS (Cont. Ops) $0.83 $0.74 $1.72 $1.14 $1.93
Weighted Average Basic Share $30.7M $29.7M $26.3M $25.1M $25.8M
Weighted Average Diluted Share $31.4M $29.9M $27.8M $30M $34.9M
 
EBITDA $63.2M $50.6M $73.2M $56.9M $95.6M
EBIT $43.8M $31.8M $53.7M $39.3M $75.8M
 
Revenue (Reported) $143.5M $114.8M $140.1M $128.7M $164.7M
Operating Income (Reported) $43.8M $31.8M $53.7M $39.3M $75.8M
Operating Income (Adjusted) $43.8M $31.8M $53.7M $39.3M $75.8M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $404.4M $452.6M $561.1M $721.2M $928.6M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $184.7M $176.3M $191.7M $169.1M $100.3M
Gross Profit $219.7M $276.3M $369.4M $552.2M $828.3M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $89.9M $78.9M -- $193.6M $203.2M
Selling, General & Admin $60.7M $49M $51.2M $56.3M $68.4M
Other Inc / (Exp) -$16.9M -$21.9M $10.7M $5M --
Operating Expenses $150.1M $127.9M $191M $249.8M $252.7M
Operating Income $69.5M $148.4M $178.4M $302.3M $575.6M
 
Net Interest Expenses $29.3M $25.2M $47M $42M $40.8M
EBT. Incl. Unusual Items $24.8M $106.5M $241.9M $309.3M $572.3M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $5.3M $26.6M $37.9M $44.7M $75.5M
Net Income to Company $19.5M $79.9M $204M $264.6M $496.8M
 
Minority Interest in Earnings -$12.6M -$3.3M -$3.4M -- --
Net Income to Common Excl Extra Items $19.5M $79.9M $204M $264.6M $496.8M
 
Basic EPS (Cont. Ops) $1.04 $2.74 $7.39 $10.43 $19.31
Diluted EPS (Cont. Ops) $1.02 $2.71 $7.17 $9.36 $14.83
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $148.5M $225.7M $256.2M $373.6M $650.8M
EBIT $69.5M $148.4M $178.4M $302.3M $575.6M
 
Revenue (Reported) $404.4M $452.6M $561.1M $721.2M $928.6M
Operating Income (Reported) $69.5M $148.4M $178.4M $302.3M $575.6M
Operating Income (Adjusted) $69.5M $148.4M $178.4M $302.3M $575.6M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $313.6M $340.7M $444.1M $615.7M $675.8M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $133.7M $134.2M $69.4M $149.2M $80.3M
Gross Profit $179.9M $206.5M $374.7M $466.5M $595.5M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $67M $56.5M $149.6M $147.9M $154.2M
Selling, General & Admin $47M $34.8M $38.7M $41.7M $47.2M
Other Inc / (Exp) -$19.4M -$23.3M $8.6M $2.4M $7.3M
Operating Expenses $114M $91.3M $178.4M $189.5M $182.4M
Operating Income $65.9M $115.2M $196.3M $277M $413.1M
 
Net Interest Expenses $19.4M $19.4M $36.9M $34.1M $29.4M
EBT. Incl. Unusual Items $28.4M $77.4M $201.7M $276.4M $419.2M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $6M $17.3M $29.7M $50.9M $55.6M
Net Income to Company $22.4M $60.1M $172M $225.5M $363.7M
 
Minority Interest in Earnings -$11M -$1.2M -$3M -- --
Net Income to Common Excl Extra Items $22.4M $60.1M $172M $225.5M $363.7M
 
Basic EPS (Cont. Ops) $1.09 $2.03 $6.30 $8.91 $14.07
Diluted EPS (Cont. Ops) $1.07 $2.00 $6.10 $7.95 $10.74
Weighted Average Basic Share $92.4M $90.8M $81.8M $75.9M $77.5M
Weighted Average Diluted Share $93.8M $91.9M $84.8M $86.3M $102.2M
 
EBITDA $124.9M $174.4M $255M $329.2M $470.5M
EBIT $65.9M $115.2M $196.3M $277M $413.1M
 
Revenue (Reported) $313.6M $340.7M $444.1M $615.7M $675.8M
Operating Income (Reported) $65.9M $115.2M $196.3M $277M $413.1M
Operating Income (Adjusted) $65.9M $115.2M $196.3M $277M $413.1M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $929.8M $941.6M $1.2B $1B $982.4M
Short Term Investments $453.2M $235.3M $508.3M $569.3M $430.8M
Accounts Receivable, Net $16M $31.1M $53.2M $117.3M $188.3M
Inventory -- -- -- -- --
Prepaid Expenses $10.9M $11.3M $9M $9.4M $39M
Other Current Assets $3.7M $5.1M $2.9M $8.9M $4.5M
Total Current Assets $1B $1.1B $1.3B $1.2B $1.2B
 
Property Plant And Equipment $39.9M $31.2M $29.4M $27.3M $33.8M
Long-Term Investments $10M $60.7M $49M $31.9M $108.5M
Goodwill $22.4M $22.4M $22.4M $22.4M $22.4M
Other Intangibles $418.3M $363.6M $354M $313M $308.6M
Other Long-Term Assets $13.7M $10.9M $6.3M $2.9M $3.3M
Total Assets $1.6B $1.6B $1.9B $1.8B $1.8B
 
Accounts Payable $11M $7.2M $10M $7.8M $12.2M
Accrued Expenses $21.6M $29.4M $23.5M $21.9M $25.1M
Current Portion Of Long-Term Debt -- -- -- $578.8M $456.3M
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $295.8M $371.6M $271.3M $881.1M $725.8M
 
Long-Term Debt $391M $440.5M $627M $46.4M $31.2M
Capital Leases -- -- -- -- --
Total Liabilities $819.7M $875.2M $1.2B $1.2B $978.3M
 
Common Stock $714K $717K $719K $694K $705K
Other Common Equity Adj -$184K -$571K -$916K -$647K -$458K
Common Equity $773.4M $745.2M $724.9M $581.5M $857.2M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $23.2M $7.7M $5.6M -- --
Total Equity $796.6M $752.9M $730.5M $581.5M $857.2M
 
Total Liabilities and Equity $1.6B $1.6B $1.9B $1.8B $1.8B
Cash and Short Terms $929.8M $941.6M $1.2B $1B $982.4M
Total Debt $394.2M $440.5M $627M $625.2M $487.5M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $902.1M $871.7M $1.1B $822.9M $1.3B
Short Term Investments $433.2M $323.8M $565.4M $412.1M --
Accounts Receivable, Net $141.7M $403M $69.6M $212.4M $160.6M
Inventory -- -- -- -- --
Prepaid Expenses $8.5M $6.7M $11.5M $35M $18.9M
Other Current Assets $12.7M $2.9M $9.6M $17.5M --
Total Current Assets $1.1B $1.4B $1.3B $1.2B $1.5B
 
Property Plant And Equipment $33.1M $30.5M $27.5M $26.7M $39.2M
Long-Term Investments $54.5M $48.6M $96M $108M $124.2M
Goodwill $22.4M $22.4M $22.4M $22.4M --
Other Intangibles $371.9M $363.6M $328.1M $299.6M --
Other Long-Term Assets $11.1M $11.9M $2.8M $4.2M --
Total Assets $1.7B $1.9B $1.8B $1.7B $2.1B
 
Accounts Payable $9.6M $7.4M $10.5M $8M $9.1M
Accrued Expenses $38.5M $27.1M $101.2M $42.3M --
Current Portion Of Long-Term Debt -- -- -- $454.3M --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $418M $290.5M $445.4M $711.8M $785.1M
 
Long-Term Debt $421.4M $605.9M $485.5M $35.1M $31.5M
Capital Leases -- -- -- -- --
Total Liabilities $965.3M $1.2B $1.2B $1B $1B
 
Common Stock $716K $719K $694K $701K $709K
Other Common Equity Adj -$390K -$1.2M -$2.1M $134K --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $11M $6M $4.4M -- --
Total Equity $735.3M $701.8M $587.8M $722.5M $1.1B
 
Total Liabilities and Equity $1.7B $1.9B $1.8B $1.7B $2.1B
Cash and Short Terms $902.1M $871.7M $1.1B $822.9M $1.3B
Total Debt $421.4M $605.9M $611.3M $489.4M $487.7M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $37.9M $42.2M $92.1M $211.1M $358.6M
Depreciation & Amoritzation $81M $78.2M $78.6M $77.8M $69.9M
Stock-Based Compensation $10.4M $28.7M $22.1M $35.7M $46M
Change in Accounts Receivable $11.4M -$15.1M -$22.1M -$64.1M -$71M
Change in Inventories -- -- -- -- --
Cash From Operations $163.5M $130.4M $286M $213.7M $271.5M
 
Capital Expenditures $42.4M $38.3M $42.8M $44.6M $63M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$304.7M $179.7M -$313.2M -$83.4M $109.5M
 
Dividends Paid (Ex Special Dividend) $43.1M $43.1M $42.3M $39.5M $41.8M
Special Dividend Paid
Long-Term Debt Issued -- -- $460M -- --
Long-Term Debt Repaid -$94.9M -- -$282.5M -- -$141.4M
Repurchase of Common Stock $349K $30M $74.4M $339.7M $66.7M
Other Financing Activities $3.6M -$9.4M -$87.1M -$10.9M -$22.5M
Cash From Financing -$138.2M -$74.6M $17.1M -$390.5M -$272.4M
 
Beginning Cash (CF) $476.6M $706.3M $703.2M $443M $551.5M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$279.4M $235.6M -$10.1M -$260.2M $108.6M
Ending Cash (CF) $197.1M $941.8M $693.1M $182.8M $660.1M
 
Levered Free Cash Flow $121.1M $92.1M $243.3M $169.1M $208.5M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $25.2M $21.8M $47.2M $34.2M $67.5M
Depreciation & Amoritzation $19.4M $18.7M $19.5M $17.5M $19.8M
Stock-Based Compensation $15.1M $5.8M $10.3M $9.1M $9.3M
Change in Accounts Receivable -$129.7M -$354.2M $167.2M $11.2M $228.1M
Change in Inventories -- -- -- -- --
Cash From Operations $96.3M -$18.7M $310.6M $77.6M $395.9M
 
Capital Expenditures $8.9M $9.1M $9.6M $12.8M $15.1M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$17M -$264.4M -$6.8M $41.9M -$14.7M
 
Dividends Paid (Ex Special Dividend) $10.8M $10.4M $9.3M $10.1M $15.5M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock $11.9M -- $56.9M $3.1M $35.3M
Other Financing Activities -$74K -$1.2M -$2.9M -$4.6M --
Cash From Financing -$21.2M -$13.1M -$69M -$17.7M -$61.4M
 
Beginning Cash (CF) $468.9M $547.9M $525.7M $410.8M $848.6M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $58M -$296.2M $234.8M $101.8M $319.8M
Ending Cash (CF) $526.9M $251.7M $760.6M $512.6M $1.2B
 
Levered Free Cash Flow $87.4M -$27.8M $301M $64.8M $380.9M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $19.5M $79.9M $204M $264.6M $496.8M
Depreciation & Amoritzation $79M $78.4M $78.1M $71.3M $75.2M
Stock-Based Compensation $23.6M $22.9M $33.8M $37M $48.5M
Change in Accounts Receivable -$114.3M -$261.4M $333.5M -$142.8M $51.8M
Change in Inventories -- -- -- -- --
Cash From Operations $78.4M $760K $593.8M $55.9M $673.1M
 
Capital Expenditures $38.8M $39.4M $42.8M $48.9M $82.8M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$295.3M $70.6M -$264.1M $128.5M -$66.8M
 
Dividends Paid (Ex Special Dividend) $43.1M $42.7M $39.5M $40.8M $54M
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -$139.1M --
Repurchase of Common Stock $23M $81.4M $302.7M $103.7M $66.7M
Other Financing Activities $261K -$91.1M -$9.8M -$16.3M --
Cash From Financing -$65.2M $7.6M -$353M -$299.3M -$168.4M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$282.1M $79M -$23.3M -$114.9M $437.9M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $39.6M -$38.6M $551.1M $7M $590.3M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $22.4M $60.1M $172M $225.5M $363.7M
Depreciation & Amoritzation $59M $59.1M $58.7M $52.2M $57.5M
Stock-Based Compensation $21M $15.2M $26.9M $28.1M $30.6M
Change in Accounts Receivable -$125.6M -$371.9M -$16.4M -$95.1M $27.7M
Change in Inventories -- -- -- -- --
Cash From Operations $59.2M -$70.5M $237.3M $79.5M $481.1M
 
Capital Expenditures $30M $31.1M $31.2M $35.4M $55.3M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$12.5M -$121.7M -$72.5M $139.4M -$36.9M
 
Dividends Paid (Ex Special Dividend) $32.3M $31.9M $29.1M $30.4M $42.6M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- $460M -- -- --
Long-Term Debt Repaid -- -$282.5M -- -$139.1M -$1.3M
Repurchase of Common Stock $23M $74.4M $302.7M $66.7M $66.7M
Other Financing Activities -$4.9M -$86.6M -$9.3M -$14.8M -$33.1M
Cash From Financing -$54.3M $27.9M -$342.2M -$251M -$147M
 
Beginning Cash (CF) $1.3B $2.2B $1.3B $1.2B $1.9B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$7.7M -$164.2M -$177.4M -$32.2M $297.1M
Ending Cash (CF) $1.3B $2B $1.1B $1.1B $2.2B
 
Levered Free Cash Flow $29.1M -$101.6M $206.2M $44.1M $425.8M

SEE THE 1% OF STOCKS YOU NEED TO OWN FOR MASSIVE RETURNS

GET BETTER TRADE IDEAS

Popular

Will Robinhood Win AI Investing?
Will Robinhood Win AI Investing?

Recently, online brokerage Robinhood (NASDAQ:HOOD) has been focused on introducing…

Is Amazon an AI Stock?
Is Amazon an AI Stock?

With the market starting to look skittish on pure-play AI…

Google Vs NVIDIA Stock: Which Is Best?
Google Vs NVIDIA Stock: Which Is Best?

Alphabet (NASDAQ:GOOGL) and NVIDIA (NASDAQ:NVIDIA) are two of the market’s…

Stock Ideas

Buy
52
Is NVDA Stock a Buy?

Market Cap: $4.4T
P/E Ratio: 62x

Buy
56
Is AAPL Stock a Buy?

Market Cap: $4.1T
P/E Ratio: 37x

Buy
81
Is GOOG Stock a Buy?

Market Cap: $3.9T
P/E Ratio: 40x

Alerts

Buy
56
SMX alert for Dec 6

SMX (Security Matters) Plc [SMX] is up 134.09% over the past day.

Buy
62
PRAX alert for Dec 6

Praxis Precision Medicines, Inc. [PRAX] is up 30.47% over the past day.

Sell
13
PSN alert for Dec 6

Parsons Corp. [PSN] is down 21.1% over the past day.

THE #1 STOCK ANALYSIS TOOL
TO MAKE SMARTER BUY AND SELL DECISIONS

Show me the best stock