Financhill
Buy
64

IDCC Quote, Financials, Valuation and Earnings

Last price:
$217.09
Seasonality move :
5.28%
Day range:
$209.00 - $218.98
52-week range:
$95.33 - $231.97
Dividend yield:
0.78%
P/E ratio:
18.02x
P/S ratio:
7.42x
P/B ratio:
6.50x
Volume:
388.6K
Avg. volume:
397K
1-year change:
109.09%
Market cap:
$5.6B
Revenue:
$868.5M
EPS (TTM):
$12.04
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 $64.6M $71.4M $79.4M $169.2M
Gross Profit $188.8M $360.8M $386.4M $470.2M $699.3M
Gross Profit Margin 52.6% 84.81% 84.4% 85.55% 80.51%
 
R&D Expenses $84.6M $200.5M $185.2M $195.3M $196.9M
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 $133.6M $261.7M $232.6M $248.6M $259.8M
Operating Income $55.2M $99.1M $153.8M $221.6M $439.5M
 
Net Interest Expenses $35.1M $23.5M $15M -- $5M
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 $44.8M $55.3M $93.7M $214.1M $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 $153.1M $161M $225.6M $357.2M $544.8M
EBIT $72.1M $82.8M $147.1M $279.4M $474.8M
 
Revenue (Reported) $359M $425.4M $457.8M $549.6M $868.5M
Operating Income (Reported) $55.2M $99.1M $153.8M $221.6M $439.5M
Operating Income (Adjusted) $72.1M $82.8M $147.1M $279.4M $474.8M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $90.8M $111.8M $117.1M $105.5M $252.8M
Revenue Growth (YoY) -11.13% 23.16% 4.69% -9.86% 139.58%
 
Cost of Revenues $51M -$69.1M $20.2M $19.9M $20M
Gross Profit $39.8M $180.9M $96.9M $85.7M $232.8M
Gross Profit Margin 43.81% -- 82.77% 81.18% 92.08%
 
R&D Expenses $22.9M $133.5M $45.7M $45.7M $49.1M
Selling, General & Admin $13.7M $14.2M $12.6M $14.6M $21.2M
Other Inc / (Exp) $2.5M $1.5M $2.1M $2.6M -$7.5M
Operating Expenses $36.6M $147.7M $58.3M $60.3M $70.2M
Operating Income $3.1M $33.2M $38.6M $25.3M $162.5M
 
Net Interest Expenses $9.3M $5.5M $525K -- $2M
EBT. Incl. Unusual Items -$3.7M $29.1M $40.2M $32.9M $153M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$769K $9.3M $8.2M -$6.2M $19.9M
Net Income to Company -$2.9M $19.8M $32M $39.1M $133.1M
 
Minority Interest in Earnings $1.5M $2.1M $402K -- --
Net Income to Common Excl Extra Items -$1.4M $21.9M $32.4M $39.1M $133.1M
 
Basic EPS (Cont. Ops) -$0.04 $0.71 $1.09 $1.52 $5.23
Diluted EPS (Cont. Ops) -$0.04 $0.70 $1.08 $1.41 $4.09
Weighted Average Basic Share $30.8M $30.7M $29.7M $25.7M $25.4M
Weighted Average Diluted Share $31.1M $31.2M $30M $27.6M $32.6M
 
EBITDA $26.3M $54.2M $69.7M $59.9M $182.1M
EBIT $6.3M $34.9M $50.2M $40.8M $164.4M
 
Revenue (Reported) $90.8M $111.8M $117.1M $105.5M $252.8M
Operating Income (Reported) $3.1M $33.2M $38.6M $25.3M $162.5M
Operating Income (Adjusted) $6.3M $34.9M $50.2M $40.8M $164.4M
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) -- -- -- -- --
 
Cost of Revenues $170.2M $64.6M $71.4M $79.4M $169.2M
Gross Profit $188.8M $360.8M $386.4M $470.2M $699.3M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $84.6M $200.5M $185.2M $195.3M $196.9M
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 $133.6M $261.7M $232.6M $248.6M $259.8M
Operating Income $55.2M $99.1M $153.8M $221.6M $439.5M
 
Net Interest Expenses $35.1M $23.5M $15M -- $5M
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 $44.8M $55.3M $93.7M $214.1M $358.6M
 
Basic EPS (Cont. Ops) $1.45 $1.79 $3.12 $7.81 $14.14
Diluted EPS (Cont. Ops) $1.44 $1.76 $3.09 $7.50 $12.04
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $153.1M $161M $225.6M $357.2M $544.8M
EBIT $72.1M $82.8M $147.1M $279.4M $474.8M
 
Revenue (Reported) $359M $425.4M $457.8M $549.6M $868.5M
Operating Income (Reported) $55.2M $99.1M $153.8M $221.6M $439.5M
Operating Income (Adjusted) $72.1M $82.8M $147.1M $279.4M $474.8M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $425.4M $457.8M $549.6M $868.5M --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $64.6M $71.4M $79.4M $169.2M --
Gross Profit $360.8M $386.4M $470.2M $699.3M --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $200.5M $185.2M $195.3M $196.9M --
Selling, General & Admin $61.2M $47.4M $53.3M $62.9M --
Other Inc / (Exp) -$18M -$21.2M $11.2M -$5.1M --
Operating Expenses $261.7M $232.6M $248.6M $259.8M --
Operating Income $99.1M $153.8M $221.6M $439.5M --
 
Net Interest Expenses $23.5M $15M $3.2M $5M --
EBT. Incl. Unusual Items $57.6M $117.6M $234.6M $429.4M --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $15.4M $25.5M $23.6M $70.8M --
Net Income to Company $42.2M $92.1M $211.1M $358.6M --
 
Minority Interest in Earnings $13.1M $1.6M $3M -- --
Net Income to Common Excl Extra Items $55.3M $93.7M $214.1M $358.6M --
 
Basic EPS (Cont. Ops) $1.79 $3.12 $7.81 $14.14 --
Diluted EPS (Cont. Ops) $1.76 $3.09 $7.50 $12.04 --
Weighted Average Basic Share $123.1M $120.4M $107.5M $101.3M --
Weighted Average Diluted Share $125M $122M $112.5M $118.9M --
 
EBITDA $161M $225.6M $357.2M $544.8M --
EBIT $82.8M $147.1M $279.4M $474.8M --
 
Revenue (Reported) $425.4M $457.8M $549.6M $868.5M --
Operating Income (Reported) $99.1M $153.8M $221.6M $439.5M --
Operating Income (Adjusted) $82.8M $147.1M $279.4M $474.8M --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $473.5M $706.3M $693.5M $437.1M $527.4M
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 $5.5M $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 $39.1M $31.2M $29.4M $27.3M $33.8M
Long-Term Investments $15.5M $21.3M $19.6M $31.9M $19.9M
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 $368M $422.7M $607.1M $29M $15.4M
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 $926.6M $941.6M $1.2B $1B $958.2M
Total Debt $368M $422.7M $607.1M $607.8M $471.8M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $473.5M $706.3M $693.5M $437.1M $527.4M
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 $5.5M $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 $39.1M $31.2M $29.4M $27.3M $33.8M
Long-Term Investments $15.5M $21.3M $19.6M $31.9M $19.9M
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 $368M $422.7M $607.1M $29M $15.4M
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 -- -- -- -- --
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 $926.6M $941.6M $1.2B $1B $958.2M
Total Debt $368M $422.7M $607.1M $607.8M $471.8M
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 $910K -- -- -- --
Cash From Investing -$310M $179.6M -$314.7M -$85.2M $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 -$132.9M -$74.5M $18.6M -$388.8M -$272.4M
 
Beginning Cash (CF) $757.1M $477.7M $713.2M $703.2M $443M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$279.4M $235.6M -$10.1M -$260.2M $108.6M
Ending Cash (CF) $477.7M $713.2M $703.2M $443M $551.5M
 
Levered Free Cash Flow $121.1M $92.1M $243.3M $169.1M $208.5M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$2.9M $19.8M $32M $39.1M $133.1M
Depreciation & Amoritzation $20M $19.2M $19.4M $19.1M $17.7M
Stock-Based Compensation $2.5M $7.7M $6.9M $8.9M $17.8M
Change in Accounts Receivable $11.4M $110.5M $349.9M -$47.7M $24.1M
Change in Inventories -- -- -- -- --
Cash From Operations $19.3M $71.2M $356.5M -$23.6M $192M
 
Capital Expenditures $8.8M $8.3M $11.6M $13.5M $27.6M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$288.1M $192.2M -$191.5M -$10.9M -$29.9M
 
Dividends Paid (Ex Special Dividend) -$10.8M -$10.7M -$10.4M -$10.3M -$11.4M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- -$2.4M
Repurchase of Common Stock -- -$7M -- -$37M --
Other Financing Activities $5.1M -$4.5M -$443K -$1.5M -$7.6M
Cash From Financing -$5.6M -$20.2M -$10.8M -$48.3M -$21.4M
 
Beginning Cash (CF) $752M $470M $549M $525.7M $410.8M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$274.4M $243.2M $154.2M -$82.8M $140.8M
Ending Cash (CF) $477.7M $713.2M $703.2M $443M $551.5M
 
Levered Free Cash Flow $10.4M $63M $344.9M -$37.1M $164.5M
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 -$310M $179.6M -$314.7M -$85.2M $109.5M
 
Dividends Paid (Ex Special Dividend) -$43.1M -$43.1M -$42.3M -$39.5M -$41.8M
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$94.9M -- -- -- -$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 -$132.9M -$74.5M $18.6M -$388.8M -$272.4M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$279.4M $235.6M -$10.1M -$260.2M $108.6M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $121.1M $92.1M $243.3M $169.1M $208.5M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders $42.2M $92.1M $211.1M $358.6M --
Depreciation & Amoritzation $78.2M $78.6M $77.8M $69.9M --
Stock-Based Compensation $28.7M $22.1M $35.7M $46M --
Change in Accounts Receivable -$15.1M -$22.1M -$64.1M -$71M --
Change in Inventories -- -- -- -- --
Cash From Operations $130.4M $286M $213.7M $271.5M --
 
Capital Expenditures $38.3M $42.8M $44.6M $63M --
Cash Acquisitions -- -- -- -- --
Cash From Investing $179.6M -$314.7M -$85.2M $109.5M --
 
Dividends Paid (Ex Special Dividend) -$43.1M -$42.3M -$39.5M -$41.8M --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- $460M -- -- --
Long-Term Debt Repaid -- -$282.5M -- -$141.4M --
Repurchase of Common Stock -$30M -$74.4M -$339.7M -$66.7M --
Other Financing Activities -$9.4M -$87.1M -$10.9M -$22.5M --
Cash From Financing -$74.5M $18.6M -$388.8M -$272.4M --
 
Beginning Cash (CF) $1.8B $2.9B $2B $1.6B --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $235.6M -$10.1M -$260.2M $108.6M --
Ending Cash (CF) $2B $2.9B $1.7B $1.7B --
 
Levered Free Cash Flow $92.1M $243.3M $169.1M $208.5M --

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

GET BETTER TRADE IDEAS

Popular

Is Reddit a Buy on the Dip?
Is Reddit a Buy on the Dip?

Reddit (NYSE:RDDT) share price has been on the proverbial ropes…

Qualcomm Stock: 5G Leader at a Bargain Price?
Qualcomm Stock: 5G Leader at a Bargain Price?

Chip giant QUALCOMM Incorporated (NASDAQ:QCOM) was the ultimate chip company…

What Is Buffett Buying and Selling Now?
What Is Buffett Buying and Selling Now?

In Q4 of last year, Warren Buffett made a few…

Stock Ideas

Buy
52
Is AAPL Stock a Buy?

Market Cap: $3.2T
P/E Ratio: 35x

Buy
56
Is NVDA Stock a Buy?

Market Cap: $3T
P/E Ratio: 41x

Buy
51
Is MSFT Stock a Buy?

Market Cap: $2.9T
P/E Ratio: 33x

Alerts

Buy
59
GRRR alert for Mar 15

Gorilla Technology Group [GRRR] is up 29.72% over the past day.

Sell
49
SMTC alert for Mar 15

Semtech [SMTC] is up 21.28% over the past day.

Buy
62
PLPC alert for Mar 15

Preformed Line Products [PLPC] is up 17.38% over the past day.

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

Show me the best stock