indie Semiconductor, Inc. (INDI)

indie Semiconductor Income Statement

Financials in millions USD. Fiscal year is January - December.

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Jun 30, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021	Dec 31, 2020
Revenue	217.69	216.68	223.17	110.8	48.41	22.61
Revenue Growth (YoY)	-7.49%	-2.91%	101.42%	128.86%	114.12%	-0.45%
Cost of Revenue	292.17	300.58	278.29	181.69	86.82	33.67
Gross Profit	-74.49	-83.9	-55.12	-70.89	-38.41	-11.06
Selling, General & Admin	78.51	80.56	66.67	48.24	36.38	8.18
Operating Expenses	78.51	80.56	66.67	48.24	36.38	8.18
Operating Income	-153	-164.46	-121.79	-119.13	-74.79	-19.24
Interest Expense	-14.06	-9.26	-8.65	-1.69	-1.24	-2.19
Interest & Investment Income	6.7	4.59	7.8	2.57	0.05	0.03
Currency Exchange Gain (Loss)	0.95	-1.65	-0.85	-	-	-
Other Non Operating Income (Expenses)	0.24	1.25	6.74	54.96	-4.42	-76.71
EBT Excluding Unusual Items	-159.17	-169.53	-116.74	-63.29	-80.4	-98.12
Merger & Restructuring Charges	-12.72	-5.62	-13.64	-	-	-
Other Unusual Items	3.87	29.04	-2.99	9.47	-38.53	-0.22
Pretax Income	-168.03	-146.11	-133.37	-53.82	-118.93	-98.34
Income Tax Expense	-0.28	-1.92	-4.53	-1.04	-0.33	0.03
Earnings From Continuing Operations	-167.75	-144.19	-128.83	-52.79	-118.61	-98.36
Minority Interest in Earnings	11.91	11.58	11.21	9.39	30.56	0.87
Net Income	-155.85	-132.6	-117.63	-43.4	-88.04	-97.5
Net Income to Common	-155.85	-132.6	-117.63	-43.4	-88.04	-97.5
Shares Outstanding (Basic)	188	175	145	119	70	31
Shares Outstanding (Diluted)	188	175	145	119	70	31
Shares Change (YoY)	17.11%	20.55%	22.36%	69.49%	124.08%	2739.31%
EPS (Basic)	-0.83	-0.76	-0.81	-0.37	-1.26	-3.12
EPS (Diluted)	-0.83	-0.76	-0.81	-0.37	-1.26	-3.12
Free Cash Flow	-82.88	-72.94	-117.14	-84.31	-58.5	-21.86
Free Cash Flow Per Share	-0.44	-0.42	-0.81	-0.71	-0.84	-0.70
Gross Margin	-34.22%	-38.72%	-24.70%	-63.98%	-79.34%	-48.93%
Operating Margin	-70.29%	-75.90%	-54.57%	-107.52%	-154.49%	-85.10%
Profit Margin	-71.59%	-61.20%	-52.71%	-39.17%	-181.86%	-431.22%
Free Cash Flow Margin	-38.07%	-33.66%	-52.49%	-76.10%	-120.84%	-96.66%
EBITDA	-112.21	-124.69	-89.94	-104.32	-68.83	-16.59
EBITDA Margin	-51.55%	-57.54%	-40.30%	-94.15%	-142.17%	-73.37%
D&A For EBITDA	40.79	39.78	31.85	14.81	5.97	2.65
EBIT	-153	-164.46	-121.79	-119.13	-74.79	-19.24
EBIT Margin	-70.28%	-75.90%	-54.57%	-107.52%	-154.49%	-85.10%
Revenue as Reported	217.69	216.68	223.17	110.8	48.41	22.61

Updated Jun 30, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.

SEC Filings: 10-K · 10-Q