indie Semiconductor Income Statement

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

Millions USD. Fiscal year is Jan - Dec.

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Jun '25 Jun 30, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021	Dec '20 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%	-
Cost of Revenue	128.26	126.37	133.61	60.49	28.7	13.04
Gross Profit	89.42	90.31	89.56	50.31	19.71	9.57
Selling, General & Admin	78.9	80.95	70.48	48.24	36.38	6.8
Research & Development	164.81	175.11	154.51	121.2	58.12	22.01
Other Operating Expenses	-	4.33	-	-	-	-
Total Operating Expenses	243.71	260.39	224.99	169.43	94.5	28.81
Operating Income	-165.73	-170.08	-135.42	-119.13	-74.79	-19.24
Interest Income	6.7	4.59	7.8	2.57	0.05	0.03
Interest Expense	-14.06	-9.26	-8.65	-1.69	-1.24	-2.19
Other Non-Operating Income (Expense)	-	28.64	2.91	64.43	-42.95	-76.93
Total Non-Operating Income (Expense)	-7.37	23.97	2.06	65.31	-44.14	-79.09
Pretax Income	-168.03	-146.11	-133.37	-53.82	-118.93	-98.34
Provision for Income Taxes	-0.28	-1.92	-4.53	-1.04	-0.33	0.03
Net Income	-155.85	-132.6	-117.63	-43.4	-88.04	-97.5
Minority Interest in Earnings	-11.91	-11.58	-11.21	-9.39	-30.56	-0.87
Net Income to Common	-155.85	-132.6	-117.63	-43.4	-88.04	-97.5
Shares Outstanding (Basic)	188	175	147	119	78	31
Shares Outstanding (Diluted)	188	175	147	119	78	31
Shares Change (YoY)	15.84%	19.05%	23.70%	52.29%	149.34%	-
EPS (Basic)	-0.84	-0.76	-0.81	-0.37	-1.26	-3.12
EPS (Diluted)	-0.84	-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	-0.80	-0.71	-0.75	-0.70
Gross Margin	41.08%	41.68%	40.13%	45.40%	40.71%	42.32%
Operating Margin	-76.13%	-78.49%	-60.68%	-107.52%	-154.49%	-85.10%
Profit Margin	-77.06%	-66.54%	-57.73%	-47.64%	-245.00%	-435.05%
FCF Margin	-38.08%	-33.66%	-52.49%	-76.10%	-120.84%	-96.66%
EBITDA	-121.73	-126.12	-91.01	-102.37	-68.83	-16.59
EBITDA Margin	-55.92%	-58.20%	-40.78%	-92.39%	-142.17%	-73.37%
EBIT	-165.73	-170.08	-135.42	-119.13	-74.79	-19.24
EBIT Margin	-76.13%	-78.49%	-60.68%	-107.52%	-154.49%	-85.10%
Effective Tax Rate	0.17%	1.32%	3.40%	1.92%	0.27%	-0.03%

Updated Jun 30, 2025. Data Source: Fiscal.ai. Standard template. Financial Sources.

SEC Filings: 10-K · 10-Q