indie Semiconductor, Inc. (INDI)
NASDAQ: INDI · Real-Time Price · USD
3.505
-0.185 (-5.01%)
Jun 26, 2026, 3:06 PM EDT - Market open
indie Semiconductor Income Statement
Financials in millions USD. Fiscal year is January - December.
Millions USD. Fiscal year is Jan - Dec.
Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
Period Ending | Mar '26 Mar 31, 2026 | Dec '25 Dec 31, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 |
| 218.77 | 217.39 | 216.68 | 223.17 | 110.8 | 48.41 | |
Revenue Growth (YoY) | 0.17% | 0.33% | -2.91% | 101.42% | 128.86% | 114.12% |
Cost of Revenue | 133.61 | 130.76 | 126.37 | 133.61 | 60.49 | 28.7 |
Gross Profit | 85.16 | 86.63 | 90.31 | 89.56 | 50.31 | 19.71 |
Selling, General & Admin | 79.74 | 77.69 | 80.95 | 70.48 | 48.24 | 36.38 |
Research & Development | 150.51 | 154.09 | 175.11 | 154.51 | 121.2 | 58.12 |
Other Operating Expenses | 9.07 | 9.07 | 4.33 | - | - | - |
Total Operating Expenses | 239.31 | 240.85 | 260.39 | 224.99 | 169.43 | 94.5 |
Operating Income | -154.15 | -154.22 | -170.08 | -135.42 | -119.13 | -74.79 |
Interest Income | 5.9 | 7.29 | 4.59 | 7.8 | 2.57 | 0.05 |
Interest Expense | -17.47 | -17.64 | -9.26 | -8.65 | -1.69 | -1.24 |
Other Non-Operating Income (Expense) | 0.69 | 10.84 | 28.64 | 2.91 | 64.43 | -42.95 |
Total Non-Operating Income (Expense) | -9.9 | 0.49 | 23.97 | 2.06 | 65.31 | -44.14 |
Pretax Income | -164.05 | -153.73 | -146.11 | -133.37 | -53.82 | -118.93 |
Provision for Income Taxes | -3.39 | -3.01 | -1.92 | -4.53 | -1.04 | -0.33 |
Net Income | -160.66 | -150.71 | -144.19 | -128.83 | -52.79 | -118.61 |
Minority Interest in Earnings | 8.95 | 7.65 | 11.58 | 11.21 | 9.39 | 30.56 |
Net Income to Common | -151.71 | -143.07 | -132.6 | -117.63 | -43.4 | -88.04 |
Shares Outstanding (Basic) | 201 | 197 | 175 | 145 | 117 | 70 |
Shares Outstanding (Diluted) | 201 | 197 | 175 | 145 | 117 | 70 |
Shares Change (YoY) | 10.73% | 12.69% | 20.55% | 23.78% | 67.86% | -93.65% |
EPS (Basic) | -0.76 | -0.73 | -0.76 | -0.81 | -0.37 | -1.26 |
EPS (Diluted) | -0.76 | -0.73 | -0.76 | -0.81 | -0.37 | -1.26 |
Free Cash Flow | -65.38 | -71.42 | -72.94 | -117.14 | -84.31 | -58.5 |
Free Cash Flow Per Share | -0.32 | -0.36 | -0.42 | -0.81 | -0.72 | -0.84 |
Gross Margin | 38.93% | 39.85% | 41.68% | 40.13% | 45.40% | 40.71% |
Operating Margin | -70.46% | -70.94% | -78.49% | -60.68% | -107.52% | -154.49% |
Profit Margin | -73.44% | -69.33% | -66.54% | -57.73% | -47.64% | -244.99% |
FCF Margin | -29.89% | -32.85% | -33.66% | -52.49% | -76.10% | -120.84% |
EBITDA | -109.04 | -110.63 | -127.02 | -100.84 | -102.37 | -68.83 |
EBITDA Margin | -49.84% | -50.89% | -58.62% | -45.18% | -92.39% | -142.17% |
EBIT | -154.15 | -154.22 | -170.08 | -135.42 | -119.13 | -74.79 |
EBIT Margin | -70.46% | -70.94% | -78.49% | -60.68% | -107.52% | -154.49% |
Effective Tax Rate | 2.07% | 1.96% | 1.32% | 3.40% | 1.92% | 0.27% |