indie Semiconductor, Inc. (INDI)

indie Semiconductor Cash Flow Statement

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

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Mar 31, 2026	Dec 31, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021
Net Income	-160.66	-150.71	-144.19	-128.83	-52.79	-118.61
Depreciation & Amortization	45.11	43.59	43.06	34.59	16.76	5.97
Stock-Based Compensation	69.74	67.24	65.11	43.71	41.89	22.91
Other Adjustments	-15.64	-28.27	0.74	8.5	-64.51	43.16
Change in Receivables	4.65	-2.86	2.52	-32.2	-12.16	-4.48
Changes in Inventories	-1.36	9.59	-16.97	-5.79	-4.3	-3.17
Changes in Accounts Payable	13.97	1.16	-7.74	10.99	7.42	-2.48
Changes in Accrued Expenses	-5.71	0.33	-0.14	-0.42	1.89	5.38
Changes in Unearned Revenue	-	-	-	-	-	-0.84
Changes in Other Operating Activities	-16.34	-16.3	-0.69	-8.21	-10.94	-3.66
Operating Cash Flow	-50.26	-57.13	-58.6	-104.39	-76.75	-55.82
Capital Expenditures	-15.13	-14.29	-14.34	-12.75	-7.57	-2.68
Purchases of Intangible Assets	-	-	-1.72	-	-	-1.39
Payments for Business Acquisitions	-17.67	-17.67	-3.2	-94.99	-8.71	-80.26
Investing Cash Flow	-32.8	-31.97	-19.26	-107.74	-16.27	-84.33
Long-Term Debt Issued	172.91	2.41	230.36	1.15	161.51	5.78
Long-Term Debt Repaid	-2.27	-3.98	-7.97	-12.83	-2.16	-17.54
Net Long-Term Debt Issued (Repaid)	170.63	-1.58	222.4	-11.68	159.35	-11.77
Issuance of Common Stock	19.85	19.85	0.05	53.17	59.17	377.73
Repurchase of Common Stock	-	-	-	-	-7.4	-
Net Common Stock Issued (Repurchased)	19.85	19.85	0.05	53.17	51.76	377.73
Other Financing Activities	-154.67	-42.24	-37.88	2.08	-18.45	-25.32
Financing Cash Flow	48.1	-38.94	209.33	43.57	192.66	340.65
Effect of Exchange Rate Changes on Cash and Cash Equivalents	0	-0.77	1.4	-1.64	2.77	0.27
Net Cash Flow	-44.01	-128.81	132.87	-170.2	102.42	200.77
Free Cash Flow	-65.38	-71.42	-72.94	-117.14	-84.31	-58.5
FCF Margin	-29.89%	-32.85%	-33.66%	-52.49%	-76.10%	-120.84%
Free Cash Flow Per Share	-0.32	-0.36	-0.42	-0.81	-0.72	-0.84
Levered Free Cash Flow	39.46	-120.58	92.98	-110.9	119.21	-101.29
Unlevered Free Cash Flow	-130.43	-127.13	-164.65	-112.41	-113.57	-76.06

Updated May 8, 2026. Data Source: Fiscal.ai. Standard template. Financial Sources.

SEC Filings: 10-K · 10-Q