INDI
indie Semiconductor Inc.
$5.08
+$0.27(+5.51%)
60
Overall
60
Value
80
Tech
42
Quality
Market Cap
$970.51M
Volume
6.75M
52W Range
$2.32 - $6.05
Target Price
$6.11
Order:
Income Statement
| Metric | Trend | Chart | 2021 Dec | 2022 Dec | 2023 Dec | 2024 Dec | 2025 Dec |
|---|---|---|---|---|---|---|---|
| REVENUE | |||||||
| Total Revenue | $48.4M | $110.8M | $223.2M | $216.7M | $217.4M | ||
| Total Revenue | $48.4M | $110.8M | $223.2M | $216.7M | $217.4M | ||
| COST OF GOODS SOLD | |||||||
| Cost of Revenue | $28.7M | $60.5M | $133.6M | $126.4M | $130.8M | ||
| GROSS PROFIT | |||||||
| Gross Profit | $19.7M | $50.3M | $89.6M | $90.3M | $86.6M | ||
| OPERATING EXPENSES | |||||||
| Operating Expenses | $94.5M | $169.4M | $225.0M | $256.1M | $231.8M | ||
| Research & Development | $58.1M | $121.2M | $154.5M | $175.1M | $154.1M | ||
| Research Expense | $58.1M | $121.2M | $154.5M | $175.1M | $154.1M | ||
| Selling, General & Administrative | $36.4M | $48.2M | $70.5M | $80.9M | $77.7M | ||
| General & Administrative Expenses | $36.4M | $48.2M | $70.5M | $80.9M | $77.7M | ||
| Depreciation & Amortization | $1.2M | $3.2M | $5.4M | $6.5M | -- | ||
| Depreciation & Amortization | $1.2M | -- | -- | -- | -- | ||
| Amortization | $113.8M | $136.9M | $296.1M | $267.5M | -- | ||
| Other Operating Expenses | $2.8M | -- | -- | -- | -- | ||
| OPERATING INCOME | |||||||
| Operating income | $-74.8M | $-119.1M | $-135.4M | $-170.1M | $-154.2M | ||
| EBITDA | $-112.8M | $-35.4M | $-89.1M | $-92.6M | $-89.8M | ||
| NON-OPERATING ITEMS | |||||||
| Interest Expense (Non-Operating) | $1.2M | $1.3M | $8.7M | $9.3M | $17.6M | ||
| Intinc | $49.0K | $2.6M | $7.8M | $4.6M | $7.3M | ||
| Net Non-Operating Interest Income/Expense | $-1.2M | $875.0K | $-849.0K | $-4.7M | $-10.3M | ||
| Gain on Sale of Securities | $-38.8M | -- | -- | -- | -- | ||
| Other Income/Expense | $43.0M | $64.4M | $-2.9M | $-28.6M | $-10.8M | ||
| Other Special Charges | $-42.9M | $55.0M | $5.9M | $-400.0K | $3.9M | ||
| SPECIAL ITEMS | |||||||
| Restructring And Mn A Income | -- | -- | -- | $4.3M | $9.1M | ||
| Special Income Charges | -- | -- | -- | $-4.3M | $-9.1M | ||
| PRE-TAX INCOME | |||||||
| EBIT | $-118.9M | $-52.5M | $-124.7M | $-136.9M | $-136.1M | ||
| Pre-Tax Income | $-118.9M | $-53.8M | $-133.4M | $-146.1M | $-153.7M | ||
| INCOME TAX | |||||||
| Tax Provision | $-327.0K | $-1.0M | $-4.5M | $-1.9M | $-3.0M | ||
| NET INCOME | |||||||
| Net Income | $-88.0M | $-43.4M | $-117.6M | $-132.6M | $-143.1M | ||
| Net Income (Continuing Operations) | $-88.0M | $-52.8M | $-128.8M | $-144.2M | $-150.7M | ||
| Net Income (Discontinued Operations) | $-88.0M | $-43.4M | $-117.6M | $-132.6M | $-143.1M | ||
| Net Income (Common Stockholders) | $-88.0M | $-43.4M | $-117.6M | $-132.6M | $-143.1M | ||
| TOTALS | |||||||
| Total Expenses | $123.2M | $229.9M | $358.6M | $382.4M | $362.5M | ||
| SHARE & EPS DATA | |||||||
| Average Shares Outstanding | $70.0M | $118.7M | $145.2M | $175.0M | $197.2M | ||
| Average Shares Outstanding (Diluted) | $70.0M | $118.7M | $145.2M | $175.0M | $197.2M | ||
| Shares Outstanding | $141.4M | $160.2M | $183.2M | $208.5M | $223.7M | ||
| Basic EPS | $-1.26 | $-0.37 | $-0.81 | $-0.76 | $-0.73 | ||
| Basic EPS (Continuing Operations) | $-1.26 | $-0.37 | $-0.81 | $-0.76 | $-0.73 | ||
| Diluted EPS | $-1.26 | $-0.37 | $-0.81 | $-0.76 | $-0.73 | ||
| Diluted EPS (Continuing Operations) | $-1.26 | $-0.37 | $-0.81 | $-0.76 | $-0.73 | ||
| OTHER METRICS | |||||||
| Accrued Preferred Stock Dividends | $88.0M | $43.4M | $117.6M | $132.6M | $143.1M | ||
| Interest Expense Operating | $-1.2M | -- | -- | -- | -- | ||
| Minority Interests | $30.6M | $9.4M | $11.2M | $11.6M | $7.6M | ||
| Other Gand A | $36.4M | $48.2M | $70.5M | $80.9M | $77.7M | ||
| Preferred Stock Dividends | $88.0M | $43.4M | $117.6M | $132.6M | $143.1M | ||
| Rent And Landing Fees | $1.2M | -- | -- | -- | -- | ||
| Restruct | -- | -- | -- | $4.3M | $9.1M | ||
Financial data is updated quarterly and may not reflect the most recent earnings.
| A | B | C | D | |
|---|---|---|---|---|
| 1 | Symbol | Price | Change | Vol |
| 2 | INDI | $5.08 | +5.5% | 6.75M |
| 3 | ||||
| 4 | ||||
| 5 | ||||
| 6 |
Get indie Semiconductor Inc. Data in Excel
Stream real-time data directly to your spreadsheets
BUY NOW