INDI
INDI
indie Semiconductor, Inc.Income Statement
| Period | Revenue | Operating Expense | Net Income | Net Profit Margin | Earnings Per Share | EBITDA |
|---|---|---|---|---|---|---|
| Q4-2025 | $58.01M ▲ | $54.67M ▲ | $-32.1M ▲ | -55.34% ▲ | $-0.16 ▲ | $-22.93M ▲ |
| Q3-2025 | $53.68M ▲ | $21.86M ▼ | $-38.29M ▲ | -71.33% ▲ | $-0.19 ▲ | $-26.47M ▼ |
| Q2-2025 | $51.63M ▼ | $63.93M ▲ | $-39.04M ▼ | -75.61% ▼ | $-0.2 ▼ | $-25.29M ▼ |
| Q1-2025 | $54.08M ▼ | $61.48M ▲ | $-34.55M ▼ | -63.88% ▼ | $-0.18 | $-22.08M ▲ |
| Q4-2024 | $58.01M | $58.59M | $-32.58M | -56.17% | $-0.18 | $-22.58M |
What's going well?
Sales are up 8% and gross margins swung from negative to positive, showing better product economics. Net losses are shrinking, and the company is investing heavily in R&D, which could pay off in the future.
What's concerning?
Operating expenses ballooned, outpacing revenue growth, and the company is still losing over $32 million a quarter. Profitability is a long way off, and heavy spending could be risky if growth slows.
Balance Statement
| Period | Cash & Short-term | Total Assets | Total Liabilities | Total Equity |
|---|---|---|---|---|
| Q4-2025 | $145.46M ▼ | $840.79M ▼ | $458.06M ▼ | $356.82M ▼ |
| Q3-2025 | $171.16M ▼ | $855.07M ▼ | $462.15M ▲ | $369.21M ▼ |
| Q2-2025 | $192.56M ▼ | $867.63M ▼ | $452.53M ▼ | $390.41M ▼ |
| Q1-2025 | $236.61M ▼ | $909.02M ▼ | $477.29M ▼ | $405.57M ▼ |
| Q4-2024 | $274.25M | $941.39M | $495.99M | $417.89M |
What's financially strong about this company?
The company can easily pay its near-term bills with current assets. Most debt is long-term, so there’s no immediate repayment crunch. Equity is still positive.
What are the financial risks or weaknesses?
Cash is dropping fast, debt is rising, and over half the assets are goodwill or intangibles. The company has never been profitable, and book value is shrinking.
Cash Flow Statement
| Period | Net Income | Cash From Operations | Cash From Investing | Cash From Financing | Net Change | Free Cash Flow |
|---|---|---|---|---|---|---|
| Q4-2025 | $-24.7M ▲ | $-15.83M ▼ | $10.97M ▲ | $245.26M ▲ | $113.39M ▲ | $-17.61M ▼ |
| Q3-2025 | $-38.29M ▲ | $-6.17M ▲ | $-21.84M ▼ | $-1.92M ▲ | $-31.69M ▲ | $-10.33M ▲ |
| Q2-2025 | $-41.62M ▼ | $-7.61M ▲ | $-6.01M ▼ | $-29.27M ▼ | $-44.05M ▼ | $-13.62M ▲ |
| Q1-2025 | $-34.55M ▼ | $-29.05M ▼ | $-2.38M ▲ | $-4.69M ▼ | $-37.64M ▼ | $-31.43M ▼ |
| Q4-2024 | $-34.37M | $-6.72M | $-2.53M | $185.88M | $177.35M | $-9.26M |
Revenue by Products
| Product | Q4-2024 | Q1-2025 | Q2-2025 | Q4-2025 |
|---|---|---|---|---|
Product | $100.00M ▲ | $50.00M ▼ | $50.00M ▲ | $110.00M ▲ |
Service | $10.00M ▲ | $0 ▼ | $0 ▲ | $0 ▲ |
Revenue by Geography
| Region | Q4-2024 | Q1-2025 | Q2-2025 | Q4-2025 |
|---|---|---|---|---|
AsiaPacific Excluding China | $10.00M ▲ | $10.00M ▲ | $0 ▼ | $10.00M ▲ |
CHINA | $50.00M ▲ | $20.00M ▼ | $20.00M ▲ | $60.00M ▲ |
Europe | $20.00M ▲ | $10.00M ▼ | $10.00M ▲ | $20.00M ▲ |
North America Excluding United States | $0 ▲ | $0 ▲ | $0 ▲ | $0 ▲ |
South America | $0 ▲ | $0 ▲ | $0 ▲ | $0 ▲ |
UNITED STATES | $20.00M ▲ | $10.00M ▼ | $10.00M ▲ | $20.00M ▲ |
Q4 2025 Earnings Call Summary
Read Call Summary5-Year Trend Analysis
A comprehensive look at indie Semiconductor, Inc.'s financial evolution and strategic trajectory over the past five years.
indie combines strong top-line growth with a focused position in some of the most attractive parts of the automotive semiconductor market. It has built a sizeable and growing asset base, including specialized intellectual property and acquired technologies, while maintaining solid liquidity through effective capital raising. Its deep automotive expertise, broad sensing and in-cabin portfolio, and system-plus-software approach provide meaningful differentiation and the potential for long-lived customer relationships.
On the risk side, the company is still far from profitability, with persistent net losses, negative free cash flow, and volatile margins that have occasionally turned sharply negative. Rising leverage and increasingly negative retained earnings heighten financial sensitivity, particularly if capital markets become less accommodating. Operationally, indie must execute complex product ramps, integrate acquisitions, and compete with much larger semiconductor firms, all within a cyclical and demanding automotive environment.
Looking ahead, the business appears positioned to benefit from long-term growth in ADAS, electrification, and in-cabin electronics, provided it can continue to win and successfully ramp design programs. The main uncertainty lies in the timing and magnitude of the shift from investment-led growth to sustainable profitability and positive cash generation. If revenue scale, margin stability, and cost discipline improve in tandem, financial health could strengthen meaningfully; until then, the story remains one of high strategic potential balanced against elevated execution and financing risk.
About indie Semiconductor, Inc.
https://www.indiesemi.comindie Semiconductor, Inc. provides automotive semiconductors and software solutions for advanced driver assistance systems, connected car, user experience, and electrification applications.
Income Statement
| Period | Revenue | Operating Expense | Net Income | Net Profit Margin | Earnings Per Share | EBITDA |
|---|---|---|---|---|---|---|
| Q4-2025 | $58.01M ▲ | $54.67M ▲ | $-32.1M ▲ | -55.34% ▲ | $-0.16 ▲ | $-22.93M ▲ |
| Q3-2025 | $53.68M ▲ | $21.86M ▼ | $-38.29M ▲ | -71.33% ▲ | $-0.19 ▲ | $-26.47M ▼ |
| Q2-2025 | $51.63M ▼ | $63.93M ▲ | $-39.04M ▼ | -75.61% ▼ | $-0.2 ▼ | $-25.29M ▼ |
| Q1-2025 | $54.08M ▼ | $61.48M ▲ | $-34.55M ▼ | -63.88% ▼ | $-0.18 | $-22.08M ▲ |
| Q4-2024 | $58.01M | $58.59M | $-32.58M | -56.17% | $-0.18 | $-22.58M |
What's going well?
Sales are up 8% and gross margins swung from negative to positive, showing better product economics. Net losses are shrinking, and the company is investing heavily in R&D, which could pay off in the future.
What's concerning?
Operating expenses ballooned, outpacing revenue growth, and the company is still losing over $32 million a quarter. Profitability is a long way off, and heavy spending could be risky if growth slows.
Balance Statement
| Period | Cash & Short-term | Total Assets | Total Liabilities | Total Equity |
|---|---|---|---|---|
| Q4-2025 | $145.46M ▼ | $840.79M ▼ | $458.06M ▼ | $356.82M ▼ |
| Q3-2025 | $171.16M ▼ | $855.07M ▼ | $462.15M ▲ | $369.21M ▼ |
| Q2-2025 | $192.56M ▼ | $867.63M ▼ | $452.53M ▼ | $390.41M ▼ |
| Q1-2025 | $236.61M ▼ | $909.02M ▼ | $477.29M ▼ | $405.57M ▼ |
| Q4-2024 | $274.25M | $941.39M | $495.99M | $417.89M |
What's financially strong about this company?
The company can easily pay its near-term bills with current assets. Most debt is long-term, so there’s no immediate repayment crunch. Equity is still positive.
What are the financial risks or weaknesses?
Cash is dropping fast, debt is rising, and over half the assets are goodwill or intangibles. The company has never been profitable, and book value is shrinking.
Cash Flow Statement
| Period | Net Income | Cash From Operations | Cash From Investing | Cash From Financing | Net Change | Free Cash Flow |
|---|---|---|---|---|---|---|
| Q4-2025 | $-24.7M ▲ | $-15.83M ▼ | $10.97M ▲ | $245.26M ▲ | $113.39M ▲ | $-17.61M ▼ |
| Q3-2025 | $-38.29M ▲ | $-6.17M ▲ | $-21.84M ▼ | $-1.92M ▲ | $-31.69M ▲ | $-10.33M ▲ |
| Q2-2025 | $-41.62M ▼ | $-7.61M ▲ | $-6.01M ▼ | $-29.27M ▼ | $-44.05M ▼ | $-13.62M ▲ |
| Q1-2025 | $-34.55M ▼ | $-29.05M ▼ | $-2.38M ▲ | $-4.69M ▼ | $-37.64M ▼ | $-31.43M ▼ |
| Q4-2024 | $-34.37M | $-6.72M | $-2.53M | $185.88M | $177.35M | $-9.26M |
Revenue by Products
| Product | Q4-2024 | Q1-2025 | Q2-2025 | Q4-2025 |
|---|---|---|---|---|
Product | $100.00M ▲ | $50.00M ▼ | $50.00M ▲ | $110.00M ▲ |
Service | $10.00M ▲ | $0 ▼ | $0 ▲ | $0 ▲ |
Revenue by Geography
| Region | Q4-2024 | Q1-2025 | Q2-2025 | Q4-2025 |
|---|---|---|---|---|
AsiaPacific Excluding China | $10.00M ▲ | $10.00M ▲ | $0 ▼ | $10.00M ▲ |
CHINA | $50.00M ▲ | $20.00M ▼ | $20.00M ▲ | $60.00M ▲ |
Europe | $20.00M ▲ | $10.00M ▼ | $10.00M ▲ | $20.00M ▲ |
North America Excluding United States | $0 ▲ | $0 ▲ | $0 ▲ | $0 ▲ |
South America | $0 ▲ | $0 ▲ | $0 ▲ | $0 ▲ |
UNITED STATES | $20.00M ▲ | $10.00M ▼ | $10.00M ▲ | $20.00M ▲ |
Q4 2025 Earnings Call Summary
Read Call Summary5-Year Trend Analysis
A comprehensive look at indie Semiconductor, Inc.'s financial evolution and strategic trajectory over the past five years.
indie combines strong top-line growth with a focused position in some of the most attractive parts of the automotive semiconductor market. It has built a sizeable and growing asset base, including specialized intellectual property and acquired technologies, while maintaining solid liquidity through effective capital raising. Its deep automotive expertise, broad sensing and in-cabin portfolio, and system-plus-software approach provide meaningful differentiation and the potential for long-lived customer relationships.
On the risk side, the company is still far from profitability, with persistent net losses, negative free cash flow, and volatile margins that have occasionally turned sharply negative. Rising leverage and increasingly negative retained earnings heighten financial sensitivity, particularly if capital markets become less accommodating. Operationally, indie must execute complex product ramps, integrate acquisitions, and compete with much larger semiconductor firms, all within a cyclical and demanding automotive environment.
Looking ahead, the business appears positioned to benefit from long-term growth in ADAS, electrification, and in-cabin electronics, provided it can continue to win and successfully ramp design programs. The main uncertainty lies in the timing and magnitude of the shift from investment-led growth to sustainable profitability and positive cash generation. If revenue scale, margin stability, and cost discipline improve in tandem, financial health could strengthen meaningfully; until then, the story remains one of high strategic potential balanced against elevated execution and financing risk.

CEO
Donald McClymont
Compensation Summary
(Year 2022)
Upcoming Earnings
ETFs Holding This Stock
Summary
Showing Top 3 of 112
Ratings Snapshot
Rating : C-
Most Recent Analyst Grades
Grade Summary
Showing Top 4 of 4
Price Target
Institutional Ownership
PRIMECAP MANAGEMENT CO/CA/
Shares:29.77M
Value:$108.98M
BAMCO INC /NY/
Shares:21.71M
Value:$79.44M
FRONTIER CAPITAL MANAGEMENT CO LLC
Shares:18.84M
Value:$68.97M
Summary
Showing Top 3 of 242
