← indie Semiconductor, Inc.
| Annual Trend | FY 2020 | FY 2021 | FY 2022 | FY 2023 | FY 2024 | FY 2025 | TTM | |
|---|---|---|---|---|---|---|---|---|
| Revenue: | $22.6m | $48.4m | $110.8m | $223.2m | $216.7m | $217.4m | $231.1m | |
| Cost of goods sold | $13.0m |
$28.7m
+120.08%
|
$60.5m
+110.75%
|
$133.6m
+120.87%
|
$126.4m
-5.41%
|
$130.8m
+3.47%
|
$143.8m
+10.00%
|
|
| Research and development | $22.0m | $58.1m | $121.2m | $154.5m | $175.1m | $154.1m | $149.8m | |
| Selling, general, and administrative | $6.8m | $36.4m | $48.2m | $70.5m | $80.9m | $77.7m | $81.7m | |
| Restructuring costs | — | — | — | $0 | $4.3m | $9.1m | — | |
| Total operating expenses | $41.9m | $123.2m | $229.9m | $358.6m | $386.8m | $371.6m | $375.4m | |
| Loss from operations | ($19.2m) |
($74.8m)
-288.71%
|
($119.1m)
-59.28%
|
($135.4m)
-13.68%
|
($170.1m)
-25.59%
|
($154.2m)
+9.33%
|
— | |
| Interest expense | ($2.2m) | ($1.2m) | ($1.7m) | ($8.7m) | ($9.3m) | ($17.6m) | $15.9m | |
| Interest income | $25k | $49k | $2.6m | $7.8m | $4.6m | $7.3m | $4.9m | |
| Gain (loss) from change in fair value of contingent considerations and acquisition-related holdbacks | — | ($80k) | $9.5m | ($3.0m) | $29.0m | $7.0m | — | |
| Other income (expense) | $229k | $42k | ($107k) | ($1.2m) | ($400k) | $1.2m | ($5.4m) | |
| Total other income, net | ($79.1m) | ($44.1m) | $65.3m | $2.1m | $24.0m | $490k | — | |
| Net loss before income taxes | ($98.3m) | ($118.9m) | ($53.8m) | ($133.4m) | ($146.1m) | ($153.7m) | — | |
| Income tax benefit | ($29k) | $327k | $1.0m | $4.5m | $1.9m | $3.0m | — | |
| Net loss | ($98.4m) | ($118.6m) | ($52.8m) | ($128.8m) | ($144.2m) | ($150.7m) | — | |
| Net loss attributable to indie Semiconductor, Inc. | ($97.5m) | ($88.0m) | ($43.4m) | ($117.6m) | ($132.6m) | ($143.1m) | — | |
| Net loss attributable to common shares —basic | ($97.5m) | ($88.0m) | ($43.4m) | ($117.6m) | ($132.6m) | ($143.1m) | — | |
| Net loss attributable to common shares —diluted | ($97.5m) | ($88.0m) | ($43.4m) | ($117.6m) | ($132.6m) | ($143.1m) | — | |
| Net loss per share attributable to common shares - basic | ($3) | ($1) | ($0) | ($1) | ($1) | ($1) | — | |
| Net loss per share attributable to common shares - diluted | ($3) | ($1) | ($0) | ($1) | ($1) | ($1) | — | |
| Less: Net loss attributable to noncontrolling interest | ($866k) | ($30.6m) | ($9.4m) | ($11.2m) | ($11.6m) | ($7.6m) | — | |
| Weighted average common shares outstanding - basic | 31.2m | 70.0m | 118.7m | 145.2m | 175.0m | 197.2m | — | |
| Weighted average common shares outstanding - diluted | 31.2m | 70.0m | 118.7m | 145.2m | 175.0m | 197.2m | — | |
| Gain from change in fair value of warrants | $0 | ($26.1m) | $55.1m | $7.1m | $0 | $0 | — | |
| Gain from extinguishment of debt | $0 | $304k | $0 | $0 | $0 | $2.6m | — |