indie Semiconductor, Inc.
TechnologyNASDAQ:INDI · NASDAQ Capital Market
+$0.11 today
Vol 2.83M · Avg 5.33M
Income Statement
Follow revenue through to earnings
Review sales, margins, expenses, and profit trends to see what is actually driving reported earnings over time.
Earnings Waterfall
Revenue to Net Income
Key Ratios
Analysis
$218.8M of revenue converted into -$152.6M of net income for the selected period. Gross margin is 21.5% and net margin is -70.0%, showing how much revenue survives after costs and taxes. EPS is $-0.77, tying the income statement back to per-share earnings.
Income Statement
Annual data · 5 periods
| Metric | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 |
|---|---|---|---|---|---|---|---|---|
| Revenue | $217.4M +0.3% | $216.7M -2.9% | $223.2M +101.4% | $110.8M +128.9% | $48.4M | $809.6M | $921.6M | $731.2M |
| Cost of Revenue | $129.8M +2.7% | $126.4M -54.6% | $278.3M +360.0% | $60.5M +110.7% | $28.7M | $725.6M | $804.0M | $882.4M |
| Gross Profit | $87.6M -3.0% | $90.3M +263.8% | -$55.1M -209.6% | $50.3M +155.2% | $19.7M | $8.9B | $7.6B | $6.2B |
| Gross Margin | 40.3% -1.4pp | 41.7% +66.4pp | -24.7% -70.1pp | 45.4% +4.7pp | 40.7% | 9.8% | 28.9% | 38.3% |
| Research & Development | $154.1M -12.0% | $175.1M +13.3% | $154.5M +27.5% | $121.2M +108.5% | $58.1M | $983.2M | $1.3B | $490.4M |
| Selling, General & Admin | $77.7M -4.0% | $80.9M | $0 -100.0% | $48.2M +32.6% | $36.4M | $620.6M | $923.0M | -$1.5B |
| Operating Expenses | $231.8M -11.0% | $260.4M +224.3% | $80.3M -52.6% | $169.4M +79.3% | $94.5M | $5.3B | $7.0B | $8.7B |
| Depreciation & Amortization | $35.1M -18.5% | $43.1M +35.2% | $31.8M +90.0% | $16.8M +180.9% | $6.0M | $374.2M | $1.2B | $631.8M |
| EBITDA | -$102.0M -8.6% | -$93.9M -4.4% | -$89.9M -152.1% | -$35.7M +68.1% | -$111.7M | -$15.2B | $6.8B | $9.3B |
| EBITDA Margin | -46.9% -3.6pp | -43.4% -3.1pp | -40.3% -8.1pp | -32.2% +198.6pp | -230.8% | 5.6% | 46.3% | 42.0% |
| Operating Income | -$144.2M +15.2% | -$170.1M -25.6% | -$135.4M -13.7% | -$119.1M -59.3% | -$74.8M | $12.3B | $14.0B | -$15.7B |
| Operating Margin | -66.3% +12.2pp | -78.5% -17.8pp | -60.7% +46.8pp | -107.5% +47.0pp | -154.5% | 16.6% | 24.1% | 22.0% |
| Interest Income | $7.3M +58.9% | $4.6M -41.2% | $7.8M +203.9% | $2.6M +5138.8% | $49.0K | -$1.5B | -$1.6B | $405.0M |
| Interest Expense | $17.6M +90.6% | $9.3M +7.0% | $8.7M +411.2% | $1.7M +36.6% | $1.2M | $1.1B | $1.0B | $1.2B |
| Other Income / Expenses | -$10.5M -143.8% | $24.0M +1065.3% | $2.1M -96.9% | $65.3M +247.9% | -$44.1M | -$1.5B | $1.4B | $1.2B |
| Income Before Tax | -$154.7M -5.9% | -$146.1M -9.6% | -$133.4M -147.8% | -$53.8M +54.7% | -$118.9M | $3.3B | $4.9B | $3.6B |
| Pre-Tax Margin | -71.2% -3.7pp | -67.4% -7.7pp | -59.8% -11.2pp | -48.6% +197.1pp | -245.7% | 20.8% | 18.7% | 26.2% |
| Income Tax Expense | -$3.0M -56.8% | -$1.9M +57.6% | -$4.5M -338.1% | -$1.0M -216.5% | -$327.0K | $1.3B | -$1.6B | $745.2M |
| Net Income | -$144.0M -8.6% | -$132.6M -12.7% | -$117.6M -171.0% | -$43.4M +50.7% | -$88.0M | $4.9B | $4.8B | $4.7B |
| Net Margin | -66.2% -5.0pp | -61.2% -8.5pp | -52.7% -13.5pp | -39.2% +142.7pp | -181.9% | 12.4% | 17.5% | 22.5% |
| EPS (Basic) | -$1 +5.3% | -$1 +6.2% | -$1 -118.9% | -$0 +54.9% | -$1 | $400.8M | $703.2M | $1.3B |
| EPS (Diluted) | -$1 +5.3% | -$1 +6.2% | -$1 -118.9% | -$0 +70.6% | -$1 | $766.2M | $609.4M | $452.6M |
| Weighted Avg Shares | $199.3M +13.9% | $175.0M +20.6% | $145.2M +22.4% | $118.7M +10.6% | $107.3M | $757.8M | $925.8M | $1.1B |
| Weighted Avg Shares (Diluted) | $199.3M +13.9% | $175.0M +20.6% | $145.2M +22.4% | $118.7M +69.5% | $70.0M | $1.2B | $924.4M | $678.0M |
Older periods hidden.
Sign in to unlockCompetitors
Peer companies in the same sector
MaxLinear, Inc.
NASDAQ:MXL
$7.56B
Ultra Clean Holdings, Inc.
NASDAQ:UCTT
$4.88B
Ichor Holdings, Ltd.
NASDAQ:ICHR
$3.03B
Cohu, Inc.
NASDAQ:COHU
$2.89B
POET Technologies Inc.
NASDAQ:POET
$1.65B
Alpha and Omega Semiconductor Limited
NASDAQ:AOSL
$1.35B
Red Cat Holdings, Inc.
NASDAQ:RCAT
$1.21B
Stratasys Ltd.
NASDAQ:SSYS
$774.38M
Rezolve AI PLC
NASDAQ:RZLV
$716.71M
SEALSQ Corp
NASDAQ:LAES
$442.04M
SEC Filings
Recent regulatory filings
No filings found.
How much revenue does INDI generate?
indie Semiconductor, Inc. (INDI) reported $217.39M of revenue in fiscal 2025.
Is INDI profitable?
indie Semiconductor, Inc. (INDI) reported -$143,973,000.00 of net income, with a net margin of -66.2%.
Explore More
Continue the stock analysis
Jump to another research area for this company.