indie Semiconductor (INDI)
Builds automotive chips and software for sensing, connectivity, and in-cabin systems.
$3.06
vs last close−0.15 (−4.53%)
In millions of USD, except per-share figures
| In millions | Q3 FY23Sep 2023 | Q4 FY23Dec 2023 | Q1 FY24Mar 2024 | Q2 FY24Jun 2024 | Q3 FY24Sep 2024 | Q4 FY24Dec 2024 | Q1 FY25Mar 2025 | Q2 FY25Jun 2025 | Q3 FY25Sep 2025 | Q4 FY25Dec 2025 | Q1 FY26Mar 2026 | Q2 FY26Jun 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 60 | 70 | 52 | 52 | 54 | 58 | 54 | 52 | 54 | 58 | 55 | 64 |
| Cost of revenue | 35 | 72 | 30 | 30 | 33 | 33 | 32 | 31 | 70 | 36 | 34 | 41 |
| Gross profit | 25 | −2 | 22 | 22 | 21 | 25 | 23 | 21 | −16 | 22 | 21 | 23 |
| 61 | 20 | 72 | 59 | 71 | 59 | 61 | 64 | 22 | 55 | 60 | 58 | |
| Research & development | 42 | 34 | 50 | 41 | 46 | 38 | 42 | 38 | 38 | 36 | 39 | 38 |
| Selling, general & administrative | 20 | 0 | 22 | 17 | 21 | 20 | 19 | 18 | 0 | 19 | 21 | 0 |
| Other expenses | 0 | −15 | 0 | 0 | 4 | 0 | 0 | 7 | −16 | 0 | 0 | 20 |
| Operating income | −36 | −22 | −50 | −37 | −50 | −34 | −39 | −43 | −38 | −33 | −39 | −35 |
| 18 | 5 | 14 | 16 | −5 | −1 | 2 | 2 | −3 | −3 | −9 | −4 | |
| Interest income | 2 | 2 | 1 | 1 | 1 | 1 | 2 | 2 | 2 | 1 | 1 | 1 |
| Interest expense | 2 | 2 | 2 | 2 | 2 | 3 | 5 | 5 | 4 | 4 | 4 | 5 |
| Other non-operating income | −20 | −8 | −16 | −18 | 3 | −2 | −6 | −6 | −2 | −1 | 4 | 0 |
| Income before tax | −18 | −16 | −35 | −21 | −55 | −35 | −37 | −41 | −41 | −35 | −47 | −39 |
| Income tax expense | 1 | −2 | −1 | 0 | 0 | −1 | 0 | 1 | 0 | −3 | 0 | 0 |
| Net income from continuing operations | −19 | −15 | −34 | −21 | −55 | −34 | −37 | −42 | −41 | −32 | −47 | −39 |
| Net income | −17 | −15 | −31 | −19 | −50 | −33 | −35 | −39 | −38 | −32 | −43 | −37 |
| EPS, basic | −$0.12 | −$0.09 | −$0.19 | −$0.11 | −$0.28 | −$0.18 | −$0.18 | −$0.20 | −$0.19 | −$0.16 | −$0.22 | −$0.17 |
| EPS, diluted | −$0.12 | −$0.09 | −$0.19 | −$0.11 | −$0.28 | −$0.18 | −$0.18 | −$0.20 | −$0.19 | −$0.16 | −$0.22 | −$0.17 |
| Weighted average shares, basic | 147 | 160 | 165 | 170 | 179 | 186 | 191 | 195 | 199 | 199 | 199 | 212 |
| Weighted average shares, diluted | 147 | 160 | 165 | 170 | 179 | 186 | 191 | 195 | 199 | 199 | 199 | 212 |
| EBITDA | −5 | −8 | −23 | −8 | −40 | −23 | −22 | −25 | −26 | −22 | −34 | −26 |
| Depreciation & amortization | 11 | 5 | 10 | 10 | 13 | 10 | 11 | 11 | 10 | 10 | 9 | 9 |
| EBIT | −16 | −13 | −33 | −19 | −53 | −32 | −33 | −37 | −37 | −31 | −43 | −35 |
