Saturday 17 October 2026
Export INDI’s income statement to Excel — free account
indie Semiconductor, Inc.
INDI Technology Semiconductors
indie Semiconductor, Inc.’s revenue for fiscal 2025 (year ended December 2025) was $217.4 million, roughly unchanged from fiscal 2024. In the quarter to June 2026, revenue grew 24.0%, EPS grew 15.0%, free cash flow fell 134.9% and total debt rose 18.0%, each against the same quarter a year earlier.
1.82
0.18
−9.00%
Follow INDI
| Dec '17 | Dec '19 | Dec '20 | Dec '21 | Dec '22 | Dec '23 | Dec '24 | Dec '25 | |
|---|---|---|---|---|---|---|---|---|
Piotroski F-Score |
— | — | — | — | 3 | 3 | 4 | 2 |
P/E ratio |
— | — | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Altman Z-Score |
— | — | (8.61) | 2.37 | 1.02 | 1.37 | 0.17 | (0.19) |
P/S ratio |
— | — | 0.00 | 17.34 | 6.20 | 4.93 | 3.27 | 3.20 |
Altman Z″-Score (non-manufacturers) |
— | — | (35.91) | 2.26 | 1.87 | (0.02) | 0.27 | (1.19) |
P/FCF ratio |
— | — | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
P/Operating CF |
— | — | (61.73) | (44.40) | (38.32) | (67.07) | (105.42) | (48.50) |
Beneish M-Score |
— | — | — | (0.12) | (2.49) | (1.12) | (3.29) | (2.81) |
P/B ratio |
— | — | 0.00 | 2.88 | 2.19 | 2.31 | 1.59 | 1.81 |
Price to Tangible BV |
— | — | 0.00 | 10.24 | 5.99 | 0.00 | 0.00 | 0.00 |
EV/Sales |
— | — | 0.00 | 12.97 | 4.84 | 4.97 | 3.72 | 4.11 |
EV/EBITDA |
— | — | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
EV/Operating CF |
— | — | (19.57) | (11.25) | (6.99) | (10.63) | (13.75) | (15.65) |
EV/FCF |
— | — | (19.57) | (10.48) | (6.26) | (9.37) | (10.79) | (12.22) |
Quick Ratio |
— | 0.02 | 0.20 | 6.92 | 5.45 | 1.55 | 3.97 | 2.79 |
Current Ratio |
— | 0.04 | 0.25 | 7.36 | 5.85 | 1.96 | 4.82 | 3.73 |
Net Debt/EBITDA |
— | 1.31 | (0.13) | 3.08 | 1.48 | (0.10) | (0.77) | (1.83) |
Debt/Assets |
0.00% | 0.00% | 59.31% | 1.68% | 28.41% | 19.64% | 40.51% | 42.03% |
Debt/Equity |
— | 0.00 | (0.21) | 0.03 | 0.55 | 0.34 | 0.86 | 0.92 |
Asset Turnover |
— | 0.00 | 0.12 | 0.19 | 0.21 | 0.31 | 0.25 | 0.24 |
Operating CF/Net income |
— | (0.37) | 0.22 | 0.63 | 1.77 | 0.89 | 0.44 | 0.40 |
Capex/Depreciation |
— | — | (0.27) | (0.66) | (0.44) | (0.28) | (0.36) | (0.31) |
Interest Coverage |
— | (0.15) | (8.77) | (60.36) | (70.41) | (15.66) | (18.37) | (8.74) |
| — | 0.75% | 143.31% | (92.50%) | (14.32%) | (29.73%) | (28.75%) | (34.50%) | |
| — | 1.19% | (50.84%) | (34.91%) | (8.09%) | (16.54%) | (15.07%) | (16.06%) | |
ROIC |
— | 0.00% | 0.00% | (58.22%) | (45.44%) | (17.41%) | (19.61%) | (16.57%) |
Return on Tangible Assets |
— | (9.25%) | 108.27% | (39.06%) | (13.32%) | (73.56%) | (37.02%) | (56.64%) |
Average Days of Receivables |
— | — | 95.46 | 104.36 | 87.10 | 104.02 | 87.60 | 96.52 |
Research and Development Expense of Revenue |
— | — | 97.36% | 120.05% | 109.39% | 69.23% | 80.82% | 70.88% |
Selling, General and Administrative Expense of Revenue |
— | 0.00% | 30.06% | 75.15% | 43.54% | 31.58% | 37.36% | 35.74% |
Intangible Assets out of Total Assets |
0.00 | 0.00 | 0.08 | 0.45 | 0.33 | 0.61 | 0.50 | 0.58 |
Share Based Compensation of Revenue |
— | — | 0.00% | 47.31% | 37.80% | 19.59% | 31.03% | 29.95% |
Graham Net Nets |
— | — | (0.26) | 0.08 | 0.12 | (0.06) | (0.12) | (0.25) |
Graham Number |
— | — | 15.17 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Earnings Yield |
— | — | (23.81%) | (5.16%) | (6.91%) | (11.21%) | (18.77%) | (20.68%) |
Free Cash Flow Yield |
— | — | (5.14%) | (7.13%) | (12.47%) | (10.77%) | (10.53%) | (10.51%) |
Revenue per Share |
— | 0.00 | 0.72 | 0.69 | 0.93 | 1.54 | 1.24 | 1.10 |
Operating CF per Share |
— | (0.08) | (0.68) | (0.80) | (0.65) | (0.72) | (0.33) | (0.29) |
Capex per Share |
— | 0.00 | (0.02) | (0.06) | (0.06) | (0.09) | (0.09) | (0.07) |
Free Cash Flow per Share |
— | (0.08) | (0.70) | (0.86) | (0.71) | (0.81) | (0.43) | (0.36) |
Cash per Share |
— | 0.05 | 0.60 | 3.13 | 2.71 | 1.04 | 1.63 | 0.79 |
Shareholders Equity per Share |
— | (3.78) | (3.25) | 4.17 | 2.65 | 3.29 | 2.54 | 1.95 |
Interest Debt per Share |
— | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Book value per Share |
— | (3.78) | (3.25) | 4.17 | 2.65 | 3.29 | 2.54 | 1.95 |
Free Cash Flow |
— | (0.77) | (21.99) | (59.89) | (84.31) | (117.14) | (74.66) | (71.42) |
Working Capital |
— | (22.50) | (92.22) | 214.32 | 309.90 | 132.95 | 323.87 | 209.22 |
Capital Expenditures |
— | — | (0.77) | (4.07) | (7.57) | (12.75) | (16.06) | (14.29) |
Net Current Asset Value |
— | (382.04) | (106.64) | 70.64 | 84.85 | (70.03) | (87.24) | (171.00) |
EV/EBIT |
— | — | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Capex to Sales |
— | — | 0.03 | 0.08 | 0.07 | 0.06 | 0.07 | 0.07 |
Price to Operating Income |
— | — | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Other line items | ||||||||
Depreciation/Fixed assets |
— | — | 1.34 | 0.56 | 1.09 | 1.68 | 1.32 | 1.07 |
Cash ROIC |
— | 2.26% | 35.49% | (11.53%) | (10.44%) | (14.84%) | (6.72%) | (8.00%) |
Accounts Receivable Turnover |
— | — | 1.94 | 4.90 | 5.50 | 4.96 | 3.75 | 3.97 |
Accounts Payable Turnover |
— | 0.00 | 5.68 | 5.74 | 6.16 | 8.20 | 5.41 | 5.21 |
Inventory Turnover |
— | — | 2.20 | 4.79 | 5.42 | 5.76 | 3.04 | 2.65 |
Average Days of Payables |
— | 0.00 | 127.45 | 69.19 | 85.60 | 50.28 | 81.81 | 60.94 |
Days of Inventory on Hand |
— | — | 81.16 | 115.47 | 79.99 | 90.54 | 144.09 | 135.71 |
Average Receivables |
— | — | 11.64 | 9.88 | 20.14 | 45.02 | 57.80 | 54.75 |
Average Payables |
— | 2.30 | 2.30 | 5.00 | 9.81 | 16.30 | 23.37 | 25.08 |
Average Inventory |
— | — | 5.93 | 5.99 | 11.17 | 23.20 | 41.51 | 49.25 |
Average Assets |
— | 174.19 | 191.76 | 252.19 | 536.30 | 711.11 | 880.13 | 891.09 |
Average Common Equity |
— | 276.24 | (68.03) | 95.18 | 303.09 | 395.68 | 461.21 | 414.70 |
Columns are period end dates