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