Income Statement for INDI

	indie Semiconductor, Inc. (INDI)
	Q1-CY2026	Q4-CY2025	Q3-CY2025	Q2-CY2025	Q1-CY2025	Q4-CY2024	Q3-CY2024	Q2-CY2024	Q1-CY2024	Q4-CY2023	Q3-CY2023	Q2-CY2023	Q1-CY2023	Q4-CY2022	Q3-CY2022	Q2-CY2022	Q1-CY2022	Q4-CY2021	Q3-CY2021	Q2-CY2021	Q1-CY2021	Q4-CY2020	Q3-CY2020	Q2-CY2020	Q1-CY2020	Q4-CY2019	Q3-CY2019	Q2-CY2019	Q1-CY2019	Q4-CY2018	Q3-CY2018	Q2-CY2018	Q1-CY2018	Q4-CY2017	Q3-CY2017	Q2-CY2017	Q1-CY2017	Q4-CY2016	Q3-CY2016	Q2-CY2016	Q1-CY2016	Q4-CY2015	Q3-CY2015	Q2-CY2015	Q1-CY2015	Q4-CY2014	Q3-CY2014	Q2-CY2014	Q1-CY2014
Balance Sheet Date		2025-Dec-31	2025-Sep-30	2025-Jun-30	2025-Mar-31	2024-Dec-31	2024-Sep-30	2024-Jun-30	2024-Mar-31	2023-Dec-31	2023-Sep-30	2023-Jun-30	2023-Mar-31	2022-Dec-31	2022-Sep-30	2022-Jun-30	2022-Mar-31	2021-Dec-31	2021-Sep-30	2021-Jun-30
Fiscal Period		Q4-FY2025	Q3-FY2025	Q2-FY2025	Q1-FY2025	Q4-FY2024	Q3-FY2024	Q2-FY2024	Q1-FY2024	Q4-FY2023	Q3-FY2023	Q2-FY2023	Q1-FY2023	Q4-FY2022	Q3-FY2022	Q2-FY2022	Q1-FY2022	Q4-FY2021	Q3-FY2021	Q2-FY2021
Total Revenue		58,007,000$	53,676,000$	51,634,000$	54,077,000$	58,009,000$	53,965,000$	52,355,000$	52,353,000$	70,133,000$	60,476,000$	52,108,000$	40,452,000$	33,027,000$	30,016,000$	25,755,000$	21,999,000$	18,961,000$	12,157,000$	9,180,000$	8,114,000$	6,653,000$	7,586,000$	3,708,000$
QoQ%		8.07%	3.96%	(4.52%)	(6.78%)	7.49%	3.08%	.00%	(25.35%)	15.97%	16.06%	28.81%	22.48%	10.03%	16.54%	17.07%	16.02%	55.97%	32.43%	13.14%	21.96%	(12.30%)	104.59%
YoY%		.00%	(.54%)	(1.38%)	3.29%	(17.29%)	(10.77%)	.47%	29.42%	112.35%	101.48%	102.32%	83.88%	74.18%	146.90%	180.56%	171.12%	185.00%	60.26%	147.57%
Cost Of Revenue		36,368,000$	32,173,000$	30,693,000$	31,528,000$	33,313,000$	32,730,000$	30,241,000$	30,089,000$	42,236,000$	35,187,000$	32,127,000$	24,056,000$	16,151,000$	14,970,000$	15,178,000$	14,192,000$	11,606,000$	6,930,000$	5,319,000$	4,848,000$	4,300,000$	3,664,000$	2,198,000$
Gross Profit		21,639,000$	21,503,000$	20,941,000$	22,549,000$	24,696,000$	21,235,000$	22,114,000$	22,264,000$	27,897,000$	25,289,000$	19,981,000$	16,396,000$	16,876,000$	15,046,000$	10,577,000$	7,807,000$	7,355,000$	5,227,000$	3,861,000$	3,266,000$	2,353,000$	3,922,000$	1,510,000$
Gross Margin		37.30%	40.06%	40.56%	41.70%	42.57%	39.35%	42.24%	42.53%	39.78%	41.82%	38.35%	40.53%	51.10%	50.13%	41.07%	35.49%	38.79%	43.00%	42.06%	40.25%	35.37%	51.70%	40.72%
Operating Expenses		55,586,000$	59,845,000$	63,934,000$	61,482,000$	58,592,000$	71,138,000$	58,748,000$	71,911,000$	49,468,000$	61,435,000$	60,706,000$	53,377,000$	45,836,000$	40,905,000$	40,552,000$	42,141,000$	34,280,000$	26,485,000$	22,364,000$	11,372,000$	9,272,000$	7,088,000$	6,128,000$
Operating Income		(33,947,000$)	(38,342,000$)	(42,993,000$)	(38,933,000$)	(33,896,000$)	(49,903,000$)	(36,634,000$)	(49,647,000$)	(21,571,000$)	(36,146,000$)	(40,725,000$)	(36,981,000$)	(28,960,000$)	(25,859,000$)	(29,975,000$)	(34,334,000$)	(26,925,000$)	(21,258,000$)	(18,503,000$)	(8,106,000$)	(6,919,000$)	(3,166,000$)	(4,618,000$)
Operating Margin		(58.52%)	(71.43%)	(83.27%)	(72.00%)	(58.43%)	(92.47%)	(69.97%)	(94.83%)	(30.76%)	(59.77%)	(78.16%)	(91.42%)	(87.69%)	(86.15%)	(116.39%)	(156.07%)	(142.00%)	(174.86%)	(201.56%)	(99.90%)	(104.00%)	(41.74%)	(124.54%)
Interest Income		1,144,000$	1,655,000$	2,226,000$	2,267,000$	1,209,000$	994,000$	1,076,000$	1,309,000$	1,654,000$	1,858,000$	1,870,000$	2,419,000$	1,747,000$	612,000$	175,000$	33,000$	13,000$	16,000$	13,000$	7,000$	7,000$	6,000$	6,000$
Interest Expenses									2,106,000$	2,116,000$	2,242,000$	2,144,000$	2,148,000$	1,201,000$	166,000$	267,000$	58,000$	64,000$	25,000$	530,000$	620,000$	573,000$	517,000$	551,000$
Income Before Tax		(34,500,000$)	(41,057,000$)	(41,053,000$)	(37,115,000$)	(34,953,000$)	(54,910,000$)	(20,914,000$)	(35,332,000$)	(16,446,000$)	(18,027,000$)	(13,221,000$)	(85,672,000$)	(16,128,000$)	(44,569,000$)	(6,173,000$)	13,047,000$	(34,156,000$)	(108,197,000$)	13,045,000$	10,374,000$	(63,816,000$)	(22,169,000$)	(6,973,000$)
Tax Expenses		(3,271,000$)	(363,000$)	565,000$	56,000$	(584,000$)	(315,000$)	86,000$	(1,109,000$)	(1,820,000$)	650,000$	342,000$	(3,706,000$)	(370,000$)	863,000$	(869,000$)	(659,000$)	(361,000$)	(36,000$)	57,000$	13,000$	20,000$	(13,000$)	19,000$
Net Income		(31,229,000$)	(40,694,000$)	(41,618,000$)	(37,171,000$)	(34,369,000$)	(54,595,000$)	(21,000,000$)	(34,223,000$)	(14,626,000$)	(18,677,000$)	(13,563,000$)	(81,966,000$)	(15,758,000$)	(45,432,000$)	(5,304,000$)	13,706,000$	(33,795,000$)	(108,161,000$)	(13,566,000$)	10,361,000$	(63,836,000$)	(22,156,000$)	(6,992,000$)
Profit Margin		(53.84%)	(75.81%)	(80.60%)	(68.74%)	(59.25%)	(101.17%)	(40.11%)	(65.37%)	(20.86%)	(30.88%)	(26.03%)	(202.63%)	(47.71%)	(151.36%)	(20.59%)	62.30%	(178.23%)	(889.70%)	(147.78%)	127.69%	(959.51%)	(292.06%)	(188.57%)
TTM		(69.33%)	(70.77%)	(77.06%)	(67.37%)	(66.54%)	(54.39%)	(37.62%)	(34.50%)	(57.73%)	(69.85%)	(100.72%)	(114.86%)	(47.64%)	(73.22%)	(169.33%)	(227.65%)	(299.85%)	(485.27%)	(282.87%)	(317.04%)
Earnings to Minority		(36,000$)	(2,405,000$)	(2,580,000$)	(2,625,000$)	(1,787,000$)	(4,913,000$)	(1,840,000$)	(3,044,000$)	29,000$	(1,580,000$)	(436,000$)	(9,220,000$)	(3,366,000$)	(7,825,000$)	(1,070,000$)	2,873,000$	(8,436,000$)	(28,512,000$)	6,839,000$	(454,000$)	(276,000$)	(197,000$)	(134,000$)
Earnings to Common Shareholders		(31,193,000$)	(38,289,000$)	(39,038,000$)	(34,546,000$)	(32,582,000$)	(49,682,000$)	(19,160,000$)	(31,179,000$)	(14,655,000$)	(17,097,000$)	(13,127,000$)	(72,746,000$)	(12,392,000$)	(37,607,000$)	(4,234,000$)	10,833,000$	(25,359,000$)	(79,649,000$)	6,149,000$	5,443,000$	(63,560,000$)	(21,959,000$)	(6,858,000$)
QoQ%		18.53%	1.92%	(13.00%)	(6.03%)	34.42%	(159.30%)	38.55%	(112.75%)	14.28%	(30.24%)	81.96%	(487.04%)	67.05%	(788.21%)	(139.08%)	142.72%	68.16%	(1,395.32%)	12.97%	108.56%	(189.45%)	(220.20%)
YoY%		4.26%	22.93%	(103.75%)	(10.80%)	(122.33%)	(190.59%)	(45.96%)	57.14%	(18.26%)	54.54%	(210.04%)	(771.52%)	51.13%	52.78%	(168.86%)	99.03%	60.10%	(262.72%)	189.66%
Earnings Per Share, Basic		(0.15$)	(0.19$)	(0.20$)	(0.18$)	(0.18$)	(0.28$)	(0.11$)	(0.19$)	(0.09$)	(0.12$)	(0.09$)	(0.55$)	(0.10$)	(0.31$)	(0.04$)	0.10$	(0.24$)	(0.83$)	0.13$	0.17$		(0.70$)	(0.22$)
Earnings Per Share, Diluted		(0.15$)	(0.19$)	(0.20$)	(0.18$)	(0.18$)	(0.28$)	(0.11$)	(0.19$)	(0.09$)	(0.12$)	(0.09$)	(0.55$)	(0.14$)	(0.31$)	(0.04$)	0.07$	(0.31$)	(0.83$)	0.10$	0.14$		(0.70$)	(0.22$)
Unlevered FCF Per Share, Basic		(0.08$)	(0.05$)	(0.07$)	(0.16$)	(0.05$)	(0.16$)	(0.14$)	(0.07$)	(0.13$)	(0.11$)	(0.31$)	(0.27$)	(0.17$)	(0.20$)	(0.19$)	(0.15$)	(0.19$)	(0.16$)		(0.29$)		(0.13$)
Unlevered FCF Per Share, Diluted		(0.08$)	(0.05$)	(0.07$)	(0.16$)	(0.05$)	(0.16$)	(0.14$)	(0.07$)	(0.13$)	(0.11$)	(0.31$)	(0.27$)	(0.23$)	(0.20$)	(0.19$)	(0.11$)	(0.25$)	(0.16$)		(0.24$)		(0.13$)
Average Shares, Basic		202,825,152	199,326,145	195,370,583	191,463,848	185,860,402	179,491,349	170,164,241	164,602,608	160,328,799	146,962,717	141,973,731	131,490,221	125,963,383	120,507,152	116,983,265	111,189,340	104,336,717	96,368,379	47,058,489	32,284,863		31,349,643	31,139,900
Average Shares, Diluted		202,825,152	199,326,145	195,370,583	191,463,848	185,860,402	179,491,349	170,164,241	164,602,608	160,328,799	146,962,717	141,973,731	131,490,221	89,755,951	120,507,152	116,983,265	147,396,772	80,814,996	96,368,379	63,647,057	39,218,016		31,349,643	31,139,900
EBIT		(34,500,000$)	(41,057,000$)	(41,053,000$)	(37,115,000$)	(34,953,000$)	(54,910,000$)	(20,914,000$)	(33,226,000$)	(14,330,000$)	(15,785,000$)	(11,077,000$)	(83,524,000$)	(14,927,000$)	(44,403,000$)	(5,906,000$)	13,105,000$	(34,092,000$)	(108,172,000$)	13,575,000$	10,994,000$	(63,243,000$)	(21,652,000$)	(6,422,000$)
EBITDA		(34,500,000$)	(41,057,000$)	(41,053,000$)	(37,115,000$)	(34,953,000$)	(54,910,000$)	(20,914,000$)	(33,226,000$)	(14,330,000$)	(15,785,000$)	(11,077,000$)	(83,524,000$)	(14,927,000$)	(44,403,000$)	(5,906,000$)	13,105,000$	(34,092,000$)	(108,172,000$)	13,575,000$	10,994,000$	(63,243,000$)	(21,652,000$)	(6,422,000$)