indie Semiconductor, Inc.

NASDAQ
INDI
Stock
Yield per half year: -26.16%
Dividend yield: 0%
Sector: Technology

Reporting indie Semiconductor, Inc.

Capitalization

IFRS
Reporting Annual Quarterly
2018 2019 2020 2021 2022 2023 2024 LTM 5 year average CAGR 5
Капитализация, млрд $
0.0889 1.03 1.24 0.9389 1.29 1.3 0.9176 70.74
Выручка, млрд $
0.0227 0.0226 0.0484 0.1108 0.2232 0.2167 0.2167 0.1243 57.16
Чистая прибыль, млрд $
-0.0102 0.0036 -0.0984 -0.118 -0.0593 -0.1176 -0.1326 -0.1326 -0.1052 6.15
EV, млрд $
0.4264 1.38 0.6206 0.5517 1.27 0.8332 0.8332 0.9311 -9.60
EBIT, млрд $
-0.0085 -0.0189 -0.0192 -0.0741 -0.0521 -0.1247 -0.137 -0.137 -0.0814 48.14
EBITDA, млрд $
-0.000379 -0.0163 -0.0741 -0.0354 -0.0902 -0.0939 -0.0939 -0.0620 41.94
OIBDA, млрд $
-0.0144 -0.0679 -0.0942 -0.108 -0.1314 -0.1314 -0.0832 55.61
Баланс стоимость, млрд $
-0.0313 -0.0558 -0.1533 -0.2012 0.3067 0.4461 0.4454 0.4454 0.1687 -223.78
FCF, млрд $
-0.0024 -0.022 -0.0599 -0.0843 -0.1171 -0.0729 -0.0729 -0.0712 27.08
Операционный денежный поток, млрд $
-0.0147 -0.0149 -0.0212 -0.0558 -0.0767 -0.1044 -0.0586 -0.0586 -0.0633 22.55
Операционная прибыль, млрд $
-0.000379 -0.0192 -0.0741 -0.1181 -0.1354 -0.1701 -0.1701 -0.1034 54.70
Операционные расходы, млрд $
0.000379 0.0288 0.0935 0.1684 0.225 0.2604 0.2604 0.1552 55.33
CAPEX, млрд $
0.000842 0.0017 0.000771 0.0041 0.0076 0.0128 0.0143 0.0143 0.0079 79.33


Balance sheet

IFRS
Reporting Annual Quarterly
2018 2019 2020 2021 2022 2023 2024 LTM 5 year average CAGR 5
Наличность, млрд $
0.000498 0.0187 0.2191 0.3216 0.1517 0.2742 0.2742 0.1971 71.10
Total Receivables $
0.0051 0.0046 0.0059 0.0174 0.0301 0.0721 0.052 0.052 0.0355 54.54
Total Current Assets $
0.0344 0.0165 0.03 0.2502 0.374 0.2718 0.4087 0.4087 0.2669 68.60
Чистые активы, млрд $
0.0344 0.3129 -0.1103 0.3163 0.0158 0.3621 0.0158 0.1794 2.96
Активы, млрд $
0.3484 0.0351 0.4701 0.6009 0.8189 0.9414 0.9414 0.5733 93.06
Short Term Debt $
0.0042 0.0085 0.0023 0.0177 0.0068 0.0152 0.0152 0.0101 12.33
Long Term Debt $
0.0123 0.0056 0.1557 0.1567 0.3691 0.3691 0.1399 97.45
Задолженность, млрд $
0.0355 0.1366 0.1789 0.2935 0.3419 0.496 0.496 0.2894 29.42
Чистый долг, млрд $
-0.000498 0.0021 -0.2112 -0.1401 0.0227 0.1243 0.1243 -0.0404 126.18
Долг, млрд $
0.019 0.0208 0.0079 0.1815 0.1743 0.3986 0.3986 0.1566 80.51
Interest income $
0.0025 0.0021 0.0000 0.0026 0.0079 0.0038 33.33
Расходы на обслуживание долга $
0.0022 0.0012 0.0017 0.0086 0.0091 0.0091 0.0046 32.84
Чист. проц. доходы, млрд $
0.0025 0.0021 0.0000 0.0026 0.0079 0.0079 0.0038 33.33
Goodwill, млрд $
0.0017 0.1217 0.1357 0.2951 0.1386 262.98
Амортизация, млрд $
0.004 0.0029 0 0.0168 0.0346 0.0431 0.0431 0.0203 60.87
Себестоимость, млрд $
0.0157 0.013 0.029 0.0606 0.1336 0.1264 0.1264 0.0725 57.60
Товарно материальные запасы $
0.0047 0.0043 0.0029 0.009 0.0133 0.0331 0.0499 0.0499 0.0216 76.66


Share

IFRS
Reporting Annual Quarterly
2019 2020 2021 2022 2023 2024 2025 LTM 5 year average CAGR 5
EPS 0.0839 -0.9693 -1.68 -0.4996 -0.8102 -0.7576 -0.7576 -0.9433 -4.81
Цена акции ао 9.87 10.16 11.02 5.83 8.11 4.05 3.19 3.19 6.44 -21.96
Число акций ао, млн 43.13 101.48 70.01 118.66 145.19 175.03 175.03 122.07 11.52
FCF/акцию -0.0562 -0.2167 -0.8554 -0.7105 -0.8068 -0.4167 -0.4167 -0.6012 13.97


Efficiency

IFRS
Reporting Annual Quarterly
2019 2020 2021 2022 2023 2024 2025 LTM Industry average 5 year average CAGR 5
ROE, % 2.31 -97.11 -114.53 -19.03 -31.25 -29.75 -29.75 37.18 -58.3340 -21.07
ROA, % 2.08 -51.3 -46.7 -11.07 -16.57 -15.07 -15.07 15.00 -28.1420 -21.73
ROIC, % 104.34 -34.85 28.12 34.75 -157.79
ROS, % 15.94 -435.05 -243.69 -53.51 -52.71 -61.2 -61.2 -61.2 22.00 -94.4620 -24.15
ROCE, % -5.68 22.1 -16.95 -9.63 -18.34 -15.99 -30.76 -30.76 43.01 -18.3340 12.66
Ebit margin, % -19.22 -425.22 -243.11 -47.05 -55.9 -63.22 -63.22 -63.22 26.84 -94.5000 -23.61
Рентаб EBITDA, % -1.67 -72.25 -153.07 -31.92 -40.4 -43.35 -43.35 -43.35 33.97 -62.4180 -22.30
Чистая рентаб, % 15.94 -435.05 -243.69 -53.51 -52.71 -61.2 -61.2 22.00 -169.2320 -32.45
Operation Margin, % -1.67 -85.1 -153.08 -106.62 -60.68 -78.49 -78.49 -78.49 25.67 -95.4720 -12.51
Доходность FCF, % -2.73 -2.13 -4.84 -8.98 -9.1 -5.5560 27.23


Coefficients

IFRS
Reporting Annual Quarterly
2019 2020 2021 2022 2023 2024 2025 LTM Industry average 5 year average CAGR 5
P/E
117.94 -10.49 -10.49 -15.84 -10.95 52.64 14.03 -162.17
P/BV
1.36 -13.53 2.86 2.25 2.61 1.59 1.59 13.29 -0.8440 -165.17
P/S
18.8 60.73 17.18 6.24 5.58 3.27 3.27 9.66 18.60 -44.25
P/FCF
-36.65 -46.91 -20.67 -11.14 -15.42 -11.1 -17.82 -17.82 51.22 -15.2300 -2.92
E/P
0.0407 -0.0954 -0.0953 -0.0631 -0.0914 -0.0905 -0.102 -0.102 0.03 -0.0885 1.37
EV/EBIT
-102.03 -4.42 -5.27 -10.58 -10.16 -6.08 -6.08 -6.08 50.63 -7.6340 2.90
EV/EBITDA
-1124.13 -84.19 -8.37 -15.6 -14.05 -8.87 -8.87 36.75 -26.2160 -36.24
EV/S
19.61 45.71 21.2 4.98 5.68 3.85 3.85 3.85 9.83 7.91 -28.91
EV/FCF
-183.68 -47.01 -17.14 -6.54 -10.82 -11.42 -11.42 -11.42 75.30 -11.4680 -7.80
Debt/EBITDA
-50 -1.28 -0.1065 -5.13 -1.93 -4.24 -4.24 -4.24 2.98 -3.1293 108.93
Netdebt/Ebitda
-48.69 -0.1307 2.85 3.96 -0.2514 -1.32 -1.32 -1.32 1.79 0.7837 -185.73
Debt/Ratio
0.0544 0.5931 0.0168 0.3021 0.2129 0.4234 0.4234 0.4234 0.21 0.2757 90.67
Debt/Equity
0.0606 -0.1889 0.025 0.5918 0.3908 0.8949 1.11 1.11 1.54 0.6025 113.54
Debt/Net Income
5.24 -0.2118 -0.0669 -3.06 -1.48 -3.01 -3.01 -3.01 2.50 -2.1254 114.11
PEG
0 0 26.57
Бета
3.22 0.6386 2.08 2.08 1.24 1.98 -13.56
Индекс Альтмана
0.4605 31.04 2.36 1.22 2.48 2.38 1.44 1.44 8.90 1.98 -9.41


Dividends

IFRS
Reporting Annual Quarterly
2020 2021 LTM Industry average 5 year average CAGR 5
Див.выплата, млрд
0.005 0.005 0.0050 0.00
Дивиденд
0
Див доход, ао, %
0 0.87
Дивиденды / прибыль, %
-5.08 -4.24 0 40.54 -4.6600 -8.64


Pay for your subscription

More functionality and data for company and portfolio analysis is available by subscription

Subscribe

Other

IFRS
Reporting Annual Quarterly
2020 2021 2022 2023 2024 LTM CAGR 5
CAPEX/Выручка, %
3.41 8.41 6.83 5.71 6.62 6.62 14.19
Персонал, чел
600 900 22.47