Previous Close | $3.85 |
Intrinsic Value | $0.00 |
Upside potential | -100% |
Data is not available at this time.
indie Semiconductor, Inc. operates in the semiconductor industry, specializing in analog and mixed-signal solutions for automotive applications. The company focuses on advanced driver-assistance systems (ADAS), in-vehicle networking, and electrification, catering to the growing demand for smarter, safer, and more efficient vehicles. Its revenue model is driven by design wins and long-term supply agreements with automotive OEMs and Tier 1 suppliers, positioning it as a niche player in the automotive semiconductor space. The company leverages its expertise in high-performance analog and power management ICs to address critical challenges in electric and autonomous vehicles. With the automotive sector undergoing rapid technological transformation, indie Semiconductor is well-placed to benefit from increasing semiconductor content per vehicle. However, it faces intense competition from larger incumbents like NXP and Infineon, requiring continuous innovation to maintain its market foothold.
For FY 2024, indie Semiconductor reported revenue of $216.7 million, reflecting growth in its automotive semiconductor solutions. However, the company posted a net loss of $132.6 million, with diluted EPS of -$0.73, indicating ongoing investments in R&D and market expansion. Operating cash flow was negative at -$58.6 million, while capital expenditures totaled -$14.3 million, underscoring its focus on scaling operations amid competitive pressures.
The company's negative earnings and cash flow highlight its early-stage growth trajectory, with capital allocated toward product development and customer acquisition. While gross margins are not disclosed, the net loss suggests inefficiencies in converting revenue to profitability. indie Semiconductor's ability to improve capital efficiency will depend on scaling design wins and achieving operational leverage in coming years.
As of FY 2024, indie Semiconductor held $274.2 million in cash and equivalents, providing liquidity to fund operations. Total debt stood at $398.6 million, indicating a leveraged balance sheet. The absence of dividends aligns with its growth-focused strategy, though the debt load may constrain financial flexibility if profitability does not improve.
Revenue growth is driven by increasing semiconductor adoption in automotive applications, but profitability remains elusive. The company does not pay dividends, reinvesting cash flows into R&D and market penetration. Future growth hinges on expanding its product portfolio and securing additional design wins in the evolving automotive tech landscape.
The market likely prices INDI based on its growth potential in automotive semiconductors rather than current profitability. Investors may focus on its ability to capture market share in ADAS and electrification, though valuation multiples remain speculative given its negative earnings and cash flows.
indie Semiconductor's strategic focus on automotive-specific semiconductors positions it to benefit from industry megatrends like electrification and autonomy. However, execution risks and competition from larger players could challenge its path to profitability. The outlook depends on its ability to scale production, manage costs, and secure long-term customer commitments in a cyclical industry.
Company filings (10-K), investor presentations
show cash flow forecast
Fiscal year | 2025 | 2026 | 2027 | 2028 | 2029 | 2030 | 2031 | 2032 | 2033 | 2034 | 2035 | 2036 | 2037 | 2038 | 2039 | 2040 | 2041 | 2042 | 2043 | 2044 | 2045 | 2046 | 2047 | 2048 | 2049 | |
INCOME STATEMENT | ||||||||||||||||||||||||||
Revenue growth rate, % | NaN | |||||||||||||||||||||||||
Revenue, $ | NaN | |||||||||||||||||||||||||
Variable operating expenses, $m | NaN | |||||||||||||||||||||||||
Fixed operating expenses, $m | NaN | |||||||||||||||||||||||||
Total operating expenses, $m | NaN | |||||||||||||||||||||||||
Operating income, $m | NaN | |||||||||||||||||||||||||
EBITDA, $m | NaN | |||||||||||||||||||||||||
Interest expense (income), $m | NaN | |||||||||||||||||||||||||
Earnings before tax, $m | NaN | |||||||||||||||||||||||||
Tax expense, $m | NaN | |||||||||||||||||||||||||
Net income, $m | NaN | |||||||||||||||||||||||||
BALANCE SHEET | ||||||||||||||||||||||||||
Cash and short-term investments, $m | NaN | |||||||||||||||||||||||||
Total assets, $m | NaN | |||||||||||||||||||||||||
Adjusted assets (=assets-cash), $m | NaN | |||||||||||||||||||||||||
Average production assets, $m | NaN | |||||||||||||||||||||||||
Working capital, $m | NaN | |||||||||||||||||||||||||
Total debt, $m | NaN | |||||||||||||||||||||||||
Total liabilities, $m | NaN | |||||||||||||||||||||||||
Total equity, $m | NaN | |||||||||||||||||||||||||
Debt-to-equity ratio | NaN | |||||||||||||||||||||||||
Adjusted equity ratio | NaN | |||||||||||||||||||||||||
CASH FLOW | ||||||||||||||||||||||||||
Net income, $m | NaN | |||||||||||||||||||||||||
Depreciation, amort., depletion, $m | NaN | |||||||||||||||||||||||||
Funds from operations, $m | NaN | |||||||||||||||||||||||||
Change in working capital, $m | NaN | |||||||||||||||||||||||||
Cash from operations, $m | NaN | |||||||||||||||||||||||||
Maintenance CAPEX, $m | NaN | |||||||||||||||||||||||||
New CAPEX, $m | NaN | |||||||||||||||||||||||||
Total CAPEX, $m | NaN | |||||||||||||||||||||||||
Free cash flow, $m | NaN | |||||||||||||||||||||||||
Issuance/(repurchase) of shares, $m | NaN | |||||||||||||||||||||||||
Retained Cash Flow, $m | NaN | |||||||||||||||||||||||||
Pot'l extraordinary dividend, $m | NaN | |||||||||||||||||||||||||
Cash available for distribution, $m | NaN | |||||||||||||||||||||||||
Discount rate, % | NaN | |||||||||||||||||||||||||
PV of cash for distribution, $m | NaN | |||||||||||||||||||||||||
Current shareholders' claim on cash, % | NaN |