indie Semiconductor, Inc.

INDI

INDIindie Semiconductor, Inc. US flag

NASDAQ Capital Market

3.86

USD

+0.09

- -

815.57MMarket Cap

Profitability (USD)

API ChatGPT

	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Return on Common Equity (%)	- -	- -	- -	- -	- -	- -
Return on Assets (%)	- -	-34.91	-8.09	-16.54	-15.07	-16.06
Return on Capital (%)	- -	- -	- -	- -	- -	- -
Return on Invested Capital (%)	- -	- -	- -	- -	- -	- -
Gross Margin (%)	42.32	40.71	45.4	40.13	41.68	39.85
EBITDA Margin (%)	-73.37	-142.17	-92.39	-45.18	-56.62	-46.72
Operating Margin (%)	-85.1	-154.49	-107.52	-60.68	-76.49	-66.77
Incremental Operating Margin (%)	- -	- -	- -	- -	- -	- -
Pretax Margin (%)	-434.92	-245.67	-48.58	-59.76	-67.43	-70.71
Profit Margin (%)	-431.22	-181.86	-39.17	-52.71	-61.2	-65.81
Net Income to Common Margin (%)	-431.22	-181.86	-39.17	-52.71	-61.2	-65.81
Effective Tax Rate (%)	- -	- -	- -	- -	- -	- -
Dvd Payout Ratio (%)	- -	- -	- -	- -	- -	- -
Sustainable Growth Rate (%)	- -	- -	- -	- -	- -	- -

Credit (USD)

API ChatGPT

	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Total Debt	21	8	183	174	399	370
ST Debt	8	2	18	7	15	17
LT Debt	12	6	166	168	383	353
Total Debt/EBITDA	-1.26	-0.11	-1.79	-1.73	-3.25	-3.64
Net Debt/EBITDA	-0.13	3.07	1.47	-0.09	-0.87	-2.05
Total Debt/EBIT	-1.08	-0.11	-1.54	-1.29	-2.4	-2.55
Net Debt/EBIT	-0.11	2.82	1.26	-0.07	-0.65	-1.43
EBITDA to Interest Expense	-7.56	-55.55	-73.59	-11.69	-13.46	-6.36
EBITDA-CapEx/Interest Expense	-7.92	-58.83	-79.03	-13.17	-15.23	-7.26
EBIT to Interest Expense	-8.77	-60.36	-85.64	-15.7	-18.19	-9.1
Interest Expense	2	1	1	9	9	16
Common Equity/Total Assets	-436.31	-42.71	-40.41	-44.14	-52.48	-75.77
Long-Term Debt/Equity (%)	- -	1.92	52.75	35.13	86.08	91.89
Long-Term Debt/Capital (%)	-9.99	-2.63	-281.94	-107.29	-564.33	-146.16
Long-Term Debt/Total Assets (%)	35.14	1.2	27.48	20.47	40.72	41.97
Total Debt/Equity (%)	-20.53	2.7	58.37	36.55	89.49	96.27
Total Debt/Capital (%)	-16.85	-3.69	-311.96	-111.61	-586.71	-153.12
Total Debt/Total Assets (%)	59.31	1.68	30.41	21.29	42.34	43.97
Net Debt to Equity	-2.1	-72.36	-47.79	1.92	24.04	54.15
Net Debt/Capital (%)	-1.5	48.8	39.49	-2.98	-31.29	-53.75
EBITDA	-17	-69	-102	-101	-123	-102
EBITDA-CapEx	-17	-73	-110	-114	-139	-116
Operating Income (Loss)	-19	-75	-119	-135	-166	-145

Liquidity (USD)

API ChatGPT

	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Cash Ratio	0.15	6.5	5.03	1.09	3.23	1.9
Current Ratio	0.25	7.36	5.85	1.96	4.82	3.73
Quick Ratio	0.2	6.91	5.44	1.55	3.84	2.65
CFO/Avg Current Liab	- -	-0.72	-1.57	-1.03	-0.52	-0.71
Common Equity/Total Assets	-436.31	-42.71	-40.41	-44.14	-52.48	-75.77
Long-Term Debt/Equity (%)	- -	1.92	52.75	35.13	86.08	91.89
Long-Term Debt/Capital (%)	-9.99	-2.63	-281.94	-107.29	-564.33	-146.16
Long-Term Debt/Total Assets (%)	35.14	1.2	27.48	20.47	40.72	41.97
Total Debt/Equity (%)	-20.53	2.7	58.37	36.55	89.49	96.27
Total Debt/Capital (%)	-16.85	-3.69	-311.96	-111.61	-586.71	-153.12
Total Debt/Total Assets (%)	59.31	1.68	30.41	21.29	42.34	43.97
CFO/Total Liabilities	-15.53	-31.47	-26.55	-30.54	-11.81	-12.51
CFO/CapEx	-27.52	-13.71	-10.14	-8.19	-3.65	-4
Altman's Z-Score	-5.44	1.98	0.81	0.26	-0.5	-1.65

Working Capital (USD)

API ChatGPT

	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Accounts Receivable Turnover	- -	4.9	5.5	4.96	3.75	3.97
Days Sales Outstanding	- -	74.47	66.35	73.63	97.37	91.92
Inventory Turnover	- -	4.79	5.42	5.76	3.04	2.65
Days Inventory Outstanding	- -	76.17	67.39	63.38	119.9	137.48
Accounts Payable Turnover	- -	6.98	6.59	9.42	6.13	5.16
Accounts Payable Turnover Days	- -	52.29	55.39	38.75	59.59	70.69
Cash Conversion Cycle	- -	98.35	78.35	98.26	157.68	158.71
Inventory to Cash Days	- -	-1.7	-1.03	10.26	-22.53	-45.56
Inventories	3	9	13	33	50	49
Raw Materials	- -	2	6	7	14	9
Work In Process	4	6	7	12	20	31
Finished Goods	1	2	2	16	16	8
Other Inventory	- -	- -	- -	- -	5	- -

Enterprise Value (USD)

API ChatGPT

	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Market Capitalization	1,342	839	692	1,177	709	696
- Cash & Cash Equivalents	19	219	322	152	274	145
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	9	-21	2	31	28	26
+ Total Debt	21	8	183	174	399	370
Enterprise Value	1,353	607	555	1,231	861	946
Total Capital	-124	-214	-59	-156	-68	-241
Total Debt/Capital (%)	-16.85	-3.69	-311.96	-111.61	-586.71	-153.12
Total Debt / EV	0.02	0.01	0.33	0.14	0.46	0.39
EV/Sales	59.82	12.54	5.01	5.52	3.97	4.35
EV/EBITDA	- -	- -	- -	- -	- -	- -
EV/EBIT	- -	- -	- -	- -	- -	- -
EV/Cash Flow to Firm	- -	- -	- -	- -	- -	- -
EV/Free Cash Flow to Firm	- -	- -	- -	- -	- -	- -
Diluted Market Cap	1,342	839	692	1,177	709	696
Diluted Enterprise Value	1,353	607	555	1,231	861	946
EV per Share	13.33	8.67	4.68	8.48	4.92	4.8
TTM Sales	23	48	111	223	217	217
TTM EBITDA	-17	-69	-102	-101	-123	-102
TTM Operating Income	-19	-75	-119	-135	-166	-145
TTM Cash Flow to Firm	-19	-55	-75	-96	-50	-41
TTM Free Cash Flow to Firm	-18	-51	-68	-83	-34	-27

Multiples (USD)

API ChatGPT

	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Price/Free Cash Flow	-65.61	-16.22	-10	-12.85	-16.66	-16.25
EV/EBIT	- -	- -	- -	- -	- -	- -
Enterprise Value	1,353	607	555	1,231	861	946
Low Price	9.15	8	5.07	4.67	3.16	1.53
EV/Sales	59.82	12.54	5.01	5.52	3.97	4.35
EV/EBITDA	- -	- -	- -	- -	- -	- -
Price/Earnings	- -	- -	- -	- -	- -	- -
Price/Earnings Average	-10.58	-8.76	-20.41	-9.93	-7.27	-5.01
Price/Earnings High	-15.55	-12.99	-33.22	-13.73	-10.56	-8.34
Price/Earnings Low	-9.52	-6.36	-13.86	-5.76	-4.17	-2.11
Price/Book Value	-8.75	-4.19	-2.84	-3.26	-1.43	-1.09
Price/Book Value Average	-6.73	-3.85	-3.63	-3.23	-1.95	-1.13
Price/Book Value High	-9.89	-5.71	-5.91	-4.47	-2.83	-1.87
Price/Book Value Low	-6.06	-2.79	-2.47	-1.88	-1.12	-0.47
Price/Tangible Book Value	-12.86	10.24	6.03	-44.93	-23.69	-6.66
Price/Tangible Book Value Average	-9.89	9.41	7.72	-44.59	-32.21	-6.86
Price/Tangible Book Value High	-14.53	13.94	12.56	-61.61	-46.8	-11.42
Price/Tangible Book Value Low	-8.9	6.83	5.24	-25.87	-18.49	-2.89
Price/Sales	59.34	17.34	6.24	5.28	3.27	3.2
Price/Sales Average	45.62	15.94	8	5.24	4.45	3.3
Price/Sales High	67.06	23.62	13.01	7.23	6.46	5.49
Price/Sales Low	41.07	11.57	5.43	3.04	2.55	1.39
Price/Cash Flow	-63.23	-15.04	-9.01	-11.28	-12.1	-12.19
Price/Cash Flow Average	-48.61	-13.83	-11.54	-11.19	-16.44	-12.55
Price/Cash Flow High	-71.46	-20.48	-18.79	-15.47	-23.89	-20.89
Price/Cash Flow Low	-43.76	-10.03	-7.84	-6.5	-9.44	-5.28
Price/Free Cash Flow Average	-50.45	-14.91	-12.81	-12.75	-22.65	-16.74
Price/Free Cash Flow High	-74.15	-22.09	-20.84	-17.62	-32.91	-27.86
Price/Free Cash Flow Low	-45.41	-10.82	-8.7	-7.4	-13	-7.05
EV/Sales Average	46.1	11.14	6.76	5.48	5.15	4.45
EV/Sales High	67.54	18.82	11.78	7.47	7.16	6.64
EV/Sales Low	41.55	6.77	4.2	3.28	3.25	2.54
EV/EBITDA Average	-62.84	-7.84	-7.32	-12.12	-9.09	-9.53
EV/EBITDA High	-92.06	-13.24	-12.75	-16.54	-12.65	-14.21
EV/EBITDA Low	-56.64	-4.76	-4.54	-7.25	-5.75	-5.43
EV/EBIT Average	-54.18	-7.21	-6.29	-9.02	-6.73	-6.67
EV/EBIT High	-79.37	-12.18	-10.96	-12.32	-9.36	-9.95
EV/EBIT Low	-48.83	-4.38	-3.9	-5.4	-4.25	-3.8
Last Price	13.22	11.99	5.83	8.11	4.05	3.53
High Price	14.94	16.33	12.15	11.12	8	6.05
Enterprise Value Average	1,042	539	749	1,222	1,115	967
Enterprise Value High	1,527	911	1,305	1,668	1,552	1,444
Enterprise Value Low	940	328	465	732	705	552

Profitability (USD)

API ChatGPT

	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Return on Common Equity (%)	- -	- -	- -	- -	- -	- -
Return on Assets (%)	- -	-34.91	-8.09	-16.54	-15.07	-16.06
Return on Capital (%)	- -	- -	- -	- -	- -	- -
Return on Invested Capital (%)	- -	- -	- -	- -	- -	- -
Gross Margin (%)	42.32	40.71	45.4	40.13	41.68	39.85
EBITDA Margin (%)	-73.37	-142.17	-92.39	-45.18	-56.62	-46.72
Operating Margin (%)	-85.1	-154.49	-107.52	-60.68	-76.49	-66.77
Incremental Operating Margin (%)	- -	- -	- -	- -	- -	- -
Pretax Margin (%)	-434.92	-245.67	-48.58	-59.76	-67.43	-70.71
Profit Margin (%)	-431.22	-181.86	-39.17	-52.71	-61.2	-65.81
Net Income to Common Margin (%)	-431.22	-181.86	-39.17	-52.71	-61.2	-65.81
Effective Tax Rate (%)	- -	- -	- -	- -	- -	- -
Dvd Payout Ratio (%)	- -	- -	- -	- -	- -	- -
Sustainable Growth Rate (%)	- -	- -	- -	- -	- -	- -

Credit (USD)

API ChatGPT

	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Total Debt	21	8	183	174	399	370
ST Debt	8	2	18	7	15	17
LT Debt	12	6	166	168	383	353
Total Debt/EBITDA	-1.26	-0.11	-1.79	-1.73	-3.25	-3.64
Net Debt/EBITDA	-0.13	3.07	1.47	-0.09	-0.87	-2.05
Total Debt/EBIT	-1.08	-0.11	-1.54	-1.29	-2.4	-2.55
Net Debt/EBIT	-0.11	2.82	1.26	-0.07	-0.65	-1.43
EBITDA to Interest Expense	-7.56	-55.55	-73.59	-11.69	-13.46	-6.36
EBITDA-CapEx/Interest Expense	-7.92	-58.83	-79.03	-13.17	-15.23	-7.26
EBIT to Interest Expense	-8.77	-60.36	-85.64	-15.7	-18.19	-9.1
Interest Expense	2	1	1	9	9	16
Common Equity/Total Assets	-436.31	-42.71	-40.41	-44.14	-52.48	-75.77
Long-Term Debt/Equity (%)	- -	1.92	52.75	35.13	86.08	91.89
Long-Term Debt/Capital (%)	-9.99	-2.63	-281.94	-107.29	-564.33	-146.16
Long-Term Debt/Total Assets (%)	35.14	1.2	27.48	20.47	40.72	41.97
Total Debt/Equity (%)	-20.53	2.7	58.37	36.55	89.49	96.27
Total Debt/Capital (%)	-16.85	-3.69	-311.96	-111.61	-586.71	-153.12
Total Debt/Total Assets (%)	59.31	1.68	30.41	21.29	42.34	43.97
Net Debt to Equity	-2.1	-72.36	-47.79	1.92	24.04	54.15
Net Debt/Capital (%)	-1.5	48.8	39.49	-2.98	-31.29	-53.75
EBITDA	-17	-69	-102	-101	-123	-102
EBITDA-CapEx	-17	-73	-110	-114	-139	-116
Operating Income (Loss)	-19	-75	-119	-135	-166	-145

Liquidity (USD)

API ChatGPT

	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Cash Ratio	0.15	6.5	5.03	1.09	3.23	1.9
Current Ratio	0.25	7.36	5.85	1.96	4.82	3.73
Quick Ratio	0.2	6.91	5.44	1.55	3.84	2.65
CFO/Avg Current Liab	- -	-0.72	-1.57	-1.03	-0.52	-0.71
Common Equity/Total Assets	-436.31	-42.71	-40.41	-44.14	-52.48	-75.77
Long-Term Debt/Equity (%)	- -	1.92	52.75	35.13	86.08	91.89
Long-Term Debt/Capital (%)	-9.99	-2.63	-281.94	-107.29	-564.33	-146.16
Long-Term Debt/Total Assets (%)	35.14	1.2	27.48	20.47	40.72	41.97
Total Debt/Equity (%)	-20.53	2.7	58.37	36.55	89.49	96.27
Total Debt/Capital (%)	-16.85	-3.69	-311.96	-111.61	-586.71	-153.12
Total Debt/Total Assets (%)	59.31	1.68	30.41	21.29	42.34	43.97
CFO/Total Liabilities	-15.53	-31.47	-26.55	-30.54	-11.81	-12.51
CFO/CapEx	-27.52	-13.71	-10.14	-8.19	-3.65	-4
Altman's Z-Score	-5.44	1.98	0.81	0.26	-0.5	-1.65

Working Capital (USD)

API ChatGPT

	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Accounts Receivable Turnover	- -	4.9	5.5	4.96	3.75	3.97
Days Sales Outstanding	- -	74.47	66.35	73.63	97.37	91.92
Inventory Turnover	- -	4.79	5.42	5.76	3.04	2.65
Days Inventory Outstanding	- -	76.17	67.39	63.38	119.9	137.48
Accounts Payable Turnover	- -	6.98	6.59	9.42	6.13	5.16
Accounts Payable Turnover Days	- -	52.29	55.39	38.75	59.59	70.69
Cash Conversion Cycle	- -	98.35	78.35	98.26	157.68	158.71
Inventory to Cash Days	- -	-1.7	-1.03	10.26	-22.53	-45.56
Inventories	3	9	13	33	50	49
Raw Materials	- -	2	6	7	14	9
Work In Process	4	6	7	12	20	31
Finished Goods	1	2	2	16	16	8
Other Inventory	- -	- -	- -	- -	5	- -

Enterprise Value (USD)

API ChatGPT

	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Market Capitalization	1,342	839	692	1,177	709	696
- Cash & Cash Equivalents	19	219	322	152	274	145
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	9	-21	2	31	28	26
+ Total Debt	21	8	183	174	399	370
Enterprise Value	1,353	607	555	1,231	861	946
Total Capital	-124	-214	-59	-156	-68	-241
Total Debt/Capital (%)	-16.85	-3.69	-311.96	-111.61	-586.71	-153.12
Total Debt / EV	0.02	0.01	0.33	0.14	0.46	0.39
EV/Sales	59.82	12.54	5.01	5.52	3.97	4.35
EV/EBITDA	- -	- -	- -	- -	- -	- -
EV/EBIT	- -	- -	- -	- -	- -	- -
EV/Cash Flow to Firm	- -	- -	- -	- -	- -	- -
EV/Free Cash Flow to Firm	- -	- -	- -	- -	- -	- -
Diluted Market Cap	1,342	839	692	1,177	709	696
Diluted Enterprise Value	1,353	607	555	1,231	861	946
EV per Share	13.33	8.67	4.68	8.48	4.92	4.8
TTM Sales	23	48	111	223	217	217
TTM EBITDA	-17	-69	-102	-101	-123	-102
TTM Operating Income	-19	-75	-119	-135	-166	-145
TTM Cash Flow to Firm	-19	-55	-75	-96	-50	-41
TTM Free Cash Flow to Firm	-18	-51	-68	-83	-34	-27

Multiples (USD)

API ChatGPT

	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Price/Free Cash Flow	-65.61	-16.22	-10	-12.85	-16.66	-16.25
EV/EBIT	- -	- -	- -	- -	- -	- -
Enterprise Value	1,353	607	555	1,231	861	946
Low Price	9.15	8	5.07	4.67	3.16	1.53
EV/Sales	59.82	12.54	5.01	5.52	3.97	4.35
EV/EBITDA	- -	- -	- -	- -	- -	- -
Price/Earnings	- -	- -	- -	- -	- -	- -
Price/Earnings Average	-10.58	-8.76	-20.41	-9.93	-7.27	-5.01
Price/Earnings High	-15.55	-12.99	-33.22	-13.73	-10.56	-8.34
Price/Earnings Low	-9.52	-6.36	-13.86	-5.76	-4.17	-2.11
Price/Book Value	-8.75	-4.19	-2.84	-3.26	-1.43	-1.09
Price/Book Value Average	-6.73	-3.85	-3.63	-3.23	-1.95	-1.13
Price/Book Value High	-9.89	-5.71	-5.91	-4.47	-2.83	-1.87
Price/Book Value Low	-6.06	-2.79	-2.47	-1.88	-1.12	-0.47
Price/Tangible Book Value	-12.86	10.24	6.03	-44.93	-23.69	-6.66
Price/Tangible Book Value Average	-9.89	9.41	7.72	-44.59	-32.21	-6.86
Price/Tangible Book Value High	-14.53	13.94	12.56	-61.61	-46.8	-11.42
Price/Tangible Book Value Low	-8.9	6.83	5.24	-25.87	-18.49	-2.89
Price/Sales	59.34	17.34	6.24	5.28	3.27	3.2
Price/Sales Average	45.62	15.94	8	5.24	4.45	3.3
Price/Sales High	67.06	23.62	13.01	7.23	6.46	5.49
Price/Sales Low	41.07	11.57	5.43	3.04	2.55	1.39
Price/Cash Flow	-63.23	-15.04	-9.01	-11.28	-12.1	-12.19
Price/Cash Flow Average	-48.61	-13.83	-11.54	-11.19	-16.44	-12.55
Price/Cash Flow High	-71.46	-20.48	-18.79	-15.47	-23.89	-20.89
Price/Cash Flow Low	-43.76	-10.03	-7.84	-6.5	-9.44	-5.28
Price/Free Cash Flow Average	-50.45	-14.91	-12.81	-12.75	-22.65	-16.74
Price/Free Cash Flow High	-74.15	-22.09	-20.84	-17.62	-32.91	-27.86
Price/Free Cash Flow Low	-45.41	-10.82	-8.7	-7.4	-13	-7.05
EV/Sales Average	46.1	11.14	6.76	5.48	5.15	4.45
EV/Sales High	67.54	18.82	11.78	7.47	7.16	6.64
EV/Sales Low	41.55	6.77	4.2	3.28	3.25	2.54
EV/EBITDA Average	-62.84	-7.84	-7.32	-12.12	-9.09	-9.53
EV/EBITDA High	-92.06	-13.24	-12.75	-16.54	-12.65	-14.21
EV/EBITDA Low	-56.64	-4.76	-4.54	-7.25	-5.75	-5.43
EV/EBIT Average	-54.18	-7.21	-6.29	-9.02	-6.73	-6.67
EV/EBIT High	-79.37	-12.18	-10.96	-12.32	-9.36	-9.95
EV/EBIT Low	-48.83	-4.38	-3.9	-5.4	-4.25	-3.8
Last Price	13.22	11.99	5.83	8.11	4.05	3.53
High Price	14.94	16.33	12.15	11.12	8	6.05
Enterprise Value Average	1,042	539	749	1,222	1,115	967
Enterprise Value High	1,527	911	1,305	1,668	1,552	1,444
Enterprise Value Low	940	328	465	732	705	552

Shares Outstanding	101	108	127	163	189	204
Diluted Weighted Avg Shares	101	70	119	145	175	197
Basic Weighted Avg Shares	101	70	119	145	175	197
Revenue per Share	0.22	0.69	0.93	1.54	1.24	1.1
EBITDA per Share	-0.16	-0.98	-0.86	-0.69	-0.7	-0.51
Operating Income per Share	-0.19	-1.07	-1	-0.93	-0.95	-0.74
Basic EPS, GAAP	-0.96	-1.26	-0.37	-0.81	-0.76	-0.73
Basic EPS from Cont Ops	-0.97	-1.69	-0.44	-0.89	-0.82	-0.76
Diluted EPS, GAAP	-0.96	-1.26	-0.37	-0.81	-0.76	-0.73
Diluted EPS from Cont Ops	-0.97	-1.69	-0.44	-0.89	-0.82	-0.76
Dividend per Share	- -	- -	- -	- -	- -	- -
Cash Flow per Share	-0.21	-0.8	-0.65	-0.72	-0.33	-0.29
Free Cash Flow per Basic Share	-0.22	-0.86	-0.71	-0.81	-0.43	-0.36
Cash & Equivalents per Share	0.18	3.13	2.71	1.04	1.57	0.74
Book Value per Share	-1.51	-2.86	-2.05	-2.49	-2.82	-3.23
Tangible Book Value per Share	-1.03	1.17	0.97	-0.18	-0.17	-0.53

indie Semiconductor, Inc.

Profitability (USD)

Credit (USD)

Liquidity (USD)

Working Capital (USD)

Enterprise Value (USD)

Multiples (USD)

Profitability (USD)

Credit (USD)

Liquidity (USD)

Working Capital (USD)

Enterprise Value (USD)

Multiples (USD)

Per Share Data Items (USD)