indie Semiconductor Inc. logo

indie Semiconductor Inc.

INDI | NASDAQ
Chart Builder DCF Calculator
$3.18
-$0.03 (-0.93%)
Sep 22, 2026, 11:42 AM ET · Market open
Fiscal Quarter
Period Ending
Q2 2026
Jun 29, 2026
Q1 2026
Mar 30, 2026
Q4 2025
Dec 30, 2025
Q3 2025
Sep 29, 2025
Q2 2025
Jun 29, 2025
Q1 2025
Mar 30, 2025
Q4 2024
Dec 30, 2024
Q3 2024
Sep 29, 2024
Q2 2024
Jun 29, 2024
Q1 2024
Mar 30, 2024
Q4 2023
Dec 30, 2023
Q3 2023
Sep 29, 2023
Q2 2023
Jun 29, 2023
Q1 2023
Mar 30, 2023
Q4 2022
Dec 30, 2022
Q3 2022
Sep 29, 2022
Q2 2022
Jun 29, 2022
Q1 2022
Mar 30, 2022
Q4 2021
Dec 30, 2021
Q3 2021
Sep 29, 2021
Q2 2021
Jun 29, 2021
Q1 2021
Mar 30, 2021
Net Income
-38.95M -47.12M -32.1M -38.29M -41.62M -34.55M -34.37M -54.6M -19.16M -31.18M -14.11M -18.68M -13.13M -81.97M -15.76M -37.61M -4.23M 10.83M -25.36M -108.16M 12.99M 10.36M
Depreciation & Amortization
11.99M 12.04M 10.77M 11.07M 11.23M 10.52M 9.69M 12.56M 10.44M 10.37M 6.19M 11.04M 10.8M 6.56M 4.13M 1.15M 5.58M 5.9M 3.57M 1.15M 605K 643K
Stock-Based Compensation
17.34M 19.73M n/a n/a 14.99M 17.23M 11.88M 17.86M 11.93M 25.58M 7.14M 12.79M n/a 11.4M 11.04M n/a n/a n/a 8.72M 6.22M 7.97M n/a
Other Working Capital
n/a -4.09M -3.5M -2.94M 327K 1.98M 5.64M -1.01M -93K -7.07M -5.4M 6.7M -10.91M -8.86M -1.28M -2.61M -4.98M -181K 973K 1.79M -2.02M -138K
Other Non-Cash Items
-19.23M 6.07M 15.06M 17.81M -405K -6.11M 1.54M 8.37M -17.89M -16.23M -1.27M -18.54M -12.05M 51.79M -11.8M 21.66M -16.04M -31.51M -4.94M 87.29M -31.87M -18.58M
Deferred Income Tax
n/a n/a -536K n/a n/a n/a -5.37M n/a n/a -1.11M 4.53M -5.02M n/a -3.72M -3.53M 1.53M n/a n/a n/a n/a n/a n/a
Change in Working Capital
n/a -12.85M -7.5M 3.25M 8.19M -16.15M 9.91M -7M -5.04M 3.22M -18.89M 3.57M -25.88M -16.95M -2M -8.67M -6.48M -941K -898K -1.27M -2.73M -1.51M
Operating Cash Flow
-28.87M -22.13M -14.31M -6.17M -7.61M -29.05M -6.72M -22.8M -19.72M -9.35M -16.41M -14.84M -40.26M -32.89M -17.93M -21.93M -21.17M -15.71M -18.91M -14.78M -13.04M -9.09M
Capital Expenditures
-3.12M -3.21M -1.74M -4.16M -6.01M -2.38M -2.53M -7.55M -3.66M -2.32M -4.17M -2.02M -3.37M -3.2M -3.06M -2.66M -1.28M -565K -1.01M -1.6M -691K -161K
Cash Acquisitions
n/a n/a n/a -17.67M n/a n/a n/a n/a n/a -3.2M -1K 3.44M n/a -98.43M n/a n/a n/a -8.71M -80.26M n/a n/a n/a
Purchase of Investments
n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a
Sales Maturities Of Investments
n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a
Other Investing Acitivies
n/a n/a n/a n/a n/a n/a -700K -1.02M n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a -604K -741K -22K -21K
Investing Cash Flow
-3.12M -3.21M -1.74M -21.84M -6.01M -2.38M -2.53M -7.55M -3.66M -5.52M -4.17M 1.42M -3.37M -101.63M -3.06M -2.66M -1.28M -9.27M -81.87M -1.6M -691K -161K
Debt Repayment
n/a 57.54M -933K 212K -24.83M -2.91M 183.25M 6.45M -553K 9.25M -10.01M 1.37M -1.09M -11.08M 159.69M -354K 77K -68K -1.92M n/a -9.85M n/a
Common Stock Repurchased
n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a -7.4M n/a n/a n/a -1.84M n/a n/a n/a
Dividend Paid
n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a -17.25B n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a
Other Financial Acitivies
-3.06M -2.48M -2.13M -2.13M -4.44M -1.78M -3.56M -472K -2.09M -2.39M 17.26B -1.77M -2.07M -2.8M -8.95M -1.3M -7.22M -704K 66K -442K 368.95M -632K
Financial Cash Flow
-3.06M 55.06M -3.07M -1.92M -29.27M -4.69M 185.88M 16.9M -322K 6.88M 9.37M -1.53M 14.66M 21.07M 190.13M 10.38M -7.13M -720K -3.69M -14.13M 359.1M -632K
Net Cash Flow
-35.71M 28.97M -15.42M -31.69M -44.05M -37.64M 177.35M -15.45M -25.53M -3.5M -8.97M -20.01M -26.74M -114.48M 171.11M -13.36M -29.23M -26.1M -104.4M -30.34M 345.34M -9.83M
Free Cash Flow
-31.99M -25.34M -16.05M -10.33M -13.62M -31.43M -9.26M -30.35M -23.39M -11.67M -20.58M -16.85M -43.62M -36.08M -20.99M -24.6M -22.45M -16.28M -19.92M -16.38M -13.73M -9.25M
Adj. Free Cash Flow
-49.32M -45.07M -16.05M -10.33M -28.61M -48.66M -21.14M -48.21M -35.31M -37.24M -27.72M -29.64M -43.62M -47.48M -32.03M -24.6M -22.45M -16.28M -28.64M -22.6M -21.7M -9.25M
Maintenance CapEx
-3.12M -3.21M -1.74M -4.16M -6.01M -1.99M -2.53M -7.55M -3.61M n/a n/a n/a n/a n/a -335.13K n/a n/a n/a n/a -954.12K n/a n/a
Growth CapEx
n/a n/a n/a n/a n/a -384.92K n/a n/a -50.03K -2.32M -4.17M -2.02M -3.37M -3.2M -2.72M -2.66M -1.28M -565K -1.01M -645.88K -691K -161K
Owner Earnings
-31.99M -25.34M -16.05M -10.33M -13.62M -31.04M -9.26M -30.35M -23.34M -9.35M -16.41M -14.84M -40.26M -32.89M -18.27M -21.93M -21.17M -15.71M -18.91M -15.73M -13.04M -9.09M

© 2026 bestshares.com. All rights reserved.