indie Semiconductor (NASDAQ: INDI) details Q4 loss, 2026 revenue outlook
Rhea-AI Filing Summary
indie Semiconductor reported fourth quarter 2025 revenue of $58.0 million, up 8% sequentially and $1 million above the midpoint of its outlook. GAAP operating loss was $33.9 million, unchanged from a year earlier, while non-GAAP operating loss improved to $10.1 million from $14.2 million.
GAAP net loss for the quarter was $32.2 million, or $0.16 per share, compared with $0.18 per share a year ago. Non-GAAP net loss was $12.4 million, or $0.07 per share, reflecting ongoing investment ahead of major program ramps. The company ended 2025 with $155 million in total cash, cash equivalents and restricted cash.
Business highlights included commencing radar chipset shipments to a Tier 1 partner, an iND880 design win with a Chinese EV maker, expanding its perception software ecosystem, and progress in LiDAR lasers and Qi 2.0 wireless charging. For first quarter 2026, indie guides revenue between $52 million and $58 million, with midpoint expectations of $21 million from Wuxi and $34 million from its core business, and projects non-GAAP net loss per share of $0.07.
Positive
- None.
Negative
- None.
Insights
Revenue is growing modestly, losses are narrowing on a non-GAAP basis.
indie Semiconductor delivered Q4 2025 revenue of
Full-year revenue was
Liquidity appears solid with
UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
WASHINGTON, D.C. 20549
FORM 8-K
CURRENT REPORT
Pursuant to Section 13 or 15(d) of the Securities Exchange Act of 1934
Date of Report (Date of earliest event reported): |
(Exact name of Registrant as Specified in Its Charter)
(State or Other Jurisdiction |
(Commission File Number) |
(IRS Employer |
||
|
|
|
|
|
|
||||
|
||||
(Address of Principal Executive Offices) |
|
(Zip Code) |
||
Registrant’s Telephone Number, Including Area Code: |
|
(Former Name or Former Address, if Changed Since Last Report)
Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions:
Securities registered pursuant to Section 12(b) of the Act:
|
|
Trading |
|
|
|
|
Indicate by check mark whether the registrant is an emerging growth company as defined in Rule 405 of the Securities Act of 1933 (§ 230.405 of this chapter) or Rule 12b-2 of the Securities Exchange Act of 1934 (§ 240.12b-2 of this chapter).
Emerging growth company
If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act. ☐
Item 2.02 Results of Operations and Financial Condition.
On February 19, 2026, indie Semiconductor, Inc. (“indie” or the "Company") issued a press release announcing its financial results for the fourth quarter ended December 31, 2025. A copy of the press release is attached as Exhibit 99.1.
A conference call with simultaneous webcast to discuss the financial results for the fourth quarter ended December 31, 2025 will be held today, February 19, 2026 at 5:00 p.m. Eastern Time. After the live webcast of the conference call, an audio replay will remain available until March 5, 2026 under the Financials tab on the Investors page of indie's website at www.indie.inc.
The information set forth in Exhibit 99.1 of this Current Report on Form 8-K ("Current Report") is being furnished and shall not be deemed "filed" for the purposes of Section 18 of the Securities Exchange Act of 1934, as amended ("Exchange Act"), or otherwise subject to the liabilities of that Section. The information set forth in Exhibit 99.1 of this Current Report shall not be incorporated by reference into any registration statement or other document pursuant to the Securities Act of 1933 ("Securities Act"), except as shall be expressly set forth by specific reference in such filing.
Item 7.01 Regulation FD Disclosure.
A quarterly presentation containing supplemental business and financial information for the Company’s fourth quarter and fiscal year ended December 31, 2025 is furnished as Exhibit 99.2 to this Current Report and is incorporated by reference herein.
The information set forth in Exhibit 99.2 of this Current Report is being furnished and shall not be deemed "filed" for the purposes of Section 18 of the Exchange Act, or otherwise subject to the liabilities of that Section. The information set forth in Exhibit 99.2 of this Current Report shall not be incorporated by reference into any registration statement or other document pursuant to the Securities Act, except as shall be expressly set forth by specific reference in such filing.
Item 9.01 Financial Statements and Exhibits.
(d) Exhibits
Exhibit No. |
|
Description |
99.1
|
|
Press release of the Registrant dated February 19, 2026 announcing its results of operations for the fourth quarter ended December 31, 2025 |
99.2 |
|
Quarterly presentation of the Registrant for fourth quarter and fiscal year ended December 31, 2025 |
104 |
|
Cover Page Interactive Data File (embedded within the Inline XBRL document) |
SIGNATURES
Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned hereunto duly authorized.
|
INDIE SEMICONDUCTOR, INC. |
||
|
|
|
|
February 19, 2026 |
By: |
/s/ Naixi Wu |
|
|
|
Name: |
Naixi Wu |
|
|
Title: |
Chief Financial Officer |
|
|
|
(Principal Financial Officer and Principal Accounting Officer) |
Exhibit 99.1
indie Reports Fourth Quarter 2025 Results
ALISO VIEJO, Calif. – February 19, 2026 – indie Semiconductor, Inc. (Nasdaq: INDI), an automotive solutions innovator, today announced fourth quarter results for the period ended December 31, 2025. Q4 revenue was $58.0 million. On a GAAP basis, fourth quarter 2025 operating loss was $33.9 million compared to $33.9 million a year ago. Non-GAAP operating loss for the fourth quarter of 2025 was $10.1 million, compared to $14.2 million a year ago, representing continued progress towards profitability. Fourth quarter 2025 GAAP loss per share was $0.16, while Non-GAAP loss per share was $0.07.
"indie delivered solid fourth quarter results, exceeding the midpoint of our outlook," said Donald McClymont, indie's co-founder and chief executive officer. "Our Tier 1 partner’s radar launch and our first chipset shipments marked a key milestone. Coupled with the addition of the adjacent high-growth humanoid robotics market, indie is well positioned to drive continued growth."
Business Highlights
Q1 2026 Outlook
For the first quarter of 2026, indie expects revenue to be between $52 million and $58 million, or $55 million at the midpoint. We anticipate a decline in the first quarter revenue from our Wuxi indie Micro subsidiary to $21 million, and we expect revenue from our core business to grow by 20% sequentially to $34 million at the midpoint.
indie’s Q4 2025 Conference Call
indie Semiconductor will host a conference call with analysts to discuss its fourth quarter 2025 results and business outlook today at 5:00 p.m. Eastern time. To listen to the conference call via the Internet, please go to the Financials tab on the Investors page of indie’s website. To listen to the conference call via telephone, please call (877) 451-6152 (domestic) or (201) 389-0879 (international), Conference ID: 13757408.
A replay of the conference call will be available beginning at 9:00 p.m. Eastern time on February 19, 2026, until 11:59 p.m. Eastern time on March 5, 2026, under the Financials tab on the Investors page of indie’s website, or by calling (844) 512-2921 (domestic) or (412) 317-6671 (international), Access ID: 13757408.
About indie
Headquartered in Aliso Viejo, CA, indie is empowering the automotive revolution with next-generation semiconductors, photonics, and perception software platforms. We focus on developing innovative, high-performance, and energy-efficient mixed-signal SoCs and system solutions for ADAS and adjacent industrial applications, including humanoid robotics, and quantum technology. Our sensors span all major modalities (Radar, Computer Vision, LiDAR, and Ultrasound), accelerating the proliferation of automated vehicle safety and sensing features. As a global innovator, we are an approved vendor to Tier 1 partners, and our solutions can be found in marquee automotive OEMs worldwide.
Please visit us at www.indie.inc to learn more.
#indieSemi_earnings
Safe Harbor Statement
This communication contains “forward-looking statements” (including within the meaning of Section 21E of the United States Securities Exchange Act of 1934, as amended, and Section 27A of the Securities Act of 1933, as amended). Such statements can be identified by words such as “will likely result,” “expect,” “anticipate,” “estimate,” “believe,” “intend,” “plan,” “project,” “outlook,” “should,” “could,” “may” or words of similar meaning and include, but are not limited to, projected financial information, statements regarding our future business and financial performance and prospects, including statements regarding our continued growth and progress towards profitability, and the addition of adjacent markets including high-growth humanoid robotics. Such forward-looking statements are based upon the current beliefs and expectations of our management and are inherently subject to significant business, economic and competitive uncertainties and contingencies, many of which are difficult to predict and generally beyond our control. Actual results and the timing of events may differ materially from the results included in such forward-looking statements. In addition to the factors previously disclosed in our Annual Report on Form 10-K for the fiscal year ended December 31, 2024 filed with the SEC on March 3, 2025, as supplemented by our Quarterly Reports on Form 10-Q and in our other public reports filed with the SEC (including those identified under “Risk Factors” therein), the following factors, among others, could cause actual results and the timing of events to differ materially from the anticipated results or other expectations expressed in the forward-looking statements: macroeconomic conditions, including inflation, rising interest rates and volatility in the credit and financial markets, our reliance on contract manufacturing and outsourced supply chain and the availability of semiconductors and manufacturing capacity; competitive products and pricing pressures; our ability to win competitive bid selection processes and achieve additional design wins; the impact of the pending sale of our entire equity interest in Wuxi indie Microelectronics Technology Co., Ltd. and any potential adverse effects of such sale on our business, financial condition, operating results and stock price; the impact of recent acquisitions made and any other acquisitions we may make, including our ability to successfully integrate acquired businesses and risks that the anticipated benefits of any acquisitions may not be fully realized or take longer to realize than expected; our ability to develop, market and gain acceptance for new and enhanced products and expand into new technologies and markets; current and potential trade restrictions and trade tensions, including trade and tariff actions taken or proposed by the US government affecting the countries where we operate; and political or economic instability in our target markets. All forward-looking statements in this press release are expressly qualified in their entirety by the foregoing cautionary statements.
Investors are cautioned not to place undue reliance on the forward-looking statements in this press release, which information set forth herein speaks only as of the date hereof. We do not undertake, and we expressly disclaim, any intention or obligation to update any forward-looking statements made in this announcement or in our other public filings, whether as a result of new information, future events or otherwise, except as required by law.
Media Inquiries
media@indiesemi.com
Investor Relations
ir@indiesemi.com
#indieSemi_Earnings
INDIE SEMICONDUCTOR, INC.
PRELIMINARY CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS
(Amounts in thousands, except share and per share amounts)
(Unaudited)
|
|
Three Months Ended |
|
|
Year Ended |
|
||||||||||
|
|
2025 |
|
|
2024 |
|
|
2025 |
|
|
2024 |
|
||||
Revenue: |
|
|
|
|
|
|
|
|
|
|
|
|
||||
Product revenue |
|
$ |
55,748 |
|
|
$ |
53,826 |
|
|
$ |
206,961 |
|
|
$ |
202,698 |
|
Contract revenue |
|
|
2,259 |
|
|
|
4,183 |
|
|
|
10,433 |
|
|
|
13,984 |
|
Total revenue |
|
|
58,007 |
|
|
|
58,009 |
|
|
|
217,394 |
|
|
|
216,682 |
|
Operating expenses: |
|
|
|
|
|
|
|
|
|
|
|
|
||||
Cost of goods sold |
|
|
36,368 |
|
|
|
33,313 |
|
|
|
130,762 |
|
|
|
126,373 |
|
Research and development |
|
|
35,518 |
|
|
|
38,254 |
|
|
|
154,092 |
|
|
|
175,112 |
|
Selling, general, and administrative |
|
|
19,151 |
|
|
|
20,328 |
|
|
|
77,689 |
|
|
|
80,945 |
|
Restructuring costs |
|
|
916 |
|
|
|
10 |
|
|
|
9,066 |
|
|
|
4,332 |
|
Total operating expenses |
|
|
91,953 |
|
|
|
91,905 |
|
|
|
371,609 |
|
|
|
386,762 |
|
Loss from operations |
|
|
(33,946 |
) |
|
|
(33,896 |
) |
|
|
(154,215 |
) |
|
|
(170,080 |
) |
Other income (expense), net: |
|
|
|
|
|
|
|
|
|
|
|
|
||||
Interest income |
|
|
1,144 |
|
|
|
1,209 |
|
|
|
7,292 |
|
|
|
4,588 |
|
Interest expense |
|
|
(4,251 |
) |
|
|
(2,838 |
) |
|
|
(17,642 |
) |
|
|
(9,258 |
) |
Gain from change in fair value of contingent considerations and acquisition-related holdbacks |
|
|
2,071 |
|
|
|
874 |
|
|
|
6,970 |
|
|
|
29,041 |
|
Gain from extinguishment of debt |
|
|
— |
|
|
|
— |
|
|
|
2,623 |
|
|
|
— |
|
Other income (expense) |
|
|
(498 |
) |
|
|
(302 |
) |
|
|
266 |
|
|
|
(400 |
) |
Total other income (expense), net |
|
|
(1,534 |
) |
|
|
(1,057 |
) |
|
|
(491 |
) |
|
|
23,971 |
|
Net loss before income taxes |
|
|
(35,480 |
) |
|
|
(34,953 |
) |
|
|
(154,706 |
) |
|
|
(146,109 |
) |
Income tax benefit |
|
|
3,271 |
|
|
|
584 |
|
|
|
3,013 |
|
|
|
1,922 |
|
Net loss |
|
|
(32,209 |
) |
|
|
(34,369 |
) |
|
|
(151,693 |
) |
|
|
(144,187 |
) |
Less: Net loss attributable to noncontrolling interest |
|
|
(110 |
) |
|
|
(1,787 |
) |
|
|
(7,720 |
) |
|
|
(11,584 |
) |
Net loss attributable to indie Semiconductor, Inc. |
|
$ |
(32,099 |
) |
|
$ |
(32,582 |
) |
|
$ |
(143,973 |
) |
|
$ |
(132,603 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
Net loss attributable to common shares — basic |
|
$ |
(32,099 |
) |
|
$ |
(32,582 |
) |
|
$ |
(143,973 |
) |
|
$ |
(132,603 |
) |
Net loss attributable to common shares — diluted |
|
$ |
(32,099 |
) |
|
$ |
(32,582 |
) |
|
$ |
(143,973 |
) |
|
$ |
(132,603 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
Net loss per share attributable to common shares — basic |
|
$ |
(0.16 |
) |
|
$ |
(0.18 |
) |
|
$ |
(0.73 |
) |
|
$ |
(0.76 |
) |
Net loss per share attributable to common shares — diluted |
|
$ |
(0.16 |
) |
|
$ |
(0.18 |
) |
|
$ |
(0.73 |
) |
|
$ |
(0.76 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
Weighted average common shares outstanding — basic |
|
|
203,063,167 |
|
|
|
185,682,996 |
|
|
|
197,246,432 |
|
|
|
175,029,650 |
|
Weighted average common shares outstanding — diluted |
|
|
203,063,167 |
|
|
|
185,682,996 |
|
|
|
197,246,432 |
|
|
|
175,029,650 |
|
INDIE SEMICONDUCTOR, INC.
PRELIMINARY CONDENSED CONSOLIDATED BALANCE SHEETS
(Amounts in thousands)
(Unaudited)
|
|
December 31, |
|
|
December 31, |
|
||
Assets |
|
|
|
|
|
|
||
Current assets: |
|
|
|
|
|
|
||
Cash and cash equivalents |
|
$ |
145,456 |
|
|
$ |
274,248 |
|
Restricted cash |
|
|
10,285 |
|
|
|
10,300 |
|
Accounts receivable, net of allowance for doubtful accounts |
|
|
57,485 |
|
|
|
52,005 |
|
Inventory |
|
|
48,618 |
|
|
|
49,887 |
|
Prepaid expenses and other current assets |
|
|
23,924 |
|
|
|
22,308 |
|
Total current assets |
|
|
285,768 |
|
|
|
408,748 |
|
Property and equipment, net |
|
|
43,349 |
|
|
|
34,281 |
|
Intangible assets, net |
|
|
195,908 |
|
|
|
208,944 |
|
Goodwill |
|
|
292,644 |
|
|
|
266,368 |
|
Operating lease right-of-use assets |
|
|
14,363 |
|
|
|
16,107 |
|
Other assets and deposits |
|
|
8,754 |
|
|
|
6,938 |
|
Total assets |
|
$ |
840,786 |
|
|
$ |
941,386 |
|
|
|
|
|
|
|
|
||
Liabilities and stockholders' equity |
|
|
|
|
|
|
||
Accounts payable |
|
$ |
23,120 |
|
|
$ |
28,326 |
|
Accrued payroll liabilities |
|
|
9,889 |
|
|
|
5,573 |
|
Contingent considerations |
|
|
611 |
|
|
|
3,589 |
|
Accrued expenses and other current liabilities |
|
|
24,771 |
|
|
|
29,297 |
|
Intangible asset contract liability |
|
|
5,875 |
|
|
|
5,875 |
|
Current debt obligations |
|
|
13,567 |
|
|
|
12,220 |
|
Total current liabilities |
|
|
77,833 |
|
|
|
84,880 |
|
Long-term debt, net of current portion |
|
|
339,834 |
|
|
|
369,097 |
|
Intangible asset contract liability, net of current portion |
|
|
5,705 |
|
|
|
11,965 |
|
Deferred tax liabilities, non-current |
|
|
14,198 |
|
|
|
11,660 |
|
Operating lease liability, non-current |
|
|
13,046 |
|
|
|
14,278 |
|
Other long-term liabilities |
|
|
7,444 |
|
|
|
4,111 |
|
Total liabilities |
|
|
458,060 |
|
|
|
495,991 |
|
Commitments and contingencies |
|
|
|
|
|
|
||
Stockholders' equity |
|
|
|
|
|
|
||
Preferred stock |
|
|
— |
|
|
|
— |
|
Class A common stock |
|
|
20 |
|
|
|
19 |
|
Class V common stock |
|
|
2 |
|
|
|
2 |
|
Additional paid-in capital |
|
|
998,730 |
|
|
|
936,564 |
|
Accumulated deficit |
|
|
(638,017 |
) |
|
|
(494,044 |
) |
Accumulated other comprehensive loss |
|
|
(3,917 |
) |
|
|
(24,655 |
) |
indie's stockholders' equity |
|
|
356,818 |
|
|
|
417,886 |
|
Noncontrolling interest |
|
|
25,908 |
|
|
|
27,509 |
|
Total stockholders' equity |
|
|
382,726 |
|
|
|
445,395 |
|
Total liabilities and stockholders' equity |
|
$ |
840,786 |
|
|
$ |
941,386 |
|
INDIE SEMICONDUCTOR, INC.
RECONCILIATION OF PRELIMINARY NON-GAAP MEASURES TO GAAP
(Unaudited)
GAAP refers to financial information presented in accordance with U.S. Generally Accepted Accounting Principles. This press release includes non-GAAP financial measures, as defined in Regulation G promulgated by the Securities and Exchange Commission. We believe that our presentation of non-GAAP financial measures provides useful supplementary information to investors. The presentation of non-GAAP financial measures is not meant to be considered in isolation from or as a substitute for results prepared in accordance with GAAP.
The reconciliations of our preliminary GAAP to non-GAAP measures are as follows (in thousands, except share and per share amounts):
|
|
Three Months Ended |
|
|
Year Ended |
|
||||||||||
|
|
2025 |
|
|
2024 |
|
|
2025 |
|
|
2024 |
|
||||
Computation of non-GAAP operating loss: |
|
|
|
|
|
|
|
|
|
|
|
|
||||
GAAP loss from operations |
|
$ |
(33,946 |
) |
|
$ |
(33,896 |
) |
|
$ |
(154,215 |
) |
|
$ |
(170,080 |
) |
Acquisition related and other non-recurring professional expenses |
|
|
411 |
|
|
|
1,648 |
|
|
|
935 |
|
|
|
5,596 |
|
Amortization of intangible assets |
|
|
7,442 |
|
|
|
5,786 |
|
|
|
26,653 |
|
|
|
25,645 |
|
Inventory cost realignments |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
145 |
|
Share-based compensation |
|
|
15,045 |
|
|
|
12,258 |
|
|
|
66,531 |
|
|
|
68,997 |
|
Restructuring |
|
|
916 |
|
|
|
10 |
|
|
|
9,066 |
|
|
|
4,332 |
|
Non-GAAP operating loss |
|
$ |
(10,132 |
) |
|
$ |
(14,194 |
) |
|
$ |
(51,030 |
) |
|
$ |
(65,365 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
|
Three Months Ended |
|
|
Year Ended |
|
||||||||||
|
|
2025 |
|
|
2024 |
|
|
2025 |
|
|
2024 |
|
||||
Computation of non-GAAP net loss: |
|
|
|
|
|
|
|
|
|
|
|
|
||||
Net loss |
|
$ |
(32,209 |
) |
|
$ |
(34,369 |
) |
|
$ |
(151,693 |
) |
|
$ |
(144,187 |
) |
Acquisition related and other non-recurring professional expenses |
|
|
411 |
|
|
|
1,648 |
|
|
|
935 |
|
|
|
5,596 |
|
Amortization of intangible assets |
|
|
7,442 |
|
|
|
5,786 |
|
|
|
26,653 |
|
|
|
25,645 |
|
Inventory cost realignments |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
145 |
|
Share-based compensation |
|
|
15,045 |
|
|
|
12,258 |
|
|
|
66,531 |
|
|
|
68,997 |
|
Restructuring |
|
|
916 |
|
|
|
10 |
|
|
|
9,066 |
|
|
|
4,332 |
|
Gain from change in fair value of contingent considerations and acquisition-related holdbacks |
|
|
(2,071 |
) |
|
|
(874 |
) |
|
|
(6,970 |
) |
|
|
(29,041 |
) |
Gain from extinguishment of debt |
|
|
— |
|
|
|
— |
|
|
|
(2,623 |
) |
|
|
— |
|
Other (income) expense |
|
|
498 |
|
|
|
302 |
|
|
|
(266 |
) |
|
|
400 |
|
Non-cash interest expense |
|
|
821 |
|
|
|
409 |
|
|
|
2,888 |
|
|
|
1,172 |
|
Income tax benefit |
|
|
(3,271 |
) |
|
|
(584 |
) |
|
|
(3,013 |
) |
|
|
(1,922 |
) |
Non-GAAP net loss |
|
$ |
(12,418 |
) |
|
$ |
(15,414 |
) |
|
$ |
(58,492 |
) |
|
$ |
(68,863 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
|
Three Months Ended |
|
|
Year Ended |
|
||||||||||
|
|
2025 |
|
|
2024 |
|
|
2025 |
|
|
2024 |
|
||||
Computation of Adjusted EBITDA: |
|
|
|
|
|
|
|
|
|
|
|
|
||||
Net loss |
|
$ |
(32,209 |
) |
|
$ |
(34,369 |
) |
|
$ |
(151,693 |
) |
|
$ |
(144,187 |
) |
Interest income |
|
|
(1,144 |
) |
|
|
(1,209 |
) |
|
|
(7,292 |
) |
|
|
(4,588 |
) |
Interest expense |
|
|
4,251 |
|
|
|
2,838 |
|
|
|
17,642 |
|
|
|
9,258 |
|
Gain from change in fair value of contingent considerations and acquisition-related holdbacks |
|
|
(2,071 |
) |
|
|
(874 |
) |
|
|
(6,970 |
) |
|
|
(29,041 |
) |
Gain from extinguishment of debt |
|
|
— |
|
|
|
— |
|
|
|
(2,623 |
) |
|
|
— |
|
Other (income) expense |
|
|
498 |
|
|
|
302 |
|
|
|
(266 |
) |
|
|
400 |
|
Acquisition related and other non-recurring professional expenses |
|
|
411 |
|
|
|
1,648 |
|
|
|
935 |
|
|
|
5,596 |
|
Depreciation and amortization |
|
|
9,694 |
|
|
|
7,673 |
|
|
|
35,079 |
|
|
|
32,489 |
|
Inventory cost realignments |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
145 |
|
Share-based compensation |
|
|
15,045 |
|
|
|
12,258 |
|
|
|
66,531 |
|
|
|
68,997 |
|
Restructuring |
|
|
916 |
|
|
|
10 |
|
|
|
9,066 |
|
|
|
4,332 |
|
Income tax benefit |
|
|
(3,271 |
) |
|
|
(584 |
) |
|
|
(3,013 |
) |
|
|
(1,922 |
) |
Adjusted EBITDA |
|
$ |
(7,880 |
) |
|
$ |
(12,307 |
) |
|
$ |
(42,604 |
) |
|
$ |
(58,521 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
|
For the Three Months |
|
|
Computation of non-GAAP share count: |
|
|
|
|
Weighted Average Class A common stock - Basic |
|
|
203,063,167 |
|
Weighted Average Class V common stock - Basic |
|
|
16,802,773 |
|
TeraXion Unexercised Options |
|
|
503,390 |
|
Non-GAAP share count |
|
|
220,369,330 |
|
|
|
|
|
|
Non-GAAP net loss |
|
$ |
(12,418 |
) |
Less: Non-GAAP net income attributable to noncontrolling interest in Wuxi |
|
|
2,335 |
|
Non-GAAP net loss attributable to indie Semiconductor, Inc. |
|
$ |
(14,753 |
) |
Non-GAAP net loss per share attributable to indie Semiconductor, Inc. |
|
$ |
(0.07 |
) |
Discussion Regarding the Use of Non-GAAP Financial Measures
Our earnings release contains some or all of the following financial measures that have not been calculated in accordance with United States Generally Accepted Accounting Principles (“GAAP”): (i) non-GAAP operating loss, (iii) non-GAAP net loss, (iii) Adjusted EBITDA, (iv) non-GAAP share count and (v) non-GAAP net loss per share. As set forth in the tables above, we derive such non-GAAP financial measures by excluding certain expenses and other items from the respective GAAP financial measure that is most directly comparable to each non-GAAP financial measure. Management may use these non-GAAP financial measures to, amongst other things, evaluate operating performance and compare it against past periods or against peer companies, make operating decisions, forecast for future periods and to determine payments under compensation programs. These non-GAAP financial measures provide management with additional means to understand and evaluate the operating results and trends in our ongoing business by eliminating certain expenses and other items that management believes might otherwise make comparisons of our ongoing business with prior periods and competitors more difficult, obscure trends in ongoing operations or improve management’s ability to forecast future periods.
We provide investors with non-GAAP operating loss, non-GAAP net loss and non-GAAP net loss per share because we believe it is important for investors to be able to closely monitor and understand changes in our ability to generate income from ongoing business operations. We believe these non-GAAP financial measures give investors an additional method to evaluate historical operating performance and identify trends, an additional means of evaluating period-over-period operating performance and a method to facilitate certain comparisons of our operating results to those of our peer companies. We further believe these non-GAAP financial measures allow investors to assess the overall financial performance of our ongoing operations by eliminating the impact of (i) acquisition-related and other non-recurring professional expenses (including acquisition-related or other non-recurring professional fees and legal expenses, deemed compensation expense and expenses recognized in relation to changes in contingent consideration obligations), (ii) amortization of acquisition-related intangibles and certain license rights, (iii) restructuring costs, (iv) gains or losses recognized in relation to changes in the fair value of contingent considerations issued by indie, acquisition-related holdbacks and unrealized gains or losses from currency hedging contracts, (v) non-cash interest expenses related to the amortization of debt discounts and issuance costs, (vi) share-based compensation, and (vii) income tax benefit (provision). We believe that disclosing these non-GAAP financial measures contributes to enhanced financial reporting transparency and provides investors with added clarity about complex financial performance measures.
We do not report a GAAP measure of gross profit or gross margin because certain costs related to contract revenues are expensed as incurred and included in research and development expenses, and not in cost of sales, as it is not practicable for us to bifurcate these expenses. We calculate non-GAAP operating loss by excluding from GAAP operating loss, any (i) acquisition-related and other non-recurring professional expenses (including acquisition-related or other non-recurring professional fees and legal expenses, deemed compensation expense and expenses recognized in relation to changes in contingent consideration obligations), (ii) amortization of acquisition-related intangibles and certain license rights, (iii) inventory cost realignments, (iv) restructuring costs and (v) share-based compensation. We calculate non-GAAP net loss by excluding from GAAP net income (loss), any (i) acquisition-related and other non-recurring professional expenses (including acquisition-related or non-recurring professional fees and legal expenses, deemed compensation expense and expenses recognized in relation to changes in contingent consideration obligations), (ii) amortization of acquisition-related intangibles and certain license rights, (iii) inventory cost realignments, (iv) restructuring costs, (v) gains or losses recognized in relation to changes in the fair value of contingent considerations issued by indie, acquisition-related holdbacks and unrealized gains or losses from currency hedging contracts, (vi) non-cash interest expenses related to the amortization of debt discounts and issuance costs, (vii) share-based compensation, and (viii) income tax benefit (provision). We calculate Adjusted EBITDA by excluding from GAAP net income (loss), any (i) acquisition-related and other non-recurring professional expenses (including acquisition-related or non-recurring professional fees and legal expenses, deemed compensation expense
and expenses recognized in relation to changes in contingent consideration obligations), (ii) amortization of acquisition-related intangibles and certain license rights, (iii) depreciation of fixed assets, (iv) inventory cost realignments, (v) restructuring costs, (vi) gains or losses recognized in relation to changes in the fair value of contingent considerations issued by indie, acquisition-related holdbacks and unrealized gains or losses from currency hedging contracts, (vii) non-cash interest expenses related to the amortization of debt discounts and issuance costs, (viii) share-based compensation, and (ix) income tax benefit (provision). We calculate non-GAAP share count by adding (i) weighted average Class A common stock, (ii) weighted average Class V common stock held by minority shareholders, which are exchangeable into Class A common stock and (iii) vested but unexercised options issued as part of the TeraXion acquisition. While both weighted average Class V common stock and vested but unexercised options issued as part of the TeraXion acquisition are considered anti-dilutive under ASC 260, therefore excluded from the GAAP earnings per share calculation, management includes both categories in this non-GAAP presentation because they will convert into Class A common stock over time. Management believes that including these categories provides investors with a more transparent view of the Company’s capital structure and potential impact of such conversions. Non-GAAP net loss per share is calculated by dividing non-GAAP net loss by non-GAAP share count.
We exclude the items identified above from the respective non-GAAP financial measure referenced above for the reasons set forth with respect to each such excluded item below:
Acquisition-related and other non-recurring professional expenses - including such items as, when applicable, fair value charges incurred upon the sale of acquired inventory, accounting impact to the cost of goods sold due to one-time inventory costing realignment with a specific supplier, acquisition-related professional fees and legal expenses and other professional fees that are non-recurring in nature because they are not considered by management in making operating decisions and we believe that such expenses do not have a direct correlation to our future business operations and thereby including such charges do not necessarily reflect the performance of our ongoing operations for the period in which such charges or reversals are incurred.
Amortization expenses - related to the amortization expense for acquired intangible assets and certain license rights.
Depreciation expenses - related to the depreciation expenses for all property and equipment on hand.
Inventory cost realignments - related to the supplier allocation premiums introduced during COVID that is currently incorporated in our inventory cost but have since been eliminated going forward. The impact of this premium is deemed non-recurring and therefore not considered by management in its evaluation of the ongoing performance of the business.
Share-based compensation - related to the non-cash compensation expense associated with equity awards granted to our employees (including those granted in lieu of cash compensation) and employer tax related to employee stock transactions. These expenses are not considered by management in making operating decisions and such expenses do not have a direct correlation to our future business operations.
Restructuring costs - related to the one-time expenses the Company incurs to reorganize its operations, which is primarily related to workforce reduction, long-lived intangible asset impairment, facilities and other purchase commitment charges.
Gain (loss) from change in fair values - because these adjustments (1) are not considered by management in making operating decisions, (2) are not directly controlled by management, (3) do not necessarily reflect the performance of our ongoing operations for the period in which such charges are recognized and (4) cannot make comparisons between peer company performance less reliable.
Non-cash interest expense - related to the amortization of debt discounts and issuance costs because (1) these expenses are not considered by management in making decision with respect to financing decisions, and (2) these generally reflect non-cash costs.
Income tax benefit (provision) - related to the estimated income tax benefit (provision) that does not result in a current period tax refunds (payments).
The non-GAAP financial measures presented should not be considered in isolation and are not an alternative for the respective GAAP financial measure that is most directly comparable to each such non-GAAP financial measure. Investors are cautioned against placing undue reliance on these non-GAAP financial measures and are urged to review and consider carefully the adjustments made by management to the most directly comparable GAAP financial measures to arrive at these non-GAAP financial measures. Non-GAAP financial measures may have limited value as analytical tools because they may exclude certain expenses that some investors consider important in evaluating our operating performance or ongoing business performance. Further, non-GAAP financial measures are likely to have limited value for purposes of drawing comparisons between companies as a result of different companies potentially calculating similarly titled non-GAAP financial measures in different ways because non-GAAP measures are not based on any comprehensive set of accounting rules or principles.
Adjusted EBITDA is calculated by removing non-recurring, irregular and one-time items that may distort EBITDA, to the current non-GAAP financial measures. We calculate Adjusted EBITDA by excluding from GAAP net income (loss), any (i) acquisition-related and other non-recurring expenses (including acquisition-related or other non-recurring professional fees and legal expenses, deemed compensation expense and expenses recognized in relation to changes in contingent consideration obligations), (ii) amortization of acquisition-related intangibles and certain license rights, (iii) depreciation of property, plant and equipment, (iv) inventory cost realignments, (v) restructuring costs, (vi) gains or losses recognized in relation to changes in the fair value of contingent considerations issued by indie, acquisition-related holdbacks and unrealized gains or losses from currency hedging contracts, (vii) non-cash interest expenses related to the amortization of debt discounts and issuance costs, (viii) share-based compensation, and (viii) income tax benefit (provision).
To the extent our disclosures contain forward-looking estimates of non-GAAP financial measures, these measures are provided to investors on a prospective basis for the same reasons (set forth above) we provide them to investors on a historical basis. We are generally unable to provide a reconciliation of our forward-looking non-GAAP measures because certain information needed to make a reasonable forward-looking estimate of such non-GAAP measures are difficult to predict and estimate and is often dependent on future events that may be uncertain or outside of our control and, therefore, is not available without unreasonable efforts. Such events may include unanticipated changes in our GAAP effective tax rate, unanticipated one-time charges related to asset impairments (fixed assets, inventory, intangibles, or goodwill), unanticipated acquisition-related and other non-recurring professional expenses, unanticipated settlements, gains, losses and impairments and other unanticipated items not reflective of ongoing operations. Our forward-looking estimates of both GAAP and non-GAAP measures of our financial performance may differ materially from our actual results and should not be relied upon as statements of fact.
Q4 FY25 Earnings presentation Exhibit 99.2
DISCLAIMER Forward-Looking Statements This presentation includes “forward-looking statements” within the meaning of the “safe harbor” provisions of the United States Private Securities Litigation Reform Act of 1995. Forward-looking statements may be identified by the use of words such as “future,” “growth,” “opportunity,” “well-positioned,” "forecast," "intend," "seek," "target," “anticipate,” “believe,” “expect,” “estimate,” “plan,” “outlook,” “project,” “may,” “could,” and “should,” and other similar expressions that predict or indicate future events or trends or that are not statements of historical matters. Such forward-looking statements include, but are not limited to, projected financial information; statements regarding future events and opportunities; our product and technology roadmap; estimates and forecasts of financial and other performance metrics; projections of market opportunity, including opportunities in emerging and adjacent markets; the pending sale of our equity interest in Wuxi indie Microelectronics Technology Co., Ltd, its projected timing to close, impact to our consolidated financial statements and our sales in China, as well as the timing and anticipated benefits of our acquisitions. Such forward-looking statements are based upon the current beliefs and expectations of our management and are inherently subject to significant business, economic and competitive uncertainties and contingencies, many of which are difficult to predict and generally beyond our control. Actual results and the timing of events may differ materially from the results included in such forward-looking statements. In addition to the factors previously disclosed in our Annual Report on Form 10-K for the year ended December 31, 2024 as filed with the SEC on March 3, 2025, as supplemented by our Quarterly Reports on Form 10-Q, and in our other public reports filed with the SEC (including those identified under “Risk Factors” therein), the following factors, among others, could cause actual results and the timing of events to differ materially from the anticipated results or other expectations expressed in the forward-looking statements: macroeconomic conditions, including inflation, rising interest rates and volatility in the credit and financial markets; our reliance on contract manufacturing and outsourced supply chain and the availability of semiconductors and manufacturing capacity; competitive products and pricing pressures; our ability to win competitive bid selection processes and achieve additional design wins; the impact of the pending sale of our entire equity interest in Wuxi and any potential adverse effects of such sale on our business, financial condition, operating results and stock price; the impact of recent acquisitions made and any other acquisitions we may make, including our ability to successfully integrate acquired businesses and risks that the anticipated benefits of any acquisitions may not be fully realized or take longer to realize than expected; our ability to develop, market and gain acceptance for new and enhanced products and expand into new technologies and markets; trade restrictions and trade tensions, including the recent trade and tariff actions taken or proposed by the U.S. government affecting the countries where we operate; armed conflict, political or economic instability in our target markets. We caution that the foregoing list of factors is not exclusive. All information set forth herein speaks only as of the date hereof, and we disclaim any intention or obligation to update any forward-looking statements made in this presentation or in our other public filings, whether as a result of new information, future events or otherwise, except as required by law. Industry and Market Data In this presentation, we rely on and refer to information and statistics regarding the sectors in which we compete and other industry data. We obtained this information and statistics from third-party sources, including reports by market research firms. Although we believe these sources are reliable, they have not independently verified the information and we do not guarantee their accuracy and completeness. We have supplemented this information where necessary with information from discussions with our customers and our own internal estimates, taking into account publicly available information about other industry participants and our management’s best view regarding information that is not publicly available. Trademarks and Trade Names indie and the indie logo are our trademarks. This presentation also contains trademarks, service marks and trade names of third parties, which are the property of their respective owners. The use or display of third parties’ trademarks, service marks, trade names or products in this presentation is not intended to, and does not imply, a relationship with indie, or an endorsement or sponsorship by or of indie.
DISCLAIMER Use of GAAP, Non-GAAP and Other Financial Measures This presentation contains certain financial measures that have not been calculated in accordance with United States Generally Accepted Accounting Principles (“GAAP”), including non-GAAP operating expenses, non-GAAP operating income, and non-GAAP net earnings (loss) per share. We do not report a GAAP or non-GAAP measure of gross profit or gross margin because certain costs related to contract revenues are expensed as incurred and included in research and development expenses, and not in cost of sales, as it is not practicable for us to bifurcate these expenses. We believe that non-GAAP measures of financial results provide useful information to management and investors regarding certain financial and business trends relating to our financial condition and results of operations. Management may use these non-GAAP financial measures to, among other things, evaluate operating performance and compare it against past periods or against peer companies, make operating decisions, forecast for future periods and to determine payments under compensation programs. These non-GAAP financial measures provide management with additional means to understand and evaluate the operating results and trends in our ongoing business by eliminating certain expenses and other items that management believes might otherwise make comparisons of our ongoing business with prior periods and competitors more difficult, analyze trends in ongoing operations or improve management’s ability to forecast future periods. The non-GAAP financial measures presented should not be considered in isolation and are not an alternative for the respective GAAP financial measure that is most directly comparable to each such non-GAAP financial measure. Investors are cautioned against placing undue reliance on these non-GAAP financial measures and are urged to review and consider carefully the adjustments made by management to the most directly comparable GAAP financial measures to arrive at these non-GAAP financial measures in our most recent earnings release. Non-GAAP financial measures may have limited value as analytical tools because they may exclude certain expenses that some investors consider important in evaluating our operating performance or ongoing business performance. Further, non-GAAP financial measures are likely to have limited value for purposes of drawing comparisons between companies as a result of different companies potentially calculating similarly titled non-GAAP financial measures in different ways because non-GAAP measures are not based on any comprehensive set of accounting rules or principles.
Commenced radar chipset shipments to Tier 1 partner following customer radar product launch iND880 design win with Chinese EV manufacturer for camera monitoring, ramping mid-2026 Fourth quarter Business highlights Completed emotion3D integration, expanding perception software ecosystem Announced strategic perception software partnership with Mahindra for XEV 93 and BE 6 Electric Origin SUVs Awarded DFB laser design win for non-automotive LiDAR application; secured largest LXM laser booking Qi 2.0 wireless charging production expected in first half of 2026 with Ford
Q4 FY25 earnings snapshot * See Appendix for GAAP to Non-GAAP reconciliation Solid fourth quarter execution with sequential revenue growth and continued progress on key program ramps Revenue of $58M, up 8% sequentially, exceeding the midpoint of outlook by $1M Non-GAAP Operating expenses* of $36.8M, achieving the $8-10M savings goal, demonstrating continued cost discipline Non-GAAP Net Loss Per Share* of $0.07 reflecting investment phase ahead of major program ramps Total Cash, Cash Equivalents and Restricted Cash of $155.7M
Looking ahead to Q1 FY26 Q1 FY26 Outlook Revenue $52 - $58 million $55 million at midpoint $21M revenue from Wuxi $34M from core indie business Non-GAAP Operating Expenses* ~$37 million Relatively flat from Q4 FY25 Non-GAAP Net Interest Expense* ~$2.6 million Non-GAAP Net Loss Per Share* $0.07 On a base of 223 million shares outstanding * See Disclaimer slides regarding Non-GAAP measures.
Appendix & Supplementals
FY2025 financial metrics by quarter GAAP Results (in thousands) Q1 2025 Q2 2025 Q3 2025 Q4 2025 Revenue 54,077 51,634 53,676 58,007 Cost of Goods Sold 31,528 30,693 32,173 36,368 SELECT NON-CASH Items Included in GAAP COGS (in thousands) Q1 2025 Q2 2025 Q3 2025 Q4 2025 Acquisition-related expenses (110) (110) (110) (110) Amortization of intangible assets (3,839) (4,172) (4,363) (4,631) Share-based compensation (293) (125) (631) (319) indie Semiconductor | Supplemental Financial Detail
RECONCILIATION OF PRELIMINARY NON-GAAP MEASURES TO GAAP
RECONCILIATION OF PRELIMINARY NON-GAAP MEASURES TO GAAP
RECONCILIATION OF PRELIMINARY NON-GAAP MEASURES TO GAAP
RECONCILIATION OF PRELIMINARY NON-GAAP MEASURES TO GAAP
FAQ
How did indie Semiconductor (INDI) perform in Q4 2025?
What were indie Semiconductor’s full-year 2025 financial results?
What outlook did indie Semiconductor (INDI) give for Q1 2026?
How is indie Semiconductor progressing toward profitability?
What is indie Semiconductor’s cash and debt position at year-end 2025?
What strategic and product milestones did indie Semiconductor highlight?
Filing Exhibits & Attachments
3 documentsPress Releases
