XNASINDI
Market cap717mUSD
Jan 14, Last price
3.90USD
1D
-2.26%
1Q
9.86%
IPO
-60.16%
Name
Thunder Bridge Acquisition II Ltd
Chart & Performance
P/E
—
P/S
3.21
EPS
—
Div Yield, %
0.00%
Shrs. gr., 5y
167.41%
Rev. gr., 5y
50.68%
Revenues
223m
+101.42%
Net income
-118m
L+98.40%
CFO
-104m
L+36.02%
Earnings
Feb 26, 2025
Profile
indie Semiconductor, Inc. provides automotive semiconductors and software solutions for advanced driver assistance systems, connected car, user experience, and electrification applications. It offers devices for a multitude of automotive applications spanning ultrasound for parking assistance, in cabin wireless charging, infotainment and LED lighting for enhancing the user experience, and telematics and cloud access for connectivity; and photonic components on various technology platforms, including fiber bragg gratings, low noise lasers, athermal and tunable packaging, photonic integration, and low noise and high-speed electronics for the laser systems, optical sensing, and optical communication markets. The company was incorporated in 2007 and is headquartered in Aliso Viejo, California.
Valuation
Title USD in thousands, except ratios and share amounts | FY | FY | FY | FY | FY | FY |
|---|---|---|---|---|---|---|
| 2023‑12 | 2022‑12 | 2021‑12 | 2020‑12 | 2019‑12 | 2018‑12 | |
| Income | ||||||
Revenues | 223,169 101.42% | 110,797 128.86% | ||||
Cost of revenue | 288,113 | 180,986 | ||||
Unusual Expense (Income) | ||||||
NOPBT | (64,944) | (70,189) | ||||
NOPBT Margin | ||||||
Operating Taxes | (4,534) | (940) | ||||
Tax Rate | ||||||
NOPAT | (60,410) | (69,249) | ||||
Net income | (117,625) 98.40% | (59,287) -49.75% | ||||
Dividends | ||||||
Dividend yield | ||||||
Proceeds from repurchase of equity | 65,482 | 51,660 | ||||
BB yield | -5.56% | -7.47% | ||||
| Debt | ||||||
Debt current | 6,759 | 11,822 | ||||
Long-term debt | 178,435 | 179,807 | ||||
Deferred revenue | 4,177 | |||||
Other long-term liabilities | 21,695 | 48,503 | ||||
Net debt | 33,516 | (128,427) | ||||
| Cash flow | ||||||
Cash from operating activities | (104,385) | (76,745) | ||||
CAPEX | (12,752) | (7,568) | ||||
Cash from investing activities | (107,742) | (16,273) | ||||
Cash from financing activities | 43,567 | 192,659 | ||||
FCF | (68,796) | (92,352) | ||||
| Balance | ||||||
Cash | 151,678 | 321,629 | ||||
Long term investments | (1,573) | |||||
Excess cash | 140,520 | 314,516 | ||||
Stockholders' equity | (336,717) | (260,618) | ||||
Invested Capital | 1,009,781 | 801,239 | ||||
ROIC | ||||||
ROCE | ||||||
| EV | ||||||
Common stock shares outstanding | 145,189 | 118,661 | ||||
Price | 8.11 39.11% | 5.83 -51.38% | ||||
Market cap | 1,177,482 70.21% | 691,792 -17.59% | ||||
EV | 1,241,874 | 564,005 | ||||
EBITDA | (30,359) | (53,428) | ||||
EV/EBITDA | ||||||
Interest | 8,650 | 1,692 | ||||
Interest/NOPBT | ||||||