Table of Contents

 

 

UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 20549

 

 

FORM 10-Q

 

 

QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934

For the quarterly period ended June 30, 2025

OR

TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934

For the transition period from ________ to ________

Commission file number 001-40481

 

 

INDIE SEMICONDUCTOR, INC.

 

 

(Exact name of registrant as specified in its charter)

 

Delaware

 

88-1735159

(State or other jurisdiction of incorporation or organization)

 

(I.R.S. Employer Identification No.)

 

 

32 Journey

Aliso Viejo, California

 

92656

(Address of Principal Executive Offices)

 

(Zip Code)

(949) 608-0854

Registrant’s telephone number, including area code

 

 

Securities registered pursuant to Section 12(b) of the Act:

 

Title of each class

 

Trading Symbol(s)

 

Name of each exchange on

which registered

Class A common stock, par value $0.0001 per share

 

INDI

 

The Nasdaq Stock Market LLC

Indicate by check mark whether the registrant: (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports); and (2) has been subject to such filing requirements for the past 90 days. Yes ☒ No ☐

Indicate by check mark whether the registrant has submitted electronically every Interactive Data File required to be submitted pursuant to Rule 405 of Regulation S-T (§232.405 of this chapter) during the preceding 12 months (or for such shorter period that the registrant was required to submit such files). Yes ☒ No ☐

Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, a smaller reporting company, or an emerging growth company. See the definitions of “large accelerated filer,” “accelerated filer”, “smaller reporting company” and “emerging growth company” in Rule 12b-2 of the Exchange Act.

 

Large accelerated filer

Accelerated filer

Non-accelerated filer

Smaller reporting company

 

 

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. ☐

Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Act). Yes ☐ No

The number of shares outstanding of the registrant’s Class A and Class V common stock as of August 5, 2025 was 198,552,068 (excluding 1,725,000 Class A shares held in escrow) and 17,621,247, respectively.

 

 

 


Table of Contents

 

INDIE SEMICONDUCTOR, INC.

FORM 10-Q FOR THE QUARTER ENDED June 30, 2025

Table of Contents

 

 

 

Page

 

 

 

Part I. Financial Information

3

Item 1.

Condensed Consolidated Financial Statements as of June 30, 2025 and December 31, 2024 and for the three and six months ended June 30, 2025 and 2024 (Unaudited)

3

 

Condensed Consolidated Balance Sheets

3

 

Condensed Consolidated Statements of Operations

4

 

Condensed Consolidated Statements of Comprehensive Loss

5

 

Condensed Consolidated Statements of Changes in Stockholders’ Equity and Noncontrolling Interest

6

 

Condensed Consolidated Statements of Cash Flows

8

 

Notes to Unaudited Condensed Consolidated Financial Statements

10

Item 2.

Management’s Discussion and Analysis of Financial Condition and Results of Operations

29

Item 3.

Quantitative and Qualitative Disclosures About Market Risk

37

Item 4.

Controls and Procedures

37

 

 

 

Part II. Other Information

39

Item 1.

Legal Proceedings

39

Item 1A.

Risk Factors

39

Item 2.

Unregistered Sales of Equity Securities and Use of Proceeds

39

Item 3.

Defaults upon Senior Securities

39

Item 4.

Mine Safety Disclosures

39

Item 5.

Other Information

39

Item 6.

Exhibits

40

Signatures

41

 

 

1


Table of Contents

 

FORWARD-LOOKING STATEMENTS

This Quarterly Report on Form 10-Q (this “Quarterly Report”) contains “forward-looking statements” (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 include, but are not limited to, statements regarding the Company’s future business and financial performance and prospects, and other statements identified by words such as “will likely result,” “expect,” “anticipate,” “estimate,” “believe,” “intend,” “plan,” “project,” “outlook,” “should,” “could,” “may” or words of similar meaning. Such forward-looking statements are based upon the current beliefs and expectations of the Company’s 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 anticipated results or other expectations expressed in or implied by such forward-looking statements as a result of various factors, including, among others, the following: macroeconomic conditions, including inflation, rising interest rates and volatility in the credit and financial markets; uncertainty related to the impacts of the recently adopted tariffs and ongoing negotiations, including on inventory, supply chain, cost of our products and consumer demand; the Company’s reliance on contract manufacturing and outsourced supply chain and the availability of semiconductors and manufacturing capacity; the Company's ability to realize the anticipated cost savings from its restructuring initiatives; competitive products and pricing pressures; the Company’s ability to win competitive bid selection processes and achieve additional design wins; the impact of any acquisitions the Company has made or may make, including its 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; management’s 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 the recent trade and tariff actions taken or proposed by the U.S. government affecting the countries where we operate; armed conflict and political or economic instability in the Company’s target markets and additional factors disclosed in the Company’s Annual Report on Form 10-K for the fiscal year ended December 31, 2024 filed with the U.S. Securities and Exchange Commission (“SEC”) on March 3, 2025 (including those identified under “Risk Factors” therein), as such risk factors may be amended, supplemented or superseded from time to time in the Company’s other public reports filed with the SEC. indie cautions that the foregoing list of factors is not exclusive.

All information set forth herein speaks only as of the date hereof, and the Company disclaims any intention or obligation to update any forward-looking statements made in this report or in its other public filings, whether as a result of new information, future events or otherwise, except as required by law.

References in this Quarterly Report to “indie,” the “Company,” “we,” “us,” and “our” refer to indie Semiconductor, Inc., a Delaware corporation, and its consolidated subsidiaries, or (in the case of references prior to the consummation of the business combination (the “Transaction”) with Thunder Bridge Acquisition II, Ltd. (“TB2”) in June 2021) to our predecessor Ay Dee Kay, LLC, a California limited liability company (“ADK LLC”). All references to U.S. dollar amounts are in thousands, other than share amounts, per share amount or the context otherwise requires.

 

2


Table of Contents

 

PART I. FINANCIAL INFORMATION

ITEM 1. FINANCIAL STATEMENTS

INDIE SEMICONDUCTOR, INC.

CONDENSED CONSOLIDATED BALANCE SHEETS

(Amounts in thousands, except share and per share amounts)

(Unaudited)

 

 

June 30,
2025

 

 

December 31,
2024

 

Assets

 

 

 

 

 

 

Current assets:

 

 

 

 

 

 

Cash and cash equivalents

 

$

192,560

 

 

$

274,248

 

Restricted cash

 

 

10,293

 

 

 

10,300

 

Accounts receivable, net of allowance for doubtful accounts of $1,940 as of June 30, 2025 and $1,970 as of December 31, 2024, respectively

 

 

59,134

 

 

 

52,005

 

Inventory

 

 

47,028

 

 

 

49,887

 

Prepaid expenses and other current assets

 

 

22,745

 

 

 

22,308

 

Total current assets

 

 

331,760

 

 

 

408,748

 

Property and equipment, net

 

 

40,628

 

 

 

34,281

 

Intangible assets, net

 

 

198,540

 

 

 

208,944

 

Goodwill

 

 

276,240

 

 

 

266,368

 

Operating lease right-of-use assets

 

 

14,590

 

 

 

16,107

 

Other assets and deposits

 

 

5,872

 

 

 

6,938

 

Total assets

 

$

867,630

 

 

$

941,386

 

 

 

 

 

 

 

Liabilities and stockholders' equity

 

 

 

 

 

 

Accounts payable

 

$

19,667

 

 

$

28,326

 

Accrued payroll liabilities

 

 

16,880

 

 

 

5,573

 

Contingent considerations

 

 

283

 

 

 

3,589

 

Accrued expenses and other current liabilities

 

 

20,496

 

 

 

29,297

 

Intangible asset contract liability

 

 

4,928

 

 

 

5,875

 

Current debt obligations

 

 

14,227

 

 

 

12,220

 

Total current liabilities

 

 

76,481

 

 

 

84,880

 

Long-term debt, net of current portion

 

 

338,226

 

 

 

369,097

 

Intangible asset contract liability, net of current portion

 

 

9,221

 

 

 

11,965

 

Deferred tax liabilities, non-current

 

 

12,900

 

 

 

11,660

 

Operating lease liability, non-current

 

 

13,291

 

 

 

14,278

 

Other long-term liabilities

 

 

2,415

 

 

 

4,111

 

Total liabilities

 

 

452,534

 

 

 

495,991

 

Commitments and contingencies (Note 16)

 

 

 

 

 

 

Stockholders' equity

 

 

 

 

 

 

Preferred stock, $0.0001 par value, 10,000,000 shares authorized; 0 shares issued or outstanding

 

 

 

 

 

 

Class A common stock, $0.0001 par value, 400,000,000 shares authorized, 198,367,842 and 190,888,408 shares issued, 196,642,842 and 189,163,408 shares outstanding as of June 30, 2025 and December 31, 2024, respectively.

 

 

20

 

 

 

19

 

Class V common stock, $0.0001 par value, 40,000,000 shares authorized, 17,621,251 and 17,671,251 issued and outstanding as of June 30, 2025 and December 31, 2024, respectively.

 

 

2

 

 

 

2

 

Additional paid-in capital

 

 

963,886

 

 

 

936,564

 

Accumulated deficit

 

 

(567,628

)

 

 

(494,044

)

Accumulated other comprehensive loss

 

 

(5,873

)

 

 

(24,655

)

indie's stockholders' equity

 

 

390,407

 

 

 

417,886

 

Noncontrolling interest

 

 

24,689

 

 

 

27,509

 

Total stockholders' equity

 

 

415,096

 

 

 

445,395

 

Total liabilities and stockholders' equity

 

$

867,630

 

 

$

941,386

 

 

See accompanying notes to the condensed consolidated financial statements.

 

3


Table of Contents

 

INDIE SEMICONDUCTOR, INC.

CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS

(Amounts in thousands, except share and per share amounts)

(Unaudited)

 

Three Months Ended
June 30,

 

 

Six Months Ended
June 30,

 

2025

 

 

2024

 

 

2025

 

 

2024

 

Revenue:

 

 

 

 

 

 

 

 

 

 

 

Product revenue

$

49,720

 

 

$

49,009

 

 

$

100,140

 

 

$

97,587

 

Contract revenue

 

1,914

 

 

 

3,346

 

 

 

5,571

 

 

 

7,121

 

Total revenue

 

51,634

 

 

 

52,355

 

 

 

105,711

 

 

 

104,708

 

Operating expenses:

 

 

 

 

 

 

 

 

 

 

 

Cost of goods sold

 

30,693

 

 

 

30,241

 

 

 

62,221

 

 

 

60,330

 

Research and development

 

38,472

 

 

 

41,301

 

 

 

80,587

 

 

 

90,890

 

Selling, general, and administrative

 

18,355

 

 

 

17,447

 

 

 

37,722

 

 

 

39,769

 

Restructuring costs

 

7,107

 

 

 

 

 

 

7,107

 

 

 

 

Total operating expenses

 

94,627

 

 

 

88,989

 

 

 

187,637

 

 

 

190,989

 

Loss from operations

 

(42,993

)

 

 

(36,634

)

 

 

(81,926

)

 

 

(86,281

)

Other income (expense), net:

 

 

 

 

 

 

 

 

 

 

 

Interest income

 

2,226

 

 

 

1,076

 

 

 

4,493

 

 

 

2,385

 

Interest expense

 

(4,527

)

 

 

(2,134

)

 

 

(9,043

)

 

 

(4,240

)

Gain from change in fair value of contingent considerations and acquisition-related holdbacks

 

90

 

 

 

17,331

 

 

 

4,893

 

 

 

32,690

 

Gain from extinguishment of debt

 

2,623

 

 

 

 

 

 

2,623

 

 

 

 

Other income (expense)

 

1,528

 

 

 

(553

)

 

 

792

 

 

 

(800

)

Total other income, net

 

1,940

 

 

 

15,720

 

 

 

3,758

 

 

 

30,035

 

Net loss before income taxes

 

(41,053

)

 

 

(20,914

)

 

 

(78,168

)

 

 

(56,246

)

Income tax benefit (provision)

 

(565

)

 

 

(86

)

 

 

(621

)

 

 

1,023

 

Net loss

 

(41,618

)

 

 

(21,000

)

 

 

(78,789

)

 

 

(55,223

)

Less: Net loss attributable to noncontrolling interest

 

(2,580

)

 

 

(1,840

)

 

 

(5,205

)

 

 

(4,884

)

Net loss attributable to indie Semiconductor, Inc.

$

(39,038

)

 

$

(19,160

)

 

$

(73,584

)

 

$

(50,339

)

 

 

 

 

 

 

 

 

 

 

 

Net loss attributable to common shares — basic

$

(39,038

)

 

$

(19,160

)

 

$

(73,584

)

 

$

(50,339

)

Net loss attributable to common shares — diluted

$

(39,038

)

 

$

(19,160

)

 

$

(73,584

)

 

$

(50,339

)

 

 

 

 

 

 

 

 

 

 

 

Net loss per share attributable to common shares — basic

$

(0.20

)

 

$

(0.11

)

 

$

(0.38

)

 

$

(0.30

)

Net loss per share attributable to common shares — diluted

$

(0.20

)

 

$

(0.11

)

 

$

(0.38

)

 

$

(0.30

)

 

 

 

 

 

 

 

 

 

 

 

Weighted average common shares outstanding — basic

 

195,370,583

 

 

 

170,164,241

 

 

 

193,234,270

 

 

 

167,384,295

 

Weighted average common shares outstanding — diluted

 

195,370,583

 

 

 

170,164,241

 

 

 

193,234,270

 

 

 

167,384,295

 

 

See accompanying notes to the condensed consolidated financial statements.

 

4


Table of Contents

 

INDIE SEMICONDUCTOR, INC.

CONDENSED CONSOLIDATED STATEMENTS OF COMPREHENSIVE LOSS

(Amounts in thousands)

(Unaudited)

 

Three Months Ended
June 30,

 

 

Six Months Ended
June 30,

 

2025

 

 

2024

 

 

2025

 

 

2024

 

Net loss

$

(41,618

)

 

$

(21,000

)

 

$

(78,789

)

 

$

(55,223

)

Other comprehensive loss:

 

 

 

 

 

 

 

 

 

 

 

Foreign currency translation adjustments

 

17,772

 

 

 

(2,942

)

 

 

20,118

 

 

 

(7,580

)

Comprehensive loss

 

(23,846

)

 

 

(23,942

)

 

 

(58,671

)

 

 

(62,803

)

 

 

 

 

 

 

 

 

 

 

 

Less: Comprehensive loss attributable to noncontrolling interest

 

(1,686

)

 

 

(2,129

)

 

 

(3,869

)

 

 

(5,084

)

Comprehensive loss attributable to indie Semiconductor, Inc.

$

(22,160

)

 

$

(21,813

)

 

$

(54,802

)

 

$

(57,719

)

 

See accompanying notes to the condensed consolidated financial statements.

 

5


Table of Contents

 

INDIE SEMICONDUCTOR, INC.

CONDENSED CONSOLIDATED STATEMENTS OF STOCKHOLDERS’ EQUITY AND NONCONTROLLING INTEREST

(Amounts in thousands, except unit and share amounts)

(Unaudited)

 

 

Common Stock
Class A

 

 

Common Stock
Class V

 

 

Additional
Paid-in

 

 

Accumulated

 

 

Accumulated
Other
Comprehensive

 

 

Total
Stockholders'
Equity
Attributable
to indie
Semiconductor,

 

 

Noncontrolling

 

 

Total
Stockholders'

 

 

Shares

 

 

Amount

 

 

Shares

 

 

Amount

 

 

Capital

 

 

Deficit

 

 

Loss

 

 

Inc.

 

 

Interest

 

 

Equity

 

Balance as of December 31, 2023

 

 

163,193,278

 

 

$

16

 

 

 

18,694,332

 

 

$

2

 

 

$

813,742

 

 

$

(361,441

)

 

$

(6,170

)

 

$

446,149

 

 

$

30,876

 

 

$

477,025

 

Vesting of equity awards

 

 

26,931

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Issuance per net settlement of equity awards and cash exercise of stock options

 

 

2,166,146

 

 

 

 

 

 

 

 

 

 

 

 

473

 

 

 

 

 

 

 

 

 

473

 

 

 

204

 

 

 

677

 

Issuance per Exchange of Class V to Class A

 

 

100,000

 

 

 

 

 

 

(100,000

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Issuance per Exchange of ADK LLC units to Class A

 

 

30,516

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Share-based compensation, including amounts associated with the EEPP

 

 

 

 

 

 

 

 

 

 

 

 

 

 

18,608

 

 

 

 

 

 

 

 

 

18,608

 

 

 

 

 

 

18,608

 

Issuance per settlement of contingent considerations

 

 

62,562

 

 

 

 

 

 

 

 

 

 

 

 

500

 

 

 

 

 

 

 

 

 

500

 

 

 

48

 

 

 

548

 

Shares issued for Investment in Expedera

 

 

525,000

 

 

 

1

 

 

 

 

 

 

 

 

 

2,963

 

 

 

 

 

 

 

 

 

2,964

 

 

 

421

 

 

 

3,385

 

Net loss

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(31,179

)

 

 

 

 

 

(31,179

)

 

 

(3,044

)

 

 

(34,223

)

Foreign currency translation adjustment

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(4,638

)

 

 

(4,638

)

 

 

89

 

 

 

(4,549

)

Balance as of March 31, 2024

 

 

166,104,433

 

 

$

17

 

 

 

18,594,332

 

 

$

2

 

 

$

836,286

 

 

$

(392,620

)

 

$

(10,808

)

 

$

432,877

 

 

$

28,594

 

 

$

461,471

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Vesting of equity awards

 

 

26,064

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Issuance per net settlement of equity awards and cash exercise of stock options

 

 

2,317,279

 

 

 

 

 

 

 

 

 

 

 

 

2,916

 

 

 

 

 

 

 

 

 

2,916

 

 

 

202

 

 

 

3,118

 

Issuance per Exchange of Class V to Class A

 

 

550,000

 

 

 

 

 

 

(550,000

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Share-based compensation

 

 

 

 

 

 

 

 

 

 

 

 

 

 

13,293

 

 

 

 

 

 

 

 

 

13,293

 

 

 

 

 

 

13,293

 

Issuance in connection with At-The-Market equity offering

 

 

345,052

 

 

 

 

 

 

 

 

 

 

 

 

2,157

 

 

 

 

 

 

 

 

 

2,157

 

 

 

161

 

 

 

2,318

 

Issuance per settlement of contingent considerations

 

 

7,200,091

 

 

 

1

 

 

 

 

 

 

 

 

 

41,568

 

 

 

 

 

 

 

 

 

41,569

 

 

 

5,095

 

 

 

46,664

 

Net loss

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(19,160

)

 

 

 

 

 

(19,160

)

 

 

(1,840

)

 

 

(21,000

)

Foreign currency translation adjustment

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(2,942

)

 

 

(2,942

)

 

 

(289

)

 

 

(3,231

)

Balance as of June 30, 2024

 

 

176,542,919

 

 

$

18

 

 

 

18,044,332

 

 

$

2

 

 

$

896,220

 

 

$

(411,780

)

 

$

(13,750

)

 

$

470,710

 

 

$

31,923

 

 

$

502,633

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

6


Table of Contents

 

INDIE SEMICONDUCTOR, INC.

CONDENSED CONSOLIDATED STATEMENTS OF STOCKHOLDERS’ EQUITY AND NONCONTROLLING INTEREST

(Amounts in thousands, except unit and share amounts)

(Unaudited)

 

 

Common Stock
Class A

 

 

Common Stock
Class V

 

 

Additional
Paid-in

 

 

Accumulated

 

 

Accumulated
Other
Comprehensive

 

 

Total
Stockholders'
Equity
Attributable
to indie
Semiconductor,

 

 

Noncontrolling

 

 

Total
Stockholders'

 

 

Shares

 

 

Amount

 

 

Shares

 

 

Amount

 

 

Capital

 

 

Deficit

 

 

Loss

 

 

Inc.

 

 

Interest

 

 

Equity

 

Balance as of December 31, 2024

 

 

189,163,408

 

 

$

19

 

 

 

17,671,251

 

 

$

2

 

 

$

936,564

 

 

$

(494,044

)

 

$

(24,655

)

 

$

417,886

 

 

$

27,509

 

 

$

445,395

 

Issuance per net settlement of equity awards and cash exercise of stock options

 

 

3,446,663

 

 

 

 

 

 

 

 

 

 

 

 

78

 

 

 

 

 

 

 

 

 

78

 

 

 

394

 

 

 

472

 

Issuance per Exchange of Class V to Class A

 

 

50,000

 

 

 

 

 

 

(50,000

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Issuance per Exchange of ADK LLC units to Class A

 

 

44,863

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Share-based compensation, including amounts associated with the EEPP

 

 

 

 

 

 

 

 

 

 

 

 

 

 

16,561

 

 

 

 

 

 

 

 

 

16,561

 

 

 

 

 

 

16,561

 

Issuance per settlement of contingent considerations

 

 

1,680,579

 

 

 

 

 

 

 

 

 

 

 

 

3,685

 

 

 

 

 

 

 

 

 

3,685

 

 

 

445

 

 

 

4,130

 

Net loss

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(34,546

)

 

 

 

 

 

(34,546

)

 

 

(2,625

)

 

 

(37,171

)

Foreign currency translation adjustment

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

1,904

 

 

 

1,904

 

 

 

442

 

 

 

2,346

 

Balance as of March 31, 2025

 

 

194,385,513

 

 

$

19

 

 

 

17,621,251

 

 

$

2

 

 

$

956,888

 

 

$

(528,590

)

 

$

(22,751

)

 

$

405,568

 

 

$

26,165

 

 

$

431,733

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Issuance per net settlement of equity awards and cash exercise of stock options

 

 

2,227,729

 

 

 

1

 

 

 

 

 

 

 

 

 

(167

)

 

 

 

 

 

 

 

 

(166

)

 

 

210

 

 

 

44

 

Issuance on earn out awards

 

 

29,600

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Share-based compensation, including amounts associated with the EEPP

 

 

 

 

 

 

 

 

 

 

 

 

 

 

7,165

 

 

 

 

 

 

 

 

 

7,165

 

 

 

 

 

 

7,165

 

Net loss

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(39,038

)

 

 

 

 

 

(39,038

)

 

 

(2,580

)

 

 

(41,618

)

Foreign currency translation adjustment

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

16,878

 

 

 

16,878

 

 

 

894

 

 

 

17,772

 

Balance as of June 30, 2025

 

 

196,642,842

 

 

$

20

 

 

 

17,621,251

 

 

$

2

 

 

$

963,886

 

 

$

(567,628

)

 

$

(5,873

)

 

$

390,407

 

 

$

24,689

 

 

$

415,096

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

See accompanying notes to the condensed consolidated financial statements.

 

7


Table of Contents

 

INDIE SEMICONDUCTOR, INC.

CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS

(Amounts in thousands)

(Unaudited)

 

 

Six Months Ended
June 30,

 

 

2025

 

 

2024

 

Cash flows from operating activities:

 

 

 

 

 

 

Net loss

 

$

(78,789

)

 

$

(55,223

)

Adjustments to reconcile net loss to net cash used in operating activities:

 

 

 

 

 

 

Depreciation and amortization

 

 

20,173

 

 

 

19,158

 

Allowance for credit losses and inventory reserves

 

 

460

 

 

 

619

 

Share-based compensation, including restructuring costs

 

 

32,226

 

 

 

37,502

 

Amortization of discount and cost of issuance of debt

 

 

1,354

 

 

 

516

 

Asset impairment in relation to restructuring

 

 

3,231

 

 

 

 

Gain from change in fair value of contingent considerations and acquisition-related holdbacks

 

 

(4,893

)

 

 

(32,690

)

Loss (Gain) from change in fair value of currency forward contract

 

 

(1,370

)

 

 

1,209

 

Gain from extinguishment of debt

 

 

(2,623

)

 

 

 

Amortization of right-of-use assets

 

 

1,579

 

 

 

1,656

 

Changes in operating assets and liabilities:

 

 

 

 

 

 

Accounts receivable

 

 

(5,609

)

 

 

5,459

 

Inventory

 

 

4,199

 

 

 

(5,772

)

Accounts payable

 

 

(8,853

)

 

 

5,654

 

Accrued expenses and other current liabilities

 

 

(1,988

)

 

 

(4,415

)

Accrued payroll liabilities

 

 

3,084

 

 

 

914

 

Prepaid, other current and noncurrent assets

 

 

1,389

 

 

 

(976

)

Operating lease liabilities

 

 

(1,358

)

 

 

(1,598

)

Other long-term liabilities

 

 

1,182

 

 

 

(1,086

)

Net cash used in operating activities

 

 

(36,606

)

 

 

(29,073

)

Cash flows from investing activities:

 

 

 

 

 

 

Purchases of property and equipment

 

 

(8,392

)

 

 

(5,979

)

Business combinations, net of cash acquired

 

 

 

 

 

(3,200

)

Net cash used in investing activities

 

 

(8,392

)

 

 

(9,179

)

Cash flows from financing activities:

 

 

 

 

 

 

Proceeds from issuance of common stock/At-the-market offering

 

 

 

 

 

2,318

 

Proceeds from issuance of debt obligations

 

 

 

 

 

10,404

 

Issuance costs on line of credit

 

 

(50

)

 

 

(50

)

Payments on debt obligations

 

 

(905

)

 

 

(1,710

)

Repurchase of debt obligations

 

 

(26,829

)

 

 

 

Payments on financed software

 

 

(3,691

)

 

 

(4,429

)

Deferred payments on business combination

 

 

(2,534

)

 

 

 

Proceeds from exercise of stock options

 

 

1

 

 

 

25

 

Net cash provided by (used in) financing activities

 

 

(34,008

)

 

 

6,558

 

Effect of exchange rate changes on cash and cash equivalents

 

 

(2,689

)

 

 

2,663

 

Net decrease in cash and cash equivalents

 

 

(81,695

)

 

 

(29,031

)

Cash, cash equivalents and restricted cash at beginning of period

 

 

284,548

 

 

 

151,678

 

Cash, cash equivalents and restricted cash at end of period

 

$

202,853

 

 

$

122,647

 

 

 

 

 

 

 

Reconciliation of amounts on condensed consolidated balance sheet:

 

 

 

 

 

 

Cash and cash equivalents

 

$

192,560

 

 

$

112,347

 

Restricted cash

 

 

10,293

 

 

 

10,300

 

Total cash, cash equivalents and restricted cash

 

$

202,853

 

 

$

122,647

 

 

 

 

 

 

 

Supplemental disclosure of cash flow information:

 

 

 

 

 

 

Cash paid for interest

 

$

7,942

 

 

$

3,728

 

 

8


Table of Contents

 

 

 

 

 

 

 

Supplemental disclosure of non-cash investing and financing activities:

 

 

 

 

 

 

Purchases of property and equipment, accrued but not paid

 

$

(243

)

 

$

3,336

 

Fair value of common stock issued to satisfy contingent considerations and acquisition-related holdbacks

 

$

 

 

$

47,211

 

Contingent consideration for business combination

 

$

 

 

$

4,599

 

Accrual for purchase consideration for business combination

 

$

 

 

$

1,300

 

Fair value of common stock issued for investment in Expedera

 

$

 

 

$

3,428

 

 

 

See accompanying notes to the condensed consolidated financial statements.

 

9


Table of Contents

 

INDIE SEMICONDUCTOR, INC.

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

(amounts in thousands, except unit and share amounts and per unit and per share amounts)

(Unaudited)

1.
Nature of the Business and Basis of Presentation

indie Semiconductor, Inc. (“indie”) and its predecessor for accounting purposes, Ay Dee Kay, LLC, a California limited liability company (“ADK LLC”) and its subsidiaries are collectively referred to herein as the “Company.” The Company offers highly innovative automotive semiconductors and software solutions for Advanced Driver Assistance Systems (“ADAS”), autonomous vehicle, connected car, user experience and electrification applications. The Company focuses on edge sensors across multiple modalities spanning LiDAR, radar, ultrasound and computer vision. These functions represent the core underpinnings of both electric and autonomous vehicles, while the advanced user interfaces are transforming the in-cabin experience to mirror and seamlessly connect to the mobile platforms people rely on every day. indie is an approved vendor to Tier 1 automotive suppliers and its platforms can be found in marquee automotive manufacturers around the world. Headquartered in Aliso Viejo, California, indie has design centers and sales offices in Austin, Texas; Detroit, Michigan; San Jose, California; Cordoba, Argentina; Budapest, Hungary; Dresden, Frankfurt an der Oder, Munich and Nuremberg, Germany; Edinburgh, Scotland; Schlieren, Switzerland; Rabat, Morocco; Haifa, Israel; Quebec City and Toronto, Canada; Seoul, South Korea; Tokyo, Japan and several locations throughout China. The Company engages subcontractors to manufacture its products. The majority of these subcontractors are located in Asia.

Execution of At-The-Market Agreement

 

On August 26, 2022, the Company entered into an At Market Issuance Agreement (“ATM Agreement”) with B. Riley Securities, Inc., Craig-Hallum Capital Group LLC and Roth Capital Partners, LLC (collectively as “Sales Agents”) relating to shares of its Class A common stock, par value $0.0001 per share (the “Class A common stock”). In accordance with the terms of the ATM Agreement, the Company may offer and sell shares of its Class A common stock having an aggregate offering price of up to $150,000 from time to time through the Sales Agents, acting as the Company’s agent or principal. The Company implemented this program for the flexible access that it provides to the capital markets. As of June 30, 2025, and since the inception of the program indie has raised gross proceeds of $90,187 and issued 11,138,984 shares of Class A common stock at an average per-share sales price of $8.10 and had approximately $59,813 available for future issuances under the ATM Agreement. During the three and six months ended June 30, 2025 there was no ATM related activity. During the three and six months ended June 30, 2024, indie raised gross proceeds of $2,369 and issued 345,052 shares of Class A common stock at an average per-share sales price of $6.87. For both the three and six months ended June 30, 2024, indie incurred total issuance costs of $51.

Risks and Uncertainties

The Company is impacted by macroeconomic conditions including continued inflation, rising prices or rising interest rates, geopolitical tensions, the risk of recession, and the effect of trade policies, which have a combined effect on overall economic activity and consumer demand for automotive products that has resulted in lower production levels for the Company’s products. Tariffs against semiconductor producing countries such as Taiwan, and retaliatory tariffs by countries such as China, could cause a decrease in the sales of the Company’s products to customers, other customers selling to end users, or other global customers, which could materially and adversely affect the Company’s business, financial condition and results of operation.

The ultimate impact of any tariffs will depend on various factors, including the outcome of ongoing negotiations, the timing of implementation, and the amount, scope and nature of the tariffs.

Additionally, the conflict in the Middle East and the implication of this event has created global political and economic uncertainty. The Company is closely monitoring developments, including potential impact to the Company’s business, customers, suppliers, its employees and operations in Israel, the Middle East and elsewhere. At this time, the impact to indie is subject to change given the volatile nature of the situation.

 

10


Table of Contents

 

Refer to Part I, Item 1A of our 2024 Annual Report on Form 10-K for the fiscal year ended December 31, 2024 under the heading “Risk Factors” for more information on our risks and uncertainties.

Basis of Presentation

The condensed consolidated financial statements are prepared in accordance with generally accepted accounting principles in the United States of America (“U.S. GAAP”) and the rules and regulations of the Securities and Exchange Commission (“SEC”). Any reference in these notes to applicable guidance is meant to refer to the authoritative U.S. GAAP as found in the Accounting Standards Codification (“ASC”) and the Accounting Standards Update (“ASU”) of the Financial Accounting Standards Board (“FASB”). The condensed consolidated financial statements include the condensed consolidated accounts of the Company’s majority-owned subsidiary, ADK LLC, of which approximately 92% was owned by indie as of June 30, 2025. ADK LLC’s condensed consolidated financial statements include its wholly-owned subsidiaries indie Services Corporation, indie LLC and indie City LLC, all California entities, Ay Dee Kay Limited (“Ay Dee Kay Ltd”), a private limited company incorporated under the laws of Scotland, indie GmbH, Symeo GmbH (“Symeo”) and indie Semiconductor FFO GmbH, which was previously known as Silicon Radar GmbH (“Silicon Radar”), all of which are private limited liability companies incorporated under the laws of Germany, Exalos AG (“Exalos”), a company limited by shares organized under the laws of Switzerland, indie Kft, a limited liability company incorporated under the laws of Hungary, TeraXion Inc. (“TeraXion”) and Geo Semiconductor Canada Inc., both incorporated under the laws of Canada, indie Semiconductor Israel Ltd., a private limited company incorporated under the laws of Israel, Ay Dee Kay S.A., a limited liability company incorporated under the laws of Argentina, indie Semiconductor Morocco, a limited liability company under the laws of Morocco, indie Semiconductor Japan KK, a limited liability company under the laws of Japan, Wuxi indie Microelectronics (“Wuxi”), a Chinese entity with approximately 59% voting controlled and approximately 34% owned by the Company as of June 30, 2025 and Wuxi’s wholly-owned subsidiaries, indie Semiconductor Suzhou, indie Semiconductor HK, Ltd and Shanghai Ziying Microelectronics Co., Ltd.

All significant intercompany accounts and transactions of the subsidiaries have been eliminated in consolidation. The noncontrolling interest attributable to the Company’s less-than-wholly-owned subsidiary is presented as a separate component from stockholders’ equity (deficit) in the condensed consolidated balance sheets, and a noncontrolling interest in the condensed consolidated statements of operations and condensed consolidated statements of stockholders’ equity (deficit) and noncontrolling interest.

Unaudited Interim Financial Information

The accompanying unaudited condensed consolidated financial statements have been prepared pursuant to the rules and regulations of the SEC for interim financial reporting. Certain information and footnote disclosures, normally included in annual consolidated financial statements prepared in accordance with U.S. GAAP, have been condensed or omitted pursuant to those rules and regulations. However, in management’s opinion, the financial information reflects all adjustments, including those of a normal recurring nature, necessary to present fairly the results of operations, financial position, and cash flows of the Company for the periods presented. The results of operations, financial position, and cash flows for the Company during the interim periods are not necessarily indicative of those expected for the full year. This information should be read in conjunction with the Company’s consolidated financial statements and notes thereto contained in the Company’s Annual Report on Form 10-K for the fiscal year ended December 31, 2024, filed with the SEC on March 3, 2025.

Significant Accounting Policies

The Company’s significant accounting policies are disclosed in its Annual Report on Form 10-K for the year ended December 31, 2024. There has been no material change to the Company’s significant accounting policies during the six months ended June 30, 2025.

 

11


Table of Contents

 

Recent Accounting Pronouncements

Recently Issued Not Yet Adopted Accounting Pronouncements

In November 2024, the FASB issued ASU No. 2024-03, Income Statement — Reporting Comprehensive Income - Expenses Disaggregation Disclosures (Subtopic 220-40): Disaggregation of Income Statement Expenses, which provides guidance to enhance disclosures related to the disaggregation of income statement expenses. The standard requires, in the notes to the financial statements, disclosure of specified information about certain costs and expenses which includes purchases of inventory, employee compensation, depreciation, and intangible asset amortization included in each relevant expense caption. The standard also requires amounts that are already required to be disclosed under U.S. GAAP in the same disclosure as the other disaggregation requirements, disclosure of a qualitative description of the amounts remaining in relevant expense captions that are not separately disaggregated quantitatively, and disclosure of the total amount of selling expenses and, in annual reporting periods, an entity's definition of selling expenses. The amendments in this standard are effective for annual periods beginning after December 15, 2026, and interim periods beginning after December 15, 2027. Companies have the option to apply the guidance either on a retrospective or prospective basis, and early adoption is permitted. The standard will become effective for indie for its fiscal year 2027 annual financial statements and interim financial statements thereafter and may be applied prospectively to periods after the adoption date or retrospectively for all prior periods presented in the financial statements, with early adoption permitted. The Company plans to adopt the standard when it becomes effective beginning in its fiscal year 2027 annual financial statements and is currently evaluating the impact this guidance will have on its condensed consolidated financial statements.

In December 2023, the FASB issued ASU No. 2023-09, Income Taxes (Topic 740) — Improvements to Income Tax Disclosures, to require enhanced income tax disclosures to provide information to assess how an entity’s operations and related tax risks, tax planning, and operational opportunities affect its tax rate and prospects for future cash flows. The amendments in this update provide that a business entity disclose (1) a tabular income tax rate reconciliation, using both percentages and amounts, (2) separate disclosure of any individual reconciling items that are equal to or greater than 5% of the amount computed by multiplying the income (loss) from continuing operations before income taxes by the applicable statutory income tax rate, and disaggregation of certain items that are significant and (3) amount of income taxes paid (net of refunds received) disaggregated by federal, state and foreign jurisdictions, including separate disclosure of any individual jurisdictions greater than 5% of total income taxes paid. These amendments are effective for the Company for annual periods in 2025, applied prospectively, with early adoption and retrospective application permitted. The Company intends to adopt the amendments in this update prospectively in 2025. The impact of the adoption of the amendments in this update is not expected to be material to the Company’s condensed consolidated financial position and results of operations since the amendments require only enhancement of existing income tax disclosures in the notes to the Company’s condensed consolidated financial statements.

 

2. 2025 Restructuring Costs

On May 12, 2025, the Company initiated a restructuring plan designed to improve operational efficiencies, reduce operating costs, better align the Company's workforce with top strategic priorities and key growth opportunities, and exiting over time some of the Company's lower margin products outside of the ADAS application (the "2025 Restructuring Plan"). The 2025 Restructuring Plan includes, but is not limited to, consolidation of facilities, reduction of workforce in various geographic locations, impairment of certain intangible assets related to intellectual property licenses and early termination of certain contractual obligations.

The 2025 Restructuring Plan is deemed to be fundamentally different from the Company's ongoing productivity action due to its size, nature and frequency. As a result, all pre-tax charges related to such initiatives are separately reflected in Restructuring costs in the condensed consolidated statement of operations for the three and six months ended June 30, 2025. Liabilities associated with the 2025 Restructuring Plan are separately reflected in Accrued payroll liabilities and Accrued expenses and other current liabilities in the condensed consolidated balance sheet for personnel and non-personnel related charges, respectively. During the three and six months ended June 30, 2025, the Company recorded total restructuring charges of $7,107, most of which was related to personnel costs and impairment of long-lived asset. The following table summarizes the provisions, respective payments and remaining accrued balance for charges incurred as of June 30, 2025:

 

12


Table of Contents

 

 

Personnel Cost

 

 

Long-Lived Asset Impairment

 

 

Other Exit Costs

 

 

Total

 

Balance as of December 31, 2024

 

$

 

 

$

 

 

$

 

 

$

 

  Provision for net charges incurred

 

 

3,697

 

 

 

3,260

 

 

 

150

 

 

 

7,107

 

  Cash payments

 

 

(1,264

)

 

 

 

 

 

 

 

 

(1,264

)

  Non-cash reductions

 

 

 

 

 

(3,260

)

 

 

 

 

 

(3,260

)

  Other adjustments

 

 

 

 

 

 

 

 

 

 

 

 

Balance as of June 30, 2025

 

$

2,433

 

 

$

 

 

$

150

 

 

$

2,583

 

The Company expects the 2025 Restructuring Plan to be substantially executed by the end of 2025, which will likely result in additional expenses during periods post June 30, 2025. Further, the Company may incur additional expenses due to unanticipated events that may occur in connection with the implementation of the 2025 Restructuring Plan and there is no guarantee that the Company will be able to realize the anticipated benefits of the 2025 Restructuring Plan.

3.
Inventory

Inventory consists of the following:

 

 

June 30,
2025

 

 

December 31,
2024

 

Raw materials

 

$

11,217

 

 

$

13,915

 

Work-in-process

 

 

22,856

 

 

 

19,531

 

Finished goods

 

 

12,955

 

 

 

16,441

 

Inventory

 

$

47,028

 

 

$

49,887

 

 

During the three and six months ended June 30, 2025, the Company recognized write-downs in the value of inventory of $429 and $471, respectively. During the three months ended June 30, 2024, the write-downs in the value of inventory was de minimis. During the six months ended June 30, 2024, the Company recognized write-downs in the value of inventory of $219.

4.
Property and Equipment, Net

Property and equipment, net consists of the following:

 

 

Useful life
(in years)

 

June 30,
2025

 

 

December 31,
2024

 

Production tooling

 

4

 

$

23,714

 

 

$

21,256

 

Lab equipment

 

4

 

 

14,826

 

 

 

14,484

 

Office equipment

 

3 - 7

 

 

11,991

 

 

 

10,162

 

Leasehold improvements

 

*

 

 

2,212

 

 

 

1,921

 

Construction in progress

 

 

 

 

13,692

 

 

 

7,597

 

Property and equipment, gross

 

 

 

 

66,435

 

 

 

55,420

 

Less: Accumulated depreciation

 

 

 

 

25,807

 

 

 

21,139

 

Property and equipment, net

 

 

 

$

40,628

 

 

$

34,281

 

 

* Leasehold improvements are amortized over the shorter of the remaining lease term or estimated useful life of the leasehold improvement.

The Company recognized depreciation expense of $2,340 and $1,381 for the three months ended June 30, 2025 and 2024, respectively. The Company recognized depreciation expense of $4,309 and $2,866 for the six months ended June 30, 2025 and 2024, respectively.

Fixed assets not yet in service, or construction in progress, consist primarily of capitalized internal-use software and certain tooling and other equipment that are not yet ready to be placed into service.

 

13


Table of Contents

 

5.
Intangible Assets, Net

Intangible assets, net consist of the following:

 

 

June 30, 2025

 

 

December 31, 2024

 

 

Weighted
Average
Remaining
Useful Life

 

 

Gross
Carrying
Amount

 

 

Accumulated
Amortization

 

 

Net
Carrying
Amount

 

 

Weighted
Average
Remaining
Useful Life

 

 

Gross
Carrying
Amount

 

 

Accumulated
Amortization

 

 

Net
Carrying
Amount

 

Developed technology

 

 

5.8

 

 

$

129,494

 

 

$

(43,431

)

 

$

86,063

 

 

 

5.8

 

 

$

121,893

 

 

$

(33,609

)

 

$

88,284

 

Software licenses

 

 

2.2

 

 

 

20,423

 

 

 

(9,674

)

 

$

10,749

 

 

 

2.8

 

 

 

23,706

 

 

 

(6,243

)

 

$

17,463

 

Customer relationships

 

 

7.5

 

 

 

43,159

 

 

 

(11,943

)

 

$

31,216

 

 

 

7.6

 

 

 

43,159

 

 

 

(9,118

)

 

$

34,041

 

Intellectual property licenses

 

 

0.3

 

 

 

1,953

 

 

 

(1,736

)

 

$

217

 

 

 

0.8

 

 

 

1,947

 

 

 

(1,736

)

 

$

211

 

Trade names

 

 

4.6

 

 

 

26,301

 

 

 

(9,742

)

 

$

16,559

 

 

 

4.9

 

 

 

26,301

 

 

 

(7,496

)

 

$

18,805

 

Backlog

 

 

0.3

 

 

 

2,296

 

 

 

(2,234

)

 

$

62

 

 

 

0.6

 

 

 

2,296

 

 

 

(1,683

)

 

$

613

 

Effect of exchange rate on gross carrying amount

 

 

 

 

 

3,612

 

 

 

 

 

$

3,612

 

 

 

 

 

 

(6,662

)

 

 

 

 

$

(6,662

)

Intangible assets with finite lives

 

 

 

 

 

227,238

 

 

 

(78,760

)

 

 

148,478

 

 

 

 

 

 

212,640

 

 

 

(59,885

)

 

 

152,755

 

IPR&D

 

 

 

 

 

49,790

 

 

 

 

 

$

49,790

 

 

 

 

 

 

57,390

 

 

 

 

 

$

57,390

 

Effect of exchange rate on gross carrying amount

 

 

 

 

 

272

 

 

 

 

 

$

272

 

 

 

 

 

 

(1,201

)

 

 

 

 

$

(1,201

)

Total intangible assets with indefinite lives

 

 

 

 

 

50,062

 

 

 

 

 

 

50,062

 

 

 

 

 

 

56,189

 

 

 

 

 

 

56,189

 

Total intangible assets

 

 

 

 

$

277,300

 

 

$

(78,760

)

 

$

198,540

 

 

 

 

 

$

268,829

 

 

$

(59,885

)

 

$

208,944

 

 

Intangible assets with finite lives are amortized on a straight-line basis over the expected period to be benefited by future cash flows. The Company monitors and assesses the above intangible assets for impairment on a periodic basis. For the three and six months ended June 30, 2025, the Company recorded $3,260 of impairment charges related to certain software licenses as part of its 2025 Restructuring Plan (see Note 2 - 2025 Restructuring Costs). For the three and six months ended June 30, 2024, the Company determined that there were no impairment of intangible assets.

Amortization of intangible assets for the three months ended June 30, 2025 and 2024 was $8,089 and $8,226, respectively. Amortization of intangible assets for the six months ended June 30, 2025 and 2024 was $15,864 and $16,292, respectively. Amortization of intangible assets is included within Cost of goods sold, Research and development expenses, and Selling, general and administrative expenses based on their respective nature, in the condensed consolidated statements of operations.

Based on the amount of definite-lived intangible assets subject to amortization as of June 30, 2025, amortization expense for each of the next five fiscal years is expected to be as follows:

 

2025 (remaining 6 months)

 

$

15,919

 

2026

 

 

29,680

 

2027

 

 

24,141

 

2028

 

 

21,107

 

2029

 

 

19,418

 

Thereafter

 

 

38,213

 

Total

 

$

148,478

 

 

6.
Goodwill

The following table sets forth the carrying amount and activity of goodwill as of June 30, 2025:

 

 

Amount

 

Balance as of the beginning of the period

 

$

266,368

 

Effect of exchange rate on goodwill

 

 

9,872

 

Balance as of the end of the period

 

$

276,240

 

 

During the six months ended June 30, 2025, the change in goodwill was related to a $9,872 increase in value due to the effect of exchange rates on goodwill.

 

14


Table of Contents

 

The Company tests its goodwill for impairment annually as of the first day of its fourth fiscal quarter and in interim periods if certain events occur indicating the carrying value of goodwill may be impaired. There were no indicators of impairment noted during the three and six months ended June 30, 2025.

7.
Debt

The following table sets forth the components of debt as of June 30, 2025 and December 31, 2024:

 

 

June 30, 2025

 

 

December 31, 2024

 

 

Principal
Outstanding

 

 

Unamortized
Discount
and
Issuance Cost

 

 

Carrying
Amount

 

 

Principal
Outstanding

 

 

Unamortized
Discount
and
Issuance Cost

 

 

Carrying
Amount

 

2027 Notes

 

$

130,000

 

 

$

(2,219

)

 

$

127,781

 

 

$

160,000

 

 

$

(3,262

)

 

$

156,738

 

2029 Notes

 

 

218,500

 

 

 

(8,056

)

 

 

210,444

 

 

 

218,500

 

 

 

(8,857

)

 

 

209,643

 

CIBC loan, due 2026

 

 

1,810

 

 

 

(3

)

 

 

1,807

 

 

 

2,368

 

 

 

(2

)

 

 

2,366

 

Total term loans

 

 

350,310

 

 

 

(10,278

)

 

 

340,032

 

 

 

380,868

 

 

 

(12,121

)

 

 

368,747

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Revolving line of credit

 

 

12,459

 

 

 

(38

)

 

 

12,421

 

 

 

12,583

 

 

 

(13

)

 

 

12,570

 

Total debt

 

$

362,769

 

 

$

(10,316

)

 

$

352,453

 

 

$

393,451

 

 

$

(12,134

)

 

$

381,317

 

 

The outstanding debt as of June 30, 2025 and December 31, 2024 is classified in the condensed consolidated balance sheets as follows:

 

 

June 30,
2025

 

 

December 31,
2024

 

Current liabilities - Current debt obligations

 

$

14,227

 

 

$

12,220

 

Noncurrent liabilities - Long-term debt, net of current maturities

 

 

338,226

 

 

 

369,097

 

Total debt

 

$

352,453

 

 

$

381,317

 

 

 

2029 Notes

On December 6, 2024, indie completed a private offering of 3.50% Convertible Senior Notes (the “2029 Initial Notes”). The Notes were sold under a purchase agreement (the “2029 Notes Purchase Agreement”), dated as of December 3, 2024, entered into by and between the Company and Deutsche Bank Securities Inc., as representative of the several initial purchasers named therein (collectively the “2029 Notes Initial Purchasers”) pursuant to which the Company agreed to sell $190,000 aggregate principal amount of the “2029 Initial Notes. The Company also agreed to grant an option, during a 13-day period beginning on, and including, the date on which the notes are first issued (the “2029 Notes Option”) to the 2029 Notes Initial Purchasers to purchase all or part of an additional $28,500 aggregate principal amount of 3.50% Convertible Senior Notes due 2029 (the “2029 Additional Notes” and, together with the 2029 Initial Notes, the “2029 Notes”). On December 5, 2024, the 2029 Notes Initial Purchasers exercised the 2029 Notes Option in full, bringing the total aggregate principal amount for the 2029 Notes to $218,500.

On December 3, 2024, in connection with the pricing of the 2029 Notes, the Company entered into privately negotiated capped call transactions (the “2029 Notes Base Capped Call Transactions”) with each of Deutsche Bank AG, London Branch, through its agent Deutsche Bank Securities Inc., Mizuho Markets Americas LLC, with Mizuho Securities USA LLC acting as agent, Royal Bank of Canada, represented by RBC Capital Markets, LLC as its agent, The Bank of Nova Scotia, UBS AG, London Branch, represented by UBS Securities LLC as its agent, and Wells Fargo Bank, National Association (the “2029 Option Counterparties”). In addition, on December 5, 2024, in connection with the 2029 Notes Initial Purchasers’ exercise of the Option in full, the Company entered into additional capped call transactions (the “2029 Notes Additional Capped Call Transactions” and, together with the 2029 Notes Base Capped Call Transactions, the “2029 Notes Capped Call Transactions”) with each of the 2029 Notes Option Counterparties. The 2029 Notes Capped Call Transactions cover, subject to customary anti-dilution adjustments substantially similar to those applicable to the 2029 Notes, the aggregate number of shares of the Company’s Class A common stock that initially underlie the 2029 Notes, and are expected generally to reduce the potential dilution to the Company’s common

 

15


Table of Contents

 

stock upon any conversion of the 2029 Notes and/or offset any cash payments the Company may be required to make in excess of the principal amount of converted 2029 Notes, as the case may be, with such reduction and/or offset subject to a cap, based on the cap price of the 2029 Notes Capped Call Transactions. The cap price of the 2029 Notes Capped Call Transactions is initially $8.06 per share, which represents a premium of 100% over the last reported sale price of the Company’s Class A common stock on The Nasdaq Capital Market on December 3, 2024. The cost of the 2029 Notes Capped Call Transactions was $23,380. The Company recorded the 2029 Notes Capped Call Transactions as separate transactions from the issuance of the 2029 Notes. The cost of $23,380 incurred to purchase the 2029 Notes Capped Call Transactions was recorded as a reduction to additional paid-in capital on the condensed consolidated balance sheet as of December 31, 2024.

The 2029 Notes will be convertible into cash, shares of the Company’s Class A common stock, or a combination of cash and shares of Class A common stock, at the Company’s election, at an initial conversion rate of 194.6188 shares of Class A common stock per $1,000 principal amount of the 2029 Notes, which is equivalent to an initial conversion price of approximately $5.14 per share of Class A common stock. The initial conversion price of the 2029 Notes represents a premium of approximately 27.50% over the $4.03 per share last reported sale price of the Class A common stock on The Nasdaq Capital Market on December 3, 2024. The conversion rate will be subject to adjustment upon the occurrence of certain specified events, but will not be adjusted for any accrued and unpaid interest, except under the limited circumstances described in the Indenture. In addition, upon the occurrence of a “Make-Whole Fundamental Change” (as defined in Section 1.01 of the Indenture) prior to the maturity date, or if the Company delivers a notice of redemption, the Company will, in certain circumstances, increase the conversion rate by a number of additional shares of Class A common stock (not to exceed 248.1399 shares of Class A common stock per $1,000 principal amount of the 2029 Notes, subject to adjustment in the same manner as the conversion rate) for 2029 Notes that are converted in connection with such Make-Whole Fundamental Change or for notes called (or deemed called) for redemption that are converted in connection with such notice of redemption.

The 2029 Notes are convertible at the option of the holders (in whole or in part) at any time prior to the close of business on the business day immediately preceding September 15, 2029 only under the following circumstances: (1) during any calendar quarter commencing after the calendar quarter ending on March 31, 2025 (and only during such calendar quarter), if the last reported sale price of the common stock, as determined by the Company, for at least 20 trading days (whether or not consecutive) during a period of 30 consecutive trading days ending on, and including, the last trading day of the immediately preceding calendar quarter is greater than or equal to 130% of the conversion price on each applicable trading day; (2) during the five business day period after any ten consecutive trading day period (the “measurement period”) in which the “Trading Price” (as defined in Section 1.01 of the Indenture) per $1,000 principal amount of 2029 Notes for each trading day of the measurement period was less than 98% of the product of the last reported sale price of common stock and the conversion rate on each such trading day; (3) if the Company calls such 2029 Notes for redemption, at any time prior to the close of business on the second scheduled trading day prior to the redemption date, but only with respect to the 2029 Notes called (or deemed called) for redemption; or (4) upon the occurrence of certain corporate events as specified in the Indenture. On or after September 15, 2029, until the close of business on the second scheduled trading day immediately preceding the maturity date, holders may convert all or a portion of their 2029 Notes, in multiples of $1,000 principal amount, at any time, regardless of the foregoing circumstances. Upon conversion, the Company will pay or deliver, as the case may be, cash, shares of common stock or a combination of cash and shares of common stock, at the Company’s election, in amounts determined in the manner set forth in the Indenture.

The 2029 Notes are not redeemable at the Company’s option prior to December 20, 2027. The Company may redeem for cash all or any portion of the 2029 Notes (subject to a partial redemption limitation), at the Company’s option, on or after December 20, 2027 if the last reported sale price of the common stock, as determined by the Company, has been at least 130% of the conversion price then in effect for at least 20 trading days (whether or not consecutive) during any 30 consecutive trading day period (including the last trading day of such period) ending on, and including, the trading day immediately preceding the date on which the Company provides notice of redemption at a redemption price equal to 100% of the principal amount of the 2029 Notes to be redeemed, plus accrued and unpaid interest to, but excluding, the redemption date. If the Company redeems fewer than all the outstanding 2029 Notes, at least $50,000 aggregate principal amount of 2029 Notes must be outstanding and not subject to redemption as of the relevant redemption notice date. No sinking fund is provided for the 2029 Notes.

The 2029 Notes have been recorded as long-term debt in its entirety pursuant to ASU 2020-06. The carrying value of the 2029 Notes is presented net of $8,967 of discount and issuance costs, which are amortized to interest expense over the respective terms

 

16


Table of Contents

 

of these borrowings. As of June 30, 2025 and December 31, 2024, the total carrying value of the 2029 Notes, net of unamortized discount, was $210,444 and $209,643, respectively. As of June 30, 2025, the total fair value of the 2029 Notes was $200,212 or 91.63% of the aggregate principal amount of the 2029 Notes. As of December 31, 2024, the total fair value of the 2029 Notes was $228,333 or 104.50% of the aggregate principal amount of the 2029 Notes. The estimated fair values are based on Level 2 inputs as the fair value is based on quoted prices for the Company’s debt and comparable instruments in inactive markets. The amortization of the debt discount and cost of issuance resulted in non-cash interest expense of $405 for the three months ended June 30, 2025. The amortization of the debt discount and cost of issuance resulted in non-cash interest expense of $801 for the six months ended June 30, 2025. Such amortization expenses are included in Interest Expense in the Company’s condensed consolidated statements of operations.

2027 Notes

On November 16, 2022, the Company entered into a purchase agreement (the “Purchase Agreement”) with Goldman Sachs & Co. LLC, as representative of the initial purchasers (collectively, the “Initial Purchasers”), pursuant to which the Company agreed to sell $140,000 aggregate principal amount of 4.50% Convertible Senior Notes due 2027 (the “Initial Notes”). The Company also agreed to grant an option, exercisable within the 30-day period immediately following the date of the Purchase Agreement (the “Option”) to the Initial Purchasers to purchase all or part of an additional $20,000 aggregate principal amount of 4.50% Convertible Senior Notes due 2027 (the “Additional Notes” and, together with the Initial Notes, the “2027 Notes”). On November 17, 2022, the Initial Purchasers exercised the Option in full, bringing the total aggregate principal amount for the 2027 Notes to $160,000. The sale of the 2027 Notes closed on November 21, 2022. The 2027 Notes were issued pursuant to an Indenture dated November 21, 2022 (the “Indenture”), between the Company and U.S. Bank Trust Company, National Association, as trustee (the “Trustee”). Interest on the 2027 Notes is payable semiannually in arrears on May 15 and November 15 of each year, beginning on May 15, 2023. The 2027 Notes will mature on November 15, 2027, unless earlier repurchased, redeemed or converted.

The 2027 Notes will be convertible into cash, shares of the Company’s Class A common stock, or a combination of cash and shares of Class A common stock, at the Company’s election, at an initial conversion rate of 115.5869 shares of Class A common stock per $1,000 principal amount of the 2027 Notes, which is equivalent to an initial conversion price of approximately $8.65 per share of Class A common stock. The initial conversion price of the 2027 Notes represents a premium of approximately 30% over the $6.655 per share last reported sale price of the Class A common stock on The Nasdaq Capital Market on November 16, 2022. The conversion rate will be subject to adjustment upon the occurrence of certain specified events, but will not be adjusted for any accrued and unpaid interest, except under the limited circumstances described in the Indenture. In addition, upon the occurrence of a “Make-Whole Fundamental Change” (as defined in Section 1.01 of the Indenture) prior to the maturity date, or if the Company delivers a notice of redemption, the Company will, in certain circumstances, increase the conversion rate by a number of additional shares of Class A common stock (not to exceed 150.2629 shares of Class A common stock per $1,000 principal amount of the 2027 Notes, subject to adjustment in the same manner as the conversion rate) for 2027 Notes that are converted in connection with such Make-Whole Fundamental Change or for notes called (or deemed called) for redemption that are converted in connection with such notice of redemption.

The 2027 Notes are convertible at the option of the holders (in whole or in part) at any time prior to the close of business on the business day immediately preceding August 15, 2027 only under the following circumstances: (1) during any calendar quarter commencing after the calendar quarter ending on December 31, 2022 (and only during such calendar quarter), if the last reported sale price of the Class A common stock for at least 20 trading days (whether or not consecutive) during any 30 consecutive trading days ending on, and including, the last trading day of the immediately preceding calendar quarter is greater than or equal to 130% of the conversion price on each applicable trading day; (2) during the five business day period after any five consecutive trading day period (the “measurement period”) in which the “Trading Price” (as defined in Section 1.01 of the Indenture) per $1,000 principal amount of 2027 Notes for each trading day of the measurement period was less than 98% of the product of the last reported sale price of Class A common stock and the conversion rate on each such trading day; (3) if the Company calls such 2027 Notes for redemption, at any time prior to the close of business on the second scheduled trading day immediately preceding the redemption date, but only with respect to the 2027 Notes called (or deemed called) for redemption; or (4) upon the occurrence of certain corporate events as specified in the Indenture. On or after August 15, 2027 until the close of business on the second scheduled trading day immediately preceding the maturity date, holders may convert all or a portion of their 2027 Notes, in multiples of $1,000 principal amount, at any time, regardless of the foregoing circumstances. Upon conversion, the Company

 

17


Table of Contents

 

will pay or deliver, as the case may be, cash, shares of Class A common stock or a combination of cash and shares of Class A common stock, at the Company’s election, in amounts determined in the manner set forth in the Indenture.

The Company may not redeem the 2027 Notes prior to November 20, 2025. indie may redeem for cash all or any portion of the 2027 Notes, at indie’s option, on or after November 20, 2025 if the last reported price of indie’s Class A common stock has been at least 130% of the conversion price then in effect for at least 20 trading days (whether or not consecutive) during any 30 consecutive trading day period (including the last trading day of such period) ending on, and including, the trading day immediately preceding the date on which indie provides notice of redemption, at a redemption price equal to 100% of the principal amount of the 2027 Notes to be redeemed, plus accrued and unpaid interest to, but excluding, the redemption date.

Upon the occurrence of a “Fundamental Change” (as defined in Section 1.01 of the Indenture), subject to certain conditions and certain limited exceptions, holders may require the Company to repurchase for cash all or any portion of their 2027 Notes in principal amounts of $1,000 or an integral multiple thereof at a fundamental change repurchase price in cash equal to 100% of the principal amount of the 2027 Notes to be repurchased, plus accrued and unpaid interest to, but excluding, the fundamental change repurchase date.

The 2027 Notes are senior unsecured obligations of the Company and rank: (i) senior in right of payment to any indebtedness of the Company that is expressly subordinated in right of payment to the 2027 Notes; (ii) equal in right of payment to any unsecured indebtedness of the Company that is not so subordinated; (iii) effectively junior in right of payment to any senior, secured indebtedness of the Company to the extent of the value of the assets securing such indebtedness; and (iv) structurally junior to all indebtedness and other liabilities (including trade payables) of the Company’s subsidiaries.

The 2027 Notes have been recorded as long-term debt in its entirety pursuant to ASU 2020-06. The carrying value of the 2027 Notes is presented net of $5,374 of discount and issuance costs, which are amortized to interest expense over the respective terms of these borrowings. As of June 30, 2025 and December 31, 2024, the total carrying value of the 2027 Notes, net of unamortized discount, was $127,781 and $156,738, respectively. As of June 30, 2025, the total fair value of the 2027 Notes was $116,844 or 89.88% of the aggregate principal amount of the 2027 Notes. As of December 31, 2024, the total fair value of the 2027 Notes was $146,416 or 91.51% of the aggregate principal amount of the 2027 Notes. The estimated fair values are based on Level 2 inputs as the fair value is based on quoted prices for the Company’s debt and comparable instruments in inactive markets. The amortization of the debt discount and cost of issuance resulted in non-cash interest expense of $267 and $253 for the three months ended June 30, 2025 and 2024, respectively. The amortization of the debt discount and cost of issuance resulted in non-cash interest expense of $528 and $503 for the six months ended June 30, 2025 and 2024, respectively. Such amortization expenses are included in Interest Expense in the Company’s condensed consolidated statements of operations.

During the year ended December 31, 2022, in connection with the offering of the 2027 Notes, the Company entered into privately negotiated transactions through one of the initial purchasers or its affiliate to repurchase 1,112,524 shares of Class A common stock, at an average cost of $6.65 per share, for approximately $7,404.

In June 2025, the Company entered into several separate, privately negotiated purchase agreements to repurchase $30,000 in aggregate principal amount of the 2027 Notes at a discount. In addition to the repurchased principal, the total repurchase price of $26,844 also included transaction-related professional fees of $158. The repurchase was accounted for as an extinguishment of debt, which resulted in a pre-tax gain of $2,623, which included the accelerated recognition of unamortized issuance cost and debt discount affiliated with the repurchased principal of $515. This gain was recorded as Gain from extinguishment of debt in the Company's condensed consolidated statements of operations for the three and six months ended June 30, 2025. Concurrent with the repurchase, the Company repaid $143 of accrued interest associated with the repurchased principal. The repurchase of the 2027 Notes and repayment of accrued interest were funded by the Company's on-hand cash. Upon completion of this repurchase, $130,000 principal amount of the 2027 Notes remains outstanding.

indie Semiconductor Revolving Line of Credit

On March 29, 2024, the Company entered into a revolving line of credit agreement with Wells Fargo Bank, National Association (“Wells Fargo”) with a credit limit of $10,000, bearing interest at the Secured Overnight Financing Rate (“SOFR”) plus 1.75%. The outstanding principal balance is due and payable in full on March 28, 2025. This revolving line of credit was renewed on

 

18


Table of Contents

 

March 29, 2025, and the outstanding principal balance is due and payable in full on March 27, 2026. Interest is payable monthly beginning on May 1, 2025 through the maturity date. This line of credit required the Company to collateralize a cash balance equal to the total outstanding balance in a cash security account with Wells Fargo, which resulted in a total restricted cash of $10,000 as of June 30, 2025. Fees of $50 incurred will be amortized over the life of the credit agreement. This revolving line of credit had an outstanding balance of $10,000 as of June 30, 2025. During the three and six months ended June 30, 2025, we paid $111 and $277 in interest expense, respectively. Non-cash interest was de minimus.

TeraXion Revolving Credit

In connection with the acquisition of TeraXion on October 12, 2021, the Company assumed a revolving credit with the Canadian Imperial Bank of Commerce (“CIBC”) with a credit limit of CAD9,440 bearing interest at prime rate plus 0.25%, repayable in monthly installments of CAD155 plus interest, maturing in October 2026. The repayment of monthly installments reduces the credit limit over time. CIBC also reserves the right to request full repayment of a portion or all outstanding balances at any time. As of June 30, 2025 and December 31, 2024, the outstanding principal balance of the loan was $1,810 and $2,368, (or CAD 2,476 and CAD 3,405), respectively.

TeraXion also has an authorized credit facility up to CAD6,000 at June 30, 2025 and December 31, 2024, respectively, from CIBC, bearing interest at prime rate plus 0.25%. The credit facility permits the Company to request incremental loans in an aggregate principal amount not to exceed the sum of CAD6,000. As of June 30, 2025 and December 31, 2024, this line of credit had an outstanding balance of $2,459 and $2,583 (or CAD 3,364 and CAD 3,713), respectively.

The table below sets forth the components of interest expense for the three and six months ended June 30, 2025 and 2024:

 

 

Three Months Ended
June 30,

 

 

Six Months Ended
June 30,

 

 

2025

 

 

2024

 

 

2025

 

 

2024

 

Interest expense on the 2027 Notes

 

 

 

 

 

 

 

 

 

 

 

 

Stated interest at 4.50% per annum

 

$

1,795

 

 

$

1,795

 

 

$

3,570

 

 

$

3,590

 

Amortization of discount and issuance cost

 

 

267

 

 

 

253

 

 

 

528

 

 

 

503

 

Total interest expense related to the 2027 Notes

 

 

2,062

 

 

 

2,048

 

 

 

4,098

 

 

 

4,093

 

Interest expense on the 2029 Notes

 

 

 

 

 

 

 

 

 

 

 

 

Stated interest at 3.50% per annum

 

 

1,906

 

 

 

 

 

 

3,792

 

 

 

 

Amortization of discount and issuance cost

 

 

405

 

 

 

 

 

 

801

 

 

 

 

Total interest expense related to the 2029 Notes

 

 

2,311

 

 

 

 

 

 

4,593

 

 

 

 

Interest expense on other debt obligations:

 

 

 

 

 

 

 

 

 

 

 

 

Contractual interest

 

 

142

 

 

 

74

 

 

 

327

 

 

 

135

 

Amortization of discount and issuance cost

 

 

12

 

 

 

12

 

 

 

25

 

 

 

12

 

Total interest expense related to other debt obligations

 

 

154

 

 

 

86

 

 

 

352

 

 

 

147

 

 

 

 

 

 

 

 

 

 

 

 

 

Total interest expense

 

$

4,527

 

 

$

2,134

 

 

$

9,043

 

 

$

4,240

 

 

The future maturities of the debt obligations are as follows:

 

2025 (remaining 6 months)

 

$

2,459

 

2026

 

 

11,810

 

2027

 

 

130,000

 

2028

 

 

 

2029

 

 

218,500

 

Total

 

$

362,769

 

 

 

19


Table of Contents

 

 

8.
Contingent and Earn-Out Liabilities

Earn-Out Milestones

In connection with the Company’s reverse recapitalization transaction completed on June 10, 2021 (the “Transaction”), certain of indie’s stockholders are entitled to receive up to 10,000,000 earn-out shares of the Company’s Class A common stock if the earn-out milestones are met. The earn-out milestones represent two independent criteria, each of which entitles the eligible stockholders to 5,000,000 earn-out shares per milestone met. Each earn-out milestone is considered met if at any time following the Transaction and prior to December 31, 2027, the volume weighted average price of indie’s Class A common stock is greater than or equal to $12.50 or $15.00 for any twenty trading days within any thirty-trading day period, respectively. Further, the earn-out milestones are also considered to be met if indie undergoes a Sale. A Sale is defined as the occurrence of any of the following for indie: (i) engage in a “going private” transaction pursuant to Rule 13e-3 under the Securities Exchange Act of 1934, as amended (the “Exchange Act”), or otherwise cease to be subject to reporting obligations under Sections 13 or 15(d) of the Exchange Act; (ii) Class A common stock ceases to be listed on a national securities exchange, other than for the failure to satisfy minimum listing requirements under applicable stock exchange rules; or (iii) change of ownership (including a merger or consolidation) or approval of a plan for complete liquidation or dissolution.

These earn-out shares had been categorized into two components: (i) those associated with stockholders with vested equity at the closing of the Transaction that will be earned upon achievement of the earn-out milestones (the “Vested Shares”) and (ii) those associated with stockholders with unvested equity at the closing of the Transaction that will be earned over the remaining service period with the Company on their unvested equity shares and upon achievement of the Earn-Out Milestones (the “Unvested Shares”). The Vested Shares were classified as liabilities in the condensed consolidated balance sheet and the Unvested Shares are equity-classified share-based compensation to be recognized over time. The earn-out liability was initially measured at fair value at the closing of the Transaction and subsequently remeasured at the end of each reporting period. The change in fair value of the earn-out liability was recorded as part of Other income (expense), net in the condensed consolidated statement of operations.

The estimated fair value of the earn-out liability was determined using a Monte Carlo Simulations analysis that simulated the future path of the Company’s stock price over the earn-out period. The assumptions utilized in the calculation are based on the achievement of certain stock price milestones including projected stock price, volatility, and risk-free rate.

As of December 31, 2021, there was no liability remaining on the balance sheet.

Contingent Considerations

On May 13, 2020, in connection with the acquisition of City Semiconductor, Inc. (“City Semi”), the Company recorded contingent consideration as a long-term liability at an initial fair value of $1,180. The contingent consideration is comprised of two tranches. The first tranche is payable, up to a maximum of $500, upon the achievement of cash collection targets within 12 months of the acquisition, and $456 was achieved in May 2021. The second tranche is payable, up to a maximum of $1,500, upon the shipment of a product incorporating the acquired developed technology. In September 2021, the Company paid off the first tranche of the contingent consideration. In April 2023, the Company settled $500 of the $1,500 second tranche through the issuance of 73,311 shares of Class A common stock with a fair value of $608 at the time of issuance. In January 2024, the Company settled $500 of the $1,000 second tranche through the issuance of 62,562 shares of Class A common stock with a fair value of $500 at the time of issuance. The fair value of the remaining $500 second tranche contingent consideration liabilities was $500 as of December 31, 2024. On January 2, 2025, the second tranche of contingent consideration was settled through the issuance of 114,127 shares of Class A common stock with a fair value of $480 at the time of issuance and a cash payment of $34.

On February 21, 2023, in connection with the acquisition of Silicon Radar, the Company recorded contingent considerations as a current and a long-term liability at an initial fair value of $4,155 and $5,085, respectively. The contingent consideration is comprised of two tranches. The first tranche was payable upon the achievement of a revenue threshold of $5,000 for the 12-month period ending on February 21, 2024. The second tranche was payable upon Silicon Radar’s achievement of a revenue threshold of $7,000 for the 12-month period ending on February 21, 2025. Both tranches were payable in cash or in Class A common stock at indie’s discretion. Should indie elect to pay in Class A common stock, the number of shares issuable equals the earnout amount divided by a VWAP for 20 days ending prior to the due date for payment. In May 2024, the Company settled the first tranche through the issuance of 1,103,140 shares of Class A common stock with a fair value of $6,045 at the time of issuance. The change in fair value since the acquisition date is recorded in Other income (expense), net in the condensed consolidated statement of operations. The fair value of the second tranche contingent consideration liability as of December 31, 2024 was

 

20


Table of Contents

 

reduced to zero. In February 2025, the second tranche of the contingent consideration was not met. There was no liability remaining on the balance sheet on June 30, 2025.

On March 3, 2023, in connection with the acquisition of GEO, the Company recorded contingent considerations as a current and a long-term liability at an initial fair value of $38,828 and $20,452, respectively. The contingent consideration is comprised of two tranches. The first tranche was payable upon the achievement of a revenue threshold of $20,000 for the 12-month period ended on March 31, 2024. The second tranche was payable upon GEO’s achievement of a revenue threshold of $10,000 for the 6-month period ended on September 30, 2024. Both tranches were payable in cash or Class A common stock, at indie’s election, and the number of shares issuable equals the earnout amount divided by the Earnout Parent Trading Price. Payment in cash was determined by the number of shares payable multiplied by the Earnout Parent Trading Price. In May 2024, the Company settled the first tranche through the issuance of 6,096,951 shares of Class A common stock with a fair value of $40,667 at the time of issuance. In December 2024, the Company settled the second tranche through the issuance of 1,015,621 shares of Class A common stock with a fair value of $4,459 at the time of issuance. The change in fair value since the acquisition date was recorded in Other income (expense), net in the condensed consolidated statement of operations. There was no liability remaining on the condensed consolidated balance sheet on June 30, 2025.

On September 18, 2023, in connection with the acquisition of Exalos, the Company recorded contingent considerations as a current and a long-term liability at an initial fair value of $7,328 and $2,427, respectively. The contingent consideration is comprised of two tranches. The first tranche was payable upon the achievement of a revenue threshold of $19,000 for the 12-month period ended September 30, 2024. The second tranche is payable upon Exalos’ achievement of a revenue threshold of $21,000 for the 12-month period ending on September 30, 2025. Both tranches are payable in cash or in shares at indie’s discretion. On November 7, 2024, the first tranche of contingent consideration was settled through the issuance of 2,845,243 shares of Class A common stock with a fair value of $9,930 at the time of issuance, and cash payment of $2,536. The fair value of the second tranche contingent consideration liability as of June 30, 2025 was $6. The change in fair value since the acquisition date is recorded in Other income (expense), net in the condensed consolidated statement of operations.

On January 25, 2024, in connection with the acquisition of Kinetic, the Company recorded contingent considerations as a current and a long-term liability at an initial fair value of $2,251 and $2,348, respectively. The contingent consideration is comprised of two tranches. The first tranche was payable upon the achievement of a revenue threshold of $12,000 for the 12-month period ended on January 25, 2025. The second tranche is payable upon achievement of certain production-based milestones for the 24-month period ending on January 25, 2026. Both tranches are payable in cash or in shares at indie’s discretion. The fair value of the second tranche contingent consideration liabilities as of June 30, 2025 was $277. In April 2025, the Company settled the first tranche through the issuance of $2,500 in cash. The change in fair value since the acquisition date is recorded in Other income (expense), net in the condensed consolidated statement of operations.

9.
Fair Value Measurements

The Company’s debt instruments are recorded at their carrying values in its condensed consolidated balance sheets, which may differ from their respective fair values. The estimated fair value of the Company’s 2027 Notes and 2029 Notes are both based on Level 2 inputs as the fair value is based on quoted prices for the Company’s debt (see Note 6 Debt for additional information). The fair values of the Company’s short-term loans generally approximated their carrying values.

At June 30, 2025 and 2024, the Company held currency forward contracts with an aggregated notional amount of $21,602 and $17,875, respectively to sell United States dollars and to buy various foreign currencies such as Canadian dollars and Euro, among others at a forward rate. Any changes in the fair value of these contracts are recorded in Other income (expense), net in the condensed consolidated statement of operations. During the three months ended June 30, 2025 and 2024, the Company recorded a net gain of $1,958 and a net loss of $657, respectively. During the six months ended June 30, 2025 and 2024, the Company recorded a net gain of $1,367 and a net loss of $1,209, respectively.

 

21


Table of Contents

 

The following table presents the Company’s fair value hierarchy for financial assets and liabilities:

 

 

Fair Value Measurements as of June 30, 2025

 

 

Level 1

 

 

Level 2

 

 

Level 3

 

 

Total

 

Liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

Kinetic Contingent Consideration - Second Tranche

 

$

 

 

$

 

 

$

277

 

 

$

277

 

Exalos Contingent Consideration - Second Tranche

 

$

 

 

$

 

 

$

6

 

 

$

6

 

Kinetic Indemnity Holdback

 

$

800

 

 

$

 

 

$

 

 

$

800

 

 

 

Fair Value Measurements as of December 31, 2024

 

 

Level 1

 

 

Level 2

 

 

Level 3

 

 

Total

 

Liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

Kinetic Contingent Consideration - First Tranche

 

$

 

 

$

 

 

$

2,455

 

 

$

2,455

 

Kinetic Contingent Consideration - Second Tranche

 

$

 

 

$

 

 

$

1,908

 

 

$

1,908

 

Exalos Contingent Consideration — Second Tranche

 

$

 

 

$

 

 

$

634

 

 

$

634

 

GEO Indemnity Holdback

 

$

6,344

 

 

$

 

 

$

 

 

$

6,344

 

City Semi Contingent Consideration — Second Tranche

 

$

 

 

$

 

 

$

500

 

 

$

500

 

 

As of June 30, 2025 and December 31, 2024, the Company’s cash and cash equivalents, including restricted cash, were all held in cash or Level 1 instruments where the fair values approximate the carrying values.

 

On August 4, 2025, the Company released the $800 Kinetic indemnity holdback in cash.

Level 3 Disclosures

Contingent Considerations

Contingent considerations were valued based on the consideration expected to be transferred. The Company estimated the fair value based on a Monte Carlo Simulations analysis to simulate the probability of achievement of various milestones identified within each contingent consideration arrangement, using certain assumptions that require significant judgment and discount rates. The discount rates were based on the estimated cost of debt plus a premium, which included consideration of expected term of the earn-out payment, yield on treasury instruments and an estimated credit rating for the Company.

The following table presents the significant unobservable inputs assumed for each of the fair value measurements:

 

 

June 30,
2025

 

 

December 31,
2024

 

 

Input

 

 

Input

 

Liabilities:

 

 

 

 

 

 

Kinetic Contingent Consideration - Second Tranche

 

 

 

 

 

 

Market yield rate

 

 

10.76

%

 

 

7.68

%

Scenario probability

 

 

10.00

%

 

 

70.00

%

Exalos Contingent Consideration - Second Tranche

 

 

 

 

 

 

Discount rate

 

 

10.23

%

 

 

10.20

%

Volatility

 

 

60.00

%

 

 

60.00

%

 

10.
Stockholders’ Equity

Stock Repurchase Program

On November 16, 2022, indie’s Board of Directors authorized the repurchase, from time to time, of up to $50,000 of indie’s Class A common stock and/or warrants to purchase Class A common stock. This was inclusive of the concurrent repurchase of shares of Class A common stock described in Note 6Debt, under the 2027 Notes, which allowed for a portion of net proceeds to be used to repurchase up to $25,000 of Class A common stock. For the year ended December 31, 2022, in connection with the concurrent repurchase, the Company has repurchased 1,112,524 shares of Class A common stock, at an average cost of $6.65 per

 

22


Table of Contents

 

share, for approximately $7,404. There were no repurchases of common stock for the three and six months ended June 30, 2025. As of June 30, 2025, there is $42,596 available for future repurchase under the program.

11.
Noncontrolling Interest

In connection with the closing of the Transaction on June 10, 2021, certain members of ADK LLC (the “ADK Minority Holders”) retained approximately 26% membership interest in ADK LLC. The ADK Minority Holders may from time to time, after December 10, 2021, exchange with indie, such holders’ units in ADK LLC for an equal number of shares of indie’s Class A common stock. As a result, indie’s ownership interest in ADK LLC will increase. The ADK Minority Holders’ ownership interests are accounted for as noncontrolling interests in the Company’s condensed consolidated financial statements. The Company’s ownership of ADK LLC was approximately 92% and 91% as of June 30, 2025 and December 31, 2024, respectively.

In connection with the Transaction, the Company issued to ADK LLC Minority Holders an aggregate of 33,827,371 shares of Class V common stock of indie (the “Class V Holders”), which can be exchanged to Class A common stock at an exchange ratio of one to one. The shares of Class V common stock provides no economic rights in indie to the holder thereof; however, each Class V Holder is entitled to vote with the holders of Class A common stock of indie, with each share of Class V common stock entitling the holder to one (1) vote per share of Class V common stock at the time of such vote (subject to customary conversion rate adjustments for stock splits, stock dividends and reclassifications). As of June 30, 2025 and December 31, 2024, the Company had an aggregate of 17,621,251 and 17,671,251 shares of Class V common stock issued and outstanding, respectively.

ADK LLC held approximately 59% voting control and approximately 34% ownership interest in Wuxi as of both June 30, 2025 and December 31, 2024. From time to time, Wuxi has sold equity ownership and the transactions have reduced ADK LLC’s controlling interest in Wuxi on the condensed consolidated balance sheets. As of June 30, 2025, ADK LLC maintained its controlling ownership in Wuxi. Accordingly, Wuxi’s financial statements are consolidated with those of ADK LLC and its other wholly-owned subsidiaries. Minority interests held in Wuxi are accounted for as non-controlling interests in the Company’s condensed consolidated financial statements.

12.
Revenue

Disaggregation of Revenue

The Company disaggregates revenue from contracts with customers by geographic region, as the Company’s management believes it best depicts how the nature, amount, timing and uncertainty of revenue and cash flows are affected by economic factors.

The following tables present revenue disaggregated by geography of the shipping location for the three and six months ended June 30, 2025 and 2024:

 

 

Three Months Ended
June 30,

 

 

Six Months Ended
June 30,

 

 

2025

 

 

2024

 

 

2025

 

 

2024

 

United States

 

$

7,676

 

 

$

10,131

 

 

$

16,747

 

 

$

18,820

 

Greater China

 

 

22,983

 

 

 

23,063

 

 

 

41,747

 

 

 

45,354

 

South Korea

 

 

2,762

 

 

 

2,938

 

 

 

7,971

 

 

 

7,551

 

Europe

 

 

12,885

 

 

 

9,133

 

 

 

23,784

 

 

 

18,386

 

Rest of North America

 

 

867

 

 

 

1,236

 

 

 

1,995

 

 

 

3,017

 

Rest of Asia Pacific

 

 

4,074

 

 

 

5,099

 

 

 

12,366

 

 

 

10,337

 

South America

 

 

387

 

 

 

755

 

 

 

1,101

 

 

 

1,243

 

Total

 

$

51,634

 

 

$

52,355

 

 

$

105,711

 

 

$

104,708

 

 

 

23


Table of Contents

 

Contract Balances

Certain assets or liabilities are recorded depending on the timing of revenue recognition, billings and cash collections on a contract-by-contract basis. Contract liabilities primarily relate to deferred revenue, including advance consideration received from customers for contracts prior to the transfer of control to the customer, and therefore revenue is recognized upon delivery of products and services or as the services are performed.

The following table presents the assets and liabilities associated with the engineering services contracts recorded on the condensed consolidated balance sheet as of June 30, 2025 and December 31, 2024:

 

 

Balance Sheet Classification

 

June 30,
2025

 

 

December 31,
2024

 

Unbilled revenue

 

Prepaid expenses and other current assets

 

$

9,877

 

 

$

9,154

 

Contract liabilities

 

Accrued expenses and other current liabilities

 

$

3,295

 

 

$

2,735

 

 

During the three months ended June 30, 2025 and 2024, the Company recognized $218 and $524, respectively, of revenue related to amounts that were previously included in deferred revenue at the beginning of the period. During the six months ended June 30, 2025 and 2024, the Company recognized $1,617 and $1,092, respectively, of revenue related to amounts that were previously included in deferred revenue at the beginning of the period. Deferred revenue fluctuates over time due to changes in the timing of payments received from customers and revenue recognized for services provided.

Revenue related to remaining performance obligations represents the amount of contracted development arrangements that has not been recognized, which includes deferred revenue on the condensed consolidated balance sheet and unbilled amounts that will be recognized as revenue in future periods. As of June 30, 2025, the amount of performance obligations that have not been recognized as revenue was $3,208, of which approximately 99% is expected to be recognized as revenue over the next 12 months. This amount excludes the value of remaining performance obligations for contracts with an original expected length of one year or less. Variable consideration that has been constrained is excluded from the amount of performance obligations that have not been recognized.

Concentrations

No customers accounted for more than 10% of the Company’s total revenue for the three and six months ended June 30, 2025 and 2024.

One large customer represented 11% of accounts receivable at December 31, 2024. No individual customer represented more than 10% of accounts receivable at June 30, 2025.

13.
Share-Based Compensation

Stock compensation expense is recorded in cost of goods sold, research and development, and general and administrative expenses based on the classification of the work performed by the grantees.

The following table sets forth the share-based compensation for the periods presented:

 

 

Three Months Ended
June 30,

 

 

Six Months Ended
June 30,

 

 

2025

 

 

2024

 

 

2025

 

 

2024

 

Cost of goods sold

 

$

124

 

 

$

193

 

 

$

495

 

 

$

524

 

Research and development

 

 

9,183

 

 

 

7,562

 

 

 

20,314

 

 

 

24,538

 

Selling, general, and administrative

 

 

5,232

 

 

 

4,188

 

 

 

10,962

 

 

 

12,440

 

Restructuring costs

 

 

455

 

 

 

 

 

 

455

 

 

 

 

Total

 

$

14,994

 

 

$

11,943

 

 

$

32,226

 

 

$

37,502

 

 

 

24


Table of Contents

 

Stock compensation expense for the three months ended June 30, 2025 and 2024 included $7,634 of expense and $(1,511) of reduction, respectively, related to awards issuable upon distribution of the Company's annual incentive plans. Stock compensation expense for the six months ended June 30, 2025 and 2024 included $7,634 expense and $5,458 expense, respectively related to awards issuable upon distribution of the Company's annual incentive plans.

14.
Net Loss per Common Share

Basic and diluted net loss per common share was calculated as follows:

 

 

Three Months Ended
June 30,

 

 

Six Months Ended
June 30,

 

 

2025

 

 

2024

 

 

2025

 

 

2024

 

Numerator:

 

 

 

 

 

 

 

 

 

 

 

 

Net loss

 

$

(41,618

)

 

$

(21,000

)

 

$

(78,789

)

 

$

(55,223

)

Less: Net loss attributable to noncontrolling interest

 

 

(2,580

)

 

 

(1,840

)

 

 

(5,205

)

 

 

(4,884

)

Net loss attributable to common stockholders — basic

 

$

(39,038

)

 

$

(19,160

)

 

$

(73,584

)

 

$

(50,339

)

 

 

 

 

 

 

 

 

 

 

 

 

Net loss attributable to common shares — dilutive

 

$

(39,038

)

 

$

(19,160

)

 

$

(73,584

)

 

$

(50,339

)

 

 

 

 

 

 

 

 

 

 

 

 

Denominator:

 

 

 

 

 

 

 

 

 

 

 

 

Weighted average shares outstanding — basic

 

 

195,370,583

 

 

 

170,164,241

 

 

 

193,234,270

 

 

 

167,384,295

 

 

 

 

 

 

 

 

 

 

 

 

 

Weighted average common shares outstanding—diluted

 

 

195,370,583

 

 

 

170,164,241

 

 

 

193,234,270

 

 

 

167,384,295

 

 

 

 

 

 

 

 

 

 

 

 

 

Net loss per share attributable to common shares— basic

 

$

(0.20

)

 

$

(0.11

)

 

$

(0.38

)

 

$

(0.30

)

Net loss per share attributable to common shares— diluted

 

$

(0.20

)

 

$

(0.11

)

 

$

(0.38

)

 

$

(0.30

)

 

 

25


Table of Contents

 

The Company’s potentially dilutive securities, which include unvested Class B units, unvested phantom units, unvested restricted stock units, convertible Class V common shares, unexercised options, earn-out shares, escrow shares, and convertible debt have been excluded from the computation of diluted net loss per share as the effect would be to reduce the net loss per share. The 2029 Notes Capped Call Transactions were excluded from the calculation of dilutive potential common shares as their effect is anti-dilutive. For the three and six months ended June 30, 2025 and 2024, the weighted average number of shares outstanding used to calculate both basic and diluted net loss per share attributable to common shares is the same because the Company reported a net loss for each of these periods and the effect of inclusion would be antidilutive. The Company excluded the following potential shares, presented based on amounts outstanding at each period end, from the computation of diluted net loss per share attributable to stockholders for the periods indicated as their inclusion would have had an antidilutive effect:

 

 

Three Months Ended
June 30,

 

 

Six Months Ended
June 30,

 

 

2025

 

 

2024

 

 

2025

 

 

2024

 

Unvested Class B units

 

 

 

 

 

8,688

 

 

 

 

 

 

8,688

 

Unvested Phantom units

 

 

 

 

 

228,310

 

 

 

 

 

 

228,310

 

Unvested Restricted stock units

 

 

13,278,598

 

 

 

18,993,761

 

 

 

13,278,598

 

 

 

18,993,761

 

Convertible Class V common shares

 

 

17,621,247

 

 

 

18,044,332

 

 

 

17,621,247

 

 

 

18,044,332

 

Unexercised options

 

 

61,461

 

 

 

150,228

 

 

 

61,461

 

 

 

150,228

 

Earn-out Shares

 

 

5,000,000

 

 

 

5,000,000

 

 

 

5,000,000

 

 

 

5,000,000

 

Escrow Shares

 

 

1,725,000

 

 

 

1,725,000

 

 

 

1,725,000

 

 

 

1,725,000

 

2027 Convertible notes into Class A common shares

 

 

15,026,297

 

 

 

18,497,110

 

 

 

15,026,297

 

 

 

18,497,110

 

2029 Convertible notes into Class A common shares

 

 

42,524,208

 

 

 

 

 

 

42,524,208

 

 

 

 

 

 

95,236,811

 

 

 

62,647,429

 

 

 

95,236,811

 

 

 

62,647,429

 

 

15.
Income Taxes

The Company is subject to U.S. federal and state taxes with respect to our allocable share of any taxable income or loss of ADK, LLC, as well as any stand-alone income or loss the Company generates. ADK, LLC is treated as a partnership for U.S. income tax purposes and for most applicable state and local income tax purposes and generally does not pay income taxes in most jurisdictions. Instead, ADK, LLC’s taxable income or loss is passed through to its members, including us. Despite its status as a partnership in the United States, ADK, LLC’s foreign subsidiaries are taxable entities operating in foreign jurisdictions. As such, these foreign subsidiaries record a tax expense or benefit in jurisdictions where a valuation allowance has not been recorded.

On July 4, 2025, the One Big Beautiful Bill Act (“OBBBA”) was enacted in the U.S. The OBBBA includes significant provisions, such as the permanent extension of certain expiring provisions of the Tax Cuts and Jobs Act of 2017, modifications to the international tax framework and the restoration of favorable tax treatment for certain business provisions. The legislation has multiple effective dates, with certain provisions effective in 2025 and others implemented through 2027. The Company is currently assessing its impact on its future effective tax rate, income tax liabilities and generally on its condensed consolidated financial statements.

The Company's effective tax rate in 2025 will differ from the U.S. federal statutory rate primarily due to changes in valuation allowance, tax expense or benefit in foreign jurisdictions taxed at different tax rates, foreign research and development tax credits and incentives, and changes in non-controlling interest.

Based primarily on the Company's limited operating history and ADK LLC’s historical domestic losses, the Company believes there is a significant uncertainty as to when the Company will be able to use its domestic, federal and state, deferred tax assets (“DTAs”). Therefore, the Company has recorded a valuation allowance against these DTAs for which it has concluded that it is not more likely than not that these will be realized.

As part of reverse capitalization, the Company entered into Tax Receivable Agreements (“TRAs”) with certain shareholders that will represent approximately 85% of the calculated tax savings based on the portion of basis adjustments on future exchanges of ADK, LLC units and other carryforward attributes assumed that the Company anticipates to be able to utilize in future years.

 

26


Table of Contents

 

Through June 30, 2025, there have been exchanges of units that would generate a DTA; however, as there is a full valuation allowance on the related DTA, the Company has not recorded a liability under the TRAs.

The Company recorded a provision for income taxes of $565 and $86 for the three months ended June 30, 2025 and 2024, respectively. The Company recorded a benefit (provision) for income taxes of $(621) and $1,023 for the six months ended June 30, 2025 and 2024, respectively. Income tax provision for the three and six months ended June 30, 2025 is primarily related to the Company’s foreign operations and a nonconsolidated U.S. Subsidiary. Income tax benefits for the three and six months ended June 30, 2024 are primarily related to the Company’s foreign operations.

16.
Commitments and Contingencies

Litigation

From time to time, the Company may be a party to routine claims or litigation matters that arise in the ordinary course of its business. These may include disputes and lawsuits related to intellectual property, mergers and acquisitions, licensing, contract law, tax, regulatory, distribution arrangements, employee relations and other matters. Periodically, the Company reviews the status of these matters and assesses its potential financial exposure. If the potential loss from any claim or legal proceeding is considered probable and a range of possible losses can be estimated, the Company accrues a liability for the estimated loss. Legal proceedings are subject to uncertainties, and the outcomes are difficult to predict. Because of such uncertainties, accruals are based only on the best information available at the time. As additional information becomes available, the Company continues to reassess the potential liability related to pending claims and litigation and may revise estimates.

Royalty Agreement

The Company has entered into license agreements to use certain technology in its design and manufacture of its products. The agreements require royalty fees for each semiconductor sold using the licensed technology. Total royalty expense incurred in connection with these contracts during the three months ended June 30, 2025 and 2024 was $608 and $639, respectively. Total royalty expense incurred in connection with these contracts during the six months ended June 30, 2025 and 2024 was $1,274 and $1,185, respectively. These expenses are included in cost of goods sold in the condensed consolidated statements of operations. Accrued royalties of $682 and $658 are included in Accrued expenses and other current liabilities in the Company’s condensed consolidated balance sheets as of June 30, 2025 and consolidated balance sheets as of December 31, 2024, respectively.

Tax Distributions

To the extent the Company has funds legally available, the Board of Directors will approve distributions to each member of ADK LLC, prior to March 15 of each year, in an amount per unit that, when added to all other distributions made to such member with respect to the previous calendar year, equals the estimated federal and state income tax liabilities applicable to such member as the result of its, his or her ownership of the units and the associated net taxable income allocated with respect to such units for the previous calendar year. There were no distributions approved by the Board of Directors or paid by the Company during the three and six months ended June 30, 2025 and 2024

 

27


Table of Contents

 

17.
Supplemental Financial Information

Accrued expenses and other current liabilities consist of the following:

 

 

June 30,
2025

 

 

December 31,
2024

 

Operating lease liabilities, current

 

$

3,296

 

 

$

2,984

 

Deferred revenue

 

 

3,295

 

 

 

2,735

 

Accrued taxes

 

 

2,883

 

 

 

3,113

 

Accrued interest

 

 

1,269

 

 

 

1,679

 

Holdbacks and deferred payments for business combinations

 

 

800

 

 

 

7,050

 

Accrued royalties

 

 

682

 

 

 

658

 

Other (1)

 

 

8,271

 

 

 

11,078

 

Accrued expenses and other current liabilities

 

$

20,496

 

 

$

29,297

 

 

(1)
Amount represents accruals for various operating expenses such as professional fees, open purchase orders, and other estimates that are expected to be paid within the next 12 months.
18.
Segment Reporting

The Company designs, develops, manufactures and markets a broad range of integrated circuits (“ICs”). It operates and tracks its results in one reportable segment. indie’s Chief Executive Officer is the Chief Operating Decision Maker (“CODM”). The CODM utilizes financial information presented on a consolidated basis to assess performance and to make key operating decisions such as the determination of resource allocations. The CODM also utilizes the Company’s consolidated long-range plan, which includes product development roadmaps and long-range consolidated financial models, as a key input to resource allocation. The CODM also makes decisions on resource allocation, assesses performance of the business, and monitors budget versus actual results using consolidated operating income (loss) from operations. The CODM does not review any measures of financial results beyond what is presented in the accompanying statement of operations.

Significant expenses within income (loss) from operations include cost of revenue, research and development, and selling, general and administrative expenses, which are each separately presented on the Company’s consolidated statement of operations. The Company’s long-lived assets consist primarily of property, plant and equipment, net and right-of-use assets.

19.
Subsequent Events

On August 6, 2025, indie Semiconductor, Inc. entered into a Share Purchase Agreement ("Share Purchase Agreement"), pursuant to which Ay Dee Kay Ltd., a private limited company incorporated under the laws of England and Wales in the United Kingdom and a wholly-owned subsidiary of indie ("indie UK") will acquire all of the outstanding shares of emotion3D GmbH, an Austrian corporation ("emotion3D"), subject to customary closing conditions, including regulatory clearance (the "Acquisition").

Pursuant to the Share Purchase Agreement, the aggregate consideration for the Acquisition is up to $30,000 (the "Purchase Price"), consisting of: (i) a base purchase price payable fully in cash equal to $20,000, less certain indemnity-related holdbacks (the "Base Purchase Price") and (ii) up to $10,000 of additional aggregate consideration contingent upon the achievement by the acquired business of certain revenue targets (the "Earnout Consideration") in two installments over periods ending on December 31, 2025 and February 28, 2027 (the "Earnout Periods"). The Earnout Consideration, to the extent earned, is payable in cash, shares of the Company's Class A common stock, or any combination thereof, assuming full achievement of the revenue targets over the Earnout Periods.

As of August 8, 2025, the Company has not yet closed the Acquisition.

 

28


Table of Contents

 

ITEM 2. MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS OF INDIE

Throughout this section, unless otherwise noted, “indie” refers to indie Semiconductor, Inc. and its consolidated subsidiaries.

The following discussion and analysis provides information that management believes is relevant to an assessment and understanding of our consolidated results of operations and financial condition. You should read this discussion and analysis in conjunction with the accompanying unaudited condensed consolidated financial statements and notes thereto included elsewhere in this Form 10-Q. Certain amounts may not foot due to rounding. This discussion and analysis contains forward-looking statements. See “Forward Looking Statements.” We urge you to consider the risks and uncertainties discussed in this Quarterly Report and our Annual Report on Form 10-K for the Fiscal Year ended December 31, 2024, including, but not limited to, those described under the sections entitled “Risk Factors” and in the other documents we have filed with the SEC in evaluating our forward-looking statements. We assume no obligation to update any of these forward-looking statements except as required by law. Actual results may differ materially from those contained in any forward-looking statements.

OUR COMPANY

indie offers highly innovative automotive semiconductors and software solutions for Advanced Driver Assistance Systems (“ADAS”), autonomous vehicle, connected car, user experience and electrification applications. We focus on edge sensors across multiple modalities spanning LiDAR, radar, ultrasound and computer vision. These functions represent the core underpinnings of both electric and autonomous vehicles, while the advanced user interfaces are transforming the in-cabin experience to mirror and seamlessly connect to the mobile platforms we rely on every day. We are an approved vendor to Tier 1 automotive suppliers and our platforms can be found in marquee automotive manufacturers around the world. Headquartered in Aliso Viejo, California, indie has design centers and sales offices in Austin, Texas; Detroit, Michigan; San Jose, California; Cordoba, Argentina; Budapest, Hungary; Dresden, Frankfurt an der Oder, Munich and Nuremberg, Germany; Edinburgh, Scotland; Schlieren, Switzerland; Rabat, Morocco; Haifa, Israel; Quebec City and Toronto, Canada; Seoul, South Korea; Tokyo, Japan and several locations throughout China.

We maintain design centers for our semiconductor engineers and designers in the United States, Argentina, Canada, Hungary, Germany, Scotland, Morocco, Israel, Switzerland and China. We engage subcontractors to manufacture our products. These subcontractors, as well as the majority of our customers’ locations, are primarily in Asia. For the six months ended June 30, 2025 and 2024, approximately 61% and 65%, respectively, of our product revenues were recognized for shipments to customer locations in Asia.

Impact of Macroeconomic Conditions

We are impacted by macroeconomic conditions including continued inflation, rising prices, geopolitical tensions, the risk of recession, and the effect of trade policies, which have a combined dampening effect on overall economic activity and consumer demand for automotive products that has resulted in lower production levels for our products. In particular, ongoing tensions related to increased tariffs imposed by the United States and retaliatory tariffs imposed by targeted countries may adversely impact our revenue. Tariffs against semiconductor-producing countries such as Taiwan, and retaliatory tariffs by countries such as China, could cause a decrease in the sales of our products to customers, other customers selling to end users, or other global customers, which could materially and adversely affect our business, financial condition and results of operation.

The ultimate impact of any tariffs will depend on various factors, including the outcome of ongoing negotiations, the timing of implementation, and the amount, scope and nature of the tariffs. We are continuing to evaluate the potential impacts, as well as the options available to us for mitigating their impact.

Additionally, the ongoing conflict in the Middle East and the implications of these events has created global political and economic uncertainty. We are closely monitoring developments, including potential impact to our business, customers, suppliers, our employees and operations in Israel, the Middle East and elsewhere. At this time, the impact to indie is subject to change given the volatile nature of the situation.

 

29


Table of Contents

 

Refer to Part I, Item 1A of our 2024 Annual Report on Form 10-K for the fiscal year ended December 31, 2024 under the heading “Risk Factors” for more information on our risks and uncertainties.

OPERATING RESULTS

Comparison of the Three Months Ended June 30, 2025 and 2024

Revenue

 

Three Months Ended June 30,

 

 

 

 

 

 

 

 

2025

 

 

2024

 

 

 

 

 

 

 

(in thousands)

$

 

 

% of
Revenue

 

 

$

 

 

% of
Revenue

 

 

$ Change

 

 

% Change

 

Revenue:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Product revenue

$

49,720

 

 

 

96

%

 

$

49,009

 

 

 

94

%

 

$

711

 

 

 

1

%

Contract revenue

 

1,914

 

 

 

4

%

 

 

3,346

 

 

 

6

%

 

 

(1,432

)

 

 

(43

)%

Total revenue

$

51,634

 

 

 

100

%

 

$

52,355

 

 

 

100

%

 

$

(721

)

 

 

(1

)%

 

Revenue for the three months ended June 30, 2025 was $51.6 million, compared to $52.4 million for the three months ended June 30, 2024, a decrease of $0.7 million, which was primarily driven by a $1.4 million decrease in contract revenue, partially offset by a $0.7 million increase in product revenue. The increase in product revenue was due primarily to change in product mix, partially offset by a decrease in volume of products sold and average selling price. The decrease in contract revenue of $1.4 million was due to a large multi-year non-recurring engineering project that commenced in early 2022 that is winding down in the current year towards its completion stage.

Operating Expenses

 

Three Months Ended June 30,

 

 

 

 

 

 

 

2025

 

 

2024

 

 

 

 

 

 

 

(in thousands)

$

 

 

% of
Revenue

 

 

$

 

 

% of
Revenue

 

 

$
Change

 

 

%
Change

 

Operating expenses:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cost of goods sold

$

30,693

 

 

 

59

%

 

$

30,241

 

 

 

58

%

 

$

452

 

 

 

1

%

Research and development

 

38,472

 

 

 

75

%

 

 

41,301

 

 

 

79

%

 

 

(2,829

)

 

 

(7

)%

Selling, general, and administrative

 

18,355

 

 

 

36

%

 

 

17,447

 

 

 

33

%

 

 

908

 

 

 

5

%

Restructuring costs

 

7,107

 

 

 

14

%

 

 

 

 

 

0

%

 

 

7,107

 

 

 

100

%

Total operating expenses

$

94,627

 

 

 

183

%

 

$

88,989

 

 

 

170

%

 

$

5,638

 

 

 

6

%

 

Cost of goods sold for the three months ended June 30, 2025 was $30.7 million, compared to $30.2 million for the three months ended June 30, 2024. The increase of $0.5 million or 1% was primarily due to an increase of $0.9 million resulting from product mix and partially offset by a $0.5 million decrease in volume of products sold, both as described above.

Research and development expense for the three months ended June 30, 2025 was $38.5 million, compared to $41.3 million for the three months ended June 30, 2024. The decrease of $2.8 million or 7% was primarily due to a $2.6 million decrease in program costs that reflects the wind-down of completed projects and the progression of the current development pipeline, a $2.4 million decrease in personnel cost as a result of the restructuring initiative in August 2024 and May 2025 (including the 2025 Restructuring Plan) and partially offset by a $1.6 million increase in share-based compensation expense. We expect research and development expense to stabilize over time.

Selling, general and administrative expense for the three months ended June 30, 2025 was $18.4 million, compared to $17.4 million for the three months ended June 30, 2024. The increase of $0.9 million or 5% was primarily due to increase in share-based compensation expense of $1.0 million. We expect selling, general and administrative expense to stabilize over time.

 

30


Table of Contents

 

Restructuring costs for the three months ended June 30, 2025 was $7,107 due to the 2025 Restructuring Plan initiated in May 2025. See Note 2 - 2025 Restructuring Costs for additional discussion of our 2025 Restructuring Plan.

Other income (expense), net

 

 

Three Months Ended
June 30,

 

 

 

 

 

 

 

 

2025

 

 

2024

 

 

 

 

 

 

 

(in thousands)

 

$

 

 

$

 

 

$
Change

 

 

%
Change

 

Other income (expense), net:

 

 

 

 

 

 

 

 

 

 

 

 

Interest income

 

$

2,226

 

 

$

1,076

 

 

$

1,150

 

 

 

107

%

Interest expense

 

 

(4,527

)

 

 

(2,134

)

 

 

(2,393

)

 

 

112

%

Gain from change in fair value of contingent considerations and acquisition-related holdbacks

 

 

90

 

 

 

17,331

 

 

 

(17,241

)

 

 

(99

)%

Gain from extinguishment of debt

 

 

2,623

 

 

 

 

 

 

2,623

 

 

 

100

%

Other income (expense)

 

 

1,528

 

 

 

(553

)

 

 

2,081

 

 

 

(376

)%

Total other income (expense), net

 

$

1,940

 

 

$

15,720

 

 

$

(13,780

)

 

 

(88

)%

 

Interest income for the three months ended June 30, 2025 was $2.2 million, compared to $1.1 million for the three months ended June 30, 2024. Interest income increased in the current period primarily as a result of higher cash balances due to the cash inflow from the 2029 Notes in December 2024.

Interest expense for the three months ended June 30, 2025 was $4.5 million, compared to $2.1 million for the three months ended June 30, 2024. Interest expense increased in the current period primarily as a result of the addition of the 2029 Notes in December 2024.

For the three months ended June 30, 2025 and 2024, we recognized gains from change in fair value for contingent considerations and acquisition-related holdbacks. The gains recorded for the three months ended June 30, 2025 and 2024 represent the following:

i) Contingent considerations and acquisition-related holdbacks: During the three months ended June 30, 2025, we recognized a net gain from change in fair value of our contingent considerations and acquisition-related holdbacks of $0.1 million. The net gain is primarily attributed to a net unrealized gain of $0.1 million related to the Kinetic acquisition. During the three months ended June 30, 2024, we recognized a net unrealized gain from change in fair value of our contingent considerations and acquisition-related holdbacks of $17.3 million, which is primarily attributed to a realized gain of $4.0 million and a realized loss of $3.3 million for the settlement of contingent considerations related to the GEO and Silicon Radar acquisitions, respectively, an unrealized gain of $9.3 million and $6.8 million for the contingent considerations and acquisition-related holdbacks related to the GEO and Silicon Radar acquisitions, respectively, as well as a $0.5 million net unrealized gain for other contingent considerations and acquisition-related holdbacks.

Gain from extinguishment of debt of $2,623 for the three months ended June 30, 2025 resulted from the repurchase of our 2027 Notes in June 2025. See Note 7 - Debt for additional discussion of the transaction related to the 2027 Notes.

Other income (expense) for the three months ended June 30, 2025 and 2024 was $1.5 million and $(0.6) million, respectively. Other income (expense) relates primarily to the realized and unrealized foreign currency gains and losses during the period, which was primarily driven by a net gain of $2.0 million and net loss of $0.7 million, respectively related to the change in fair value of our currency forward contracts entered during the periods.

Income Taxes

Income tax provision for the three months ended June 30, 2025 is primarily related to our foreign operations and a nonconsolidated U.S. Subsidiary. Income tax benefit for the three months ended June 30, 2024 is primarily related to our foreign operations.

Refer to Note 15, Income Tax, in our accompanying unaudited condensed consolidated financial statements for additional detail.

 

31


Table of Contents

 

Comparison of the six months ended June 30, 2025 and 2024

Revenue

 

 

 

Six Months Ended June 30,

 

 

 

 

 

 

 

 

 

2025

 

 

2024

 

 

 

 

 

 

 

(in thousands)

 

$

 

 

% of
Revenue

 

 

$

 

 

% of
Revenue

 

 

$ Change

 

 

%
Change

 

Revenue:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Product revenue

 

$

100,140

 

 

 

95

%

 

$

97,587

 

 

 

93

%

 

$

2,553

 

 

 

3

%

Contract revenue

 

 

5,571

 

 

 

5

%

 

 

7,121

 

 

 

7

%

 

 

(1,550

)

 

 

(22

)%

Total revenue

 

$

105,711

 

 

 

100

%

 

$

104,708

 

 

 

100

%

 

$

1,003

 

 

 

1

%

 

Revenue for the six months ended June 30, 2025 was $105.7 million, compared to $104.7 million for the six months ended June 30, 2024, an increase of $1.0 million or 1%, which was primarily driven by a $2.6 million increase in product revenue, offset by a $1.6 million decrease in contract revenue. The increase in product revenue was due primarily to change in product mix and increase in volume of products sold, partially offset by change in average selling price. The decrease in contract revenue of $1.6 million was primarily due to a large multi-year non-recurring engineering project that commenced in early 2022 that is winding down in the current year towards its completion stage.

Operating expenses

 

 

 

Six Months Ended June 30,

 

 

 

 

 

 

 

 

 

2025

 

 

2024

 

 

 

 

 

 

 

(in thousands)

 

$

 

 

% of
Revenue

 

 

$

 

 

% of
Revenue

 

 

$ Change

 

 

%
Change

 

Operating expenses:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cost of goods sold

 

$

62,221

 

 

 

59

%

 

$

60,330

 

 

 

58

%

 

$

1,891

 

 

 

3

%

Research and development

 

 

80,587

 

 

 

76

%

 

 

90,890

 

 

 

87

%

 

 

(10,303

)

 

 

(11

)%

Selling, general, and administrative

 

 

37,722

 

 

 

36

%

 

 

39,769

 

 

 

38

%

 

 

(2,047

)

 

 

(5

)%

Restructuring costs

 

 

7,107

 

 

 

7

%

 

 

 

 

 

0

%

 

 

7,107

 

 

 

100

%

Total operating expenses

 

$

187,637

 

 

 

178

%

 

$

190,989

 

 

 

182

%

 

$

(3,352

)

 

 

(2

)%

 

Cost of goods sold for the six months ended June 30, 2025 was $62.2 million, compared to $60.3 million for the six months ended June 30, 2024. The increase of $1.9 million or 3% was primarily due to a $1.5 million increase attributable to a change in product mix and $0.7 million increase in shipments in connection with the increase in products sold as described above.

Research and development (“R&D”) expense for the six months ended June 30, 2025 was $80.6 million, compared to $90.9 million for the six months ended June 30, 2024. This decrease of $10.3 million or 11% was primarily due to a $4.8 million decrease in personnel cost, a $4.2 million decrease in share-based compensation expense and a $3.6 million decrease in various R&D program related expenses. Decreases in both the personnel cost and share-based compensation expense were primarily driven by a decrease in headcount resulting from the reduction in force that took place in August 2024 and May 2025 (including the 2025 Restructuring Plan). The decrease in R&D program expense reflects the wind-down of completed projects and the progression of the current development pipeline. We expect research and development expense to stabilize over time.

Selling, general and administrative expense for the six months ended June 30, 2025 was $37.7 million, compared to $39.8 million for the six months ended June 30, 2024. The decrease of $2.0 million or 5% was primarily due to a $1.5 million decrease in share-based compensation expense and a $0.9 million decrease in various professional and third-party business expenses. We expect selling, general, and administrative expense to stabilize over time.

Restructuring costs for the six months ended June 30, 2025 was $7.1 million due to the 2025 Restructuring Plan initiated in May 2025. See Note 2 - 2025 Restructuring Costs for additional discussion of our 2025 Restructuring Plan.

 

 

32


Table of Contents

 

 

 

 

Six Months Ended
June 30,

 

 

 

 

 

 

 

 

 

2025

 

 

2024

 

 

 

 

 

 

 

(in thousands)

 

$

 

 

$

 

 

$ Change

 

 

%
Change

 

Other income (expense), net:

 

 

 

 

 

 

 

 

 

 

 

 

Interest income

 

$

4,493

 

 

$

2,385

 

 

$

2,108

 

 

 

88

%

Interest expense

 

 

(9,043

)

 

 

(4,240

)

 

 

(4,803

)

 

 

113

%

Gain from change in fair value of contingent considerations and acquisition-related holdbacks

 

 

4,893

 

 

 

32,690

 

 

 

(27,797

)

 

 

(85

)%

Gain from extinguishment of debt

 

 

2,623

 

 

 

 

 

 

2,623

 

 

 

100

%

Other income (expense)

 

 

792

 

 

 

(800

)

 

 

1,592

 

 

 

(199

)%

Total other income, net

 

$

3,758

 

 

$

30,035

 

 

$

(26,277

)

 

 

(87

)%

 

Interest income for the six months ended June 30, 2025 was $4.5 million, reflecting an increase of $2.1 million or 88% from the six months ended June 30, 2024. Interest income increased as a result of higher cash balances due to the cash inflow from the 2029 Notes in December 2024.

Interest expense for the six months ended June 30, 2025 was $9.0 million compared to $4.2 million for the six months ended June 30, 2024. Interest expense increased in the current period primarily as a result of the addition of the 2029 Notes in December 2024.

For the six months ended June 30, 2025 and 2024, we recognized gains from change in fair value for contingent considerations and acquisition-related holdbacks. The gains recorded for both the six months ended June 30, 2025 and 2024 represent the following:

 

i) Contingent considerations and acquisition-related holdbacks: During the six months ended June 30, 2025, we recognized a net gain from change in fair value of our contingent considerations and acquisition-related holdbacks of $4.9 million. The net gain is primarily attributed to a net unrealized gain of $0.6 million and $1.6 million for the contingent considerations related to the Exalos and Kinetic acquisitions, respectively, and a net realized gain of $2.7 million for the acquisition-related holdbacks related to the GEO acquisition. During the six months ended June 30, 2024, we recognized an unrealized gain from change in fair value of our contingent considerations and acquisition-related holdbacks of $32.7 million which is primarily due to a realized gain of $4.0 million and a realized loss of $3.3 million for the settlement of contingent considerations related to the GEO and Silicon Radar acquisitions, respectively, an unrealized gain of $25.4 million and $3.1 million for the contingent considerations and acquisition-related holdback related to the GEO and Silicon Radar acquisitions, respectively, as well as an unrealized gain of $2.8 million for the contingent considerations and acquisition-related holdback related to Exalos. Also included is an additional $0.7 million unrealized gain for other contingent considerations and acquisition-related holdbacks.

Gain from extinguishment of debt of $2,623 for the six months ended June 30, 2025 resulted from the repurchase of our 2027 Notes in June 2025. See Note 7 - Debt for additional discussion of the transaction related to the 2027 Notes.

Other income (expense) for the six months ended June 30, 2025 and 2024 was $0.8 million and $(0.8) million, respectively. Other income (expense) relates primarily to the realized and unrealized foreign currency gains and losses during the period, which was primarily driven by a net gain of $1.4 million and a net loss of $1.2 million, respectively, related to the change in fair value of our currency forward contracts entered during the periods.

Income Taxes

Income tax provision for the six months ended June 30, 2025 is primarily related to our foreign operations and a nonconsolidated U.S. Subsidiary. Income tax benefit for the six months ended June 30, 2024 is primarily related to our foreign operations.

Refer to Note 15, Income Tax, in our accompanying unaudited condensed consolidated financial statements for additional detail.

 

33


Table of Contents

 

Liquidity and Capital Resources

Our primary use of cash is to fund operating expenses, which consist primarily of research and development expenditures, working capital requirements related to inventory, accounts payable and general and administrative expenditures. In addition, from time to time, we use cash to fund our mergers and acquisitions, purchases of various capital, intellectual property and software assets and scheduled repayments for outstanding debt obligations. Our immediate sources of liquidity are cash, cash equivalents and funds anticipated to be generated from our operations, and available borrowings under our revolving credit facility and the issuance of Class A common stock under the ATM Agreement. We believe these sources of liquidity will be sufficient to meet our liquidity needs for at least the next 12 months. Our future capital requirements may vary from those currently planned and will depend on many factors, including our rate of sales growth, the timing and extent of spending on various business initiatives, including potential merger and acquisition activities, our international expansion, the timing of new product introductions, market acceptance of our solutions, and overall economic conditions including the potential impact of global supply imbalances, rising interest rates, inflationary pressures, and volatility in the global financial markets. To the extent that current and anticipated future sources of liquidity are insufficient to fund our future business activities and requirements, we may be required to seek additional equity or debt financing. We have cash deposits with large financial institutions that have stable outlooks and credit ratings as of August 8, 2025. These cash deposits may exceed the insurance provided on such deposits. As part of our cash management strategy going forward, we concentrate cash deposits with large financial institutions that are subject to regulation and maintain deposits across diverse retail banks.

Historically, we derive liquidity primarily from debt and equity financing activities as we have historically had negative cash flows from operations. On August 26, 2022, we entered into the ATM Agreement with the Sales Agents relating to shares of our Class A common stock. In accordance with the terms of the ATM Agreement, we may offer and sell shares of our Class A common stock having an aggregate offering price of up to $150.0 million from time to time through the Sales Agents, acting as our agent or principal. We implemented this program for the flexible access it provides to the capital markets. During the three and six months ended June 30, 2025, there was no activity. As of June 30, 2025, and since the inception of the program we have raised gross proceeds of $90.2 million and issued 11,138,984 shares of Class A common stock at an average per-share sales price of $8.10 and had approximately $59.8 million available for future issuances under the ATM Agreement. As of June 30, 2025, we have incurred total issuance costs of $1.9 million since inception.

In December 2023, employees in Wuxi exercised options granted to them through the Wuxi Employee Equity Incentive Plan (the “Wuxi EIP”) and contributed total capital of CNY88.0 million (or approximately $12.3 million) from option proceeds in preparation for a potential IPO in China. The funds will be used by Wuxi for general corporate purposes. Wuxi does not have an obligation to repay the collected capital to its employees in the case of an unsuccessful IPO.

On March 29, 2024, we entered into a revolving line of credit agreement with Wells Fargo Bank, National Association (“Wells Fargo”) with a credit limit of $10.0 million, bearing interest at the Secured Overnight Financing Rate (“SOFR”) plus 1.75%. The outstanding principal balance is due and payable in full on March 28, 2025. This revolving line of credit was renewed on March 29, 2025, and the outstanding principal balance is due and payable in full on March 27, 2026. Interest is payable monthly beginning on May 1, 2025 through the maturity date. Fees of $50 incurred will be amortized over the life of the credit agreement. This line of credit required us to collateralize a cash balance equal to the total outstanding balance in a cash security account with Wells Fargo.

On December 6, 2024, we issued $218.5 million in aggregate principal amount of our 2029 Notes. The 2029 Notes will be convertible into cash, shares of common stock or a combination of cash and common stock at our election in accordance with the terms of the indenture governing the 2029 Notes. In connection with the 2029 Notes, we entered into privately negotiated capped call transactions with certain of the initial purchasers or their respective affiliates and other financial institutions. The capped call transactions are expected generally to reduce potential dilution to our common stock upon any conversion of 2029 Notes and/or offset any potential cash payments we are required to make in excess of the principal amount of converted 2029 Notes, as the case may be. We used approximately $23.4 million of the net proceeds from issuance of the 2029 Notes to pay the cost of the capped call transactions. We intend to use the remainder of the net proceeds from the issuance of the 2029 Notes for working

 

34


Table of Contents

 

capital and general corporate purposes, which may include potential acquisitions. Refer to Note 6, Debt, in our accompanying unaudited condensed consolidated financial statements for additional detail.

In June 2025, we entered into several separate, privately negotiated purchase agreements to repurchase $30 million in aggregate principal amount of our 2027 Notes at a discount. The repurchase was funded by cash on hand and accounted for as an extinguishment of debt. Concurrent with the repurchase, we repaid $0.1 million of accrued interest associated with the repurchased principal. Upon completion of this repurchase, $130 million principal amount of the 2027 Notes remains outstanding. Refer to Note 7 - Debt, in our accompanying unaudited condensed consolidated financial statements for additional detail.

As of June 30, 2025, our balance of cash and cash equivalents, including restricted cash, was $202.9 million.

The following table summarizes our condensed consolidated cash flows for the six months ended June 30, 2025 and 2024:

 

 

Six Months Ended
June 30,

 

 

Change

 

 

Change

 

 

2025

 

 

2024

 

 

$

 

 

%

 

Net cash used in operating activities

 

$

(36,606

)

 

$

(29,073

)

 

$

(7,533

)

 

 

26

%

Net cash used in investing activities

 

 

(8,392

)

 

 

(9,179

)

 

 

787

 

 

 

(9

)%

Net cash (used in) provided by financing activities

 

 

(34,008

)

 

 

6,558

 

 

 

(40,566

)

 

 

(619

)%

 

Operating Activities

Our primary use of cash is to fund operating expenses, which consist primarily of research and development expenditures, working capital requirements related to inventory, accounts payable and general and administrative expenditures.

For the six months ended June 30, 2025, net cash used in operating activities was $36.6 million, which included net loss of $78.8 million and reflected adjustments for certain non-cash items and changes in operating assets and liabilities. Non-cash decreases primarily consisted of $6.3 million of net gains resulting from a change in fair value for contingent considerations and currency forward contracts, and non-cash increases consisted of $32.2 million in share-based compensation expense and $20.2 million in depreciation and amortization. Changes in operating assets and liabilities from operations used $8.0 million of cash, primarily driven by a decrease in accounts payable and an increase in accounts receivable, offset by a decrease in inventory, and an increase in accrued payroll liabilities.

Cash used in operating activities during the six months ended June 30, 2024 was $29.1 million, which included net loss of $55.2 million and reflected adjustments for certain non-cash items and changes in operating assets and liabilities. Non-cash increases primarily consisted of $31.5 million of net losses resulting from a change in fair value for contingent considerations, and currency forward contracts, $37.5 million in share-based compensation expense and $19.2 million in depreciation and amortization. Changes in operating assets and liabilities from operations provided $1.8 million of cash, primarily driven by an increase in accounts payable, and a decrease in accounts receivable, offset by an increase in inventory and a decrease in accrued expenses and other current liabilities.

Investing Activities

Net cash used in investing activities for the six months ended June 30, 2025 and 2024 was $8.4 million and $9.2 million, respectively. During the period ended June 30, 2025, the decrease in cash was due to the purchase of capital expenditures. During the period ended June 30, 2024, was primarily due to the acquisition of Kinetic for $3.2 million, net of cash acquired, as well as an increase in cash used of $6.0 million for the purchase of capital expenditures. We expect that we will make additional capital expenditures in the future, including licenses to various intangible assets, in order to support the future growth of our business.

Financing Activities

Net cash used in financing activities for the six months ended June 30, 2025 was $34.0 million, which was primarily attributed to $27.7 million payments on debt obligations and 2027 Notes repurchase, $3.7 million of payments on financed software, and $2.5 million of payment in connection with the first contingent consideration under the Kinetic acquisition.

 

35


Table of Contents

 

Net cash provided by financing activities for the six months ended June 30, 2024 was $6.6 million, which was primarily attributed to $10.0 million of net proceeds from the issuance of the line of credit through Wells Fargo, and $2.3 million of net proceeds from the issuance of common stocks through the ATM, partially offset by $1.7 million payments on debt obligations and $4.4 million of payments on financed software.

Future Material Cash Obligations

Following is a summary of our material cash requirements from known contractual and other obligations, including commitments for capital expenditures, as of June 30, 2025:

 

 

Future Estimated Cash Payments Due by Period

 

Contractual Obligations

 

Less than
1 year

 

 

1 - 3 years

 

 

3-5 years

 

 

>5 years

 

 

Total

 

Debt obligations

 

$

14,269

 

 

$

130,000

 

 

$

218,500

 

 

$

 

 

$

362,769

 

Interest on debt obligations

 

 

13,497

 

 

 

23,360

 

 

 

10,518

 

 

 

 

 

 

47,375

 

Operating leases

 

 

1,708

 

 

 

6,524

 

 

 

5,569

 

 

 

2,852

 

 

 

16,653

 

Holdbacks payable in cash

 

 

800

 

 

 

 

 

 

 

 

 

 

 

 

800

 

Total contractual obligations

 

$

30,274

 

 

$

159,884

 

 

$

234,587

 

 

$

2,852

 

 

$

427,597

 

 

In connection with our acquisitions, we may be required to make future payments or issue additional shares of our common stock to satisfy certain earn-out requirements under the acquisition agreements.

Critical Accounting Estimates

The discussion and analysis of our financial condition and results of operations are based upon our condensed consolidated financial statements, which have been prepared in accordance with generally accepted accounting principles (“GAAP”). The preparation of these financial statements requires us to make estimates and judgments in applying our most critical accounting policies that can have a significant impact on the results we report in our financial statements. The SEC has defined critical accounting estimates as those that involve a significant level of estimation uncertainty and have had or are reasonably likely to have a material impact on a registrant’s financial condition or results of operations. Based on this definition, our most critical accounting estimates include revenue recognition, which impacts the recording of net revenue; business combinations, which impacts the fair value of acquired assets and assumed liabilities; and contingent considerations, which impact the fair value of assumed liabilities and the recording of other income (expense). We have other significant accounting policies that do not generally require subjective estimates or judgments or would not have a material impact on our results of operations. Our critical accounting policies and estimates are disclosed under Item 7, Management’s Discussion and Analysis of Financial Condition and Results of Operations in our Annual Report on Form 10-K for the fiscal year ended December 31, 2024.

There have been no material changes to our critical accounting policies and estimates as disclosed in our Annual Report on Form 10-K filed for the year ended December 31, 2024.

Recently Issued and Adopted Accounting Standards

We describe the recently issued and adopted accounting pronouncements that apply to us in Note 1 — Nature of Business and Basis of Presentation to our condensed consolidated financial statements presented herein.

 

36


Table of Contents

 

ITEM 3. QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK

Foreign Currency Risk

We have international operations, giving rise to exposure to market risks from changes in currency exchange rates. Our primary foreign currency exposures are the Canadian dollar, Chinese yuan/renminbi, Euro, British pound sterling and Israeli New Shekel. Foreign exchange gains and losses that resulted from our international operations are included in the determination of Net income (loss). The foreign currency translation exchange gain (loss) included in determining loss before income taxes was $1.5 million and ($0.6) million for the three months ended June 30, 2025 and 2024, respectively. For the six months ended June 30, 2025 and 2024 the foreign currency translation exchange gain (loss) included in determining loss before income taxes was $0.8 million. and ($0.8) million, respectively The year-over-year change was primarily related to the change in fair value of our currency forward contracts entered into during 2025. We also have intercompany loans with certain of our foreign subsidiaries that are long-term in nature. Repayments of such principal amounts are neither planned nor anticipated in the foreseeable future and are therefore treated analogous to equity for accounting purposes. As a result, the foreign exchange gains and losses on these borrowings are excluded from the determination of Net income (loss) and recorded as a component of Accumulated other comprehensive income (loss) in the consolidated balance sheets. A cumulative foreign currency translation loss of $5.9 million and $13.8 million related to our foreign subsidiaries is included in “Accumulated other comprehensive loss” within the Stockholders' Equity section of the condensed consolidated balance sheet at June 30, 2025 and 2024, respectively. The year-over-year change was primarily driven by the cumulative foreign currency translation loss recorded in relation to permanently invested intercompany loans as of June 30, 2025 as the exchange rate for the U.S. dollar fluctuates against foreign currencies. As our international operations grow, our risks associated with fluctuation in foreign currency rates will become greater, and we will continue to reassess our approach to managing this risk. In addition, currency fluctuations or a weakening U.S. dollar could increase the costs of our international expansion and operation. To mitigate the risk, we plan to enter into additional foreign currency forward contracts in the foreseeable future.

Investment and Interest Rate Risk

Our exposure to interest rate and general market risks relates principally to our investment portfolio, which consists of cash and cash equivalents and restricted cash (money market funds and marketable securities purchased with less than ninety days until maturity) and restricted cash that totals approximately $202.9 million as of June 30, 2025.

The main objectives of our investment activities are liquidity and preservation of capital. Our cash equivalent investments have short-term maturity periods that dampen the impact of market or interest rate risk. Credit risk associated with our investments is not material because our investments are diversified across securities with high credit ratings.

Given the objectives of our investment activities, and the relatively low interest income generated from our cash, cash equivalents, and other investments, we do not believe that investment or interest rate risks currently pose material exposures to our business or results of operations even in the current environment of rising interest rates.

ITEM 4. CONTROLS AND PROCEDURES

Evaluation of Disclosure Controls and Procedures

Our management, including our Chief Executive Officer, who is our Principal Executive Officer and acting Principal Financial Officer, has conducted an evaluation of the effectiveness of the design and operation of our disclosure controls and procedures (as defined in Rule 13a-15(e) under the Securities Exchange Act of 1934, as amended (the “Exchange Act”)) as of June 30, 2025 and based on this evaluation, have concluded that our disclosure controls and procedures were effective as of June 30, 2025 at a reasonable assurance level.

Per Rule 13a-15(e), the term disclosure controls and procedures means controls and other procedures of an issuer that are designed to ensure that information required to be disclosed by the issuer in the reports that it files or submits under the Exchange Act (15 U.S.C. 78a et seq.) is recorded, processed, summarized and reported within the time periods specified in the SEC’s rules and forms. Disclosure controls and procedures include, without limitation, controls and procedures designed to ensure that

 

37


Table of Contents

 

information required to be disclosed by an issuer in the reports that it files or submits under the Exchange Act is accumulated and communicated to the issuer’s management, including its Principal Executive Officer and acting Principal Financial Officer, or persons performing similar functions, as appropriate to allow timely decisions regarding required disclosure.

In designing and evaluating disclosure controls and procedures, our management recognizes that any system of controls, however well designed and operated, can provide only reasonable assurance, and not absolute assurance, that the desired control objectives of the system are met. In addition, the design of any control system is based in part upon certain assumptions about the likelihood of future events. Because of these and other inherent limitations of control systems, there can be no assurance that any design will succeed in achieving its stated goals in all future circumstances. Accordingly, our disclosure controls and procedures must be designed to provide reasonable, not absolute, assurance that the objectives of our disclosure control system are met.

Changes in Internal Control Over Financial Reporting

There were no changes in our internal control over financial reporting, as defined in Exchange Act Rules 13a-15(f) and 15d-15d during the quarter ended June 30, 2025, that materially affected, or are reasonably likely to materially affect, our internal control over financial reporting.

 

38


Table of Contents

 

PART II. OTHER INFORMATION

We are not party to any material legal proceedings. From time to time, we may be involved in legal proceedings or subject to claims incident to the ordinary course of business. The outcome of litigation is inherently uncertain, and there can be no assurances that favorable outcomes will be obtained. In addition, regardless of the outcome, such proceedings or claims can have an adverse impact on us, which may be material because of defense and settlement costs, diversion of resources and other factors.

ITEM 1A. RISK FACTORS

The business, financial condition, and operating results of the Company can be affected by many factors, whether currently known or unknown, including but not limited to those described in Part 1, Item 1A in the Company’s Annual Report on Form 10-K for the fiscal year ended December 31, 2024 under the heading “Risk Factors,” any one or more of which could, directly or indirectly, cause the Company’s actual financial condition and operating results to vary materially from past or the anticipated future financial condition and operating results. Any of these factors, in whole or in part, could materially and adversely affect the Company’s business, financial condition, operating results, and stock price. There have been no material changes to the Company’s risk factors disclosed under the heading “Risk Factors” in Part 1, Item 1A in the Company’s Annual Report on Form 10-K for the fiscal year ended December 31, 2024 filed on March 3, 2025.

ITEM 2. UNREGISTERED SALES OF EQUITY SECURITIES AND USE OF PROCEEDS

None.

ITEM 3. DEFAULTS UPON SENIOR SECURITIES

None.

ITEM 4. MINE SAFETY DISCLOSURES

Not applicable.

ITEM 5. OTHER INFORMATION

(c) On May 26, 2025, Michael Wittmann, Chief Operating Officer of the Company adopted a Rule 10b5-1 trading arrangement intended to satisfy the affirmative defense of Rule 10b5-1(c) for the sale of up to 344,472 shares of Class A common stock between August 25, 2025 and March 31, 2027.

On June 13, 2025, Donald McClymont, Chief Executive Officer and acting Chief Financial Officer and Chief Accounting Officer of the Company, adopted a Rule 10b5-1 trading arrangement that is intended to satisfy the affirmative defense of Rule 10b5-1(c) for the sale of up to 1,550,000 shares of Class A common stock between September 12, 2025 and until June 30, 2027.

 

39


Table of Contents

 

ITEM 6. EXHIBITS.

(d) Exhibits

 

Exhibit

Number

 

Description of Exhibit

2.1

 

Master Transactions Agreement, dated effective December 14, 2020, by and among Surviving Pubco, Thunder Bridge II, the Merger Subs named therein, indie, the ADK Blocker Group, ADK Service Provider Holdco, and the indie Securityholder Representative named therein, and also included as Annex B-1 to the proxy statement/prospectus (previously filed as Exhibit 2.1 of Form 8-K filed by Thunder Bridge II with the SEC on December 15, 2020).

2.2

 

Amendment to Master Transactions Agreement, dated effective May 3, 2021, by and among Surviving Pubco, Thunder Bridge II, the Merger Subs named therein, indie, the ADK Blocker Group, ADK Service Provider Holdco, and the indie Securityholder Representative named therein (previously filed by Thunder Bridge II as Exhibit 2.2 of Form S-4/A filed with the SEC on May 4, 2021)

2.3

 

Share Purchase Agreement, dated as of August 27, 2021, by and among indie, TeraXion, Purchaser and certain stockholders of TeraXion and their ultimate beneficial owners (incorporated by reference to Exhibit 2.1 of the Current Report on Form 8-K filed by the registrant with the SEC on September 2, 2021)

2.4

 

Agreement and Plan of Merger, dated as of February 9, 2023, by and among indie, GEO, Merger Sub and Shareholder Representative Services LLC, as Securityholders’ Agent (Incorporated by reference to Exhibit 2.1 of indie’s Current Report on Form 8-K filed with the Securities and Exchange Commission on March 3, 2023)

2.5

 

Share Sale and Purchase Agreement, dated as of September 18, 2023, by and among indie Semiconductor, Inc., Ay Dee Kay Ltd., and all the stockholders of Exalos AG (incorporated by reference to Exhibit 2.1 of the Form 8-K filed by the registrant with the SEC on September 18, 2023)

3.1

 

Amended and Restated Certificate of Incorporation of indie Semiconductor, Inc., filed with the Secretary of State of Delaware on June 5, 2025 (incorporated by reference to Exhibit 3.1 of the Form 8-K filed by the registrant with the SEC on June 6, 2025)

3.2

 

Amended and Restated Bylaws of indie Semiconductor, Inc. (incorporated by reference to Exhibit 3.2 of the Form 8-K filed by the registrant with the SEC on June 16, 2021)

10.1*

 

indie Semiconductor, Inc. 2021 Amended and Restated 2021 Equity Incentive Plan

31.1

 

Principal Executive Officer Certification pursuant to Section 302 of the Sarbanes-Oxley Act of 2002

31.2

 

Principal Financial Officer Certification pursuant to Section 302 of the Sarbanes-Oxley Act of 2002

32

 

Certification Pursuant to Section 906 of the Sarbanes-Oxley Act of 2002

101 .INS

 

Inline XBRL Instance Document – the instance document does not appear in the Interactive Data File because its XBRL tags are embedded within the Inline XBRL document

101 .SCH

 

Inline XBRL Taxonomy Extension Schema With Embedded Linkbase Documents

104

 

Cover Page Interactive Data File (embedded within the Inline XBRL document and contained in Exhibit 101)

 

* Indicates a management or compensatory plan.

 

40


Table of Contents

 

SIGNATURE

Pursuant to the requirements of the Securities and 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.

 

 

 

 

August 8, 2025

By:

/s/ Donald McClymont

 

 

Name:

Donald McClymont

 

 

Title:

Chief Executive Officer, Acting Principal Financial and Accounting Officer, and Duly Authorized Officer

 

 

 

 

 

 

41