indie Semiconductor, Inc.
Rachunek Zysków i Strat
index |
0 |
1 |
2 |
3 |
4 |
5 |
6 |
7 |
8 |
9 |
10 |
11 |
12 |
13 |
14 |
15 |
16 |
17 |
18 |
19 |
20 |
21 |
Rok finansowy |
2019 |
2020 |
2020 |
2020 |
2020 |
2021 |
2021 |
2021 |
2021 |
2022 |
2022 |
2022 |
2022 |
2023 |
2023 |
2023 |
2023 |
2024 |
2024 |
2024 |
2024 |
2025 |
Kwartał |
Q4 |
Q1 |
Q2 |
Q3 |
Q4 |
Q1 |
Q2 |
Q3 |
Q4 |
Q1 |
Q2 |
Q3 |
Q4 |
Q1 |
Q2 |
Q3 |
Q4 |
Q1 |
Q2 |
Q3 |
Q4 |
Q1 |
Data |
2019-12-31 |
2020-03-31 |
2020-06-30 |
2020-09-30 |
2020-12-31 |
2021-03-31 |
2021-06-30 |
2021-09-30 |
2021-12-31 |
2022-03-31 |
2022-06-30 |
2022-09-30 |
2022-12-31 |
2023-03-31 |
2023-06-30 |
2023-09-30 |
2023-12-31 |
2024-03-31 |
2024-06-30 |
2024-09-30 |
2024-12-31 |
2025-03-31 |
Przychód (mln) |
6 |
5 |
4 |
8 |
7 |
8 |
9 |
12 |
19 |
22 |
26 |
30 |
33 |
40 |
52 |
60 |
70 |
52 |
52 |
54 |
58 |
54 |
Przychód Δ kw/kw |
0.0% |
0.0% |
0.0% |
0.0% |
7.6% |
74.0% |
147.6% |
60.3% |
185.0% |
171.1% |
180.6% |
146.9% |
74.2% |
83.9% |
102.3% |
101.5% |
112.4% |
29.4% |
0.5% |
-10.77% |
-17.29% |
3.3% |
Marża brutto |
4.4% |
38.2% |
40.7% |
51.7% |
35.4% |
40.3% |
42.1% |
43.0% |
37.1% |
35.5% |
41.1% |
50.1% |
50.9% |
40.5% |
38.3% |
41.8% |
48.3% |
42.5% |
42.2% |
39.3% |
100.0% |
41.7% |
Koszty i Wydatki (mln) |
14 |
9 |
8 |
11 |
14 |
16 |
28 |
33 |
45 |
56 |
56 |
56 |
61 |
77 |
93 |
97 |
85 |
102 |
89 |
104 |
92 |
93 |
EBIT (mln) |
-8 |
-5 |
-5 |
-3 |
-7 |
-8 |
-19 |
-21 |
-26 |
-34 |
-30 |
-26 |
-28 |
-37 |
-41 |
-36 |
-15 |
-49 |
-36 |
-50 |
-34 |
-39 |
EBIT Δ kw/kw |
0.0% |
0.0% |
0.0% |
0.0% |
-15.61% |
78.6% |
300.7% |
571.4% |
279.3% |
323.6% |
62.0% |
21.6% |
6.6% |
7.7% |
35.9% |
39.8% |
-47.62% |
33.3% |
-10.67% |
38.1% |
131.4% |
-21.04% |
EBIT (%) |
-132.63% |
-97.32% |
-124.54% |
-41.73% |
-104.00% |
-99.90% |
-201.56% |
-174.86% |
-138.39% |
-156.07% |
-116.39% |
-86.15% |
-84.66% |
-91.42% |
-78.15% |
-59.77% |
-20.88% |
-94.18% |
-69.49% |
-92.47% |
-58.43% |
-72.00% |
Przychody fiansowe (mln) |
1 |
1 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
1 |
2 |
2 |
2 |
2 |
2 |
1 |
1 |
1 |
1 |
2 |
Koszty finansowe (mln) |
0 |
0 |
1 |
1 |
1 |
1 |
1 |
0 |
0 |
0 |
0 |
0 |
1 |
2 |
2 |
2 |
2 |
2 |
2 |
2 |
3 |
5 |
Amortyzacja (mln) |
2 |
1 |
1 |
1 |
1 |
1 |
0 |
1 |
4 |
6 |
6 |
1 |
4 |
7 |
11 |
11 |
6 |
10 |
10 |
13 |
10 |
11 |
EBITDA (mln) |
-6 |
-4 |
-4 |
-21 |
-63 |
-7 |
14 |
-107 |
-30 |
19 |
-0 |
-43 |
-17 |
-77 |
-0 |
-5 |
-7 |
-23 |
-8 |
-50 |
-23 |
-22 |
EBITDA(%) |
-98.08% |
-84.02% |
-122.87% |
-31.93% |
-92.51% |
-91.98% |
-200.26% |
-183.06% |
-133.75% |
-129.22% |
-115.67% |
-80.20% |
-79.70% |
-85.44% |
-73.74% |
-57.84% |
-12.05% |
-74.37% |
-49.55% |
-92.47% |
-38.92% |
-40.83% |
NOPLAT (mln) |
-9 |
-5 |
-7 |
-22 |
-64 |
10 |
13 |
-108 |
-34 |
13 |
-6 |
-45 |
-23 |
-86 |
-13 |
-18 |
-16 |
-35 |
-21 |
-55 |
-35 |
-37 |
Podatek (mln) |
0 |
0 |
0 |
-0 |
0 |
0 |
0 |
-0 |
-0 |
-1 |
-1 |
1 |
-0 |
-4 |
0 |
1 |
-2 |
-1 |
0 |
-0 |
-1 |
0 |
Zysk Netto (mln) |
-9 |
-5 |
-7 |
-22 |
-64 |
11 |
6 |
-80 |
-25 |
11 |
-5 |
-38 |
-22 |
-82 |
-13 |
-17 |
-14 |
-31 |
-19 |
-50 |
-33 |
-35 |
Zysk netto Δ kw/kw |
0.0% |
0.0% |
0.0% |
0.0% |
627.5% |
311.2% |
189.7% |
262.7% |
-60.80% |
0.2% |
-186.26% |
-52.78% |
-10.68% |
-856.63% |
147.5% |
-54.54% |
-36.60% |
-61.96% |
46.0% |
190.6% |
130.9% |
10.8% |
Zysk netto (%) |
-141.33% |
-109.82% |
-184.95% |
-289.47% |
-955.36% |
133.3% |
67.0% |
-655.17% |
-131.41% |
49.2% |
-20.59% |
-125.29% |
-67.39% |
-202.63% |
-25.19% |
-28.27% |
-20.12% |
-59.56% |
-36.60% |
-92.06% |
-56.17% |
-63.88% |
EPS |
-7.88 |
-4.6 |
-0.0676 |
-0.22 |
-0.63 |
0.11 |
0.13 |
-0.83 |
-0.24 |
0.0735 |
-0.0453 |
-0.31 |
-0.18 |
-0.62 |
-0.0925 |
-0.12 |
-0.0882 |
-0.19 |
-0.11 |
-0.28 |
-0.02 |
-0.18 |
EPS (rozwodnione) |
-7.88 |
-4.6 |
-0.0676 |
-0.22 |
-0.63 |
0.11 |
0.06 |
-0.83 |
-0.23 |
0.0735 |
-0.0453 |
-0.31 |
-0.18 |
-0.62 |
-0.0925 |
-0.12 |
-0.0882 |
-0.19 |
-0.11 |
-0.28 |
-0.02 |
-0.18 |
Ilośc akcji (mln) |
1 |
1 |
101 |
101 |
101 |
101 |
47 |
96 |
103 |
147 |
117 |
121 |
126 |
131 |
142 |
147 |
160 |
165 |
170 |
179 |
186 |
191 |
Ważona ilośc akcji (mln) |
1 |
1 |
101 |
101 |
101 |
101 |
64 |
96 |
106 |
147 |
117 |
121 |
126 |
131 |
142 |
147 |
160 |
165 |
170 |
179 |
186 |
191 |
Waluta |
USD |
USD |
USD |
USD |
USD |
USD |
USD |
USD |
USD |
USD |
USD |
USD |
USD |
USD |
USD |
USD |
USD |
USD |
USD |
USD |
USD |
USD |