indie Semiconductor, Inc.

Rachunek Zysków i Strat


2019-122020-032020-062020-092020-122021-032021-062021-092021-122022-032022-062022-092022-122023-032023-062023-092023-122024-032024-062024-092024-122025-03−50M050M−2−1.5−1−0.5
PrzychódZysk nettoEBIT %PrzychódEBIT (%)
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