indie Semiconductor (INDI) Cash Flow: Operating & Free Cash Flow

indie Semiconductor Cash Flow Statement Analysis

Values in millions USD

Income Statement Balance Sheet Cash Flow Ratios

Scale:

Scroll to see more

Cash flow statement showing operating, investing, and financing activities for indie Semiconductor, Inc. (INDI) - Annual data in millions USD
Breakdown	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020	FY 2019	FY 2018
Period ending	Dec 2025	Dec 2024	Dec 2023	Dec 2022	Dec 2021	Dec 2020	Dec 2019	Dec 2018
Operating Activities
Net Income	-150.71	-144.19	-128.83	-52.79	-118.61	-98.36	-20.45	-10.21
Depreciation & Amortization	43.59	43.06	34.59	16.76	5.97	2.65	4.18	1.83
Deferred Income Tax	-0.54	-5.37	-4.20	-2.00	-0.52	0.00	0.00	0.00
Stock Based Compensation	65.11	67.24	43.71	41.89	22.91	0.00	0.00	0.00
Change in Working Capital	-12.21	1.08	-58.15	-18.09	-9.24	-4.38	-1.29	-5.62
Change in Accounts Receivable	-2.86	2.52	-32.20	-12.16	-4.48	-1.30	0.28	-3.10
Change in Inventory	9.59	-16.97	-5.79	-4.30	-3.17	0.77	-1.86	-2.61
Change in Accounts Payable	1.16	10.99	10.99	7.42	-2.48	-0.21	0.00	0.00
Change in Other Working Capital	-16.30	-26.97	-8.21	-8.82	0.88	-3.64	0.29	0.09
Other Operating Activities	-28.27	-26.97	8.50	-8.82	43.67	78.88	2.69	-0.73
Net Cash from Operating Activities	-57.13	-58.60	-104.39	-76.75	-55.82	-21.22	-14.88	-14.73
Investing Activities
Capital Expenditures	-14.29	-16.06	-12.75	-7.57	-4.07	-0.77	-1.66	-0.84
Acquisitions	-17.67	-3.20	-94.99	-8.71	-80.26	6.18	0.00	0.00
Sales/Maturities of Investments	0.00	-1.72	0.00	0.00	0.00	0.00	0.00	0.00
Other Investing Activities	0.00	-1.72	0.00	0.00	0.00	-6.18	-0.54	-1.62
Net Cash from Investing Activities	-31.97	-19.26	-107.74	-16.27	-84.33	-0.77	-2.20	-2.46
Financing Activities
Debt Repayment	-3.98	-7.97	-12.83	-2.16	-16.77	27.69	-1.76	11.46
Common Stock Issued	19.85	19.85	53.17	59.06	5.00	0.00	0.00	0.00
Common Stock Repurchased	0.00	0.00	0.00	-7.40	-0.90	0.00	0.00	0.00
Other Financing Activities	-10.54	-32.96	-10.26	-18.45	353.31	5.78	1.88	27.83
Net Cash from Financing Activities	-38.94	209.33	43.57	192.66	340.65	33.47	0.13	39.29
Summary
Effect of Forex Changes on Cash	-0.77	1.40	-1.64	2.77	0.27	0.06	-0.07	0.05
Net Change in Cash	-128.81	132.87	-170.20	102.42	200.77	11.54	-17.02	22.14
Cash at Beginning of Period	284.55	151.68	321.88	219.46	18.70	7.16	24.17	2.03
Cash at End of Period	155.74	284.55	151.68	321.88	219.46	18.70	7.16	24.17
Free Cash Flow	-71.42	-74.66	-117.14	-84.31	-59.89	-21.99	-16.53	-15.58
Supplemental Disclosures
Interest Paid	-	7.44	7.42	0.38	1.23	-	-	-

Source: Company financial statements from annual and quarterly filings. Data as of Jun 30, 2026. Data sources and methodology

Frequently Asked Questions About indie Semiconductor Cash Flow

What is indie Semiconductor's free cash flow?

indie Semiconductor had negative free cash flow of $71.42M in fiscal 2025 (fiscal year ended Dec 31, 2025), operating cash flow of −$57.13M minus $14.29M of capital expenditures.

How much does indie Semiconductor spend on capital expenditures?

indie Semiconductor spent $14.29M on capital expenditures in fiscal 2025, compared with $16.06M a year earlier.

Does indie Semiconductor pay dividends or buy back shares?

indie Semiconductor's cash flow statement for fiscal 2025 shows no dividend payments or share repurchases.

What is free cash flow?

Free cash flow is operating cash flow minus capital expenditures. It is the cash a company has left for dividends, buybacks, debt repayment or acquisitions after funding its operations and investment. Full definition