XML 14 R3.htm IDEA: XBRL DOCUMENT v3.25.4
CONSOLIDATED BALANCE SHEETS - USD ($)
$ in Thousands
Dec. 31, 2025
Dec. 31, 2024
Current assets:    
Cash and cash equivalents $ 145,456 $ 274,248
Restricted cash 10,285 10,300
Accounts receivable, net of allowance for doubtful accounts of $163 as of December 31, 2025 and $1,970 as of December 31, 2024 57,485 52,005
Inventory 48,618 49,887
Prepaid expenses and other current assets 23,924 22,308
Total current assets 285,768 408,748
Property and equipment, net 43,349 34,281
Intangible assets, net 195,908 208,944
Goodwill 292,644 266,368
Operating lease right-of-use assets 14,363 16,107
Other assets and deposits 8,754 6,938
Total assets 840,786 941,386
Liabilities and stockholders' equity    
Accounts payable 21,832 28,326
Accrued payroll liabilities 9,889 5,573
Contingent considerations 611 3,589
Accrued expenses and other current liabilities 24,772 29,297
Intangible asset contract liability 5,875 5,875
Current debt obligations 13,567 12,220
Total current liabilities 76,546 84,880
Long-term debt, net of current portion 339,834 369,097
Intangible asset contract liability, net of current portion 5,705 11,965
Deferred tax liabilities, non-current 14,198 11,660
Operating lease liability, non-current 13,046 14,278
Other long-term liabilities 7,444 4,111
Total liabilities 456,773 495,991
Commitments and contingencies (Note 21)
Stockholders’ equity    
Preferred stock, $0.0001 par value, 10,000,000 shares authorized; 0 shares issued or outstanding 0 0
Additional paid-in capital 998,730 936,564
Accumulated deficit (637,110) (494,044)
Accumulated other comprehensive loss (3,611) (24,655)
indie’s stockholders’ equity 358,031 417,886
Noncontrolling interest 25,982 27,509
Total stockholders' equity 384,013 445,395
Total liabilities and stockholders' equity 840,786 941,386
Class A    
Stockholders’ equity    
Common stock 20 19
Class V    
Stockholders’ equity    
Common stock $ 2 $ 2