XML 18 R7.htm IDEA: XBRL DOCUMENT v3.25.4
CONSOLIDATED STATEMENTS OF STOCKHOLDERS' EQUITY (DEFICIT) AND NONCONTROLLING INTEREST - USD ($)
$ in Thousands
Total
GEO
Indie Switzerland
Indie FFO
Common Stock Class A
Common Stock Class V
Common Stock
Common Stock Class A
Common Stock
Common Stock Class A
GEO
Common Stock
Common Stock Class A
Indie Switzerland
Common Stock
Common Stock Class A
Indie FFO
Common Stock
Common Stock Class V
Additional Paid-In Capital
Additional Paid-In Capital
GEO
Additional Paid-In Capital
Indie Switzerland
Additional Paid-In Capital
Indie FFO
Accumulated Deficit
Accumulated Other Comprehensive Income
Total Stockholders' Equity (Deficit) Attributable to indie Semiconductor, Inc.
Total Stockholders' Equity (Deficit) Attributable to indie Semiconductor, Inc.
GEO
Total Stockholders' Equity (Deficit) Attributable to indie Semiconductor, Inc.
Indie Switzerland
Total Stockholders' Equity (Deficit) Attributable to indie Semiconductor, Inc.
Indie FFO
Noncontrolling Interest
Noncontrolling Interest
GEO
Noncontrolling Interest
Indie Switzerland
Noncontrolling Interest
Indie FFO
Beginning balance (in shares) at Dec. 31, 2022             126,824,465       21,381,476                            
Beginning balance at Dec. 31, 2022 $ 314,332           $ 13       $ 2 $ 568,564       $ (243,816) $ (11,951) $ 312,812       $ 1,520      
Vesting of equity awards (in shares)             712,653                                    
Share-based compensation 43,279                     43,279           43,279              
Issuance per Exchange of Class V to Class A (in shares)             2,687,144       (2,687,144)                            
Issuance per Exchange of Class V to Class A                       (3,280)           (3,280)       3,280      
Issuance per Exchange of ADK LLC units to Class A (in shares)             175,622                                    
Issuance per Exchange of ADK LLC units to Class A                       (17)           (17)       17      
Wuxi Equity Incentive Plan ("EIP") capital paid in 12,346                     4,244           4,244       8,102      
Issuance per net settlement of bonus (in shares)             752,242                                    
Issuance per net settlement of bonus 6,757                     6,757           6,757              
Issuance per net settlement of equity awards and cash exercise of stock options (in shares)             3,898,090                                    
Issuance per net settlement of equity awards and cash exercise of stock options 31                     (681)           (681)       712      
Issuance in connection with At-The-Market equity offering (in shares)             5,219,500                                    
Issuance in connection with At-The-Market equity offering 51,998                     45,475           45,475       6,523      
Issuance per exchange for warrants (in shares)             7,730,692                                    
Issuance per exchange for warrants 38,331           $ 1         34,086           34,087       4,244      
Issuance per settlement of contingent considerations and acquisition-related holdbacks (in shares)             727,871                                    
Issuance per settlement of contingent considerations and acquisition-related holdbacks 5,159                     4,531           4,531       628      
Stock issued due to acquisitions (in shares)               6,868,768 6,613,786 982,445                              
Stock issued due to acquisitions 23,479 $ 75,556 $ 42,791 $ 9,834       $ 1 $ 1       $ 65,106 $ 37,455 $ 8,223       $ 65,107 $ 37,456 $ 8,223   $ 10,449 $ 5,335 $ 1,611
Net loss (128,832)                             (117,625)   (117,625)       (11,207)      
Foreign currency translation adjustment 5,443                               5,781 5,781       (338)      
Ending balance (in shares) at Dec. 31, 2023             163,193,278       18,694,332                            
Ending balance at Dec. 31, 2023 477,025           $ 16       $ 2 813,742       (361,441) (6,170) 446,149       30,876      
Vesting of equity awards (in shares)             61,683                                    
Share-based compensation 63,973                     63,973           63,973              
Issuance per Exchange of Class V to Class A (in shares)             1,023,081       (1,023,081)                            
Issuance per Exchange of ADK LLC units to Class A (in shares)             151,992                                    
Issuance per net settlement of bonus (in shares)             536,519                                    
Issuance per net settlement of bonus 3,771                     2,814           2,814       957      
Issuance per net settlement of equity awards and cash exercise of stock options (in shares)             8,149,638                                    
Issuance per net settlement of equity awards and cash exercise of stock options 54           $ 1         53           54              
Issuance in connection with At-The-Market equity offering (in shares)             3,787,725                                    
Issuance in connection with At-The-Market equity offering 19,419                     17,427           17,427       1,992      
Shares issued for Investment in Expedera (in shares)             525,000                                    
Shares issued for Investment in Expedera 3,385           $ 1         2,963           2,964       421      
Issuance per settlement of contingent considerations and acquisition-related holdbacks (in shares)             11,734,492                                    
Issuance per settlement of contingent considerations and acquisition-related holdbacks 64,149           $ 1         56,931           56,932       7,217      
Stock issued due to acquisitions 0                                                
2024 Convertible Note Capped Call Transactions (23,380)                     (21,339)           (21,339)       (2,041)      
Net loss (144,187)                             (132,603)   (132,603)       (11,584)      
Foreign currency translation adjustment (18,814)                               (18,485) (18,485)       (329)      
Ending balance (in shares) at Dec. 31, 2024         189,163,408 17,671,251 189,163,408       17,671,251                            
Ending balance at Dec. 31, 2024 445,395           $ 19       $ 2 936,564       (494,044) (24,655) 417,886       27,509      
Share-based compensation 50,350                     50,350           50,350              
Issuance per Exchange of Class V to Class A (in shares)             1,150,000       (1,150,000)                            
Issuance per Exchange of ADK LLC units to Class A (in shares)             44,863                                    
Issuance per net settlement of bonus (in shares)             2,630,958                                    
Issuance per net settlement of bonus 11,015                     8,125           8,125       2,890      
Issuance per net settlement of equity awards and cash exercise of stock options (in shares)             9,428,845                                    
Issuance per net settlement of equity awards and cash exercise of stock options 7           $ 1         6           7              
Issuance per settlement of contingent considerations and acquisition-related holdbacks (in shares)             1,680,579                                    
Issuance per settlement of contingent considerations and acquisition-related holdbacks 4,130                     3,685           3,685       445      
Stock issued due to acquisitions 0                                                
Net loss (150,712)                             (143,066)   (143,066)       (7,646)      
Foreign currency translation adjustment 23,828                               21,044 21,044       2,784      
Ending balance (in shares) at Dec. 31, 2025         204,098,653 16,521,251 204,098,653       16,521,251                            
Ending balance at Dec. 31, 2025 $ 384,013           $ 20       $ 2 $ 998,730       $ (637,110) $ (3,611) $ 358,031       $ 25,982