XML 22 R7.htm IDEA: XBRL DOCUMENT v3.25.0.1
CONSOLIDATED STATEMENTS OF STOCKHOLDERS' EQUITY (DEFICIT) AND NONCONTROLLING INTEREST - USD ($)
$ in Thousands
Total
GEO
Exalos
Silicon Radar
Common Stock Class A
Common Stock Class V
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.
Exalos
Total Stockholders' Equity (Deficit) Attributable to indie Semiconductor, Inc.
Silicon Radar
Common Stock
Common Stock Class A
Common Stock
Common Stock Class A
GEO
Common Stock
Common Stock Class A
Exalos
Common Stock
Common Stock Class A
Silicon Radar
Common Stock
Common Stock Class V
Additional Paid-In Capital
Additional Paid-In Capital
GEO
Additional Paid-In Capital
Exalos
Additional Paid-In Capital
Silicon Radar
Accumulated Deficit
Accumulated Other Comprehensive Income
Noncontrolling Interest
Noncontrolling Interest
GEO
Noncontrolling Interest
Exalos
Noncontrolling Interest
Silicon Radar
Beginning balance (in shares) at Dec. 31, 2021                     108,181,781       30,448,081                    
Beginning balance at Dec. 31, 2021 $ 291,857           $ 313,046       $ 11       $ 3 $ 514,891       $ (200,416) $ (1,443) $ (21,189)      
Increase (Decrease) in Stockholders' Equity [Roll Forward]                                                  
Vesting of equity awards (in shares)                     652,878                            
Share-based compensation 35,285           35,285                 35,285                  
Issuance per Exchange of Class V to Class A(in shares)                     10,962,484       (10,962,484)                    
Issuance per Exchange of Class V to Class A 0           (10,897)       $ 1       $ (1) (10,897)           10,897      
Issuance per Exchange of ADK LLC units to Class A (in shares)                     103,923                            
Issuance on earn out awards - first milestone (in shares)                     3,074,779       1,895,879                    
Issuance on earn out awards — first milestone 0           873       $ 1         872           (873)      
Issuance per net settlement of equity awards and cash exercise of stock options (in shares)                     2,829,385                            
Issuance per net settlement of equity awards and cash exercise of stock options 103           (864)                 (864)           967      
Share Repurchase in connection with 2027 Notes (in shares)         (1,112,524)           (1,112,524)                            
Share Repurchase in connection with 2027 Notes (7,404)       $ (7,404)   (7,404)                 (7,404)                  
Wuxi Capital Raise 41,821           19,973                 19,857         116 21,848      
Issuance in connection with At-The-Market equity offering (in shares)                     2,131,759                            
Issuance in connection with At-The-Market equity offering 16,824           16,824                 16,824                  
Stock issued due to acquisitions 0                                                
Net loss (52,788)           (43,400)                         (43,400)   (9,388)      
Foreign currency translation adjustment (11,366)           (10,624)                           (10,624) (742)      
Ending balance (in shares) at Dec. 31, 2022                     126,824,465       21,381,476                    
Ending balance at Dec. 31, 2022 314,332           312,812       $ 13       $ 2 568,564       (243,816) (11,951) 1,520      
Increase (Decrease) in Stockholders' Equity [Roll Forward]                                                  
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 0           (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 0           (17)                 (17)           17      
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      
Share Repurchase in connection with 2027 Notes (in shares)         0                                        
Captial contributions 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 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           34,087       $ 1         34,086           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       $ 65,107 $ 37,456 $ 8,223   $ 1 $ 1       $ 65,106 $ 37,455 $ 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         163,193,278       18,694,332                    
Ending balance at Dec. 31, 2023 477,025           446,149       $ 16       $ 2 813,742       (361,441) (6,170) 30,876      
Increase (Decrease) in Stockholders' Equity [Roll Forward]                                                  
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 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           54       $ 1         53           0      
Share Repurchase in connection with 2027 Notes (in shares)         0                                        
Issuance per net settlement of bonus (in shares) 536,519                                                
Issuance per net settlement of bonus $ 3,771           2,814                 2,814           957      
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           2,964       $ 1         2,963           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           56,932       $ 1         56,931           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           $ 417,886       $ 19       $ 2 $ 936,564       $ (494,044) $ (24,655) $ 27,509