vs
Side-by-side financial comparison of Datavault AI Inc. (DVLT) and indie Semiconductor, Inc. (INDI). Click either name above to swap in a different company.
indie Semiconductor, Inc. is the larger business by last-quarter revenue ($55.5M vs $33.8M, roughly 1.6× Datavault AI Inc.). On growth, Datavault AI Inc. posted the faster year-over-year revenue change (3649.6% vs 2.6%). Over the past eight quarters, Datavault AI Inc.'s revenue compounded faster (1051.7% CAGR vs 2.9%).
Datavault AI Inc develops AI-powered data management and integration solutions, serving enterprise clients across the United States and North America. Its offerings help organizations unify disparate data assets, streamline analytics workflows, and accelerate machine learning model development and deployment.
indie Semiconductor is a fabless semiconductor manufacturer focused on designing high-performance mixed-signal and embedded system-on-chip solutions for the automotive industry. Its products support advanced driver assistance systems, in-vehicle infotainment, connected car, and electric vehicle applications, serving global auto OEMs and tier 1 suppliers across major global markets.
DVLT vs INDI — Head-to-Head
Income Statement — Q4 FY2025 vs Q1 FY2026
| Metric | | |
|---|---|---|
| Revenue | $33.8M | $55.5M |
| Net Profit | $661.0K | — |
| Gross Margin | 89.3% | 38.0% |
| Operating Margin | 12.3% | -70.1% |
| Net Margin | 2.0% | — |
| Revenue YoY | 3649.6% | 2.6% |
| Net Profit YoY | 110.4% | — |
| EPS (diluted) | $0.53 | — |
Green = leading value per metric. Periods may differ when fiscal calendars don't align.
8-Quarter Revenue & Profit Trend
Side-by-side quarterly history. Quarters aligned by calendar period so offset fiscal years line up.
| Q1 26 | — | $55.5M | ||
| Q4 25 | $33.8M | $58.0M | ||
| Q3 25 | $2.9M | $53.7M | ||
| Q2 25 | $1.7M | $51.6M | ||
| Q1 25 | $629.0K | $54.1M | ||
| Q4 24 | $902.0K | $58.0M | ||
| Q3 24 | $1.2M | $54.0M | ||
| Q2 24 | $345.0K | $52.4M |
| Q1 26 | — | — | ||
| Q4 25 | $661.0K | $-31.2M | ||
| Q3 25 | $-33.0M | $-38.3M | ||
| Q2 25 | $-37.1M | $-39.0M | ||
| Q1 25 | $-9.6M | $-34.5M | ||
| Q4 24 | — | $-34.4M | ||
| Q3 24 | $-5.1M | $-49.7M | ||
| Q2 24 | $-42.7M | $-19.2M |
| Q1 26 | — | 38.0% | ||
| Q4 25 | 89.3% | 37.3% | ||
| Q3 25 | 3.3% | 40.1% | ||
| Q2 25 | 2.0% | 40.6% | ||
| Q1 25 | 11.0% | 41.7% | ||
| Q4 24 | 24.6% | 42.6% | ||
| Q3 24 | 19.3% | 39.3% | ||
| Q2 24 | 3.2% | 42.2% |
| Q1 26 | — | -70.1% | ||
| Q4 25 | 12.3% | -58.5% | ||
| Q3 25 | -508.1% | -71.4% | ||
| Q2 25 | -718.1% | -83.3% | ||
| Q1 25 | -1499.4% | -72.0% | ||
| Q4 24 | — | -58.4% | ||
| Q3 24 | -447.4% | -92.5% | ||
| Q2 24 | -1566.7% | -70.0% |
| Q1 26 | — | — | ||
| Q4 25 | 2.0% | -53.8% | ||
| Q3 25 | -1135.5% | -71.3% | ||
| Q2 25 | -2139.3% | -75.6% | ||
| Q1 25 | -1520.3% | -63.9% | ||
| Q4 24 | — | -59.2% | ||
| Q3 24 | -434.5% | -92.1% | ||
| Q2 24 | -12366.7% | -36.6% |
| Q1 26 | — | — | ||
| Q4 25 | $0.53 | $-0.16 | ||
| Q3 25 | $-0.33 | $-0.19 | ||
| Q2 25 | $-0.54 | $-0.20 | ||
| Q1 25 | $-0.18 | $-0.18 | ||
| Q4 24 | — | $-0.18 | ||
| Q3 24 | $-1.39 | $-0.28 | ||
| Q2 24 | $-11.89 | $-0.11 |
Balance Sheet & Financial Strength
Snapshot of each company's liquidity, leverage and book value from the latest quarter.
| Metric | | |
|---|---|---|
| Cash + ST InvestmentsLiquidity on hand | $2.0M | $174.4M |
| Total DebtLower is stronger | — | $402.8M |
| Stockholders' EquityBook value | $238.0M | $348.9M |
| Total Assets | $274.7M | $869.6M |
| Debt / EquityLower = less leverage | — | 1.15× |
8-quarter trend — quarters aligned by calendar period.
| Q1 26 | — | $174.4M | ||
| Q4 25 | $2.0M | $145.5M | ||
| Q3 25 | $1.7M | $160.9M | ||
| Q2 25 | $662.0K | $192.6M | ||
| Q1 25 | $171.0K | $236.6M | ||
| Q4 24 | $3.3M | $274.2M | ||
| Q3 24 | $3.9M | $96.9M | ||
| Q2 24 | $6.1M | $112.3M |
| Q1 26 | — | $402.8M | ||
| Q4 25 | — | $353.4M | ||
| Q3 25 | — | $353.5M | ||
| Q2 25 | — | $352.5M | ||
| Q1 25 | — | $379.0M | ||
| Q4 24 | — | $381.3M | ||
| Q3 24 | — | — | ||
| Q2 24 | — | — |
| Q1 26 | — | $348.9M | ||
| Q4 25 | $238.0M | $358.0M | ||
| Q3 25 | $99.5M | $369.2M | ||
| Q2 25 | $74.1M | $390.4M | ||
| Q1 25 | $81.7M | $405.6M | ||
| Q4 24 | $85.7M | $417.9M | ||
| Q3 24 | $4.3M | $458.6M | ||
| Q2 24 | $6.4M | $470.7M |
| Q1 26 | — | $869.6M | ||
| Q4 25 | $274.7M | $840.8M | ||
| Q3 25 | $138.7M | $855.1M | ||
| Q2 25 | $120.7M | $867.6M | ||
| Q1 25 | $95.7M | $909.0M | ||
| Q4 24 | $100.6M | $941.4M | ||
| Q3 24 | $8.0M | $797.5M | ||
| Q2 24 | $10.6M | $797.3M |
| Q1 26 | — | 1.15× | ||
| Q4 25 | — | 0.99× | ||
| Q3 25 | — | 0.96× | ||
| Q2 25 | — | 0.90× | ||
| Q1 25 | — | 0.93× | ||
| Q4 24 | — | 0.91× | ||
| Q3 24 | — | — | ||
| Q2 24 | — | — |
Cash Flow & Capital Efficiency
How much cash each business actually produces after reinvestment. Cash flow is harder to manipulate than net income.
| Metric | | |
|---|---|---|
| Operating Cash FlowLast quarter | $-406.0K | — |
| Free Cash FlowOCF − Capex | $-734.0K | — |
| FCF MarginFCF / Revenue | -2.2% | — |
| Capex IntensityCapex / Revenue | 1.0% | — |
| Cash ConversionOCF / Net Profit | -0.61× | — |
| TTM Free Cash FlowTrailing 4 quarters | — | — |
8-quarter trend — quarters aligned by calendar period.
| Q1 26 | — | — | ||
| Q4 25 | $-406.0K | $-14.4M | ||
| Q3 25 | $-10.4M | $-6.2M | ||
| Q2 25 | $-6.8M | $-7.6M | ||
| Q1 25 | $-6.0M | $-29.0M | ||
| Q4 24 | $-17.5M | $-6.7M | ||
| Q3 24 | $-4.2M | $-22.8M | ||
| Q2 24 | $-5.5M | $-19.7M |
| Q1 26 | — | — | ||
| Q4 25 | $-734.0K | $-16.1M | ||
| Q3 25 | — | $-10.3M | ||
| Q2 25 | — | $-13.6M | ||
| Q1 25 | $-6.1M | $-31.4M | ||
| Q4 24 | $-17.6M | $-8.6M | ||
| Q3 24 | $-4.2M | $-29.3M | ||
| Q2 24 | $-5.5M | $-23.4M |
| Q1 26 | — | — | ||
| Q4 25 | -2.2% | -27.8% | ||
| Q3 25 | — | -19.2% | ||
| Q2 25 | — | -26.4% | ||
| Q1 25 | -966.0% | -58.0% | ||
| Q4 24 | -1946.9% | -14.8% | ||
| Q3 24 | -361.7% | -54.3% | ||
| Q2 24 | -1599.7% | -44.7% |
| Q1 26 | — | — | ||
| Q4 25 | 1.0% | 3.0% | ||
| Q3 25 | 0.0% | 7.8% | ||
| Q2 25 | 0.0% | 11.6% | ||
| Q1 25 | 8.3% | 4.4% | ||
| Q4 24 | 3.9% | 3.2% | ||
| Q3 24 | 0.7% | 12.1% | ||
| Q2 24 | 4.1% | 7.0% |
| Q1 26 | — | — | ||
| Q4 25 | -0.61× | — | ||
| Q3 25 | — | — | ||
| Q2 25 | — | — | ||
| Q1 25 | — | — | ||
| Q4 24 | — | — | ||
| Q3 24 | — | — | ||
| Q2 24 | — | — |
Financial Flow Comparison
Revenue → gross profit → operating profit → net profit for each company.
Revenue Breakdown by Segment
DVLT
| Eos Technology Holdings Inc. | $30.0M | 89% |
| Consumer Audio Products Components And Other Revenue Net | $3.2M | 9% |
INDI
| Product revenue | $51.6M | 93% |
| Contract revenue | $3.9M | 7% |
