Navitas Semiconductor Corporation designs, develops, and sells gallium nitride (GaN) power integrated circuits in China, the United States, Taiwan, Korea, and internationally. The company was incorporated in 2013 and is based in Dublin, Ireland.

Navitas Semiconductor Corporation

Cash and Cash Equivalents

Cash and Cash Equivalents %Chg

Cash and Cash Equivalents Common Size

Accounts Receivable, Net

Accounts Receivable, Net %Chg

Accounts Receivable, Net Common Size

Inventories

Inventories %Chg

Inventories Common Size

Prepaid Expenses and Other Current Assets

Prepaid Expenses and Other Current Assets %Chg

Prepaid Expenses and Other Current Assets Common Size

Total Current Assets

Total Current Assets %Chg

Total Current Assets Common Size

Restricted Cash

Restricted Cash %Chg

Restricted Cash Common Size

Property and Equipment, Net

Property and Equipment, Net %Chg

Property and Equipment, Net Common Size

Operating Lease Right of Use Assets

Operating Lease Right of Use Assets %Chg

Operating Lease Right of Use Assets Common Size

Finance Lease Right of Use Assets

Finance Lease Right of Use Assets %Chg

Finance Lease Right of Use Assets Common Size

Intangible Assets, Net

Intangible Assets, Net %Chg

Intangible Assets, Net Common Size

Goodwill

Goodwill %Chg

Goodwill Common Size

Notes Receivable

Notes Receivable %Chg

Notes Receivable Common Size

Other Assets

Other Assets %Chg

Other Assets Common Size

Total Assets

Total Assets %Chg

Total Assets Common Size

Accounts Payable and Other Accrued Expenses

Accounts Payable and Other Accrued Expenses %Chg

Accounts Payable and Other Accrued Expenses Common Size

Accrued Compensation Expenses

Accrued Compensation Expenses %Chg

Accrued Compensation Expenses Common Size

Operating Lease Liabilities, Current

Operating Lease Liabilities, Current %Chg

Operating Lease Liabilities, Current Common Size

Current Portion of Long-Term Debt

Current Portion of Long-Term Debt %Chg

Current Portion of Long-Term Debt Common Size

Other Liabilities

Other Liabilities %Chg

Other Liabilities Common Size

Customer Deposit and Deferred Revenue

Customer Deposit and Deferred Revenue %Chg

Customer Deposit and Deferred Revenue Common Size

Finance Lease Liabilities, Current

Finance Lease Liabilities, Current %Chg

Finance Lease Liabilities, Current Common Size

Total Current Liabilities

Total Current Liabilities %Chg

Total Current Liabilities Common Size

Long-Term Debt

Long-Term Debt %Chg

Long-Term Debt Common Size

Operating Lease Liabilities Noncurrent

Operating Lease Liabilities Noncurrent %Chg

Operating Lease Liabilities Noncurrent Common Size

Warrant Liability

Warrant Liability %Chg

Warrant Liability Common Size

Finance Lease Liabilities Noncurrent

Finance Lease Liabilities Noncurrent %Chg

Finance Lease Liabilities Noncurrent Common Size

Earnout Liability

Earnout Liability %Chg

Earnout Liability Common Size

Deferred Tax Liabilities

Deferred Tax Liabilities %Chg

Deferred Tax Liabilities Common Size

Other Noncurrent Liabilities

Other Noncurrent Liabilities %Chg

Other Noncurrent Liabilities Common Size

Total Liabilities

Total Liabilities %Chg

Total Liabilities Common Size

Series a Convertible Preferred Stock

Series a Convertible Preferred Stock %Chg

Series a Convertible Preferred Stock Common Size

Series B Convertible Preferred Stock

Series B Convertible Preferred Stock %Chg

Series B Convertible Preferred Stock Common Size

Series B-1 Convertible Preferred Stock, $0.0001 Par Value; 0 and 6,133,979 Shares Authorized, 0 and 5,416,551 Shares Issued and Outstanding at December 31, 2021 and 2020; Liquidation Preference of $0 and $15,112 at December 31, 2021 and 2020, Respectively

Total Cash and Cash Equivalents

Total Cash and Cash Equivalents %Chg

Total Cash and Cash Equivalents Common Size

Accounts Receivable

Accounts Receivable %Chg

Accounts Receivable Common Size

Total Trade Receivables

Total Trade Receivables %Chg

Total Trade Receivables Common Size

Other Current Assets

Other Current Assets %Chg

Other Current Assets Common Size

Net Property, Plant & Equipment

Net Property, Plant & Equipment %Chg

Net Property, Plant & Equipment Common Size

Net Intangible Assets

Net Intangible Assets %Chg

Net Intangible Assets Common Size

Other Long-Term Assets

Other Long-Term Assets %Chg

Other Long-Term Assets Common Size

Accounts Payable

Accounts Payable %Chg

Accounts Payable Common Size

Accrued Expenses

Accrued Expenses %Chg

Accrued Expenses Common Size

Current Portion of Leases

Current Portion of Leases %Chg

Current Portion of Leases Common Size

Revenue

EBIT

EBITDA

CapEx

Net Interest Income

Assets

Adjusted EBITDA

Gross Profit

Adjusted Net Income

Net Revenue

Net Income

Average Assets

Adjusted EBIT

Adjusted Revenue

Adjusted EBT

Adjusted Funds From Operations

Liabilities	LTM	Dec '24
Accounts Payable	14.1	10.8
Accounts Payable and Other Accrued Expenses
Accrued Expenses	6.3	8.6
Accrued Compensation Expenses
Current Portion of Long-Term Debt	—	—
Current Portion of Long-Term Debt
Current Portion of Leases	2.1	1.8
Operating Lease Liabilities, Current
Finance Lease Liabilities, Current
Unearned Revenue	—	—
Customer Deposit and Deferred Revenue
Other Current Liabilities	—	—
Other Liabilities
Total Current Liabilities	22.5	21.1
Total Current Liabilities
Long-Term Debt	—	—
Long-Term Debt
Leases	4.8	5.6
Operating Lease Liabilities Noncurrent
Finance Lease Liabilities Noncurrent
Other Long-Term Liabilities	31.3	10.6
Warrant Liability
Earnout Liability
Deferred Tax Liabilities
Other Liabilities
Total Long-Term Liabilities	0.6	4.6
Other Noncurrent Liabilities
Total Liabilities	59.2	42
Total Liabilities

Equity	LTM	Dec '24
Common Stock	0	0
Class A Common Stock
Additional Paid-in Capital	840.9	732.8
Additional Paid-in Capital
Accumulated Other Comprehensive Income	-0	-0
Accumulated Other Comprehensive Loss
Retained Earnings	-469.9	-384.8
Retained Earnings
Total Common Shareholders' Equity	371	348
Total Stockholders' Equity of Navitas Semiconductor Corporation
Minority Interests and Other	—	—
Noncontrolling Interest
Series a Convertible Preferred Stock
Series B Convertible Preferred Stock
Series B-1 Convertible Preferred Stock, $0.0001 Par Value; 0 and 6,133,979 Shares Authorized, 0 and 5,416,551 Shares Issued and Outstanding at December 31, 2021 and 2020; Liquidation Preference of $0 and $15,112 at December 31, 2021 and 2020, Respectively
Total Redeemable Convertible Preferred Stock
Total Shareholders' Equity	371	348
Total Stockholders' Equity
Total Liabilities and Shareholders' Equity	430.2	390
Total Liabilities and Stockholders' Equity

Assets	LTM	Dec '24
Cash and Cash Equivalents	150.6	86.7
Cash and Cash Equivalents
Total Cash and Cash Equivalents	150.6	86.7
Accounts Receivable	9.8	14
Accounts Receivable, Net
Total Trade Receivables	9.8	14
Inventories	14.7	15.5
Inventories
Other Current Assets	3.8	4.1
Prepaid Expenses and Other Current Assets
Total Current Assets	178.8	120.3
Total Current Assets
Net Property, Plant & Equipment	20.8	22.3
Property and Equipment, Net
Operating Lease Right of Use Assets
Finance Lease Right of Use Assets
Net Intangible Assets	58	72.2
Intangible Assets, Net
Goodwill	163.2	163.2
Goodwill
Other Long-Term Assets	9.3	12
Restricted Cash
Notes Receivable
Other Assets
Total Assets	430.2	390
Total Assets