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

Net Income

Net Income %Chg

Net Income Common Size

Depreciation and Amortization

Depreciation and Amortization %Chg

Depreciation and Amortization Common Size

Amortization of Intangibles

Amortization of Intangibles %Chg

Amortization of Intangibles Common Size

Amortization of Deferred Rent

Amortization of Deferred Rent %Chg

Amortization of Deferred Rent Common Size

Amortization of Intangible Assets

Amortization of Intangible Assets %Chg

Amortization of Intangible Assets Common Size

Non-Cash Lease Expense

Non-Cash Lease Expense %Chg

Non-Cash Lease Expense Common Size

Impairment of Other Asset

Impairment of Other Asset %Chg

Impairment of Other Asset Common Size

Other

Other %Chg

Other Common Size

Stock-Based Compensation Expense

Stock-Based Compensation Expense %Chg

Stock-Based Compensation Expense Common Size

Amortization of Debt Discount and Issuance Costs

Amortization of Debt Discount and Issuance Costs %Chg

Amortization of Debt Discount and Issuance Costs Common Size

Change in Fair Value of Warrant Liabilities

Change in Fair Value of Warrant Liabilities %Chg

Change in Fair Value of Warrant Liabilities Common Size

Allowance for Expected Credit Losses

Allowance for Expected Credit Losses %Chg

Allowance for Expected Credit Losses Common Size

Gain from Change in Fair Value of Investment

Gain from Change in Fair Value of Investment %Chg

Gain from Change in Fair Value of Investment Common Size

Loss on Disposition of Capital Assets

Loss on Disposition of Capital Assets %Chg

Loss on Disposition of Capital Assets Common Size

Loss (Gain) from Change in Fair Value of Earmout Liability

Loss (Gain) from Change in Fair Value of Earmout Liability %Chg

Loss (Gain) from Change in Fair Value of Earmout Liability Common Size

Deferred Income Taxes

Deferred Income Taxes %Chg

Deferred Income Taxes Common Size

Non-Cash Bonus Accruals

Non-Cash Bonus Accruals %Chg

Non-Cash Bonus Accruals Common Size

Change in Accounts Receivable

Change in Accounts Receivable %Chg

Change in Accounts Receivable Common Size

Change in Inventories

Change in Inventories %Chg

Change in Inventories Common Size

Change in Prepaid Expenses and Other Current Assets

Change in Prepaid Expenses and Other Current Assets %Chg

Change in Prepaid Expenses and Other Current Assets Common Size

Change in Other Assets

Change in Other Assets %Chg

Change in Other Assets Common Size

Change in Accounts Payable, Accrued Compensation and Other Accrued Expenses

Change in Accounts Payable, Accrued Compensation and Other Accrued Expenses %Chg

Change in Accounts Payable, Accrued Compensation and Other Accrued Expenses Common Size

Change in Operating Lease Liability

Change in Operating Lease Liability %Chg

Change in Operating Lease Liability Common Size

Change in Customer Deposit and Deferred Revenue

Change in Customer Deposit and Deferred Revenue %Chg

Change in Customer Deposit and Deferred Revenue Common Size

Net Cash Provided by Operating Activities

Net Cash Provided by Operating Activities %Chg

Net Cash Provided by Operating Activities Common Size

Investment Purchases

Investment Purchases %Chg

Investment Purchases Common Size

Business Acquisitions, Net of Cash Acquired

Business Acquisitions, Net of Cash Acquired %Chg

Business Acquisitions, Net of Cash Acquired Common Size

Asset Acquisition

Asset Acquisition %Chg

Asset Acquisition Common Size

Investment in Joint Venture

Investment in Joint Venture %Chg

Investment in Joint Venture Common Size

Investment in Preferred Stock

Investment in Preferred Stock %Chg

Investment in Preferred Stock Common Size

Purchases of Property and Equipment

Purchases of Property and Equipment %Chg

Purchases of Property and Equipment Common Size

Receipts on Notes Receivable

Receipts on Notes Receivable %Chg

Receipts on Notes Receivable Common Size

Net Cash Provided by Investing Activities

Net Cash Provided by Investing Activities %Chg

Net Cash Provided by Investing Activities Common Size

Proceeds from Reverse Recapitalization

Depreciation & Amortization

Depreciation & Amortization %Chg

Depreciation & Amortization Common Size

Share-Based Compensation Expense

Share-Based Compensation Expense %Chg

Share-Based Compensation Expense Common Size

Other Adjustments

Other Adjustments %Chg

Other Adjustments Common Size

Changes in Trade Receivables

Changes in Trade Receivables %Chg

Changes in Trade Receivables Common Size

Changes in Inventories

Changes in Inventories %Chg

Changes in Inventories Common Size

Changes in Accounts Payable

Changes in Accounts Payable %Chg

Changes in Accounts Payable Common Size

Changes in Unearned Revenue

Changes in Unearned Revenue %Chg

Changes in Unearned Revenue Common Size

Changes in Other Operating Activities

Changes in Other Operating Activities %Chg

Changes in Other Operating Activities Common Size

Cash from Operating Activities

Revenue

EBIT

EBITDA

CapEx

Net Interest Income

Assets

Adjusted EBITDA

Gross Profit

Adjusted Net Income

Net Revenue

Average Assets

Adjusted EBIT

Adjusted Revenue

Adjusted EBT

Adjusted Funds From Operations

Investing Activities	LTM	Dec '24
Capital Expenditure	-2	-6.8
Purchases of Property and Equipment
Purchases of Investments	—	-2.5
Investment Purchases
Investment in Preferred Stock
Payments for Business Acquisitions	—	—
Business Acquisitions, Net of Cash Acquired
Other Investing Activities	—	—
Asset Acquisition
Investment in Joint Venture
Receipts on Notes Receivable
Cash from Investing Activities	-1.9	-9.3
Net Cash Provided by Investing Activities

Financing Activities	LTM	Dec '24
Issuance of Long-Term Debt	—	—
Proceeds from Issuance of Long-Term Debt
Repayments of Long-Term Debt	—	—
Principal Payments on Long-Term Debt
Net Issuance / (Repayments) of Long-Term Debt	—	—
Issuance of Common Shares	3.8	3.5
Proceeds from the Issuance of the at-the-Market Offerings
Proceeds from Issuance of Common Stock in Connection Stock Option Exercises
Proceeds from Employee Stock Purchase Plan
Proceeds from Reverse Recapitalization
Repurchases of Common Shares	—	—
Repurchase of Common Stock
Net Issuance / (Repurchases) of Common Shares	3.8	3.5
Issuance of Preferred Shares	—	—
Proceeds from Issuance of Preferred Stock
Net Issuance / (Repurchases) of Preferred Shares	—	—
Other Financing Activities	—	—
Redemption of Warrants
Costs for the Issuance of Common Stock/at-the-Market Offering
Payment of Preferred Stock Issuance Costs
Payment of Debt Issuance Costs
Cash from Financing Activities	99.5	3.5
Net Cash Provided by Financing Activities

Free Cash Flow	LTM	Dec '24
Free Cash Flow	-47	-65.6
NOPAT	-105	-130.2
Levered Free Cash Flow	-107.9	-75.5
Unlevered Free Cash Flow	-90.9	-121.1
Net Change in Cash	52.6	-64.6

Operating Activities	LTM	Dec '24
Net Income	-125	-84.6
Net Income
Depreciation & Amortization	3.3	21.9
Depreciation and Amortization
Amortization of Intangibles
Amortization of Intangible Assets
Share-Based Compensation Expense	11.5	43
Stock-Based Compensation Expense
Other Adjustments	35.4	-37.3
Amortization of Deferred Rent
Non-Cash Lease Expense
Impairment of Other Asset
Other
Amortization of Debt Discount and Issuance Costs
Change in Fair Value of Warrant Liabilities
Allowance for Expected Credit Losses
Gain from Change in Fair Value of Investment
Loss on Disposition of Capital Assets
Loss (Gain) from Change in Fair Value of Earmout Liability
Deferred Income Taxes
Non-Cash Bonus Accruals
Changes in Trade Receivables	8.9	4.2
Change in Accounts Receivable
Changes in Inventories	6.6	6.8
Change in Inventories
Changes in Accounts Payable	6.4	-2.8
Change in Accounts Payable, Accrued Compensation and Other Accrued Expenses
Changes in Unearned Revenue	—	-11
Change in Customer Deposit and Deferred Revenue
Changes in Other Operating Activities	-0.2	1
Change in Prepaid Expenses and Other Current Assets
Change in Other Assets
Change in Operating Lease Liability
Cash from Operating Activities	-45	-58.8
Net Cash Provided by Operating Activities