Amaroq Ltd. (ICE:AMRQ)

Paycor HCM Income Statement

Financials in millions CAD. Fiscal year is January - December.

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Mar 31, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021	Dec 31, 2020
Cost of Revenue	-	-	2.52	-	-	-
Gross Profit	-	-	-2.52	-	-	-
Selling, General & Admin	18.24	17.52	13.63	10.15	9.7	3.29
Other Operating Expenses	-	-	-	-	-	0.01
Operating Expenses	20.44	20.4	20.25	22.85	23.98	11.38
Operating Income	-20.44	-20.4	-22.76	-22.85	-23.98	-11.38
Interest Expense	-0.48	-0.04	-0.03	-0.04	-0.04	-0.01
Interest & Investment Income	1.2	1.19	1.07	0.24	0.14	0.08
Earnings From Equity Investments	-8.31	-8.59	-7.89	-	-	-
Currency Exchange Gain (Loss)	1.58	0.91	0.31	0.85	-0.81	-1.13
Other Non Operating Income (Expenses)	7.94	3.63	-2.82	-	-	0.1
EBT Excluding Unusual Items	-18.52	-23.31	-32.14	-21.8	-24.69	-12.34
Gain (Loss) on Sale of Assets	-0.15	-0.15	31.3	-0.1	-	-
Pretax Income	-18.64	-23.46	-0.83	-21.9	-24.69	-12.34
Net Income	-18.64	-23.46	-0.83	-21.9	-24.69	-12.34
Net Income to Common	-18.64	-23.46	-0.83	-21.9	-24.69	-12.34
Shares Outstanding (Basic)	357	330	273	192	177	120
Shares Outstanding (Diluted)	357	330	273	192	177	120
Shares Change (YoY)	27.65%	21.03%	42.31%	8.18%	47.92%	85.54%
EPS (Basic)	-0.05	-0.07	-0.00	-0.11	-0.14	-0.10
EPS (Diluted)	-0.05	-0.07	-0.00	-0.11	-0.14	-0.10
Free Cash Flow	-120.71	-117.44	-58.46	-21.2	-34.17	-12.02
Free Cash Flow Per Share	-0.34	-0.36	-0.21	-0.11	-0.19	-0.10
EBITDA	-19.58	-19.58	-22.07	-22.08	-23.67	-11.18
D&A For EBITDA	0.86	0.82	0.7	0.77	0.31	0.21
EBIT	-20.44	-20.4	-22.76	-22.85	-23.98	-11.38

Updated Nov 14, 2024. Source: S&P Global Market Intelligence. Standard template. Financial Sources.