The Crypto Company (CRCW)

HashiCorp Income Statement

Financials in millions USD. 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
Operating Revenue	0.03	0.04	0.2	0.62	0.43	0.01
Revenue	0.03	0.04	0.2	0.62	0.43	0.01
Revenue Growth (YoY)	-43.48%	-77.31%	-68.13%	42.57%	2917.72%	-78.10%
Cost of Revenue	0.01	0.01	0.31	0.37	0.27	-
Gross Profit	0.02	0.04	-0.12	0.25	0.16	0.01
Selling, General & Admin	0.77	0.89	1.55	1.86	1.47	0.75
Operating Expenses	5.75	6.18	2.75	4.1	2.24	3.07
Operating Income	-5.72	-6.14	-2.86	-3.85	-2.08	-3.06
Interest Expense	-0.42	-0.5	-3.09	-1.76	-0.02	-0.07
Other Non Operating Income (Expenses)	0	-0	0.03	0.09	1.31	0.31
EBT Excluding Unusual Items	-6.14	-6.64	-5.93	-5.52	-0.79	-2.82
Impairment of Goodwill	-	-	-1.27	-	-	-
Gain (Loss) on Sale of Assets	0.01	-	-0.03	-0.14	-	-
Pretax Income	-6.16	-6.64	-7.23	-5.66	-0.79	-2.82
Earnings From Continuing Operations	-6.16	-6.64	-7.23	-5.66	-0.79	-2.82
Net Income	-6.16	-6.64	-7.23	-5.66	-0.79	-2.82
Net Income to Common	-6.16	-6.64	-7.23	-5.66	-0.79	-2.82
Shares Outstanding (Basic)	2,528	1,943	135	23	22	21
Shares Outstanding (Diluted)	2,528	1,943	135	23	22	21
Shares Change (YoY)	613.63%	1340.09%	481.91%	5.10%	3.09%	0.86%
EPS (Basic)	-0.00	-0.00	-0.05	-0.24	-0.04	-0.13
EPS (Diluted)	-0.00	-0.00	-0.05	-0.24	-0.04	-0.13
Free Cash Flow	-0.62	-0.81	-1.64	-1.98	-0.15	-0.3
Free Cash Flow Per Share	-	-	-0.01	-0.09	-0.01	-0.01
Gross Margin	75.30%	79.04%	-58.90%	40.39%	36.99%	100.00%
Operating Margin	-17966.50%	-13702.65%	-1450.12%	-621.27%	-478.45%	-21230.58%
Profit Margin	-19342.79%	-14825.08%	-3662.19%	-914.05%	-180.79%	-19567.48%
Free Cash Flow Margin	-1951.63%	-1815.38%	-831.63%	-319.64%	-35.03%	-2102.86%
EBITDA	-	-6.11	-2.82	-3.72	-2.05	-3.03
D&A For EBITDA	-	0.03	0.04	0.13	0.03	0.02
EBIT	-5.72	-6.14	-2.86	-3.85	-2.08	-3.06

Updated Nov 19, 2024. Source: S&P Global Market Intelligence. Standard template. Financial Sources.