Haivision Systems Inc. (TSX:HAI)

Haivision Systems Income Statement

Financials in millions CAD. Fiscal year is November - October.

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Apr 30, 2025	Oct 31, 2024	Oct 31, 2023	Oct 31, 2022	Oct 31, 2021	Oct 31, 2020
Revenue	123.24	129.54	139.86	125.7	92.59	83.11
Revenue Growth (YoY)	-11.61%	-7.38%	11.27%	35.75%	11.40%	12.18%
Cost of Revenue	32.96	34.85	41.27	39.37	23.27	19.36
Gross Profit	90.28	94.69	98.58	86.33	69.33	63.75
Selling, General & Admin	61.45	59.39	64.81	56.31	39.37	36.14
Research & Development	28.43	27.52	28.83	29.35	18.62	19.45
Operating Expenses	92.56	89.21	95.81	88.36	60.69	55.59
Operating Income	-2.27	5.48	2.78	-2.03	8.64	8.16
Interest Expense	-1	-1.05	-1.74	-1.13	-0.47	-0.35
Interest & Investment Income	0.25	0.1	-	0.02	0.08	-
Other Non Operating Income (Expenses)	-1.72	-	-	-	-	-
EBT Excluding Unusual Items	-4.74	4.53	1.04	-3.14	8.25	7.81
Merger & Restructuring Charges	-	-	-1.55	-3.17	-	-
Other Unusual Items	-	-	-	-	-14.13	-
Pretax Income	-4.74	4.53	-0.51	-6.3	-5.88	7.81
Income Tax Expense	-3.76	-0.17	0.76	-0.11	2.9	2.02
Net Income	-0.98	4.7	-1.27	-6.19	-8.78	5.8
Net Income to Common	-0.98	4.7	-1.27	-6.19	-8.78	5.8
Net Income Growth	-	-	-	-	-	57.63%
Shares Outstanding (Basic)	29	29	29	29	26	15
Shares Outstanding (Diluted)	29	30	29	29	26	15
Shares Change (YoY)	-3.32%	3.60%	0.41%	11.91%	67.70%	-1.25%
EPS (Basic)	-0.03	0.16	-0.04	-0.21	-0.34	0.38
EPS (Diluted)	-0.03	0.16	-0.04	-0.21	-0.34	0.38
EPS Growth	-	-	-	-	-	59.63%
Free Cash Flow	3.82	17.49	14.2	-5.86	1.44	13.61
Free Cash Flow Per Share	0.13	0.58	0.49	-0.20	0.06	0.89
Gross Margin	73.26%	73.10%	70.49%	68.68%	74.87%	76.70%
Operating Margin	-1.85%	4.23%	1.98%	-1.61%	9.33%	9.82%
Profit Margin	-0.80%	3.63%	-0.91%	-4.93%	-9.49%	6.98%
Free Cash Flow Margin	3.10%	13.51%	10.15%	-4.66%	1.55%	16.37%
EBITDA	0.74	9.05	6.52	1.14	9.36	8.74
EBITDA Margin	0.60%	6.98%	4.66%	0.90%	10.11%	10.51%
D&A For EBITDA	3.01	3.57	3.74	3.17	0.73	0.58
EBIT	-2.27	5.48	2.78	-2.03	8.64	8.16
EBIT Margin	-1.85%	4.23%	1.98%	-1.61%	9.33%	9.82%
Effective Tax Rate	-	-	-	-	-	25.82%

Updated Apr 30, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.