Advent-AWI Holdings Inc. (TSXV:AWI)

HashiCorp 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
Operating Revenue	4.16	4.36	4.73	4.76	5.04	3.51
Other Revenue	1.15	1.13	0.96	0.71	0.56	0.64
Revenue	5.3	5.49	5.69	5.48	5.6	4.15
Revenue Growth (YoY)	-9.05%	-3.37%	3.86%	-2.22%	35.03%	-34.39%
Cost of Revenue	2.26	2.36	2.74	2.51	2.96	2.01
Gross Profit	2.44	2.55	2.45	2.41	2.21	1.65
Selling, General & Admin	2.39	2.38	2.54	1.95	1.63	2.12
Operating Expenses	2.62	2.61	2.77	2.18	1.87	2.42
Operating Income	-0.18	-0.06	-0.32	0.22	0.34	-0.78
Interest Expense	-0.04	-0.04	-0.02	-0.01	-0.01	-0.01
Interest & Investment Income	0.42	0.44	0.45	0.13	0.08	0.15
Other Non Operating Income (Expenses)	0.14	0.14	0.1	0.08	0.07	0.08
EBT Excluding Unusual Items	0.35	0.47	0.22	0.42	0.48	-0.56
Gain (Loss) on Sale of Assets	-	-	-	-	-	1.48
Other Unusual Items	-	-	0.01	-	-	-
Pretax Income	0.35	0.47	0.23	0.42	0.48	0.93
Income Tax Expense	0.1	0.14	0.07	0.11	0.14	0.07
Earnings From Continuing Operations	0.25	0.34	0.16	0.31	0.34	0.86
Earnings From Discontinued Operations	-	-	-	-1.2	-1.03	-
Net Income to Company	0.25	0.34	0.16	-0.9	-0.69	0.86
Minority Interest in Earnings	-0.09	-0.09	-0.02	-0.03	-0.03	-0.03
Net Income	0.15	0.24	0.13	-0.93	-0.72	0.83
Net Income to Common	0.15	0.24	0.13	-0.93	-0.72	0.83
Net Income Growth	-48.00%	82.29%	-	-	-	-0.01%
Shares Outstanding (Basic)	12	12	12	12	12	12
Shares Outstanding (Diluted)	12	12	12	12	12	12
EPS (Basic)	0.01	0.02	0.01	-0.08	-0.06	0.07
EPS (Diluted)	0.01	0.02	0.01	-0.08	-0.06	0.07
EPS Growth	-48.00%	82.29%	-	-	-	-0.01%
Free Cash Flow	0.07	-1.32	-1.09	-0.3	-0.1	-0.36
Free Cash Flow Per Share	0.01	-0.11	-0.09	-0.03	-0.01	-0.03
Gross Margin	46.05%	46.39%	43.14%	43.95%	39.50%	39.72%
Operating Margin	-3.32%	-1.14%	-5.63%	4.07%	6.15%	-18.69%
Profit Margin	2.92%	4.46%	2.36%	-16.98%	-12.85%	19.96%
Free Cash Flow Margin	1.23%	-23.95%	-19.23%	-5.55%	-1.86%	-8.65%
EBITDA	-0.12	-0	-0.26	0.28	0.41	-0.64
EBITDA Margin	-2.20%	-0.06%	-4.60%	5.13%	7.24%	-15.54%
D&A For EBITDA	0.06	0.06	0.06	0.06	0.06	0.13
EBIT	-0.18	-0.06	-0.32	0.22	0.34	-0.78
EBIT Margin	-3.32%	-1.14%	-5.63%	4.07%	6.15%	-18.69%
Effective Tax Rate	29.01%	28.64%	32.20%	26.84%	29.03%	7.30%
Revenue as Reported	5.3	5.49	5.69	5.48	5.6	4.15
Advertising Expenses	-	0.01	0.01	0.01	0.02	0.07

Source: S&P Global Market Intelligence. Standard template. Financial Sources.