HPQ Silicon Inc. (TSXV:HPQ)

HPQ Silicon 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	Sep 30, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021	Dec 31, 2020
Selling, General & Admin	0.81	0.75	1.93	0.76	3.18	0.49
Research & Development	1.79	1.34	3	2.41	0.11	-
Amortization of Goodwill & Intangibles	-	0.29	0.69	0.61	0.23	-
Other Operating Expenses	1.18	1.03	1.18	0.93	0.75	0.56
Operating Expenses	4.53	5.62	8.86	6.35	5.79	1.09
Operating Income	-4.53	-5.62	-8.86	-6.35	-5.79	-1.09
Interest Expense	-	-	-	-	-0.13	-0.28
Interest & Investment Income	0.05	0.04	0.06	0.08	0	-
Earnings From Equity Investments	-0.02	-0.03	-0.03	-0.04	-0.05	-0.09
Currency Exchange Gain (Loss)	-0	-0.01	-0	0.02	-	-
Other Non Operating Income (Expenses)	0.16	-1.68	-0.38	-0.31	-0.33	-0.05
EBT Excluding Unusual Items	-4.34	-7.29	-9.21	-6.59	-6.31	-1.51
Gain (Loss) on Sale of Investments	-0.73	0.76	-0.93	-0.5	-0.02	0.71
Asset Writedown	-1.48	-1.48	-6.84	-1.9	-	-
Other Unusual Items	-	-	0.97	-0.1	-	-
Pretax Income	-6.55	-8.02	-16.02	-9.08	-6.33	-0.79
Income Tax Expense	-0.03	-0.03	0.03	-	-	-
Earnings From Continuing Operations	-6.52	-7.99	-16.04	-9.08	-6.33	-0.79
Minority Interest in Earnings	-0.24	-0.21	-0.44	-0.12	-	-
Net Income	-6.76	-8.2	-16.49	-9.21	-6.33	-0.79
Net Income to Common	-6.76	-8.2	-16.49	-9.21	-6.33	-0.79
Shares Outstanding (Basic)	405	372	361	345	308	250
Shares Outstanding (Diluted)	405	372	361	345	308	250
Shares Change (YoY)	9.42%	3.17%	4.63%	12.14%	23.07%	11.27%
EPS (Basic)	-0.02	-0.02	-0.05	-0.03	-0.02	-0.00
EPS (Diluted)	-0.02	-0.02	-0.05	-0.03	-0.02	-0.00
Free Cash Flow	-1.9	-1.7	-1.27	-5.8	-2.87	-1.5
Free Cash Flow Per Share	-0.01	-0.01	-0.00	-0.02	-0.01	-0.01
EBITDA	-3.85	-3.41	-6.26	-4.26	-4.4	-1.05
D&A For EBITDA	0.68	2.21	2.6	2.09	1.4	0.04
EBIT	-4.53	-5.62	-8.86	-6.35	-5.79	-1.09

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