HashiCorp Statements
HC
HashiCorp Income Statement
B
M
USD (except Earnings per share)
Financial
Revenue
Cost of sales
Gross profit
Research and development
Selling, general and administrative
Total operating expenses
Operating income
Interest expense
Other income
Income before tax
Provision for income taxes
Net income
Diluted earnings per share
Shares outstanding after dilution
165.14
100
30.209
18.3
134.93
81.7
54.981
33.3
123.25
74.6
178.23
107.9
-43.298
-26.2
17.745
10.7
-0.258
-0.2
-25.811
-15.6
0.651
0.4
-26.462
-16.02
-0.131
201.87
160.58
100
30.312
18.9
130.27
81.1
58.835
36.6
139.14
86.7
197.98
123.3
-67.712
-42.2
17.207
10.7
0.038
0.02
-50.467
-31.4
0.661
0.4
-51.128
-31.8
-0.256
200.07
155.78
100
26.972
17.3
128.81
82.7
54.049
34.7
108.73
69.8
177.11
113.7
-48.299
-31.004
17.114
11
0.122
0.08
-31.063
-19.9
0.559
0.4
-31.622
-20.3
-0.16
197.22
146.13
100
25.605
17.5
120.52
82.5
54.349
37.2
107.95
73.9
176.09
120.5
-55.573
-38.03
16.765
11.5
-0.407
-0.3
-39.215
-26.8
0.258
0.2
-39.473
-27.01
-0.203
194.6
143.2
100
29.3
20.5
113.9
79.5
60
41.9
136.5
95.3
196.5
137.2
-82.6
-57.7
16.3
11.4
-0.1
-0.07
-66.4
-46.4
-0.1
-0.07
-66.3
-46.3
-0.34
192.6
138
100
26.8
19.4
111.2
80.6
54.2
39.3
124.8
90.4
179
129.7
-67.8
-49.1
15
10.9
-0.1
-0.07
-53
-38.4
0.3
0.2
-53.3
-38.6
-0.28
190.8
135.8
100
23.5
17.3
112.3
82.7
46.4
34.2
128.7
94.8
175.2
129
-62.9
-46.3
13.2
9.7
0.6
0.4
-49.1
-36.2
0.3
0.2
-49.4
-36.4
-0.26
188.7
125.3
100
22.5
18
102.8
82
53.9
43
126.2
100.7
180.2
143.8
-77.3
-61.7
8.6
6.9
-2.9
-2.3
-71.6
-57.1
0.3
0.2
-72
-57.5
-0.38
187.1
113.9
100
21.5
18.9
92.3
81
47.9
42.1
123.1
108.1
171
150.1
-78.6
-69.008
3.9
3.4
0.1
0.09
-74.6
-65.5
0.1
0.09
-74.8
-65.7
-0.4
185.2
100.9
100
19.4
19.2
81.5
80.8
47.2
46.8
112.8
111.8
159.9
158.5
-78.4
-77.7
—
0
0.5
0.5
-77.9
-77.2
0.3
0.3
-78.2
-77.5
-0.43
182.9
96.5
100
26.7
27.7
69.8
72.3
96.3
99.8
200.8
208.1
297.1
307.9
-227.3
-235.5
—
0
0.1
0.1
-227.2
-235.4
0.5
0.5
-227.7
-236
-1.19
192
82.2
100
11.1
13.5
71.1
86.5
25.7
31.3
67
81.5
92.7
112.8
-21.5
-26.2
—
0
—
0
-21.5
-26.2
0.4
0.5
-22
-26.8
-0.12
178.9
75.1
100
12.9
17.2
62.2
82.8
24.9
33.2
62.4
83.1
87.3
116.2
-25.1
-33.4
—
0
—
0
-25.1
-33.4
-0.2
-0.3
-24.9
-33.2
-0.14
178.9
66.9
100
12.7
19
54.2
81
18.1
27.1
51.5
77
69.6
104
-15.4
-23.02
—
0
0.1
0.1
-15.3
-22.9
0.3
0.4
-15.6
-23.3
-0.09
178.9
61.8
100
11.5
18.6
50.4
81.6
15.9
25.7
41.6
67.3
57.5
93
-7.1
-11.5
—
0
0.1
0.2
-7
-11.3
-0.1
-0.2
-6.9
-11.2
-0.04
178.9
55.2
100
10.4
18.8
44.9
81.3
15.1
27.4
39.2
71
54.2
98.2
-9.3
-16.8
—
0
0.1
0.2
-9.3
-16.8
0.1
0.2
-9.3
-16.8
-0.05
178.9