HashiCorp Inc
NASDAQ:HCP
Income Statement
Earnings Waterfall
HashiCorp Inc
Revenue
|
583.1m
USD
|
Cost of Revenue
|
-108.7m
USD
|
Gross Profit
|
474.4m
USD
|
Operating Expenses
|
-721.5m
USD
|
Operating Income
|
-247.1m
USD
|
Other Expenses
|
56.4m
USD
|
Net Income
|
-190.7m
USD
|
Income Statement
HashiCorp Inc
Jan-2020 | Apr-2020 | Jul-2020 | Oct-2020 | Jan-2021 | Apr-2021 | Jul-2021 | Oct-2021 | Jan-2022 | Apr-2022 | Jul-2022 | Oct-2022 | Jan-2023 | Apr-2023 | Jul-2023 | Oct-2023 | Jan-2024 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | ||||||||||||||||||
Revenue |
121
N/A
|
143
+18%
|
168
+17%
|
189
+13%
|
212
+12%
|
234
+11%
|
259
+10%
|
286
+10%
|
321
+12%
|
355
+11%
|
394
+11%
|
437
+11%
|
476
+9%
|
513
+8%
|
542
+6%
|
563
+4%
|
583
+4%
|
|
Gross Profit | ||||||||||||||||||
Cost of Revenue |
(24)
|
(28)
|
(33)
|
(37)
|
(41)
|
(45)
|
(48)
|
(48)
|
(63)
|
(70)
|
(79)
|
(90)
|
(87)
|
(94)
|
(102)
|
(105)
|
(109)
|
|
Gross Profit |
97
N/A
|
115
+18%
|
134
+17%
|
152
+13%
|
171
+12%
|
189
+11%
|
212
+12%
|
238
+12%
|
257
+8%
|
285
+11%
|
315
+11%
|
346
+10%
|
389
+12%
|
419
+8%
|
440
+5%
|
458
+4%
|
474
+4%
|
|
Operating Income | ||||||||||||||||||
Operating Expenses |
(154)
|
(178)
|
(231)
|
(243)
|
(255)
|
(270)
|
(269)
|
(307)
|
(547)
|
(637)
|
(721)
|
(808)
|
(686)
|
(705)
|
(731)
|
(727)
|
(722)
|
|
Selling, General & Administrative |
(113)
|
(131)
|
(174)
|
(182)
|
(190)
|
(201)
|
(195)
|
(223)
|
(382)
|
(443)
|
(504)
|
(563)
|
(491)
|
(503)
|
(516)
|
(498)
|
(446)
|
|
Research & Development |
(40)
|
(47)
|
(57)
|
(61)
|
(65)
|
(69)
|
(74)
|
(85)
|
(165)
|
(194)
|
(217)
|
(245)
|
(195)
|
(202)
|
(215)
|
(215)
|
(221)
|
|
Depreciation & Amortization |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
|
Other Operating Expenses |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(14)
|
(55)
|
|
Operating Income |
(56)
N/A
|
(63)
-12%
|
(97)
-55%
|
(91)
+6%
|
(84)
+8%
|
(80)
+5%
|
(57)
+29%
|
(69)
-21%
|
(289)
-319%
|
(352)
-22%
|
(406)
-15%
|
(462)
-14%
|
(297)
+36%
|
(287)
+4%
|
(291)
-1%
|
(269)
+7%
|
(247)
+8%
|
|
Pre-Tax Income | ||||||||||||||||||
Interest Income Expense |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
4
|
13
|
26
|
41
|
53
|
61
|
65
|
|
Non-Reccuring Items |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(7)
|
|
Total Other Income |
3
|
3
|
2
|
1
|
1
|
1
|
0
|
0
|
0
|
1
|
1
|
(2)
|
(2)
|
(2)
|
(3)
|
(0)
|
(1)
|
|
Pre-Tax Income |
(53)
N/A
|
(60)
-13%
|
(95)
-58%
|
(90)
+5%
|
(83)
+7%
|
(80)
+4%
|
(57)
+29%
|
(69)
-22%
|
(289)
-320%
|
(352)
-22%
|
(401)
-14%
|
(451)
-12%
|
(273)
+39%
|
(248)
+9%
|
(240)
+3%
|
(208)
+13%
|
(190)
+9%
|
|
Net Income | ||||||||||||||||||
Tax Provision |
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(1)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
|
Income from Continuing Operations |
(53)
|
(61)
|
(96)
|
(91)
|
(84)
|
(80)
|
(57)
|
(69)
|
(290)
|
(353)
|
(403)
|
(453)
|
(274)
|
(250)
|
(241)
|
(208)
|
(191)
|
|
Net Income (Common) |
(53)
N/A
|
(61)
-14%
|
(96)
-58%
|
(91)
+5%
|
(84)
+8%
|
(80)
+4%
|
(57)
+29%
|
(69)
-22%
|
(290)
-318%
|
(353)
-22%
|
(403)
-14%
|
(453)
-12%
|
(274)
+39%
|
(250)
+9%
|
(241)
+3%
|
(208)
+13%
|
(191)
+9%
|
|
EPS (Diluted) |
-0.3
N/A
|
-0.35
-17%
|
-0.54
-54%
|
-0.51
+6%
|
-0.47
+8%
|
-0.45
+4%
|
-0.32
+29%
|
-0.39
-22%
|
-1.59
-308%
|
-1.92
-21%
|
-2.17
-13%
|
-2.4
-11%
|
-1.47
+39%
|
-1.32
+10%
|
-1.26
+5%
|
-1.08
+14%
|
-0.98
+9%
|