HTCR
HTCR
HeartCore Enterprises, Inc.Income Statement
| Period | Revenue | Operating Expense | Net Income | Net Profit Margin | Earnings Per Share | EBITDA |
|---|---|---|---|---|---|---|
| Q3-2025 | $2.99M ▼ | $1.48M ▼ | $434.07K ▼ | 14.52% ▼ | $0.02 ▼ | $-104.4K ▼ |
| Q2-2025 | $4.74M ▲ | $2.11M ▼ | $1.1M ▲ | 23.18% ▲ | $0.05 ▲ | $1.11M ▲ |
| Q1-2025 | $3.59M ▲ | $2.34M ▼ | $-3.09M ▲ | -86.06% ▲ | $-0.14 ▲ | $-3.02M ▲ |
| Q4-2024 | $3.44M ▼ | $10.42M ▲ | $-9.25M ▼ | -268.74% ▼ | $-0.44 ▼ | $-12.32M ▼ |
| Q3-2024 | $17.85M | $2.32M | $11.06M | 61.95% | $0.53 | $11.26M |
What's going well?
Gross margins improved a bit, showing some cost control. Interest expense is down, and the company managed to report a profit on paper.
What's concerning?
Sales dropped 37%, and the core business swung to a loss. The profit is not from normal operations but from a one-time gain, and expenses remain high compared to revenue.
Balance Statement
| Period | Cash & Short-term | Total Assets | Total Liabilities | Total Equity |
|---|---|---|---|---|
| Q3-2025 | $4.35M ▼ | $13.34M ▼ | $9.51M ▼ | $5.19M ▲ |
| Q2-2025 | $4.84M ▲ | $13.53M ▲ | $9.97M ▲ | $4.84M ▲ |
| Q1-2025 | $2.99M ▼ | $10.22M ▼ | $9.62M ▼ | $1.84M ▼ |
| Q4-2024 | $6.62M ▼ | $13.97M ▼ | $10.5M ▼ | $4.65M ▼ |
| Q3-2024 | $8.58M | $25.47M | $11.16M | $12.4M |
What's financially strong about this company?
Debt was slashed this quarter, and the company has more assets than liabilities. Most assets are tangible and liquid, with no risky goodwill or intangibles.
What are the financial risks or weaknesses?
Cash and investments are down, and the company has a long history of losses, as shown by negative retained earnings. Receivables and payables both dropped sharply, which could signal slower business activity.
Cash Flow Statement
| Period | Net Income | Cash From Operations | Cash From Investing | Cash From Financing | Net Change | Free Cash Flow |
|---|---|---|---|---|---|---|
| Q3-2025 | $300.79K ▼ | $-306.07K ▲ | $-19.9K ▼ | $182.26K ▼ | $-322.89K ▼ | $-304.83K ▲ |
| Q2-2025 | $1.06M ▲ | $-674.1K ▲ | $618.58K ▲ | $1.63M ▲ | $1.61M ▲ | $-675.34K ▲ |
| Q1-2025 | $-3.09M ▲ | $-2M ▼ | $473.06K ▼ | $142.94K ▼ | $-1.38M ▼ | $-2M ▼ |
| Q4-2024 | $-12.34M ▼ | $-1.28M ▲ | $1.03M ▲ | $1.21M ▲ | $888.97K ▲ | $-1.28M ▲ |
| Q3-2024 | $10.82M | $-2.04M | $45.5K | $-655.3K | $-2.57M | $-2M |
What's strong about this company's cash flow?
The cash burn is slowing, and the company still has over $2 million in cash. Debt is being paid down, and capital spending is minimal.
What are the cash flow concerns?
The business continues to burn cash, and last quarter's survival depended on raising money from new shares. Working capital benefits may not last, and ongoing cash burn threatens the cash balance.
Revenue by Products
| Product | Q1-2024 | Q2-2024 | Q3-2024 | Q3-2025 |
|---|---|---|---|---|
Consulting Services | $0 ▲ | $0 ▲ | $0 ▲ | $0 ▲ |
Maintenance and Support Services | $0 ▲ | $0 ▲ | $0 ▲ | $0 ▲ |
OnPremise Software | $0 ▲ | $0 ▲ | $0 ▲ | $0 ▲ |
Others | $0 ▲ | $0 ▲ | $0 ▲ | $0 ▲ |
Process Mining | $0 ▲ | $0 ▲ | $0 ▲ | $0 ▲ |
Robotic Process Automation | $0 ▲ | $0 ▲ | $0 ▲ | $0 ▲ |
Software as a Service SaaS | $0 ▲ | $0 ▲ | $0 ▲ | $0 ▲ |
Software Development and Other Miscellaneous Services | $0 ▲ | $0 ▲ | $0 ▲ | $0 ▲ |
Task Mining | $0 ▲ | $0 ▲ | $0 ▲ | $0 ▲ |
5-Year Trend Analysis
A comprehensive look at HeartCore Enterprises, Inc.'s financial evolution and strategic trajectory over the past five years.
HeartCore’s main strengths are its strong revenue growth, improving gross margins, and distinctive business model that blends enterprise software, digital transformation services, and IPO consulting. Liquidity and leverage metrics have improved recently, and the company is actively investing in innovation, particularly AI-enabled features and SaaS offerings. Its established presence in Japan and its specialized “Go IPO” service provide a differentiated foothold in a large and evolving market.
Key risks center on persistent net losses, consistently negative operating and free cash flow, and a history of asset volatility, including write-offs of goodwill and intangibles. High overhead costs relative to revenue weigh on margins, and the company still carries accumulated losses on its balance sheet. Competitively, it faces much larger global software and consulting players, while its IPO advisory revenue is exposed to market cycles and may be uneven from year to year.
The outlook is mixed: operationally, HeartCore has meaningful growth opportunities if it can capitalize on its AI-powered platform, SaaS transition, and expansion of the “Go IPO” and digital transformation businesses. At the same time, the financials show a company still in a build-out phase, reliant on external capital and cost discipline to bridge the gap to sustainable profitability and self-funded growth. Future performance will likely hinge on whether management can convert its innovative product pipeline and niche positioning into durable, cash-generating scale while keeping balance sheet risks contained.
About HeartCore Enterprises, Inc.
https://www.heartcore.co.jpHeartCore Enterprises, Inc., a software development company, provides Software as a Service solutions to enterprise customers in Japan and internationally. Its customer experience management platform includes marketing, sales, service, and content management systems, as well as other tools and integrations, which enable companies to enhance the customer experience and drive engagement.
Income Statement
| Period | Revenue | Operating Expense | Net Income | Net Profit Margin | Earnings Per Share | EBITDA |
|---|---|---|---|---|---|---|
| Q3-2025 | $2.99M ▼ | $1.48M ▼ | $434.07K ▼ | 14.52% ▼ | $0.02 ▼ | $-104.4K ▼ |
| Q2-2025 | $4.74M ▲ | $2.11M ▼ | $1.1M ▲ | 23.18% ▲ | $0.05 ▲ | $1.11M ▲ |
| Q1-2025 | $3.59M ▲ | $2.34M ▼ | $-3.09M ▲ | -86.06% ▲ | $-0.14 ▲ | $-3.02M ▲ |
| Q4-2024 | $3.44M ▼ | $10.42M ▲ | $-9.25M ▼ | -268.74% ▼ | $-0.44 ▼ | $-12.32M ▼ |
| Q3-2024 | $17.85M | $2.32M | $11.06M | 61.95% | $0.53 | $11.26M |
What's going well?
Gross margins improved a bit, showing some cost control. Interest expense is down, and the company managed to report a profit on paper.
What's concerning?
Sales dropped 37%, and the core business swung to a loss. The profit is not from normal operations but from a one-time gain, and expenses remain high compared to revenue.
Balance Statement
| Period | Cash & Short-term | Total Assets | Total Liabilities | Total Equity |
|---|---|---|---|---|
| Q3-2025 | $4.35M ▼ | $13.34M ▼ | $9.51M ▼ | $5.19M ▲ |
| Q2-2025 | $4.84M ▲ | $13.53M ▲ | $9.97M ▲ | $4.84M ▲ |
| Q1-2025 | $2.99M ▼ | $10.22M ▼ | $9.62M ▼ | $1.84M ▼ |
| Q4-2024 | $6.62M ▼ | $13.97M ▼ | $10.5M ▼ | $4.65M ▼ |
| Q3-2024 | $8.58M | $25.47M | $11.16M | $12.4M |
What's financially strong about this company?
Debt was slashed this quarter, and the company has more assets than liabilities. Most assets are tangible and liquid, with no risky goodwill or intangibles.
What are the financial risks or weaknesses?
Cash and investments are down, and the company has a long history of losses, as shown by negative retained earnings. Receivables and payables both dropped sharply, which could signal slower business activity.
Cash Flow Statement
| Period | Net Income | Cash From Operations | Cash From Investing | Cash From Financing | Net Change | Free Cash Flow |
|---|---|---|---|---|---|---|
| Q3-2025 | $300.79K ▼ | $-306.07K ▲ | $-19.9K ▼ | $182.26K ▼ | $-322.89K ▼ | $-304.83K ▲ |
| Q2-2025 | $1.06M ▲ | $-674.1K ▲ | $618.58K ▲ | $1.63M ▲ | $1.61M ▲ | $-675.34K ▲ |
| Q1-2025 | $-3.09M ▲ | $-2M ▼ | $473.06K ▼ | $142.94K ▼ | $-1.38M ▼ | $-2M ▼ |
| Q4-2024 | $-12.34M ▼ | $-1.28M ▲ | $1.03M ▲ | $1.21M ▲ | $888.97K ▲ | $-1.28M ▲ |
| Q3-2024 | $10.82M | $-2.04M | $45.5K | $-655.3K | $-2.57M | $-2M |
What's strong about this company's cash flow?
The cash burn is slowing, and the company still has over $2 million in cash. Debt is being paid down, and capital spending is minimal.
What are the cash flow concerns?
The business continues to burn cash, and last quarter's survival depended on raising money from new shares. Working capital benefits may not last, and ongoing cash burn threatens the cash balance.
Revenue by Products
| Product | Q1-2024 | Q2-2024 | Q3-2024 | Q3-2025 |
|---|---|---|---|---|
Consulting Services | $0 ▲ | $0 ▲ | $0 ▲ | $0 ▲ |
Maintenance and Support Services | $0 ▲ | $0 ▲ | $0 ▲ | $0 ▲ |
OnPremise Software | $0 ▲ | $0 ▲ | $0 ▲ | $0 ▲ |
Others | $0 ▲ | $0 ▲ | $0 ▲ | $0 ▲ |
Process Mining | $0 ▲ | $0 ▲ | $0 ▲ | $0 ▲ |
Robotic Process Automation | $0 ▲ | $0 ▲ | $0 ▲ | $0 ▲ |
Software as a Service SaaS | $0 ▲ | $0 ▲ | $0 ▲ | $0 ▲ |
Software Development and Other Miscellaneous Services | $0 ▲ | $0 ▲ | $0 ▲ | $0 ▲ |
Task Mining | $0 ▲ | $0 ▲ | $0 ▲ | $0 ▲ |
5-Year Trend Analysis
A comprehensive look at HeartCore Enterprises, Inc.'s financial evolution and strategic trajectory over the past five years.
HeartCore’s main strengths are its strong revenue growth, improving gross margins, and distinctive business model that blends enterprise software, digital transformation services, and IPO consulting. Liquidity and leverage metrics have improved recently, and the company is actively investing in innovation, particularly AI-enabled features and SaaS offerings. Its established presence in Japan and its specialized “Go IPO” service provide a differentiated foothold in a large and evolving market.
Key risks center on persistent net losses, consistently negative operating and free cash flow, and a history of asset volatility, including write-offs of goodwill and intangibles. High overhead costs relative to revenue weigh on margins, and the company still carries accumulated losses on its balance sheet. Competitively, it faces much larger global software and consulting players, while its IPO advisory revenue is exposed to market cycles and may be uneven from year to year.
The outlook is mixed: operationally, HeartCore has meaningful growth opportunities if it can capitalize on its AI-powered platform, SaaS transition, and expansion of the “Go IPO” and digital transformation businesses. At the same time, the financials show a company still in a build-out phase, reliant on external capital and cost discipline to bridge the gap to sustainable profitability and self-funded growth. Future performance will likely hinge on whether management can convert its innovative product pipeline and niche positioning into durable, cash-generating scale while keeping balance sheet risks contained.

CEO
Sumitaka Yamamoto
Compensation Summary
(Year 2024)
Upcoming Earnings
Ratings Snapshot
Rating : C-
Price Target
Institutional Ownership
CITADEL ADVISORS LLC
Shares:117.04K
Value:$30.49K
JANE STREET GROUP, LLC
Shares:113.18K
Value:$29.48K
BOARD OF TRUSTEES OF THE LELAND STANFORD JUNIOR UNIVERSITY
Shares:100K
Value:$26.05K
Summary
Showing Top 3 of 15

