
Hercules Capital (HTGC) | Financial Analysis & Statements
TL;DR: Financial Overview - Revenue, Profits & Key Metrics
Latest Quarterly: Jun 2025Income Metrics
Revenue
104.7M
Net Income
78.9M
75.34%
Balance Sheet Metrics
Total Assets
4.0B
Total Liabilities
2.0B
Shareholders Equity
2.0B
Debt to Equity
1.01
Cash Flow Metrics
Operating Cash Flow
40.2M
Free Cash Flow
-222.2M
Revenue & Profitability Trend
Hercules Capital Income Statement From 2020 to 2024
Metric | 2024 | 2023 | 2022 | 2021 | 2020 |
---|---|---|---|---|---|
Revenue | 353.7M | 426.5M | 184.6M | 255.1M | 297.8M |
Cost of Goods Sold | - | - | - | - | - |
Gross Profit | - | - | - | - | - |
Gross Margin % | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% |
Operating Expenses | |||||
Research & Development | - | - | - | - | - |
Selling, General & Administrative | 19.7M | 18.7M | 16.9M | 16.1M | 18.9M |
Other Operating Expenses | 4.0M | 6.8M | 8.4M | 16.0M | 11.6M |
Total Operating Expenses | 23.7M | 25.5M | 25.3M | 32.1M | 30.5M |
Operating Income | - | - | - | - | - |
Operating Margin % | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% |
Non-Operating Items | |||||
Interest Income | - | - | - | - | - |
Interest Expense | - | - | - | - | - |
Other Non-Operating Income | - | - | - | - | - |
Pre-tax Income | 263.0M | 337.5M | 102.1M | 174.2M | 227.3M |
Income Tax | - | - | - | - | - |
Effective Tax Rate % | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% |
Net Income | 263.0M | 337.5M | 102.1M | 174.2M | 227.3M |
Net Margin % | 74.3% | 79.1% | 55.3% | 68.3% | 76.3% |
Key Metrics | |||||
EBITDA | - | - | - | - | - |
EPS (Basic) | $1.61 | $2.32 | $0.80 | $1.50 | $2.02 |
EPS (Diluted) | $1.61 | $2.31 | $0.79 | $1.49 | $2.01 |
Basic Shares Outstanding | 161082000 | 144091000 | 125189000 | 114742000 | 111985000 |
Diluted Shares Outstanding | 161082000 | 144091000 | 125189000 | 114742000 | 111985000 |
Income Statement Trend
Hercules Capital Balance Sheet From 2020 to 2024
Metric | 2024 | 2023 | 2022 | 2021 | 2020 |
---|---|---|---|---|---|
Assets | |||||
Current Assets | |||||
Cash & Equivalents | 113.1M | 98.9M | 15.8M | 133.1M | 198.3M |
Short-term Investments | - | - | - | - | - |
Accounts Receivable | - | - | - | - | - |
Inventory | - | - | - | - | - |
Other Current Assets | - | - | - | - | - |
Total Current Assets | - | - | - | - | - |
Non-Current Assets | |||||
Property, Plant & Equipment | - | - | - | - | - |
Goodwill | - | - | - | - | - |
Intangible Assets | - | - | - | - | - |
Long-term Investments | - | - | - | - | - |
Other Non-Current Assets | - | - | - | - | - |
Total Non-Current Assets | - | - | - | - | - |
Total Assets | 3.8B | - | - | - | - |
Liabilities | |||||
Current Liabilities | |||||
Accounts Payable | 54.9M | 54.2M | 47.5M | 47.8M | 36.3M |
Short-term Debt | - | - | - | - | - |
Current Portion of Long-term Debt | - | - | - | - | - |
Other Current Liabilities | - | - | - | - | - |
Total Current Liabilities | - | - | - | - | - |
Non-Current Liabilities | |||||
Long-term Debt | 1.8B | 1.6B | 1.6B | 1.2B | 1.3B |
Deferred Tax Liabilities | - | - | - | - | - |
Other Non-Current Liabilities | - | - | - | - | - |
Total Non-Current Liabilities | - | - | - | - | - |
Total Liabilities | 1.8B | - | - | - | - |
Equity | |||||
Common Stock | 171.0K | 158.0K | 134.0K | 117.0K | 115.0K |
Retained Earnings | 88.9M | 140.0M | 59.9M | 216.5M | 133.4M |
Treasury Stock | - | - | - | - | - |
Other Equity | - | - | - | - | - |
Total Shareholders Equity | 2.0B | 1.8B | 1.4B | 1.3B | 1.3B |
Key Metrics | |||||
Total Debt | 1.8B | 1.6B | 1.6B | 1.2B | 1.3B |
Working Capital | 0 | 0 | 0 | 0 | 0 |
Balance Sheet Composition
Hercules Capital Cash Flow Statement From 2020 to 2024
Metric | 2024 | 2023 | 2022 | 2021 | 2020 |
---|---|---|---|---|---|
Operating Activities | |||||
Net Income | 263.0M | 337.5M | 102.1M | 174.2M | 227.3M |
Depreciation & Amortization | - | - | - | - | - |
Stock-Based Compensation | - | - | - | - | - |
Working Capital Changes | 1.7M | -1.0M | -14.2M | 1.7M | 1.1M |
Operating Cash Flow | 343.2M | 670.6M | 414.1M | 317.5M | 220.1M |
Investing Activities | |||||
Capital Expenditures | -705.0K | -887.0K | -114.0K | -106.0K | -137.0K |
Acquisitions | - | - | - | - | - |
Investment Purchases | - | - | - | - | - |
Investment Sales | - | - | - | - | - |
Investing Cash Flow | -705.0K | -887.0K | -114.0K | -106.0K | -137.0K |
Financing Activities | |||||
Share Repurchases | -3.4M | -12.7M | -4.5M | -2.8M | -1.8M |
Dividends Paid | -303.5M | -273.7M | -245.1M | -175.5M | -152.4M |
Debt Issuance | 1.3B | 659.0M | 1.3B | 1.7B | 824.5M |
Debt Repayment | -1.1B | -683.0M | -931.2M | -1.8B | -827.4M |
Financing Cash Flow | 127.6M | 34.0M | 325.5M | -217.6M | -79.7M |
Free Cash Flow | -118.8M | 67.4M | -424.9M | 128.5M | 207.7M |
Net Change in Cash | 470.1M | 703.7M | 739.5M | 99.8M | 140.3M |
Cash Flow Trend
Hercules Capital Key Financial Ratios
Valuation Ratios
P/E Ratio (TTM)
12.54
Forward P/E
9.53
Price to Book
1.59
Price to Sales
6.87
PEG Ratio
9.53
Profitability Ratios
Profit Margin
51.46%
Operating Margin
83.23%
Return on Equity
12.94%
Return on Assets
6.64%
Financial Health
Current Ratio
0.58
Debt to Equity
96.75
Beta
0.85
Per Share Data
EPS (TTM)
$1.52
Book Value per Share
$11.99
Revenue per Share
$3.00
Peer Financial Comparison
Company | Market Cap | P/E Ratio | P/B Ratio | ROE | Profit Margin | Debt/Equity |
---|---|---|---|---|---|---|
htgc | 3.5B | 12.54 | 1.59 | 12.94% | 51.46% | 96.75 |
BlackRock | 175.9B | 27.48 | 3.58 | 13.92% | 29.69% | 28.51 |
Brookfield | 103.4B | 232.59 | 2.46 | 0.95% | 0.73% | 156.81 |
Invesco | 9.4B | 22.58 | 0.86 | 5.25% | 13.27% | 12.59 |
Hamilton Lane | 8.4B | 28.91 | 8.65 | 35.08% | 30.66% | 37.92 |
Blue Owl Capital | 7.3B | 9.40 | 0.94 | 9.80% | 38.29% | 120.09 |
Financial data is updated regularly. All figures are in the company's reporting currency.