Free Trial

Heartflow (HTFL) Financials

Heartflow logo
$49.32 +0.41 (+0.84%)
Closing price 10/2/2026 04:00 PM Eastern
Extended Trading
$49.75 +0.43 (+0.87%)
As of 10/2/2026 07:30 PM Eastern
Extended trading is trading that happens on electronic markets outside of regular trading hours. This is a fair market value extended hours price provided by Massive. Learn more.
Annual Income Statements for Heartflow

Annual Income Statements for Heartflow

This table shows Heartflow's income and expenses over time, based on annual financial data. All values are USD millions unless otherwise specified.

Metric 2023 2024 2025
Period end date 12/31/2023 12/31/2024 12/31/2025
Net Income / (Loss) Attributable to Common Shareholders
-124 -96 -117
Consolidated Net Income / (Loss)
-96 -96 -117
Net Income / (Loss) Continuing Operations
-96 -96 -117
Total Pre-Tax Income
-95 -96 -117
Total Operating Income
-73 -61 -64
Total Gross Profit
58 94 135
Total Revenue
87 126 176
Operating Revenue
87 126 176
Total Cost of Revenue
29 31 41
Operating Cost of Revenue
29 31 41
Total Operating Expenses
131 156 199
Selling, General & Admin Expense
95 112 134
Research & Development Expense
36 44 65
Total Other Income / (Expense), net
-22 -35 -53
Interest Expense
25 23 22
Interest & Investment Income
5.46 4.07 5.54
Other Income / (Expense), net
-2.96 -16 -37
Income Tax Expense
0.55 0.05 -0.08
Preferred Stock Dividends Declared
28 0.00 0.00
Other Adjustments to Net Income / (Loss) Attributable to Common Shareholders)
- 0.27 -0.19
Basic Earnings per Share
($25.32) ($17.98) ($3.17)
Weighted Average Basic Shares Outstanding
4.89M 5.36M 36.85M
Diluted Earnings per Share
($25.32) ($17.98) ($3.17)
Weighted Average Diluted Shares Outstanding
4.89M 5.36M 36.85M
Weighted Average Basic & Diluted Shares Outstanding
- - 85.76M

Quarterly Income Statements for Heartflow

This table shows Heartflow's income and expenses over time, based on quarterly financial data. All values are USD millions unless otherwise specified.

Metric Q2 2024 Q3 2024 Q1 2025 Q2 2025 Q3 2025 Q1 2026 Q2 2026
Period end date 6/30/2024 9/30/2024 3/31/2025 6/30/2025 9/30/2025 3/31/2026 6/30/2026
Total Costs & Expenses
- - - 46 - - 71
Net Income / (Loss) Attributable to Common Shareholders
-23 -19 -33 -8.91 -51 -27 -16
Consolidated Net Income / (Loss)
-23 -19 -32 -9.20 -51 -27 -16
Net Income / (Loss) Continuing Operations
-23 -19 -32 -9.20 -51 -27 -16
Total Pre-Tax Income
-23 -19 -32 -9.14 -51 -27 -16
Total Operating Income
-14 -15 -18 -14 -15 -30 -18
Total Gross Profit
24 25 28 33 35 42 53
Total Revenue
31 33 37 43 46 53 64
Operating Revenue
31 33 37 43 46 53 64
Total Cost of Revenue
7.22 8.00 9.26 11 11 10 11
Operating Cost of Revenue
7.22 8.00 9.26 11 11 10 11
Total Operating Expenses
38 40 45 46 51 72 71
Selling, General & Admin Expense
28 28 32 31 33 43 45
Research & Development Expense
9.93 12 14 15 17 22 26
Impairment Charge
- - 0.00 0.00 - 7.48 0.00
Total Other Income / (Expense), net
-9.08 -4.21 -15 4.58 -36 2.15 2.18
Interest Expense
6.08 5.30 5.09 6.62 9.81 0.00 0.00
Interest & Investment Income
1.14 0.82 0.54 0.64 1.73 2.46 2.31
Other Income / (Expense), net
-4.15 0.27 -10 11 -28 -0.31 -0.13
Income Tax Expense
0.12 0.00 0.00 0.06 0.03 0.02 0.02
Other Adjustments to Net Income / (Loss) Attributable to Common Shareholders)
- - 0.24 -0.29 - -0.26 0.01
Basic Earnings per Share
($4.66) ($3.43) ($5.25) ($1.46) ($1.04) ($0.32) ($0.18)
Weighted Average Basic Shares Outstanding
5.02M 5.59M 6.16M 6.32M 49.11M 85.64M 86.40M
Diluted Earnings per Share
($4.66) ($3.43) ($5.25) ($1.46) ($1.04) ($0.32) ($0.18)
Weighted Average Diluted Shares Outstanding
5.02M 5.59M 6.16M 6.32M 49.11M 85.64M 86.40M
Weighted Average Basic & Diluted Shares Outstanding
- - - 83.40M 85.16M 86.24M 86.95M

Annual Cash Flow Statements for Heartflow

This table details how cash moves in and out of Heartflow's business through operations, investing, and financing, using annual figures. All values are USD millions unless otherwise specified.

Metric 2023 2024 2025
Period end date 12/31/2023 12/31/2024 12/31/2025
Net Change in Cash & Equivalents
86 -71 -6.36
Net Cash From Operating Activities
-76 -69 -54
Net Cash From Continuing Operating Activities
-76 -69 -54
Net Income / (Loss) Continuing Operations
-96 -96 -117
Consolidated Net Income / (Loss)
-96 -96 -117
Depreciation Expense
4.74 5.36 5.44
Amortization Expense
5.67 4.34 6.82
Non-Cash Adjustments To Reconcile Net Income
22 28 65
Changes in Operating Assets and Liabilities, net
-13 -11 -15
Net Cash From Investing Activities
-6.11 -4.36 -239
Net Cash From Continuing Investing Activities
-6.11 -4.36 -239
Purchase of Property, Plant & Equipment
-6.11 -4.36 -5.03
Purchase of Investments
0.00 0.00 -234
Net Cash From Financing Activities
169 2.24 286
Net Cash From Continuing Financing Activities
169 2.24 286
Repayment of Debt
0.00 -2.33 -122
Repurchase of Common Equity
-0.23 0.00 0.00
Issuance of Debt
0.00 0.00 73
Issuance of Preferred Equity
169 0.00 0.00
Issuance of Common Equity
0.00 0.00 332
Other Financing Activities, net
0.59 4.56 2.79
Effect of Exchange Rate Changes
-0.50 -0.27 0.19
Cash Interest Paid
21 19 8.57

Quarterly Cash Flow Statements for Heartflow

This table details how cash moves in and out of Heartflow's business through operations, investing, and financing, using quarterly figures. All values are USD millions unless otherwise specified.

Metric Q3 2024 Q4 2024 Q1 2025 Q2 2025 Q3 2025 Q4 2025 Q1 2026 Q2 2026
Period end date 9/30/2024 12/31/2024 3/31/2025 6/30/2025 9/30/2025 12/31/2025 3/31/2026 6/30/2026
Net Change in Cash & Equivalents
-11 -13 58 -30 211 -246 -25 15
Net Cash From Operating Activities
-10 -14 -13 -27 -2.96 -11 -30 -8.58
Net Cash From Continuing Operating Activities
-10 -14 -13 -27 -2.96 -11 -30 -8.58
Net Income / (Loss) Continuing Operations
-19 -33 -32 -9.20 -51 -24 -27 -16
Consolidated Net Income / (Loss)
-19 -33 -32 -9.20 -51 -24 -27 -16
Depreciation Expense
1.39 1.59 1.37 1.40 1.30 1.37 1.42 1.22
Amortization Expense
0.82 0.84 1.72 3.52 2.39 -0.80 0.18 0.44
Non-Cash Adjustments To Reconcile Net Income
3.63 15 4.57 3.58 42 15 14 7.91
Changes in Operating Assets and Liabilities, net
3.03 1.41 12 -27 1.81 -1.70 -18 -2.41
Net Cash From Investing Activities
-1.02 -0.33 -1.10 -0.79 -1.24 -235 -1.43 21
Net Cash From Continuing Investing Activities
-1.02 -0.33 -1.10 -0.79 -1.24 -235 -1.43 21
Purchase of Property, Plant & Equipment
-1.02 -0.33 -1.10 -0.79 -1.24 -1.90 -1.89 -1.92
Purchase of Investments
- - 0.00 - - - -30 -16
Sale and/or Maturity of Investments
- - 0.00 - - - 30 39
Net Cash From Financing Activities
0.98 0.85 73 -1.77 215 -0.05 6.16 2.05
Net Cash From Continuing Financing Activities
0.98 0.85 73 -1.77 215 -0.05 6.16 2.05
Other Financing Activities, net
1.50 1.37 -0.42 -0.18 1.01 0.35 2.87 2.05
Effect of Exchange Rate Changes
-0.41 0.23 -0.24 0.29 0.21 -0.07 0.26 -0.01

Annual Balance Sheets for Heartflow

This table presents Heartflow's assets and liabilities at the end of each period, using annual balance sheet data. All values are USD millions unless otherwise specified.

Metric 2024 2025
Period end date 12/31/2024 12/31/2025
Total Assets
119 359
Total Current Assets
82 220
Cash & Equivalents
51 45
Short-Term Investments
0.00 132
Accounts Receivable
25 29
Prepaid Expenses
6.13 14
Plant, Property, & Equipment, net
8.92 8.59
Total Noncurrent Assets
27 131
Long-Term Investments
0.00 103
Other Noncurrent Operating Assets
27 27
Total Liabilities & Shareholders' Equity
119 359
Total Liabilities
210 59
Total Current Liabilities
34 42
Accounts Payable
2.87 3.17
Accrued Expenses
25 33
Other Current Liabilities
5.42 5.92
Total Noncurrent Liabilities
176 16
Other Noncurrent Operating Liabilities
40 16
Commitments & Contingencies
0.00 0.00
Total Equity & Noncontrolling Interests
-859 301
Total Preferred & Common Equity
-859 301
Preferred Stock
0.00 0.00
Total Common Equity
-859 301
Common Stock
112 1,389
Retained Earnings
-971 -1,088
Accumulated Other Comprehensive Income / (Loss)
-0.77 -0.43

Quarterly Balance Sheets for Heartflow

This table presents Heartflow's assets and liabilities at the end of each period, using quarterly balance sheet data. All values are USD millions unless otherwise specified.

Metric Q2 2025 Q3 2025 Q1 2026 Q2 2026
Period end date 6/30/2025 9/30/2025 3/31/2026 6/30/2026
Total Assets
159 364 344 344
Total Current Assets
118 328 212 224
Cash & Equivalents
80 291 20 34
Short-Term Investments
- - 139 128
Accounts Receivable
30 28 36 43
Prepaid Expenses
8.55 8.76 18 19
Plant, Property, & Equipment, net
8.07 7.98 9.83 9.65
Total Noncurrent Assets
33 29 122 111
Long-Term Investments
- - 97 84
Other Noncurrent Operating Assets
33 29 26 27
Total Liabilities & Shareholders' Equity
159 364 344 344
Total Liabilities
286 110 58 65
Total Current Liabilities
33 38 38 44
Accounts Payable
1.79 1.96 5.75 4.94
Accrued Expenses
26 30 26 32
Other Current Liabilities
5.49 5.52 6.38 6.78
Total Noncurrent Liabilities
253 72 20 21
Other Noncurrent Operating Liabilities
70 72 20 21
Commitments & Contingencies
0.00 0.00 0.00 0.00
Total Equity & Noncontrolling Interests
-895 255 286 280
Total Preferred & Common Equity
-895 255 286 280
Preferred Stock
- 0.00 0.00 0.00
Total Common Equity
-895 255 286 280
Common Stock
118 1,318 1,402 1,411
Retained Earnings
-1,013 -1,063 -1,115 -1,131
Accumulated Other Comprehensive Income / (Loss)
-0.72 -0.51 -0.69 -0.90

Annual Metrics And Ratios for Heartflow

This table displays calculated financial ratios and metrics derived from Heartflow's official financial filings.

Metric 2023 2024 2025
Period end date 12/31/2023 12/31/2024 12/31/2025
DEI Shares Outstanding
0.00 0.00 85,158,719.00
DEI Adjusted Shares Outstanding
0.00 0.00 85,158,719.00
DEI Earnings Per Adjusted Shares Outstanding
0.00 0.00 -1.37
Growth Metrics
- - -
Profitability Metrics
- - -
Net Operating Profit after Tax (NOPAT)
-51 -43 -45
Return On Investment Capital (ROIC_SIMPLE)
- 5.93% -14.92%
Earnings before Interest and Taxes (EBIT)
-76 -78 -101
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA)
-65 -68 -89
Valuation Ratios
- - -
Leverage & Solvency
- - -
Liquidity Ratios
- - -
Cash Flow Metrics
- - -
Free Cash Flow to Firm (FCFF)
0.00 -37 -71
Efficiency Ratios
- - -
Capital & Investment Metrics
- - -
Invested Capital
0.00 -6.00 20
Increase / (Decrease) in Invested Capital
0.00 -6.00 27
Book Value per Share
$0.00 ($160.25) $3.53
Tangible Book Value per Share
$0.00 ($160.25) $3.53
Total Capital
0.00 46 301
Total Debt
0.00 136 0.00
Total Long-Term Debt
0.00 136 0.00
Net Debt
0.00 85 -280
Capital Expenditures (CapEx)
6.11 4.36 5.03
Debt-free, Cash-free Net Working Capital (DFCFNWC)
0.00 -2.83 1.05
Debt-free Net Working Capital (DFNWC)
0.00 49 178
Net Working Capital (NWC)
0.00 49 178
Net Nonoperating Expense (NNE)
45 54 72
Net Nonoperating Obligations (NNO)
0.00 85 -280
Total Depreciation and Amortization (D&A)
10 9.70 12
Earnings Adjustments
- - -
Adjusted Basic Earnings per Share
$0.00 $0.00 ($3.17)
Adjusted Weighted Average Basic Shares Outstanding
0.00 0.00 36.85M
Adjusted Diluted Earnings per Share
$0.00 $0.00 ($3.17)
Adjusted Weighted Average Diluted Shares Outstanding
0.00 0.00 36.85M
Adjusted Basic & Diluted Earnings per Share
$0.00 $0.00 $0.00
Adjusted Weighted Average Basic & Diluted Shares Outstanding
0.00 0.00 85.76M
Normalized Net Operating Profit after Tax (NOPAT)
-51 -43 -45
Debt Service Ratios
- - -
Payout Ratios
- - -

Quarterly Metrics And Ratios for Heartflow

This table displays calculated financial ratios and metrics derived from Heartflow's official financial filings.

Metric Q2 2024 Q3 2024 Q1 2025 Q2 2025 Q3 2025 Q1 2026 Q2 2026
Period end date 6/30/2024 9/30/2024 3/31/2025 6/30/2025 9/30/2025 3/31/2026 6/30/2026
DEI Shares Outstanding
- - 0.00 - - 85,757,754.00 86,240,828.00
DEI Adjusted Shares Outstanding
- - 0.00 - - 85,757,754.00 86,240,828.00
DEI Earnings Per Adjusted Shares Outstanding
- - 0.00 - - -0.32 -0.18
Growth Metrics
- - - - - - -
Revenue Growth
0.00% 0.00% 0.00% 39.83% 40.51% 41.34% 47.57%
EBITDA Growth
0.00% 0.00% 0.00% 82.81% -213.67% -14.25% -1,030.42%
EBIT Growth
0.00% 0.00% 0.00% 82.81% -191.50% -7.28% -472.07%
NOPAT Growth
0.00% 0.00% 0.00% 3.26% -1.14% -68.58% -30.51%
Net Income Growth
0.00% 0.00% 0.00% 60.67% -165.70% 15.35% -71.19%
EPS Growth
0.00% 0.00% 0.00% 68.67% 69.68% 93.90% 87.67%
Operating Cash Flow Growth
0.00% 0.00% 0.00% 0.00% 71.20% -128.65% 68.59%
Free Cash Flow Firm Growth
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -581.66%
Invested Capital Growth
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 236.94%
Revenue Q/Q Growth
0.00% 6.05% 0.00% 0.00% 6.57% 0.00% 21.86%
EBITDA Q/Q Growth
0.00% 32.07% 0.00% 0.00% -1,139.26% 0.00% 42.01%
EBIT Q/Q Growth
0.00% 19.99% 0.00% 0.00% -1,256.36% 0.00% 39.55%
NOPAT Q/Q Growth
0.00% -5.30% 0.00% 0.00% -10.09% 0.00% 39.33%
Net Income Q/Q Growth
0.00% 18.13% 0.00% 0.00% -453.01% 0.00% 42.50%
EPS Q/Q Growth
0.00% 26.39% 0.00% 0.00% 28.77% 0.00% 43.75%
Operating Cash Flow Q/Q Growth
0.00% 0.00% 6.21% 0.00% 0.00% -184.11% 71.51%
Free Cash Flow Firm Q/Q Growth
0.00% 0.00% 0.00% 0.00% 80.57% 0.00% -34.89%
Invested Capital Q/Q Growth
0.00% 0.00% 0.00% 0.00% -52.39% 0.00% 6.71%
Profitability Metrics
- - - - - - -
Gross Margin
76.77% 75.72% 75.10% 75.48% 76.53% 80.18% 83.00%
EBITDA Margin
-59.01% -37.80% -66.39% -7.26% -84.38% -53.66% -25.54%
Operating Margin
-45.65% -45.33% -47.04% -31.58% -32.63% -56.11% -27.93%
EBIT Margin
-59.01% -44.52% -74.71% -7.26% -92.36% -56.70% -28.13%
Profit (Net Income) Margin
-75.29% -58.12% -86.94% -21.18% -109.90% -52.07% -24.57%
Tax Burden Percent
100.52% 100.00% 100.00% 100.65% 100.06% 100.08% 100.14%
Interest Burden Percent
126.92% 130.54% 116.37% 289.97% 118.92% 91.75% 87.21%
Effective Tax Rate
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Return on Invested Capital (ROIC)
0.00% 0.00% 0.00% 0.00% 0.00% -487.84% -934.89%
ROIC Less NNEP Spread (ROIC-NNEP)
0.00% 0.00% 0.00% 0.00% 0.00% -482.56% -930.45%
Return on Net Nonoperating Assets (RNNOA)
0.00% 0.00% 0.00% 0.00% 0.00% 430.51% 876.67%
Return on Equity (ROE)
0.00% 0.00% 0.00% 0.00% 0.00% -57.33% -58.22%
Cash Return on Invested Capital (CROIC)
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Operating Return on Assets (OROA)
0.00% 0.00% 0.00% 0.00% 0.00% -31.55% -23.68%
Return on Assets (ROA)
0.00% 0.00% 0.00% 0.00% 0.00% -28.97% -20.68%
Return on Common Equity (ROCE)
0.00% 0.00% 0.00% 0.00% 0.00% -57.33% 233.27%
Return on Equity Simple (ROE_SIMPLE)
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Net Operating Profit after Tax (NOPAT)
-9.92 -10 -12 -9.60 -11 -21 -13
NOPAT Margin
-31.96% -31.73% -32.93% -22.11% -22.84% -39.27% -19.55%
Net Nonoperating Expense Percent (NNEP)
0.00% 0.00% 0.00% -0.79% -27.67% -5.28% -4.44%
Return On Investment Capital (ROIC_SIMPLE)
- - - 1.35% -4.15% -7.23% -4.48%
Cost of Revenue to Revenue
23.23% 24.28% 24.90% 24.52% 23.47% 19.82% 17.00%
SG&A Expenses to Revenue
90.44% 85.03% 84.72% 72.45% 71.78% 80.94% 69.96%
R&D to Revenue
31.98% 36.02% 37.43% 34.62% 37.38% 41.11% 40.98%
Operating Expenses to Revenue
122.42% 121.05% 122.14% 107.07% 109.16% 136.28% 110.94%
Earnings before Interest and Taxes (EBIT)
-18 -15 -28 -3.15 -43 -30 -18
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA)
-18 -12 -25 -3.15 -39 -28 -16
Valuation Ratios
- - - - - - -
Price to Book Value (P/BV)
0.00 0.00 0.00 0.00 6.49 7.29 9.06
Price to Tangible Book Value (P/TBV)
0.00 0.00 0.00 0.00 6.49 7.29 9.06
Price to Revenue (P/Rev)
0.00 0.00 0.00 0.00 0.00 10.89 11.95
Price to Earnings (P/E)
0.00 0.00 0.00 0.00 0.00 0.00 0.00
Dividend Yield
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Earnings Yield
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Enterprise Value to Invested Capital (EV/IC)
0.00 0.00 0.00 0.00 0.00 59.34 69.57
Enterprise Value to Revenue (EV/Rev)
0.00 0.00 0.00 0.00 0.00 9.55 10.79
Enterprise Value to EBITDA (EV/EBITDA)
0.00 0.00 0.00 0.00 0.00 0.00 0.00
Enterprise Value to EBIT (EV/EBIT)
0.00 0.00 0.00 0.00 0.00 0.00 0.00
Enterprise Value to NOPAT (EV/NOPAT)
0.00 0.00 0.00 0.00 0.00 0.00 0.00
Enterprise Value to Operating Cash Flow (EV/OCF)
0.00 0.00 0.00 0.00 0.00 0.00 0.00
Enterprise Value to Free Cash Flow (EV/FCFF)
0.00 0.00 0.00 0.00 0.00 0.00 0.00
Leverage & Solvency
- - - - - - -
Debt to Equity
0.00 0.00 0.00 -1.45 0.00 0.00 0.00
Long-Term Debt to Equity
0.00 0.00 0.00 -1.45 0.00 0.00 0.00
Financial Leverage
0.00 0.00 0.00 -0.81 -1.14 -0.89 -0.94
Leverage Ratio
0.00 0.00 0.00 -1.26 1.43 1.20 3.28
Compound Leverage Factor
0.00 0.00 0.00 -3.66 1.70 1.10 2.86
Debt to Total Capital
0.00% 0.00% 0.00% 324.63% 0.00% 0.00% 0.00%
Short-Term Debt to Total Capital
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Long-Term Debt to Total Capital
0.00% 0.00% 0.00% 324.63% 0.00% 0.00% 0.00%
Preferred Equity to Total Capital
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Noncontrolling Interests to Total Capital
0.00% 0.00% 0.00% 1,367.70% 0.00% 0.00% 0.00%
Common Equity to Total Capital
0.00% 0.00% 0.00% -1,592.33% 100.00% 100.00% 100.00%
Debt to EBITDA
0.00 0.00 0.00 0.00 0.00 0.00 0.00
Net Debt to EBITDA
0.00 0.00 0.00 0.00 0.00 0.00 0.00
Long-Term Debt to EBITDA
0.00 0.00 0.00 0.00 0.00 0.00 0.00
Debt to NOPAT
0.00 0.00 0.00 0.00 0.00 0.00 0.00
Net Debt to NOPAT
0.00 0.00 0.00 0.00 0.00 0.00 0.00
Long-Term Debt to NOPAT
0.00 0.00 0.00 0.00 0.00 0.00 0.00
Altman Z-Score
0.00 0.00 0.00 0.00 0.00 17.78 19.97
Noncontrolling Interest Sharing Ratio
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 500.70%
Liquidity Ratios
- - - - - - -
Current Ratio
0.00 0.00 0.00 3.60 8.66 5.57 5.08
Quick Ratio
0.00 0.00 0.00 3.34 8.43 5.10 4.66
Cash Flow Metrics
- - - - - - -
Free Cash Flow to Firm (FCFF)
0.00 0.00 0.00 14 26 -51 -69
Operating Cash Flow to CapEx
0.00% -1,006.57% -1,195.82% 0.00% -239.43% -1,593.65% -445.79%
Free Cash Flow to Firm to Interest Expense
0.00 0.00 0.00 2.18 2.65 -17,157.60 0.00
Operating Cash Flow to Interest Expense
0.00 -1.94 -2.59 0.00 -0.30 -10,034.67 0.00
Operating Cash Flow Less CapEx to Interest Expense
0.00 -2.13 -2.80 0.00 -0.43 -10,664.33 0.00
Efficiency Ratios
- - - - - - -
Asset Turnover
0.00 0.00 0.00 0.00 0.00 0.56 0.84
Accounts Receivable Turnover
0.00 0.00 0.00 0.00 0.00 5.39 5.85
Inventory Turnover
0.00 0.00 0.00 0.00 0.00 0.00 0.00
Fixed Asset Turnover
0.00 0.00 0.00 0.00 0.00 19.47 23.94
Accounts Payable Turnover
0.00 0.00 0.00 0.00 0.00 7.30 12.57
Days Sales Outstanding (DSO)
0.00 0.00 0.00 0.00 0.00 67.74 62.35
Days Inventory Outstanding (DIO)
0.00 0.00 0.00 0.00 0.00 0.00 0.00
Days Payable Outstanding (DPO)
0.00 0.00 0.00 0.00 0.00 49.98 29.05
Cash Conversion Cycle (CCC)
0.00 0.00 0.00 0.00 0.00 17.77 33.30
Capital & Investment Metrics
- - - - - - -
Invested Capital
0.00 0.00 0.00 -24 -37 31 33
Invested Capital Turnover
0.00 0.00 0.00 0.00 0.00 12.42 47.81
Increase / (Decrease) in Invested Capital
0.00 0.00 0.00 -24 -37 31 57
Enterprise Value (EV)
0.00 0.00 0.00 1,187 1,362 1,829 2,288
Market Capitalization
317 317 317 317 1,653 2,084 2,535
Book Value per Share
$0.00 $0.00 $0.00 ($141.66) $3.05 $3.33 $3.24
Tangible Book Value per Share
$0.00 $0.00 $0.00 ($141.66) $3.05 $3.33 $3.24
Total Capital
0.00 0.00 0.00 56 255 286 280
Total Debt
0.00 0.00 0.00 182 0.00 0.00 0.00
Total Long-Term Debt
0.00 0.00 0.00 182 0.00 0.00 0.00
Net Debt
0.00 0.00 0.00 102 -291 -255 -247
Capital Expenditures (CapEx)
0.00 1.02 1.10 0.00 1.24 1.89 1.92
Debt-free, Cash-free Net Working Capital (DFCFNWC)
0.00 0.00 0.00 5.29 -1.23 15 17
Debt-free Net Working Capital (DFNWC)
0.00 0.00 0.00 86 290 174 180
Net Working Capital (NWC)
0.00 0.00 0.00 86 290 174 180
Net Nonoperating Expense (NNE)
13 8.69 20 -0.40 40 6.73 3.21
Net Nonoperating Obligations (NNO)
0.00 0.00 0.00 102 -291 -255 -247
Total Depreciation and Amortization (D&A)
0.00 2.21 3.09 0.00 3.69 1.60 1.66
Debt-free, Cash-free Net Working Capital to Revenue
0.00% 0.00% 0.00% 0.00% 0.00% 8.10% 8.17%
Debt-free Net Working Capital to Revenue
0.00% 0.00% 0.00% 0.00% 0.00% 90.80% 84.82%
Net Working Capital to Revenue
0.00% 0.00% 0.00% 0.00% 0.00% 90.80% 84.82%
Earnings Adjustments
- - - - - - -
Adjusted Basic Earnings per Share
$0.00 $0.00 $0.00 ($1.46) ($1.04) ($0.32) ($0.18)
Adjusted Weighted Average Basic Shares Outstanding
0.00 0.00 0.00 6.32M 49.11M 85.64M 86.40M
Adjusted Diluted Earnings per Share
$0.00 $0.00 $0.00 ($1.46) ($1.04) ($0.32) ($0.18)
Adjusted Weighted Average Diluted Shares Outstanding
0.00 0.00 0.00 6.32M 49.11M 85.64M 86.40M
Adjusted Basic & Diluted Earnings per Share
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
Adjusted Weighted Average Basic & Diluted Shares Outstanding
0.00 0.00 0.00 83.40M 85.16M 86.24M 86.95M
Normalized Net Operating Profit after Tax (NOPAT)
-9.92 -10 -12 -9.60 -11 -15 -13
Normalized NOPAT Margin
-31.96% -31.73% -32.93% -22.11% -22.84% -29.31% -19.55%
Pre Tax Income Margin
-74.90% -58.12% -86.94% -21.04% -109.83% -52.02% -24.53%
Debt Service Ratios
- - - - - - -
EBIT to Interest Expense
-3.02 -2.77 -5.46 -0.48 -4.36 -9,939.33 0.00
NOPAT to Interest Expense
-1.63 -1.97 -2.41 -1.45 -1.08 -6,884.27 0.00
EBIT Less CapEx to Interest Expense
0.00 -2.96 -5.67 0.00 -4.48 -10,569.00 0.00
NOPAT Less CapEx to Interest Expense
0.00 -2.17 -2.62 0.00 -1.20 -7,513.93 0.00
Payout Ratios
- - - - - - -
Dividend Payout Ratio
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Augmented Payout Ratio
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%

Financials Breakdown Chart

Key Financial Trends

Heartflow’s recent statements show strong revenue growth and improving gross margins, but the company remains unprofitable and dependent on its investment portfolio to supplement operating cash flow.

  • Revenue growth remains strong. Q2 2026 revenue reached $64.1 million, up 22% from $52.6 million in Q1 2026 and approximately 48% from $43.4 million in Q2 2025. Revenue has also increased substantially from the $31.1 million reported in Q2 2024.
  • Gross margin improved materially. Gross profit was $53.2 million in Q2 2026, representing an approximately 83% gross margin, compared with about 80% in Q1 2026 and 76% in Q2 2025. This suggests that revenue growth is increasingly outpacing cost of revenue.
  • Operating losses narrowed sequentially. The Q2 2026 operating loss was $17.9 million, an improvement from the $29.5 million loss in Q1 2026. The improvement came despite higher selling, general and administrative expenses and research and development spending.
  • Operating cash burn improved. Net cash used in operating activities declined to $8.6 million in Q2 2026 from $30.1 million in Q1 2026. This was also better than the $27.3 million burn recorded in Q2 2025.
  • Liquidity remains substantial. At June 30, 2026, Heartflow held $34.4 million in cash and equivalents and $128.2 million in short-term investments. Including $84.3 million of long-term investments, the company had approximately $246.9 million in cash and investments.
  • The balance sheet currently carries limited reported debt. Total liabilities were $64.7 million at the end of Q2 2026, compared with total equity of $279.7 million. The company also reported no commitments and contingencies in the provided data.
  • Investment activity is an important source of cash-flow volatility. Q2 2026 investing cash flow was positive $21.2 million, largely because Heartflow received $38.9 million from investment sales or maturities while purchasing $15.8 million of investments. This improved cash balances, but it is not the same as generating cash from operations.
  • Accounts receivable increased. Accounts receivable rose to $42.8 million in Q2 2026 from $35.5 million in Q1 and $29.7 million in Q2 2025. The increase is consistent with higher sales, but investors should monitor collections and working-capital requirements.
  • Heartflow continues to report sizable net losses. Q2 2026 net loss attributable to common shareholders was $15.8 million, or $0.18 per diluted share. Although the loss improved from $27.1 million in Q1 2026, the company has remained loss-making across the reported periods.
  • Operating expenses remain above gross profit. Q2 2026 selling, general and administrative expense was $44.8 million and research and development expense was $26.3 million. Combined operating expenses of $71.1 million exceeded gross profit by $17.9 million, indicating that Heartflow has not yet reached operating breakeven.

Heartflow’s revenue trajectory is the clearest positive trend in the statements. Quarterly revenue increased from $31.1 million in Q2 2024 to $64.1 million in Q2 2026, while gross margin expanded from roughly 77% to 83%. However, operating expenses have also risen as the company invests in sales, administration and product development, leaving it with continued operating and net losses.

The company’s cash position provides a meaningful financial cushion, but recent cash generation has depended partly on financing and investment transactions. Operating cash flow was negative in every listed quarter from Q2 2024 through Q2 2026. Investors should focus on whether revenue growth eventually produces positive operating cash flow rather than relying on the sale or maturity of investments.

The provided statements also show substantial changes in reported share counts and capital structure, particularly between 2025 and 2026. Q2 2026 weighted average basic shares were approximately 86.4 million, compared with 6.3 million in the restated Q2 2025 figure. Because the historical filings include restated data and major changes in reported equity accounts, earnings-per-share comparisons should be interpreted cautiously.

10/04/26 01:28 PM ETAI Generated. May Contain Errors.

Heartflow Financials - Frequently Asked Questions

According to the most recent income statement we have on file, Heartflow's fiscal year ends in December. Their fiscal year 2025 ended on December 31, 2025.

Heartflow's net income appears to be on a downward trend, with a most recent value of -$116.79 million in 2025, falling from -$95.66 million in 2023. The previous period was -$96.43 million in 2024. Check out Heartflow's forecast to explore projected trends and price targets.

Heartflow's total operating income in 2025 was -$64.07 million, based on the following breakdown:
  • Total Gross Profit: $135.20 million
  • Total Operating Expenses: $199.26 million

Over the last 2 years, Heartflow's total revenue changed from $87.17 million in 2023 to $176.03 million in 2025, a change of 101.9%.

In the past 4 quarters, Heartflow's cash and equivalents has ranged from $19.67 million in Q1 2026 to $291.17 million in Q3 2025, and is currently $34.36 million as of their latest financial filing in Q2 2026.

Heartflow had total debt of $0.00 at the end of 2025, a 100.0% decrease from 2024, and none in 2023.

Over the last 2 years, Heartflow's book value per share changed from 0.00 in 2023 to 3.53 in 2025, a change of 353.0%.



Financial statements for NASDAQ:HTFL last updated on 8/14/2026 by MarketBeat.com Staff. New filings and market data are monitored continuously.
From Our Partners