HTCR
HeartCore Enterprises, Inc.
Company overview
- Market capitalization
- $3.21M
- Employees
- 44
- Latest publication
- 2026-09-29
About HeartCore Enterprises, Inc.
HeartCore Enterprises, Inc. provides initial public offerings (IPO) consulting services in Japan, the United States, and internationally. It offers Go IPO consulting services, including assisting with introductions to law firms, underwriters, and auditing firms; providing process mining and task mining licenses for internal audit and internal control; assisting in the preparation of documentation for internal controls required for an initial public offering and simultaneous listing on the Nasdaq Stock Market, the New York Stock Exchange, or the NYSE American; providing support services to remove problematic accounting accounts upon listing support; translation of requested documents into English; attending and leading meetings of management and employees; support services related to the Nasdaq, the New York Stock Exchange, or the NYSE American listing; converting accounting data from Japanese standards to accounting principles generally accepted in the U.S.; assisting in the preparation of S-1 or F-1 filings; creating English web page; and preparing an investor presentation/deck and executive summary of the operations. HeartCore Enterprises, Inc. was founded in 2009 and is headquartered in Shibuya, Japan.
Financial statements
Income Quarterly
| Metric | Q2 20262026-06-30 · USD | Q1 20262026-03-31 · USD | Q4 20252025-12-31 · USD | Q3 20252025-09-30 · USD | Q2 20252025-06-30 · USD | Q1 20252025-03-31 · USD | Q4 20242024-12-31 · USD | Q3 20242024-09-30 · USD |
|---|---|---|---|---|---|---|---|---|
| Total Revenue | 321,428USD | 1,245,844USD | 1,915,933USD | 2,990,329USD | 4,744,246USD | 3,587,026USD | 3,443,698USD | 17,850,411USD |
| Cost Of Revenue | 391,643USD | 1,171,799USD | 1,363,544USD | 1,521,920USD | 2,526,651USD | 2,486,742USD | 2,871,285USD | 3,433,024USD |
| Gross Profit | -70,215USD | 74,045USD | 552,389USD | 1,468,409USD | 2,217,595USD | 1,100,284USD | 572,413USD | 14,417,387USD |
| Selling General Administrative | 718,933USD | 1,571,734USD | 1,726,687USD | 1,384,838USD | 1,563,027USD | 1,929,388USD | 1,490,617USD | 1,966,717USD |
| General And Administrative Expenses | 718,933USD | — | — | — | — | — | — | — |
| Total Operating Expenses | 753,800USD | 1,614,546USD | 1,668,189USD | 1,479,556USD | 2,110,130USD | 2,344,441USD | 10,417,520USD | 2,317,356USD |
| Operating Income | -824,015USD | -1,540,501USD | -1,115,800USD | -11,147USD | 107,465USD | -1,244,157USD | -9,845,107USD | 12,100,031USD |
| Total Other Income Expense Net | -705,402USD | -418,745USD | -165,010USD | -122,602USD | 950,479USD | -1,836,588USD | -2,705,370USD | -1,057,826USD |
| Interest Expense | 3,054USD | 16,625USD | 4,779USD | 21,083USD | 32,665USD | 29,133USD | 38,939USD | 31,393USD |
| Income Before Tax | -1,529,417USD | -1,959,246USD | -1,280,810USD | -133,749USD | 1,057,944USD | -3,080,745USD | -12,550,477USD | 11,042,205USD |
| Income Tax Expense | 20,872USD | 17,469USD | -9,986USD | 3,373USD | -3,562USD | 56,636USD | -209,767USD | 225,275USD |
| Net Income | -2,039,519USD | -1,871,707USD | 7,346,902USD | 434,072USD | 1,099,902USD | -3,086,992USD | -9,254,730USD | 11,057,806USD |
| Minority Interest | 15,770USD | 105,008USD | 128,914USD | 82,897USD | 38,396USD | 50,389USD | 3,085,980USD | 240,876USD |
| Net Income Applicable To Common Shares | -2,042,436USD | — | — | — | — | — | — | — |
| Selling And Marketing Expenses | — | 42,812USD | 104,871USD | 94,718USD | 385,622USD | 291,160USD | 613,143USD | 243,110USD |
| Interest Income | — | 582USD | 856USD | 1,046USD | 1,841USD | 3,020USD | 3,278USD | 10,933USD |
| Net Interest Income | — | -16,043USD | -20,164USD | -20,037USD | -30,824USD | -26,113USD | -35,661USD | -20,460USD |
| Tax Provision | — | 17,469USD | -9,986USD | 3,373USD | -3,562USD | 56,636USD | -209,767USD | 225,275USD |
| Net Income From Continuing Ops | — | -1,976,715USD | -1,270,824USD | -137,122USD | 1,061,506USD | -3,137,381USD | -12,340,710USD | 10,816,930USD |
| Ebit | — | -1,540,500USD | -1,259,790USD | -112,666USD | 1,090,609USD | -3,051,612USD | -12,511,538USD | 11,073,593USD |
| Ebitda | — | -1,532,780USD | -1,250,411USD | -104,401USD | 1,106,139USD | -3,024,705USD | -12,323,558USD | 11,260,306USD |
| Depreciation And Amortization | — | 7,720USD | 9,379USD | 8,265USD | 15,530USD | 26,907USD | 187,980USD | 186,713USD |
| Reconciled Depreciation | — | 7,720USD | 9,379USD | -5,443USD | 15,530USD | 26,907USD | 187,980USD | 186,713USD |
| Research Development | — | — | 570,748USD | 0USD | 161,481USD | 123,893USD | 421,653USD | 107,529USD |
| Unclassified Operating Expenses | — | — | — | — | — | — | 7,892,107USD | — |
| Source | DisclosureDeterministicFinal | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy |
Income Yearly
| Metric | FY 20252025-12-31 · USD | FY 20242024-12-31 · USD | FY 20232023-12-31 · USD | FY 20222022-12-31 · USD | FY 20212021-12-31 · USD | FY 20202020-12-31 · USD | FY 20192019-12-31 · USD |
|---|---|---|---|---|---|---|---|
| Total Revenue | 8,968,732USD | 30,407,229USD | 21,845,830USD | 8,818,312USD | 10,822,514USD | 9,026,463USD | 7,208,964USD |
| Cost Of Revenue | 5,817,279USD | 12,579,359USD | 13,778,416USD | 5,467,017USD | 5,634,737USD | 5,008,311USD | 4,547,551USD |
| Gross Profit | 3,151,453USD | 17,827,870USD | 8,067,414USD | 3,351,295USD | 5,187,777USD | 4,018,152USD | 2,661,413USD |
| Research Development | 0USD | 729,584USD | 1,019,141USD | 641,025USD | 510,740USD | 311,049USD | 332,701USD |
| Selling General Administrative | 5,846,538USD | 7,886,046USD | 8,984,660USD | 6,579,734USD | 4,137,953USD | 3,080,260USD | 2,980,600USD |
| Selling And Marketing Expenses | 233,744USD | 1,255,368USD | 1,516,247USD | 2,826,615USD | 296,778USD | 242,709USD | 445,873USD |
| Total Operating Expenses | 6,126,655USD | 17,763,105USD | 12,186,768USD | 10,047,374USD | 5,128,759USD | 3,759,447USD | 3,928,285USD |
| Operating Income | -2,975,202USD | 64,765USD | -4,119,355USD | -6,696,079USD | 59,018USD | 258,705USD | -1,266,872USD |
| Interest Income | 5,381USD | 18,835USD | 99,340USD | 66,963USD | 6,955USD | 3,711USD | 12USD |
| Interest Expense | 87,660USD | 144,033USD | 162,968USD | 41,800USD | 43,240USD | 50,199USD | 48,689USD |
| Net Interest Income | -82,279USD | -125,198USD | -28,172USD | 25,163USD | -36,285USD | -46,488USD | -48,677USD |
| Income Before Tax | -4,139,105USD | -5,349,722USD | -5,010,364USD | -6,683,384USD | 14,901USD | 227,281USD | -1,317,084USD |
| Income Tax Expense | 44,900USD | -136,822USD | -133,664USD | -5,918USD | 341,945USD | 72,217USD | -56,057USD |
| Tax Provision | 44,900USD | -136,822USD | 63,847USD | -5,918USD | 341,945USD | 72,217USD | -56,057USD |
| Net Income | 5,793,884USD | -1,481,374USD | -4,189,890USD | -6,677,466USD | -338,156USD | 150,955USD | -1,223,574USD |
| Net Income From Continuing Ops | -4,184,005USD | -5,212,900USD | -3,180,382USD | -6,677,466USD | -327,044USD | 155,064USD | -1,261,027USD |
| Ebit | -4,051,445USD | -5,205,686USD | -4,847,396USD | -6,696,079USD | 58,141USD | 277,476USD | -1,268,395USD |
| Ebitda | -4,005,072USD | -4,456,047USD | -4,164,377USD | -6,558,251USD | 163,535USD | 399,685USD | -1,143,981USD |
| Depreciation And Amortization | 46,373USD | 749,639USD | 683,019USD | 137,828USD | 105,394USD | 122,209USD | 124,414USD |
| Reconciled Depreciation | 46,373USD | 749,639USD | 514,135USD | 83,333USD | 105,394USD | 114,467USD | 124,414USD |
| Total Other Income Expense Net | -1,163,903USD | -5,414,487USD | -891,009USD | 12,695USD | -44,117USD | -31,424USD | -50,212USD |
| Minority Interest | 300,596USD | 3,731,526USD | 419,211USD | 74,252USD | -11,112USD | -4,109USD | 37,453USD |
| Unclassified Operating Expenses | — | 7,892,107USD | — | — | — | — | — |
| Net Income Applicable To Common Shares | — | — | — | — | -338,156USD | 150,955USD | -1,223,574USD |
| Source | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy |
Balance sheet Quarterly
| Metric | Q2 20262026-06-30 · USD | Q1 20262026-03-31 · USD | Q4 20252025-12-31 · USD | Q3 20252025-09-30 · USD | Q2 20252025-06-30 · USD | Q1 20252025-03-31 · USD | Q4 20242024-12-31 · USD | Q3 20242024-09-30 · USD |
|---|---|---|---|---|---|---|---|---|
| Total Assets | 8,865,825USD | 11,771,769USD | 13,061,477USD | 13,337,171USD | 13,525,320USD | 10,223,007USD | 13,965,034USD | 25,472,354USD |
| Cash And Equivalents | 587,074USD | — | — | — | — | — | — | — |
| Cash And Short Term Investments | 3,255,391USD | 4,168,223USD | 5,676,149USD | 4,354,834USD | 4,842,638USD | 2,990,260USD | 6,616,792USD | 8,581,692USD |
| Short Term Investments | 2,668,317USD | 3,394,190USD | 3,690,187USD | 2,903,815USD | 2,495,016USD | 2,251,276USD | 4,495,703USD | 7,349,575USD |
| Long Term Investments | 121,774USD | — | — | — | — | — | — | 650,000USD |
| Total Current Assets | 4,264,141USD | 6,871,820USD | 8,415,892USD | 12,362,154USD | 8,927,238USD | 6,064,299USD | 9,417,365USD | 12,250,963USD |
| Other Current Assets | 113,670USD | 2,031,050USD | 640,580USD | 6,700,133USD | 940,115USD | 816,931USD | 710,384USD | 946,564USD |
| Other Non Current Assets | 816USD | — | — | — | — | — | — | — |
| Total Liabilities | 3,799,195USD | — | — | — | — | — | — | — |
| Total Current Liabilities | 3,660,101USD | 5,861,271USD | 5,330,250USD | 9,005,095USD | 7,093,842USD | 6,695,271USD | 7,421,722USD | 6,531,278USD |
| Total Stockholder Equity | 4,895,838USD | 6,874,877USD | 8,780,123USD | 5,191,453USD | 4,840,434USD | 1,840,921USD | 4,653,497USD | 12,401,428USD |
| Total Equity Including Noncontrolling Interest | 5,066,630USD | — | — | — | — | — | — | — |
| Deferred Revenue | 568,773USD | — | — | — | — | — | — | — |
| Net Receivables | 62,770USD | 672,547USD | 2,099,163USD | 1,307,187USD | 3,144,485USD | 2,257,108USD | 2,090,189USD | 2,722,707USD |
| Property Plant Equipment Net | 665,365USD | 785,641USD | 321,038USD | 348,747USD | 2,521,590USD | 2,594,170USD | 2,520,951USD | 2,847,791USD |
| Short Term Debt | 280,326USD | 428,816USD | 307,803USD | 439,261USD | 856,915USD | 1,001,899USD | 880,788USD | 927,482USD |
| Common Stock | 144USD | 129USD | 2,542USD | 2,331USD | 2,331USD | 2,207USD | 2,193USD | 2,085USD |
| Retained Earnings | -17,650,321USD | -15,627,241USD | -13,755,534USD | -17,797,861USD | -18,231,933USD | -19,331,835USD | -16,244,843USD | -6,990,113USD |
| Accumulated Other Comprehensive Income | -2,702USD | -66,099USD | -58,497USD | 357,275USD | 393,124USD | 334,685USD | 343,936USD | 392,397USD |
| Total Liab | — | 6,507,710USD | 5,778,626USD | 9,512,553USD | 9,966,303USD | 9,622,720USD | 10,503,019USD | 11,156,597USD |
| Other Current Liab | — | 2,934,575USD | 1,217,726USD | 6,733,773USD | 1,840,297USD | 1,274,699USD | 1,755,908USD | 1,697,190USD |
| Capital Stock | — | 691,987USD | 694,400USD | 1,362,917USD | 1,362,917USD | 2,207USD | 2,193USD | 2,085USD |
| Cash | — | 774,033USD | 1,985,962USD | 1,451,019USD | 2,347,622USD | 738,984USD | 2,121,089USD | 1,232,117USD |
| Current Deferred Revenue | — | 650,469USD | 676,216USD | 472,830USD | 1,702,068USD | 1,437,248USD | 1,876,490USD | 1,927,582USD |
| Net Debt | — | -133,673USD | -1,229,783USD | -504,300USD | 1,259,019USD | 3,072,424USD | 1,657,101USD | 2,989,366USD |
| Short Long Term Debt | — | 342,978USD | 275,010USD | 173,202USD | 548,363USD | 705,127USD | 492,881USD | 527,513USD |
| Short Long Term Debt Total | — | 640,360USD | 756,179USD | 946,719USD | 3,606,641USD | 3,811,408USD | 3,778,190USD | 4,221,483USD |
| Long Term Debt | — | 434,895USD | 448,376USD | 461,433USD | 1,097,263USD | 1,166,678USD | 1,238,813USD | 1,382,048USD |
| Accounts Payable | — | 1,327,019USD | 1,271,119USD | 1,359,231USD | 1,781,008USD | 1,862,573USD | 2,086,522USD | 1,808,571USD |
| Property Plant Equipment Gross | — | 924,586USD | 454,019USD | 476,883USD | 3,276,222USD | 3,307,206USD | 3,546,353USD | 3,932,783USD |
| Common Stock Shares Outstanding | — | 1,271,631shares | 1,270,990shares | 1,165,538shares | 1,353,998shares | 1,102,702shares | 1,043,688shares | 1,043,207shares |
| Non Current Assets Total | — | 4,899,949USD | 4,645,585USD | 975,016USD | 4,598,082USD | 4,158,708USD | 4,547,669USD | 13,221,391USD |
| Non Current Liabilities Total | — | 646,439USD | 448,376USD | 507,457USD | 2,872,461USD | 2,927,449USD | 3,081,297USD | 4,625,319USD |
| Non Currrent Assets Other | — | 4,091,675USD | 4,301,426USD | 267,405USD | 1,938,229USD | 1,448,736USD | 1,296,632USD | 2,367,042USD |
| Net Working Capital | — | 1,010,549USD | 3,085,642USD | 3,607,059USD | 1,833,396USD | -630,972USD | 1,995,643USD | 5,719,685USD |
| Unclassified Equity | — | 21,876,101USD | 21,897,212USD | 21,266,791USD | 21,313,995USD | 20,833,657USD | 20,550,018USD | 18,994,974USD |
| Unclassified Current Liabilities | — | — | 1,582,376USD | — | — | — | — | — |
| Unclassified Non Current Liabilities | — | — | — | — | 1,775,198USD | 1,760,771USD | 1,658,589USD | 3,042,453USD |
| Good Will | — | — | — | — | — | — | 0USD | 3,276,441USD |
| Non Current Liabilities Other | — | — | — | — | — | — | 183,895USD | 200,818USD |
| Intangible Assets | — | — | — | — | — | — | — | 4,037,500USD |
| Source | DisclosureDeterministicFinal | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy |
Balance sheet Yearly
| Metric | FY 20252025-12-31 · USD | FY 20242024-12-31 · USD | FY 20232023-12-31 · USD | FY 20222022-12-31 · USD | FY 20212021-12-31 · USD | FY 20202020-12-31 · USD | FY 20192019-12-31 · USD |
|---|---|---|---|---|---|---|---|
| Total Assets | 13,061,477USD | 13,965,034USD | 19,623,767USD | 12,138,588USD | 9,123,163USD | 10,356,802USD | 7,943,280USD |
| Other Current Assets | 640,580USD | 710,384USD | 771,626USD | 220,070USD | 460,059USD | 472,668USD | 47,699USD |
| Total Liab | 5,778,626USD | 10,503,019USD | 11,956,953USD | 7,330,959USD | 9,682,115USD | 11,417,074USD | 10,025,000USD |
| Total Stockholder Equity | 8,780,123USD | 4,653,497USD | 5,165,296USD | 4,807,629USD | -558,952USD | -1,414,097USD | -2,432,944USD |
| Other Current Liab | 1,217,726USD | 1,755,908USD | 1,503,953USD | 416,398USD | 985,850USD | 442,074USD | 471,239USD |
| Common Stock | 2,542USD | 2,193USD | 2,083USD | 1,764USD | 1,554USD | 1,524USD | 1,358USD |
| Capital Stock | 694,400USD | 2,193USD | 2,083USD | 1,764USD | 1,554USD | 1,524USD | 1,358USD |
| Retained Earnings | -13,755,534USD | -16,244,843USD | -14,763,469USD | -10,573,579USD | -3,896,113USD | -4,014,045USD | -4,165,000USD |
| Cash | 1,985,962USD | 2,121,089USD | 1,012,479USD | 7,177,326USD | 3,136,839USD | 3,058,175USD | 535,287USD |
| Cash And Short Term Investments | 5,676,149USD | 6,616,792USD | 1,954,827USD | 7,177,326USD | 3,136,839USD | 3,058,175USD | 535,287USD |
| Total Current Assets | 8,415,892USD | 9,417,365USD | 5,494,893USD | 8,535,137USD | 4,616,762USD | 4,275,424USD | 1,931,790USD |
| Total Current Liabilities | 5,330,250USD | 7,421,722USD | 6,511,555USD | 3,647,693USD | 4,553,843USD | 4,123,029USD | 3,590,078USD |
| Current Deferred Revenue | 676,216USD | 1,876,490USD | 2,166,175USD | 1,724,519USD | 1,690,917USD | 2,017,204USD | 1,757,074USD |
| Net Debt | -1,229,783USD | 1,657,101USD | 3,881,512USD | -2,623,044USD | 3,054,537USD | 5,434,116USD | 6,764,002USD |
| Short Term Debt | 307,803USD | 880,788USD | 921,700USD | 1,009,034USD | 1,219,731USD | 1,383,729USD | 1,050,184USD |
| Short Long Term Debt | 275,010USD | 492,881USD | 507,720USD | 697,877USD | 849,995USD | 936,690USD | 625,392USD |
| Short Long Term Debt Total | 756,179USD | 3,778,190USD | 4,893,991USD | 4,554,282USD | 6,191,376USD | 8,492,291USD | 7,299,289USD |
| Long Term Debt | 448,376USD | 1,238,813USD | 1,770,352USD | 1,123,735USD | 1,871,580USD | 3,024,646USD | 1,965,096USD |
| Short Term Investments | 3,690,187USD | 4,495,703USD | 942,348USD | 0USD | — | — | — |
| Net Receivables | 2,099,163USD | 2,090,189USD | 2,768,440USD | 599,511USD | 1,019,864USD | 744,581USD | 925,214USD |
| Accounts Payable | 1,271,119USD | 2,086,522USD | 1,757,038USD | 497,742USD | 646,425USD | 269,868USD | 307,177USD |
| Property Plant Equipment Net | 321,038USD | 2,520,951USD | 3,231,619USD | 2,848,584USD | 3,581,163USD | 4,668,660USD | 4,872,424USD |
| Property Plant Equipment Gross | 454,019USD | 3,546,353USD | 3,911,336USD | 2,848,584USD | 4,262,994USD | 5,316,662USD | 5,375,882USD |
| Accumulated Other Comprehensive Income | -58,497USD | 343,936USD | 331,881USD | 364,837USD | -15,172USD | -136,890USD | -72,504USD |
| Common Stock Shares Outstanding | 1,272,969shares | 1,047,047shares | 1,020,232shares | 17,649,886shares | 968,297shares | 968,297shares | 968,297shares |
| Non Current Assets Total | 4,645,585USD | 4,547,669USD | 14,128,874USD | 3,603,451USD | 4,506,401USD | 6,081,378USD | 6,011,490USD |
| Non Current Liabilities Total | 448,376USD | 3,081,297USD | 5,445,398USD | 3,683,266USD | 5,128,272USD | 7,294,045USD | 6,434,923USD |
| Non Currrent Assets Other | 4,301,426USD | 1,296,632USD | 348,499USD | 491,528USD | 286,974USD | 328,823USD | 26,182USD |
| Net Working Capital | 3,085,642USD | 1,995,643USD | -1,016,662USD | 4,887,444USD | 62,919USD | 152,395USD | -1,658,288USD |
| Unclassified Current Liabilities | 1,582,376USD | — | — | — | — | — | — |
| Unclassified Equity | 21,897,212USD | 20,550,018USD | 19,592,718USD | 15,012,843USD | 3,349,225USD | 2,733,790USD | 1,801,844USD |
| Good Will | — | 0USD | 3,276,441USD | 0USD | — | — | — |
| Non Current Liabilities Other | — | 183,895USD | 208,732USD | 138,018USD | 156,627USD | 185,483USD | 185,818USD |
| Unclassified Non Current Liabilities | — | 1,658,589USD | 3,466,314USD | 2,421,513USD | 2,943,438USD | 3,898,433USD | 4,098,191USD |
| Intangible Assets | — | — | 4,515,625USD | — | — | 206,938USD | 196,707USD |
| Inventory | — | — | 538,230USD | 538,230USD | 444,405USD | 408,792USD | 423,590USD |
| Unclassified Non Current Assets | — | — | 2,756,690USD | — | — | — | — |
| Other Liab | — | — | — | — | 156,627USD | 185,483USD | 185,818USD |
| Other Assets | — | — | — | — | 925,238USD | 1,412,718USD | 1,139,066USD |
| Net Tangible Assets | — | — | — | — | -558,952USD | -1,414,097USD | -2,432,944USD |
| Source | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy |
Cash flow YTD
| Metric | Q2 20262026-06-30 · USD |
|---|---|
| Depreciation | 15,394USD |
| Stock Based Compensation | 2,031USD |
| Change To Account Receivables | -40,102USD |
| Change To Liabilities | -12,742USD |
| Change In Working Capital | -65,866USD |
| Operating Cash Flow | -2,494,153USD |
| Capital Expenditures | -1,840USD |
| Net Investments | 346,894USD |
| Unclassified Investing Cash Flow | 844,198USD |
| Investing Cash Flow | 1,189,252USD |
| Effect Of Forex Changes On Cash | -16,750USD |
| Change In Cash | -1,398,888USD |
| End Cash Flow | 587,074USD |
| Source | DisclosureDeterministicFinal |
Cash flow Quarterly
| Metric | Q1 20262026-03-31 · USD | Q4 20252025-12-31 · USD | Q3 20252025-09-30 · USD | Q2 20252025-06-30 · USD | Q1 20252025-03-31 · USD | Q4 20242024-12-31 · USD | Q3 20242024-09-30 · USD | Q2 20242024-06-30 · USD |
|---|---|---|---|---|---|---|---|---|
| Net Income | -1,871,707USD | 7,268,377USD | -54,225USD | 1,061,506USD | -3,086,992USD | -12,340,710USD | 10,816,930USD | -1,951,100USD |
| Depreciation | 7,720USD | 9,379USD | 8,265USD | 15,530USD | 26,907USD | 187,980USD | 185,540USD | 186,861USD |
| Stock Based Compensation | 2,031USD | -220,361USD | 9,018USD | 27,924USD | 32,280USD | 131,918USD | 89,072USD | 56,042USD |
| Other Non Cash Items | 271,183USD | -9,521,595USD | -1,462,371USD | -903,172USD | 1,936,999USD | 9,801,992USD | -12,464,946USD | 900,787USD |
| Change To Account Receivables | 135,238USD | 399,143USD | 1,098,196USD | -1,130,488USD | -14,678USD | 492,162USD | -149,863USD | -11,397USD |
| Change In Working Capital | 439,213USD | 1,494,216USD | 1,387,168USD | -859,965USD | -953,917USD | 1,856,764USD | -655,698USD | -1,321,964USD |
| Total Cash From Operating Activities | -1,153,590USD | -990,472USD | -120,102USD | -674,101USD | -2,000,791USD | -1,275,457USD | -2,038,770USD | -2,202,125USD |
| Capital Expenditures | -950USD | -1,235USD | -120,102USD | -1,235USD | 0USD | -3,312USD | -35,209USD | -39,343USD |
| Free Cash Flow | -1,154,540USD | -989,237USD | -118,867USD | -675,336USD | -2,000,791USD | -1,278,769USD | -2,003,561USD | -2,241,468USD |
| Investments | 0USD | 0USD | -19,904USD | 618,575USD | 473,061USD | 1,031,881USD | 45,500USD | 5,261,009USD |
| Total Cashflows From Investing Activities | -953USD | 4,489,086USD | -14,758USD | 618,575USD | 473,061USD | 1,031,881USD | 45,500USD | 5,261,009USD |
| Net Borrowings | -18,382USD | -65,728USD | 274,129USD | -234,634USD | -34,547USD | -30,703USD | 185,033USD | — |
| Total Cash From Financing Activities | -53,513USD | -3,427,421USD | -181,127USD | 1,627,827USD | 142,940USD | 1,210,795USD | -655,305USD | -377,527USD |
| Dividends Paid | -27,968USD | -3,304,575USD | -56,833USD | — | — | -12,072USD | -417,283USD | -407,594USD |
| Issuance Of Capital Stock | 0USD | 103,942USD | -103,942USD | 1,800,000USD | 134,387USD | — | 0USD | 0USD |
| Change In Cash | -1,211,929USD | 534,943USD | -896,603USD | 1,608,638USD | -1,382,105USD | 888,972USD | -2,574,232USD | 2,587,098USD |
| Begin Period Cash Flow | 1,985,962USD | 1,451,019USD | 2,347,622USD | 738,984USD | 2,121,089USD | 1,232,117USD | 3,806,349USD | 1,219,251USD |
| End Period Cash Flow | 774,033USD | 1,985,962USD | 1,451,019USD | 2,347,622USD | 738,984USD | 2,121,089USD | 1,232,117USD | 3,806,349USD |
| Other Cashflows From Financing Activities | -11,474USD | 8,207USD | 78,631USD | 9,549USD | 103,942USD | -185,637USD | -62,383USD | 108,084USD |
| Sale Purchase Of Stock | — | -250,000USD | 250,000USD | — | — | — | — | — |
| Other Cashflows From Investing Activities | — | 4,849,324USD | 8,920USD | 9,606USD | -1,771,366USD | 7,184USD | 10,291USD | 5,300,352USD |
| Unclassified Investing Cash Flow | — | — | — | — | 1,771,366USD | — | — | -5,261,009USD |
| Unclassified Financing Cash Flow | — | — | — | — | — | 1,439,207USD | — | — |
| Source | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy |
Cash flow Yearly
| Metric | FY 20252025-12-31 · USD | FY 20242024-12-31 · USD | FY 20232023-12-31 · USD | FY 20222022-12-31 · USD | FY 20212021-12-31 · USD | FY 20202020-12-31 · USD | FY 20192019-12-31 · USD |
|---|---|---|---|---|---|---|---|
| Net Income | -3,883,409USD | -5,212,900USD | -4,189,890USD | -6,677,466USD | -327,044USD | 155,064USD | -1,261,027USD |
| Depreciation | 46,373USD | 749,639USD | 683,019USD | 83,333USD | 105,394USD | 114,467USD | 124,414USD |
| Stock Based Compensation | -151,139USD | 368,744USD | 1,430,513USD | 1,519,743USD | 18,787USD | 0USD | 4,240USD |
| Other Non Cash Items | -1,165,448USD | -815,290USD | -2,988,101USD | 278,382USD | 339,045USD | 351,384USD | 330,979USD |
| Change To Account Receivables | 322,040USD | -193,369USD | -337,189USD | 296,835USD | -341,112USD | 237,574USD | 144,998USD |
| Change In Working Capital | 1,021,360USD | 1,211,436USD | 1,024,846USD | -10,929USD | 300,289USD | 55,240USD | 178,247USD |
| Total Cash From Operating Activities | -3,971,932USD | -4,774,971USD | -4,331,209USD | -4,808,547USD | 766,300USD | 745,748USD | -685,803USD |
| Capital Expenditures | -2USD | -7,446USD | -526,260USD | -57,071USD | -36,153USD | -27,170USD | -30,822USD |
| Free Cash Flow | -3,971,930USD | -4,782,417USD | -4,857,469USD | -4,865,618USD | 730,147USD | 718,578USD | -716,625USD |
| Investments | 1,071,732USD | 6,349,204USD | -1,785,380USD | -12,200USD | -179,029USD | -401,150USD | -464,024USD |
| Total Cashflows From Investing Activities | 5,762,241USD | 6,349,204USD | -1,780,952USD | — | -179,029USD | -401,150USD | -464,024USD |
| Net Borrowings | -60,780USD | -428,181USD | -23,710USD | -587,128USD | -932,265USD | 1,142,412USD | 428,313USD |
| Total Cash From Financing Activities | -1,844,165USD | -318,646USD | 136,194USD | 8,915,341USD | -257,353USD | 2,063,166USD | 875,714USD |
| Dividends Paid | -3,304,575USD | -834,566USD | 0USD | — | — | — | — |
| Sale Purchase Of Stock | 250,000USD | — | -3,500,000USD | -3,500,000USD | 0USD | — | — |
| Issuance Of Capital Stock | 1,934,387USD | 1,423,342USD | 0USD | 13,823,126USD | 677,945USD | 932,278USD | 456,736USD |
| Change In Cash | 12,152USD | 1,108,610USD | -6,164,847USD | 4,040,487USD | 78,664USD | 2,522,888USD | -262,667USD |
| Begin Period Cash Flow | 1,973,810USD | 1,012,479USD | 7,177,326USD | 3,136,839USD | 3,058,175USD | 535,287USD | 797,954USD |
| End Period Cash Flow | 1,985,962USD | 2,121,089USD | 1,012,479USD | 7,177,326USD | 3,136,839USD | 3,058,175USD | 535,287USD |
| Other Cashflows From Investing Activities | 4,690,509USD | 42,104USD | -529,782USD | — | -142,876USD | -373,980USD | -433,202USD |
| Other Cashflows From Financing Activities | 1,448,911USD | -479,241USD | 159,904USD | 13,002,469USD | -3,033USD | -11,524USD | 447,401USD |
| Unclassified Operating Cash Flow | — | -1,076,600USD | — | — | — | — | — |
| Unclassified Investing Cash Flow | — | — | 1,060,470USD | — | — | — | — |
| Unclassified Financing Cash Flow | — | — | 3,500,000USD | — | — | — | — |
| Change To Inventory | — | — | — | — | -216,144USD | -357,643USD | 137,505USD |
| Change To Liabilities | — | — | — | — | 857,545USD | 175,309USD | -104,256USD |
| Source | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy |
Operating metrics
No operating metrics are currently published for this company.
Revenue breakdown
| Period | Dimension | Business / region | Revenue | Currency | Source |
|---|---|---|---|---|---|
| Q1 2026Quarterly · 2026-03-31 | Geography | International | 290,155 | USD | 0001493152-26-023382 |
| Q1 2026Quarterly · 2026-03-31 | Geography | Japan | 25,747 | USD | 0001493152-26-023382 |
| Q1 2026Quarterly · 2026-03-31 | Geography | United States | 929,942 | USD | 0001493152-26-023382 |
| Q1 2026Quarterly · 2026-03-31 | Product | Consulting Services | 25,747 | USD | 0001493152-26-023382 |
| Q1 2026Quarterly · 2026-03-31 | Product | Customised Software Development And Services | 1,013,346 | USD | 0001493152-26-023382 |
| Q1 2026Quarterly · 2026-03-31 | Product | Software Development Services | 206,751 | USD | 0001493152-26-023382 |
| FY 2025Yearly · 2025-12-31 | Geography | International | 612,643 | USD | 0001493152-26-014236 |
| FY 2025Yearly · 2025-12-31 | Geography | Japan | 1,912,948 | USD | 0001493152-26-014236 |
| FY 2025Yearly · 2025-12-31 | Geography | United States | 6,443,141 | USD | 0001493152-26-014236 |
| FY 2025Yearly · 2025-12-31 | Product | Consulting Services | 1,912,948 | USD | 0001493152-26-014236 |
| FY 2025Yearly · 2025-12-31 | Product | Customised Software Development And Services | 6,859,246 | USD | 0001493152-26-014236 |
| FY 2025Yearly · 2025-12-31 | Product | Software Development Services | 196,538 | USD | 0001493152-26-014236 |
| Q3 2025Quarterly · 2025-09-30 | Geography | International | 108,323 | USD | 0001493152-25-023997 |
| Q3 2025Quarterly · 2025-09-30 | Geography | Japan | 1,242,985 | USD | 0001493152-25-023997 |
| Q3 2025Quarterly · 2025-09-30 | Geography | United States | 1,639,021 | USD | 0001493152-25-023997 |
| Q3 2025Quarterly · 2025-09-30 | Product | Consulting Services | 1,242,985 | USD | 0001493152-25-023997 |
| Q3 2025Quarterly · 2025-09-30 | Product | Customised Software Development And Services | 1,738,336 | USD | 0001493152-25-023997 |
| Q3 2025Quarterly · 2025-09-30 | Product | Software Development Services | 9,008 | USD | 0001493152-25-023997 |
| Q1 2025Quarterly · 2025-03-31 | Geography | International | 111,852 | USD | 0001493152-26-023382 |
| Q1 2025Quarterly · 2025-03-31 | Geography | Japan | 245,543 | USD | 0001493152-26-023382 |
| Q1 2025Quarterly · 2025-03-31 | Geography | United States | 1,736,018 | USD | 0001493152-26-023382 |
| Q1 2025Quarterly · 2025-03-31 | Product | Consulting Services | 245,543 | USD | 0001493152-26-023382 |
| Q1 2025Quarterly · 2025-03-31 | Product | Customised Software Development And Services | 1,840,781 | USD | 0001493152-26-023382 |
| Q1 2025Quarterly · 2025-03-31 | Product | Software Development Services | 7,089 | USD | 0001493152-26-023382 |
| FY 2024Yearly · 2024-12-31 | Geography | International | 468,503 | USD | 0001493152-26-014236 |
| FY 2024Yearly · 2024-12-31 | Geography | Japan | 14,749,648 | USD | 0001493152-26-014236 |
| FY 2024Yearly · 2024-12-31 | Geography | United States | 7,467,393 | USD | 0001493152-26-014236 |
| FY 2024Yearly · 2024-12-31 | Product | Consulting Services | 14,736,774 | USD | 0001493152-26-014236 |
| FY 2024Yearly · 2024-12-31 | Product | Customised Software Development And Services | 7,854,285 | USD | 0001493152-26-014236 |
| FY 2024Yearly · 2024-12-31 | Product | Software Development Services | 94,485 | USD | 0001493152-26-014236 |
| Q3 2024Quarterly · 2024-09-30 | Geography | International | 107,815 | USD | 0001493152-25-023997 |
| Q3 2024Quarterly · 2024-09-30 | Geography | Japan | 13,967,382 | USD | 0001493152-25-023997 |
| Q3 2024Quarterly · 2024-09-30 | Geography | United States | 2,165,668 | USD | 0001493152-25-023997 |
| Q3 2024Quarterly · 2024-09-30 | Product | Consulting Services | 13,884,350 | USD | 0001493152-25-023997 |
| Q3 2024Quarterly · 2024-09-30 | Product | Customised Software Development And Services | 2,243,504 | USD | 0001493152-25-023997 |
| Q3 2024Quarterly · 2024-09-30 | Product | Software Development Services | 113,011 | USD | 0001493152-25-023997 |
| Q2 2024Quarterly · 2024-06-30 | Product | Revenues From Consulting Services | 150,812 | USD | 0001213900-25-075680 |
| Q2 2024Quarterly · 2024-06-30 | Product | Revenues From Customer Experience Management Platform | 1,420,584 | USD | 0001213900-25-075680 |
| Q2 2024Quarterly · 2024-06-30 | Product | Revenues From Maintenance And Support Services | 549,284 | USD | 0001213900-25-075680 |
| Q2 2024Quarterly · 2024-06-30 | Product | Revenues From Onpremise Software | 575,424 | USD | 0001213900-25-075680 |
| Q2 2024Quarterly · 2024-06-30 | Product | Revenues From Others | 61,891 | USD | 0001213900-25-075680 |
| Q2 2024Quarterly · 2024-06-30 | Product | Revenues From Process Mining | 101,307 | USD | 0001213900-25-075680 |
| Q2 2024Quarterly · 2024-06-30 | Product | Revenues From Robotic Process Automation | 102,373 | USD | 0001213900-25-075680 |
| Q2 2024Quarterly · 2024-06-30 | Product | Revenues From Software As AService Saa S | 152,248 | USD | 0001213900-25-075680 |
| Q2 2024Quarterly · 2024-06-30 | Product | Revenues From Software Development And Other Miscellaneous Services | 845,103 | USD | 0001213900-25-075680 |
| Q2 2024Quarterly · 2024-06-30 | Product | Revenues From Task Mining | 107,362 | USD | 0001213900-25-075680 |
Periods follow company fiscal calendars. Quarterly, annual and year-to-date amounts are shown separately. Missing values are not zero. Data may be delayed, incomplete or corrected; follow the disclosure links to verify figures.