EX-99.1 2 ea025303701ex99-1_heartcore.htm PRESS RELEASE OF THE REGISTRANT DATED AUGUST 13, 2025

Exhibit 99.1

 

 

HeartCore Reports Financial Results for Second Quarter and Six Months Ended June 30, 2025

 

NEW YORK and TOKYO, August 13, 2025 (GLOBE NEWSWIRE) – HeartCore Enterprises, Inc. (Nasdaq: HTCR) (“HeartCore” or the “Company”), a leading enterprise software and consulting services company based in Tokyo, reported financial results for the second quarter and six months ended June 30, 2025.

 

Second Quarter 2025 and Recent Operational & Financial Highlights

 

●As of June 30, 2025, HeartCore’s total shareholders’ equity totaled $3.5 million. The Company believes that it is now in compliance with the $2.5 million minimum stockholders’ equity requirement set forth in Nasdaq Listing Rule 5550(b) for continued listing on the Nasdaq Capital Market.
   
●Partnered with Silver Egg Technology CO., Ltd. to integrate new recommendation engine into its CMS platform.
   
●Signed 15th and 16th Go IPO Contract.
   
●Announced strategic partnership with NEC Solutions Innovators, Ltd. to enhance CMS implementation process.

 

Management Commentary

 

“I am pleased to report a strong second quarter, marked by our return to profitability,” said HeartCore CEO Sumitaka Kanno. “These results reflect the resilience of our software business, which was bolstered by a significant deal with a major infrastructure company that was closed during the quarter. Our second quarter results were particularly encouraging, especially during a period without any Go IPO client listings. We signed our 15th and 16th Go IPO contract wins late in the second quarter and early in the third quarter, but more notably, we expect one of our existing Go IPO clients to successfully list on the Nasdaq Stock Market in the near-term. This is expected to further strengthen our results in the third quarter. In the broader IPO market, there were several other APAC-based companies outside of our pipeline that successfully listed in 2025, which we view as a positive indicator for our Go IPO business. Looking ahead, we are excited to host our Go IPO Korea event next month, which we hope will mark the beginning of a stronger presence in the Korean market. With encouraging signs from the general IPO landscape, we remain focused on expanding our reach to APAC companies seeking to list on U.S. exchanges, while continuing to guide our existing clients throughout the listing process and ultimately, across the finish line as a publicly traded company.”

 

Second Quarter 2025 Financial Results

 

Revenues increased by 16.7% to $4.7 million, compared to $4.1 million in the same period last year. The increase was primarily due to (i) the increased sale of on-premise software mainly from multiple large orders of CMS licenses in the second quarter of 2025, compared to the same period last year, (ii) increased software-as-a-service (“SaaS”) revenue due to the Company putting more efforts into expanding and promoting its traditional SaaS business in Japan, and (iii) obtaining more orders, partially offset by (iv) a decrease in customized software development and services revenue in connection with the intense competition of the software market in the U.S., and a decrease in software development and other services, mainly as the Company shifted its business strategies to focus more on development and expansion its on-premise software revenue and SaaS revenue.

 

 

 

 

 

Gross profit increased 175.2% to $2.2 million, compared to $0.8 million in the same period last year. The increase was primarily due to (i) an increase in gross profit from sales of on-premise software as the sale increased dramatically while there was not much change in the corresponding costs as the product was developed independently and fixed costs which were not proportional to sales, (ii) an increase in gross profit from customized software development and services as Sigmaways reduced outsourcing costs by ending cooperation with costly vendors, resulting in costs that decreased more dramatically than revenue did, and (iii) an increase in gross profit from the Company’s IPO consulting services.

 

Operating expenses decreased to $2.1 million, compared to $2.3 million in the same period last year. The decrease was primarily due to a decrease in general and administrative expenses.

 

Net income was $1.1 million, compared to a net loss of $2.2 million in the same period last year, as a result of the aforementioned increases in revenue and gross profit.

 

Adjusted EBITDA was $0.1 million for the second quarter of 2025, compared to $(1.2) million in the same period last year.

 

As of June 30, 2025, the Company had cash and cash equivalents of $2.3 million, compared to $2.1 million on December 31, 2024.

 

Six Months Ended June 30, 2025 Financial Results

 

Revenues were $8.3 million, compared to $9.1 million in the same period last year. The decrease was primarily due to (i) a decrease in customized software development and services revenue in connection with a slowdown in Sigmaways revenue, driven by intensified competition in the U.S. software market, (ii) decreased Go IPO consulting services revenue mainly due to fewer ongoing IPO consulting projects, (iii) decreased software development and other services revenue mainly as the Company shifted its business strategies to focus more on development and expansion of its on-premise software and SaaS revenue in the second quarter of 2025, resulting in fewer resources and efforts dedicated to software development and other services, partially offset by (iv) an increase in on-premise software revenue due to the Company obtaining several large CMS license orders in the current period.

 

Gross profit increased 16.9% to $3.3 million, compared to $2.8 million in the same period last year. The increase was primarily due to (i) an increase in gross profit from the sale of on-premise software, as sales rose significantly while related costs remained largely unchanged since the product was independently developed with fixed costs not proportional to sales, and (ii) increased gross profit from customized software development and services, as Sigmaways reduced outsourcing costs by ending cooperation with costly vendors in the current period.

 

Operating expenses decreased to $4.4 million, compared to $5.0 million in the same period last year. The improvement was primarily due to a decrease in general and administrative expenses.

 

Net loss improved to $2.1 million, compared to a loss of $3.7 million in the same period last year, as a result of the aforementioned increase in gross profit during the period and increase in revenue in the second quarter.

 

Adjusted EBITDA was $(1.1) million for the six months ended June 30, 2025, compared to $(1.6) million in the same period last year.

 

2

 

 

 

About HeartCore Enterprises, Inc.

 

Headquartered in Tokyo, Japan, HeartCore Enterprises is a leading enterprise software and consulting services company. HeartCore offers Software as a Service (SaaS) solutions to enterprise customers in Japan and worldwide. The Company also provides data analytics services that allow enterprise businesses to create tailored web experiences for their clients through best-in-class design. HeartCore’s customer experience management platform (CXM 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. HeartCore also operates a digital transformation business that provides customers with robotics process automation, process mining and task mining to accelerate the digital transformation of enterprises. HeartCore’s GO IPOSM consulting services helps Japanese-based companies go public in the U.S. Additional information about the Company’s products and services is available at and https://heartcore-enterprises.com/.

 

Non-GAAP Financial Measures Disclaimer

 

This document includes references to adjusted EBITDA, which is a non-GAAP financial measure. For the purposes of this presentation, adjusted EBITDA is calculated by adjusting net loss to exclude depreciation and amortization, changes in fair value of investments in marketable securities, changes in fair value of investment in warrants, interest income, and interest expenses.

 

This measure is presented as supplemental information and is not intended to be considered in isolation or as a substitute for the financial information prepared and presented in accordance with accounting principles generally accepted in the U.S. (“GAAP”).

 

Management believes that adjusted EBITDA provides useful information to investors by highlighting the Company’s core operational performance, excluding non-cash and non-recurring items. However, non-GAAP financial measures have limitations and should not be considered in isolation or as a substitute for financial results prepared in accordance with GAAP.

 

   For the three months ended
June 30,		 
Item  2025   2024 
Net loss  $1.1 million   $-2.2 million 
(+) Depreciation and amortization expense  $0.0 million   $0.2 million 
(+) Changes in fair value of investments in marketable securities  $-0.9 million   $0.2 million 
(+) Changes in fair value of investment in warrants  $-0.1 million   $0.6 million 
(-) Interest income  $0.0 million   $0.0 million 
(+) Interest expenses  $0.0 million   $0.0 million 
Adjusted EBITDA  $0.1 million   $-1.2 million 

 

3

 

 

 

   For the six months ended
June 30,		 
Item  2025   2024 
Net loss  $-2.1 million   $-3.7 million 
(+) Depreciation and amortization expense  $0.0 million   $0.4 million 
(+) Changes in fair value of investments in marketable securities  $0.9 million   $0.4 million 
(+) Changes in fair value of investment in warrants  $-0.1 million   $1.2 million 
(-) Interest income  $0.0 million   $0.0 million 
(+) Interest expenses  $0.1 million   $0.1 million 
Adjusted EBITDA  $-1.1 million   $-1.6 million 

 

Forward-Looking Statements

 

This press release contains forward-looking statements within the meaning of Section 27A of the Securities Act of 1933, as amended, Section 21E of the Securities Exchange Act of 1934, as amended, or the Private Securities Litigation Reform Act of 1995. All statements other than statements of historical facts included in this press release are forward-looking statements. In some cases, forward-looking statements can be identified by words such as “believed,” “intend,” “expect,” “anticipate,” “plan,” “potential,” “continue,” or similar expressions. Such forward-looking statements include risks and uncertainties, and there are important factors that could cause actual results to differ materially from those expressed or implied by such forward-looking statements. These factors, risks, and uncertainties are discussed in HeartCore’s filings with the Securities and Exchange Commission. Investors should not place any undue reliance on forward-looking statements since they involve known and unknown, uncertainties and other factors which are, in some cases, beyond HeartCore’s control which could, and likely will materially affect actual results, and levels of activity, performance, or achievements. Any forward-looking statement reflects HeartCore’s current views with respect to future events and is subject to these and other risks, uncertainties, and assumptions relating to operations, results of operations, growth strategy, and liquidity. HeartCore assumes no obligation to publicly update or revise these forward-looking statements for any reason, or to update the reasons actual results could differ materially from those anticipated in these forward-looking statements, even if new information becomes available in the future. The contents of any website referenced in this press release are not incorporated by reference herein.

 

HeartCore Investor Relations Contact:

 

Gateway Group, Inc.

Matt Glover and John Yi

HTCR@gateway-grp.com

(949) 574-3860

 

4

 

 

 

HEARTCORE ENTERPRISES, INC.

CONSOLIDATED BALANCE SHEETS

 

   June 30,   December 31, 
   2025   2024 
   (Unaudited)     
ASSETS
Current assets:        
Cash and cash equivalents  $2,347,622   $2,121,089 
Accounts receivable   3,000,337    1,950,050 
Investments in marketable securities   2,495,016    4,495,703 
Prepaid expenses   503,171    458,839 
Current portion of long-term note receivable   100,000    100,000 
Due from related party   44,148    40,139 
Deferred offering costs   250,000    - 
Other current assets   186,944    251,545 
Total current assets   8,927,238    9,417,365 
           
Non-current assets:          
Accounts receivable, non-current   1,058,539    752,930 
Property and equipment, net   442,475    584,854 
Operating lease right-of-use assets   1,853,466    1,936,097 
Long-term investment in warrants   650,446    577,786 
Long-term note receivable   100,000    100,000 
Deferred tax assets   138,263    152,300 
Security deposits   225,649    307,996 
Long-term loan receivable from related party   114,230    123,928 
Other non-current assets   15,014    11,778 
Total non-current assets   4,598,082    4,547,669 
           
Total assets  $13,525,320   $13,965,034 
           
LIABILITIES AND SHAREHOLDERS’ EQUITY  
Current liabilities:          
Accounts payable and accrued expenses  $1,758,084   $2,039,323 
Accounts payable and accrued expenses - related party   22,924    47,199 
Accrued payroll and other employee costs   752,787    675,502 
Due to related parties   590    932 
Short-term debt - related party   75,000    75,000 
Current portion of long-term debts   382,494    401,255 
Insurance premium financing   90,869    16,626 
Factoring liability   226,212    172,394 
Operating lease liabilities, current   290,886    371,951 
Finance lease liabilities, current   17,666    15,956 
Income tax payables   716,263    822,014 
Deferred revenue   1,702,068    1,876,490 
Derivative liability   236,141    - 
Other current liabilities   821,858    907,080 
Total current liabilities   7,093,842    7,421,722 
           
Non-current liabilities:          
Long-term debts   1,097,263    1,238,813 
Operating lease liabilities, non-current   1,613,378    1,614,996 
Finance lease liabilities, non-current   39,085    43,593 
Asset retirement obligations   122,735    183,895 
Total non-current liabilities   2,872,461    3,081,297 
           
Total liabilities   9,966,303    10,503,019 
           
Shareholders’ equity:          
Preferred shares, $0.0001 par value, 20,000,000 shares authorized; Series A convertible preferred shares, 2,000 and no shares designated, issued and outstanding as of June 30, 2025 and December 31, 2024, respectively; aggregate liquidation preference of $2,200,611 and nil as of June 30, 2025 and December 31, 2024, respectively   -    - 
Common shares, $0.0001 par value, 200,000,000 shares authorized, 23,310,770 and 21,937,987 shares issued and outstanding as of June 30, 2025 and December 31, 2024, respectively   2,331    2,193 
Subscription receivable   -    (103,942)
Additional paid-in capital   22,676,912    20,656,153 
Accumulated deficit   (18,231,933)   (16,244,843)
Accumulated other comprehensive income   393,124    343,936 
Total HeartCore Enterprises, Inc. shareholders’ equity   4,840,434    4,653,497 
Non-controlling interests   (1,281,417)   (1,191,482)
Total shareholders’ equity   3,559,017    3,462,015 
           
Total liabilities and shareholders’ equity  $13,525,320   $13,965,034 

 

5

 

 

 

HEARTCORE ENTERPRISES, INC.

Unaudited Consolidated Statements of Operations and Comprehensive Loss

 

   For the six months ended
June 30,		 
   2025   2024 
         
Revenues  $8,331,272   $9,113,120 
Cost of revenues   5,013,393    6,275,050 
Gross profit   3,317,879    2,838,070 
           
Operating expenses:          
Selling expenses   676,782    399,115 
General and administrative expenses   3,492,415    4,428,712 
Research and development expenses   285,374    200,402 
Total operating expenses   4,454,571    5,028,229 
           
Income (loss) from operations   (1,136,692)   (2,190,159)
           
Other income (expenses):          
Changes in fair value of investments in marketable securities   (928,955)   (430,331)
Changes in fair value of investment in warrants   72,660    (1,237,707)
Interest income   4,861    4,624 
Interest expenses   (61,798)   (73,701)
Other income   56,920    134,874 
Other expenses   (29,797)   (49,050)
Total other income (expenses)   (886,109)   (1,651,291)
           
Income (loss) before income tax expense (benefit)   (2,022,801)   (3,841,450)
           
Income tax expense (benefit)   53,074    (152,330)
           
Net income (loss)   (2,075,875)   (3,689,120)
Less: net loss attributable to non-controlling interests   (88,785)   (404,670)
Net income (loss) attributable to HeartCore Enterprises, Inc.   (1,987,090)   (3,284,450)
Dividends accrued on Series A convertible preferred shares   (611)   - 
Net income (loss) attributable to HeartCore Enterprises, Inc. common shareholders  $(1,987,701)  $(3,284,450)
           
Other comprehensive income (loss):          
Foreign currency translation adjustment   48,038    (13,825)
           
Total comprehensive income (loss)   (2,027,837)   (3,702,945)
Less: comprehensive loss attributable to non-controlling interests   (89,935)   (412,471)
Comprehensive income (loss) attributable to HeartCore Enterprises, Inc.  $(1,937,902)  $(3,290,474)
           
Net income (loss) per common share attributable to HeartCore Enterprises, Inc.          
Basic  $(0.09)  $(0.16)
Diluted  $(0.09)  $(0.16)
           
Weighted average common shares outstanding          
Basic   22,072,324    20,859,429 
Diluted   22,072,324    20,859,429 

 

6

 

 

 

HEARTCORE ENTERPRISES, INC.

Unaudited Consolidated Statements of Cash Flows

 

   For the six months ended
June 30,		 
   2025   2024 
         
Cash flows from operating activities:        
Net loss  $(2,075,875)  $(3,689,120)
Adjustments to reconcile net loss to net cash flows used in operating activities:          
Depreciation and amortization expenses   42,437    374,946 
Loss on disposal of property and equipment   117,305    1,894 
Amortization of debt issuance costs   2,194    2,296 
Non-cash lease expense   163,354    182,546 
Gain on termination of lease   (9,059)   (469)
Deferred income taxes   28,008    (153,531)
Stock-based compensation   60,204    147,754 
Changes in fair value of investments in marketable securities   928,955    430,331 
Changes in fair value of investment in warrants   (72,660)   1,237,707 
Gain on settlement of asset retirement obligations   (45,873)   - 
Changes in assets and liabilities:          
Accounts receivable   (1,145,166)   (823,402)
Prepaid expenses   126,001    158,110 
Other assets   182,063    (7,526)
Accounts payable and accrued expenses   (320,566)   272,375 
Accounts payable and accrued expenses - related party   (23,386)   21,956 
Accrued payroll and other employee costs   31,589    (278,361)
Due to related parties   (370)   (1,246)
Operating lease liabilities   (159,030)   (183,047)
Income tax payables   (108,943)   (152,697)
Deferred revenue   (282,704)   165,073 
Other liabilities   (113,370)   558,667 
Net cash flows used in operating activities   (2,674,892)   (1,735,744)
           
Cash flows from investing activities:          
Purchases of property and equipment   (1,235)   (4,134)
Prepayment for property and equipment   -    (35,209)
Purchase of investment in SAFE   -    (75,000)
Net proceeds from sale of warrants   -    5,640,000 
Proceeds from sale of marketable securities   1,071,732    - 
Repayment of loan provided to related party   21,139    21,166 
Net cash flows provided by investing activities   1,091,636    5,546,823 
           
Cash flows from financing activities:          
Payments for finance leases   (8,375)   (8,526)
Proceeds from short-term debt   134,689    68,138 
Repayment of short-term and long-term debts   (395,495)   (281,451)
Repayment of insurance premium financing   (65,257)   (60,201)
Net proceeds from factoring arrangement   53,818    - 
Net repayment of factoring arrangement   -    (242,008)
Capital contribution from non-controlling shareholder   -    67,195 
Distribution of dividends   -    (417,283)
Proceeds from issuance of common shares   30,445    - 
Proceeds from collection of subscription receivable   103,942    - 
Proceeds from exercise of stock options   117,000    - 
Proceeds from issuance of Series A convertible preferred shares and common shares related to securities purchase agreement, net of share issuance costs   1,800,000    - 
Net cash flows provided by (used in) financing activities   1,770,767    (874,136)
           
Effect of exchange rate changes   39,022    (143,073)
           
Net change in cash and cash equivalents   226,533    2,793,870 
           
Cash and cash equivalents - beginning of the period   2,121,089    1,012,479 
           
Cash and cash equivalents - end of the period  $2,347,622   $3,806,349 
    -      
Supplemental cash flow disclosures:          
Interest paid  $63,320   $74,063 
Income taxes paid  $131,118   $117,524 
           
Non-cash investing and financing transactions:          
Operating lease right-of-use assets obtained in exchange for operating lease liabilities  $23,495   $125,735 
Insurance premium financing  $139,500   $172,689 
Warrants converted to marketable securities  $-   $223,481 
Issuance of common shares related to equity purchase agreement  $250,000   $- 
Dividends accrued on Series A convertible preferred shares  $611   $- 

 

7