Hercules Capital, Inc. (HCXY) Annual Margin Report - Discounting Cash Flows
HCXY
Hercules Capital, Inc.
HCXY (NYSE)

Annual Margin Analysis Report

Margins refer to the ratio between a financial report item and the revenue (Example: Net Income Margin = Net Income / Revenue).

This analysis provides a report of the company's key margins, which could be further used in a valuation model.

Interactive Assumptions

Historical Years

Historical Years

Number of historical years used to render the Chart and Tables.

Margin Analysis (% of Revenue)

Monetary values in USD

Monetary values in USD

amounts except #

Average LTM
Mar 04
2025
Dec 31
2024
Dec 31
2023
Dec 31
2022
Dec 31
2021
Dec 31
Revenue 410.5 491.9 491.9 415.9 460.7 321.7 281
Revenue Growth Rate 10.68% 0% 18.26% -9.71% 43.2% 14.49% -2.19%
Cost of Revenue 12.01 6.11 11.68 54.23 0 0 0
Gross Profit 408.4 544.9 480.2 361.7 460.7 321.7 281
Gross Margin 99.23% 110.8% 97.62% 86.96% 100% 100% 100%
Operating Income 327.7 432.1 432.1 237.4 387.6 255.8 221
Operating Margin 79.18% 87.85% 87.85% 57.07% 84.13% 79.53% 78.65%
Net Income 258.7 338.8 339.7 260.1 337.5 102.1 174.2
Net Margin 61.25% 68.89% 69.07% 62.54% 73.26% 31.73% 61.98%

Monetary values in USD

amounts except #

Average LTM
Mar 04
2025
Dec 31
2024
Dec 31
2023
Dec 31
2022
Dec 31
2021
Dec 31
Revenue 410.5 491.9 491.9 415.9 460.7 321.7 281
Cash From Operating Activities Margin -45.5% -86.57% -86.57% -28.39% 14.82% -132.1% 45.78%
Cash From Operating Activities -199.6 -425.8 -425.8 -118.1 68.28 -424.8 128.6
Free Cash Flow Margin -45.57% -86.56% -86.57% -28.56% 14.63% -132.1% 45.74%
Free Cash Flow -199.9 -425.8 -425.8 -118.8 67.39 -424.9 128.5
Depreciation and Amortization Margin -1.33% -7.89% -7.89% 1.78% 1.56% 1.83% 2.62%
Depreciation and Amortization -8.3 -38.81 -38.81 7.42 7.17 5.88 7.36
Capital Expenditure Margin -0.076% 0% -0.018% -0.17% -0.193% -0.035% -0.038%
Capital Expenditure -0.317 0 -0.089 -0.705 -0.887 -0.114 -0.106
discounting cash flows home logo

Discounting Cash Flows

Are you finding our services helpful? Review us on trustpilot logo Trustpilot
Have a question? Contact us
Want to become our sponsor?
Check out our Affiliate Program