Hercules Capital, Inc. (HTGC) Cash Flow Statement
Where HTGC’s cash came from and went, 2025
December 31, 2025 · U.S. dollars- Cash from operations
- −$425.8M
- Capital expenditures
- $89,000 0.0% of revenue
- Free cash flow
- −$425.9M −77.8% margin
- Returned to shareholders
- $332.5M
- Change in cash
- −$57.0M cash at year-end $59.5M
Drawn to scale: where the cash came from and how it was used. Hover for values.
HTGC operating cash flow, capex and free cash flow
HTGC cash flow trends, 2016–2025
| Metric | Trend | Then | Latest | Change |
|---|---|---|---|---|
| Operating cash flow | −$138.4M2016 | −$425.8M2025 | — | |
| Capital expenditures | $252,0002016 | $89,0002025 | −10.9%/yr | |
| Free cash flow | −$138.6M2016 | −$425.9M2025 | — | |
| Free cash flow margin | −96.7%2016 | −77.8%2025 | +18.8 pts | |
| Operating cash flow / net income | −2.012016 | −1.252025 | +0.76 | |
| Stock-based compensation | $7.1M2016 | $14.8M2025 | +8.4%/yr | |
| Dividends paid | $90.5M2016 | $326.0M2025 | +15.3%/yr | |
| Share buybacks (net) | $7.3M2016 | $6.5M2025 | −1.3%/yr | |
| Capex / revenue | 0.2%2016 | 0.0%2025 | −0.2 pts |
Change is the average annual growth (CAGR) or the difference between the first and latest year.
HTGC cash flow by activity
HTGC net income vs operating cash flow
Operating cash flow above net income usually means earnings are backed by cash (depreciation and stock-based pay are non-cash expenses).
HTGC cash flow statement
| 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating activities | ||||||||||
| Net income | $339.7M | $263.0M | $337.5M | $102.1M | $174.2M | $227.3M | $173.6M | $76.5M | $79.0M | $68.7M |
| Depreciation & amortization | $337,000 | $466,000 | $190,000 | $204,000 | $317,000 | $415,000 | $262,000 | $199,000 | $201,000 | $202,000 |
| Stock-based compensation | $14.8M | $12.5M | $13.2M | $10.8M | $10.4M | $8.5M | $8.6M | $11.3M | $7.2M | $7.1M |
| Change in working capital | $5.9M | $15.4M | −$17.2M | −$16.2M | $13.4M | $5.7M | $3.4M | −$5.3M | $3.0M | $4.8M |
| Other non-cash items | −$786.6M | −$409.4M | −$265.5M | −$521.7M | −$69.6M | −$34.1M | −$426.6M | −$331.6M | −$107.8M | −$219.2M |
| Cash from operating activities | −$425.8M | −$118.1M | $68.3M | −$424.8M | $128.6M | $207.8M | −$240.7M | −$249.0M | −$18.4M | −$138.4M |
| Investing activities | ||||||||||
| Capital expenditures | −$89,000 | −$705,000 | −$887,000 | −$114,000 | −$106,000 | −$137,000 | −$595,000 | −$475,000 | −$274,000 | −$252,000 |
| Investments (net) | — | −$705,000 | −$418,000 | −$114,000 | −$106,000 | −$137,000 | −$595,000 | −$475,000 | $4.4M | $617,000 |
| Acquisitions & other investing | $0 | $705,000 | $418,000 | $114,000 | $106,000 | $137,000 | $595,000 | $475,000 | $274,000 | $252,000 |
| Cash from investing activities | −$89,000 | −$705,000 | −$887,000 | −$114,000 | −$106,000 | −$137,000 | −$595,000 | −$475,000 | $4.4M | $617,000 |
| Financing activities | ||||||||||
| Dividends paid | −$326.0M | −$303.5M | −$273.7M | −$245.1M | −$175.5M | −$152.4M | −$132.1M | −$112.7M | −$100.9M | −$90.5M |
| Share repurchases & issuance (net) | −$6.5M | −$3.4M | −$12.7M | −$4.5M | −$2.8M | −$1.8M | −$5.1M | −$5.0M | −$2.7M | −$7.3M |
| Net borrowing (repayment) | $511.5M | $213.6M | −$24.0M | $343.0M | −$50.1M | −$2.9M | $322.5M | $177.6M | $135.2M | $67.2M |
| Shares issued | $206.8M | $220.9M | $283.7M | $232.1M | $10.8M | $77.2M | $132.5M | $144.4M | $0 | $0 |
| Other financing | −$16.9M | −$8.4M | $49.4M | −$10.9M | −$12.3M | −$5.0M | −$7.4M | −$4.0M | $60.7M | $86.3M |
| Cash from financing activities | $368.9M | $119.2M | $22.7M | $314.5M | −$229.9M | −$85.0M | $310.4M | $200.3M | $92.3M | $55.6M |
| Summary | ||||||||||
| Net change in cash | −$57.0M | $408,000 | $90.1M | −$110.4M | −$101.4M | $122.6M | $69.1M | −$49.1M | $78.3M | −$82.2M |
| Cash at end of period | $59.5M | $116.4M | $116.0M | $25.9M | $136.3M | $237.6M | $115.0M | $45.9M | $91.3M | $13.0M |
| Free cash flow | −$425.9M | −$118.8M | $67.4M | −$424.9M | $128.5M | $207.7M | −$241.3M | −$249.4M | −$18.7M | −$138.6M |
| Free cash flow margin | −77.8% | −27.6% | 13.6% | −177.5% | 41.5% | 58.1% | −80.9% | −142.1% | −10.8% | −96.7% |
| Capex / revenue | 0.0% | 0.2% | 0.2% | 0.0% | 0.0% | 0.0% | 0.2% | 0.3% | 0.2% | 0.2% |
| Operating cash flow / net income | −1.25 | −0.45 | 0.20 | −4.16 | 0.74 | 0.91 | −1.39 | −3.25 | −0.23 | −2.01 |
| Jun '26 | Mar '26 | Dec '25 | Sep '25 | Jun '25 | Mar '25 | Dec '24 | Sep '24 | Jun '24 | Mar '24 | Dec '23 | Sep '23 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating activities | ||||||||||||
| Net income | $130.2M | $42.5M | $90.8M | $119.7M | $78.9M | $50.3M | $61.4M | $68.7M | $41.9M | $91.0M | $120.2M | $28.0M |
| Depreciation & amortization | $84,000 | $85,000 | $83,000 | $84,000 | $81,000 | $89,000 | $93,000 | $91,000 | $96,000 | $186,000 | $23,000 | $59,000 |
| Stock-based compensation | $4.0M | $4.2M | $7.5M | $3.7M | $3.7M | $3.6M | $3.2M | $3.2M | $3.3M | $3.1M | $3.4M | $3.3M |
| Change in working capital | $24.1M | −$24.4M | $8.9M | $182,000 | $15.3M | −$18.5M | $605,000 | $7.9M | $13.8M | −$6.9M | −$21.9M | $169,000 |
| Other non-cash items | $139.6M | −$253.0M | −$162.9M | −$126.8M | −$242.8M | −$257.7M | −$94.6M | $12.7M | $375,000 | −$22.5M | $29.2M | −$146.9M |
| Cash from operating activities | $297.9M | −$230.6M | −$55.6M | −$3.2M | −$144.8M | −$222.2M | −$29.2M | $92.6M | $59.5M | $64.8M | $130.9M | −$115.4M |
| Investing activities | ||||||||||||
| Capital expenditures | −$19,000 | −$19,000 | −$33,000 | −$29,000 | −$19,000 | −$8,000 | −$5,000 | −$30,000 | −$378,000 | −$292,000 | −$497,000 | −$11,000 |
| Investments (net) | — | — | — | −$29,000 | −$19,000 | −$8,000 | −$5,000 | −$30,000 | −$378,000 | −$292,000 | −$497,000 | −$11,000 |
| Acquisitions & other investing | $0 | $0 | $0 | $29,000 | $19,000 | $8,000 | $5,000 | $30,000 | $378,000 | −$305.4M | $497,000 | $11,000 |
| Cash from investing activities | −$19,000 | −$19,000 | −$33,000 | −$29,000 | −$19,000 | −$8,000 | −$5,000 | −$30,000 | −$378,000 | −$306.0M | −$497,000 | −$11,000 |
| Financing activities | ||||||||||||
| Dividends paid | −$86.0M | −$84.4M | −$82.9M | −$83.6M | −$80.5M | −$78.9M | −$77.9M | −$75.5M | −$75.8M | −$74.3M | −$71.9M | −$71.5M |
| Share repurchases & issuance (net) | −$819,000 | −$3.4M | −$1.0M | −$974,000 | −$1.0M | −$3.5M | −$1.0M | −$1.1M | $1.4M | −$2.7M | −$577,000 | −$512,000 |
| Net borrowing (repayment) | −$205.6M | $255.7M | $133.0M | $85.1M | $85.1M | $208.4M | $32.6M | −$9.0M | — | — | — | $43.0M |
| Shares issued | $0 | $52.9M | $15.9M | $0 | $150.8M | $40.2M | $153.6M | $0 | $0 | $67.3M | $100.7M | $111.3M |
| Other financing | −$14,000 | −$4.7M | −$312,000 | −$48,000 | −$10.5M | −$6.1M | −$5.7M | −$1.8M | −$6.0M | $195.1M | −$79.8M | −$3.7M |
| Cash from financing activities | −$292.4M | $216.1M | $64.6M | $397,000 | $143.8M | $160.1M | $101.7M | −$87.4M | −$80.5M | $185.5M | −$51.6M | $78.6M |
| Summary | ||||||||||||
| Net change in cash | $5.5M | −$14.5M | $9.0M | −$2.8M | −$1.0M | −$62.1M | $72.4M | $5.1M | −$21.4M | −$55.7M | $78.8M | −$36.8M |
| Cash at end of period | $50.4M | $44.9M | $59.5M | $50.5M | $53.3M | $54.3M | $116.4M | $44.0M | $38.9M | $60.3M | $116.0M | $37.2M |
| Free cash flow | $297.9M | −$230.7M | −$55.6M | −$3.2M | −$144.8M | −$222.2M | −$29.2M | $92.5M | $59.1M | $64.6M | $130.4M | −$115.4M |
| Free cash flow margin | 190.0% | −240.4% | −35.3% | −1.9% | −113.5% | −240.5% | −28.6% | 83.5% | 70.0% | 48.4% | 83.2% | −169.9% |
| Capex / revenue | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.4% | 0.2% | 0.3% | 0.0% |
| Operating cash flow / net income | 2.29 | −5.43 | −0.61 | −0.03 | −1.84 | −4.41 | −0.48 | 1.35 | 1.42 | 0.71 | 1.09 | −4.13 |
Negative numbers are cash paid out. Quarterly columns are labeled by the month the quarter ended. Figures in U.S. dollars as reported; data from EODHD.
HTGC cash generation
In fiscal 2025 (ended December 31, 2025), Hercules Capital generated -$425.8 million of cash from operations and spent $0.1 million on capital expenditures, leaving free cash flow of -$425.9 million, −77.8% of revenue. It returned $332.5 million to shareholders through dividends ($326.0 million) and net share buybacks ($6.5 million). Cash and equivalents fell by $57.0 million over the year.
Related: HTGC income statement, HTGC balance sheet, HTGC dividend history. See the HTGC stock overview for the latest quote and news.
HTGC cash flow FAQ
What is Hercules Capital's free cash flow?
Hercules Capital's free cash flow was -$425.9 million in fiscal 2025: -$425.8 million of operating cash flow minus $0.1 million of capital expenditures It was -$118.8 million a year earlier..
How much cash does Hercules Capital generate from operations?
Hercules Capital generated -$425.8 million of cash from operating activities in fiscal 2025, −1.25 times its net income of $339.7 million.
How much does Hercules Capital spend on capital expenditures?
Hercules Capital spent $0.1 million on capital expenditures in fiscal 2025, 0.0% of revenue, compared with $0.7 million the year before.
How much stock does Hercules Capital buy back?
Hercules Capital spent $6.5 million on net share repurchases in fiscal 2025.
How much does Hercules Capital pay in dividends?
Hercules Capital paid $326.0 million in dividends in fiscal 2025.