Hercules Capital Inc logo

Hercules Capital Inc

HCXY | NYSE
Chart Builder DCF Calculator
$24.20
+$0.01 (+0.05%)
Nov 2, 2026, 1:05 PM ET · Market open
TTM
Period Ending
Q3 2026
Sep 30, 2026
Q2 2026
Jun 30, 2026
Q1 2026
Mar 31, 2026
Q4 2025
Dec 31, 2025
Q3 2025
Sep 30, 2025
Q2 2025
Jun 30, 2025
Q1 2025
Mar 31, 2025
Q4 2024
Dec 31, 2024
Q3 2024
Sep 30, 2024
Q2 2024
Jun 30, 2024
Q1 2024
Mar 31, 2024
Q4 2023
Dec 31, 2023
Q3 2023
Sep 30, 2023
Q2 2023
Jun 30, 2023
Q1 2023
Mar 31, 2023
Q4 2022
Dec 31, 2022
Q3 2022
Sep 30, 2022
Q2 2022
Jun 30, 2022
Q1 2022
Mar 31, 2022
Q4 2021
Dec 31, 2021
Q3 2021
Sep 30, 2021
Q2 2021
Jun 30, 2021
Q1 2021
Mar 31, 2021
Net Income
357.08M 383.2M 331.9M 339.74M 310.35M 259.37M 222.34M 262.97M 321.71M 280.96M 333.88M 337.48M 279.84M 305.07M 199.98M 102.08M 43.26M 13.19M 106.24M 173.74M 321.2M 340.82M 319.85M
Depreciation & Amortization
334K 336K 333K 337K 347K 354K 369K 466K 396K 364K 332K 190K 211K 202K 194K 204K 222K 240K 277K 317K 351K 380K 383K
Stock-Based Compensation
4.07M n/a n/a n/a n/a n/a n/a n/a 3.39M 6.73M 10.06M 13.24M 9.85M 8.99M 9.32M 10.56M 13.5M 11.03M 7.36M 2.94M 3.58M 3.58M 5.7M
Other Working Capital
9.64M 10.51M 7.21M 11.24M 3.1M 9.32M 2.23M 15.36M -7.61M -15.3M -9.18M -16.12M 19.15M 15.11M 21.17M -2.01M -6.07M -1.49M -15.97M 11.68M 12.65M 10.71M 11.5M
Other Non-Cash Items
-521.37M -383.81M -766.46M -771.77M -707.72M -568.74M -325.92M -91.21M 29.37M -130.04M -110.45M -255.62M -420.18M -378.35M -532.81M -521.42M -303.31M -185.75M -108.39M -61.72M -146.53M -163.34M -113.7M
Deferred Income Tax
n/a n/a n/a n/a n/a n/a n/a n/a n/a -3.34M -6.66M -9.85M -9.85M -6.51M -3.19M n/a n/a n/a n/a n/a 68.15M 68.15M 12.11M
Change in Working Capital
5.92M 8.79M -9K 5.9M -2.42M 5.31M 3.82M 15.42M -7.1M -14.83M -13.17M -17.17M 12.61M 5.27M 9.45M -16.23M -13.61M -4.56M -15.02M 13.4M 13.11M 9.92M 8.86M
Operating Cash Flow
-153.96M 8.51M -434.24M -425.8M -399.44M -303.71M -99.39M 187.65M 347.77M 139.85M 214M 68.28M -127.52M -65.33M -317.05M -424.8M -259.94M -165.86M -9.54M 128.67M 260.54M 260.2M 233.9M
Capital Expenditures
-52K -81K -100K -89K -61K -62K -421K -705K -1.2M -1.18M -1.09M -887K -418K -419K -158K -114K -180K -168K -144K -106K -34K -82K -120K
Cash Acquisitions
n/a n/a n/a n/a n/a n/a n/a n/a 887K 887K 887K 887K n/a n/a n/a n/a n/a n/a n/a n/a 137K 137K 137K
Purchase of Investments
-985.89M -985.89M -1.09B -972.42M -972.42M -972.42M -415.03M -605.24M -2.2B -2.66B -3.02B -2.89B -1.29B -834.76M -476.16M n/a n/a -404.04M -404.04M -404.04M -1.17B -1.03B -1.03B
Sales Maturities Of Investments
882.37M 882.37M -85.98M 48.43M 48.43M 48.43M 144.81M 299.51M 1.35B 1.61B 2.02B 2.06B 1.01B 746.48M 343.28M n/a n/a -225.15M -225.15M -225.15M -192.37M 246.51M 246.51M
Other Investing Acitivies
103.52M 103.52M 1.17B 923.97M 923.97M 923.97M 270.22M n/a 552.06M 740.96M 696.36M 829.24M 277.18M 88.28M 132.88M n/a n/a 629.15M 629.15M 629.15M 1.36B 728.34M 728.34M
Investing Cash Flow
-52K -81K -100K -89K -61K -62K -421K -306.44M -306.93M -306.91M -306.82M -887K -418K -419K -158K -114K -180K -213K -189K -151K -79K -51.89M -51.93M
Debt Repayment
400.99M 268.12M 558.84M 511.52M 411.16M 317.1M 226.01M 213.63M 102M 154M 33M -24M 107M 85.18M 387.54M 343.04M 117.28M 325.38M 93.59M -58.29M 108.97M -94.32M -39.02M
Common Stock Repurchased
-5.9M -6.18M -6.39M -6.49M -6.5M -6.62M -4.2M -3.43M -2.97M -2.39M -14.03M -12.7M -11.92M -11.98M -2.64M -4.53M -5.45M -5.62M -5.05M -2.82M -2.38M -2.02M -1.98M
Dividend Paid
-339.07M -336.95M -331.53M -325.99M -320.94M -312.8M -308.1M -303.48M -297.52M -293.5M -284.09M -273.68M -267.95M -259.47M -252.1M -245.12M -224.35M -205.59M -190.6M -175.5M -168.12M -159.51M -150.78M
Other Financial Acitivies
-10.24M -5.05M -14.18M -15.59M 132.67M 130.88M 139.98M 145.2M -3.57M -5.45M 59.99M 121.11M 121.26M 167.29M 160.82M 181.06M 188.69M 146.37M 87.83M 6.95M -1.04M -1.04M -2.31M
Financial Cash Flow
154.08M -11.3M 424.94M 368.92M 405.97M 318.15M 93.85M 119.2M -34.05M 131.95M 74.16M 22.75M 99.76M 21.1M 333.7M 314.52M 76.17M 260.54M -14.63M -229.87M -59.17M -253.57M -151.49M
Net Cash Flow
65K -2.87M -9.4M -56.97M 6.47M 14.38M -5.97M 408K 6.79M -35.12M -18.66M 90.14M -28.18M -44.65M 16.49M -110.39M -183.95M 94.47M -24.36M -101.36M 201.3M -45.27M 30.47M
Free Cash Flow
-154.02M 8.43M -434.34M -425.89M -399.5M -303.77M -99.82M 186.94M 346.57M 138.67M 212.91M 67.39M -127.94M -65.75M -317.21M -424.91M -260.12M -166.07M -9.73M 128.52M 260.46M 208.3M 181.97M
Adj. Free Cash Flow
-158.08M 8.43M -434.34M -425.89M -399.5M -303.77M -99.82M 186.94M 343.18M 131.94M 202.85M 54.15M -137.78M -74.73M -326.53M -435.47M -273.62M -177.09M -17.09M 125.58M 256.89M 204.73M 176.26M
Maintenance CapEx
-19K -19K -19K -8K -13K -13K -391K -675K -670K -681K -303K -11K -11K n/a -24K -74K -168K -168K -144K -94K n/a n/a n/a
Growth CapEx
-33K -62K -81K -81K -48K -49K -30K -30K -527K -497K -782K -876K -407K -419K -134K -40K -12K n/a n/a -12K -34K -82K -120K
Owner Earnings
-153.98M 8.49M -434.26M -425.81M -399.45M -303.72M -99.79M 186.97M 347.1M 139.17M 213.69M 68.27M -127.53M -65.33M -317.08M -424.87M -260.11M -166.07M -9.73M 128.53M 260.5M 208.39M 182.09M

© 2026 bestshares.com. All rights reserved.

All data is for informational purposes only. bestshares.com is not a broker, dealer, or registered investment adviser, and nothing on this site is a recommendation to buy or sell any security.