HeartFlow, Inc. (HTFL)

HeartFlow Income Statement

Financials in millions USD. Fiscal year is January - December.

Fiscal Year	TTM	FY 2024	FY 2023
Period Ending	Sep 30, 2025	Dec 31, 2024	Dec 31, 2023
Revenue	161.88	125.81	87.17
Revenue Growth (YoY)	-	44.32%	-
Cost of Revenue	39.5	31.36	29.12
Gross Profit	122.38	94.45	58.05
Selling, General & Admin	126.23	112.15	95.11
Research & Development	58.53	43.52	35.85
Operating Expenses	184.76	155.67	130.97
Operating Income	-62.37	-61.22	-72.91
Interest Expense	-20.32	-22.77	-24.69
Interest & Investment Income	3.5	4.07	5.46
Other Non Operating Income (Expenses)	-39.72	-16.45	2.16
EBT Excluding Unusual Items	-118.92	-96.37	-89.99
Other Unusual Items	-6.36	-	-5.12
Pretax Income	-125.28	-96.37	-95.11
Income Tax Expense	0.09	0.05	0.55
Net Income	-125.37	-96.43	-95.66
Preferred Dividends & Other Adjustments	-	-	28.03
Net Income to Common	-125.37	-96.43	-123.69
Shares Outstanding (Basic)	17	5	5
Shares Outstanding (Diluted)	17	5	5
Shares Change (YoY)	204.12%	9.79%	-
EPS (Basic)	-7.38	-17.98	-25.32
EPS (Diluted)	-7.38	-17.98	-25.32
Free Cash Flow	-	-73.36	-82.54
Free Cash Flow Per Share	-	-13.68	-16.89
Gross Margin	75.60%	75.07%	66.59%
Operating Margin	-38.53%	-48.66%	-83.64%
Profit Margin	-77.45%	-76.64%	-141.89%
Free Cash Flow Margin	-	-58.31%	-94.68%
EBITDA	-60.79	-59.56	-71.37
EBITDA Margin	-37.55%	-47.34%	-81.87%
D&A For EBITDA	1.59	1.66	1.54
EBIT	-62.37	-61.22	-72.91
EBIT Margin	-38.53%	-48.66%	-83.64%
Advertising Expenses	-	1.54	0.78

Updated Sep 30, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.

SEC Filings: 10-K · 10-Q