What changed in this filing

/stocks — the workspaceLOADING

Item 2. Management’s Discussion and Analysis

2025-08-13 compared with 2025-05-15 · 605 added, 211 removed, 121 unchanged (87% of the section changed)

31 unchanged sentences

We provide software through two business units.

The first business unit, our CX division, includes a customer experience

management business (the “CXM Platform”) that has been in existence for over 15 years.

Our CXM Platform includes marketing,

sales, service and content management systems, as well as other tools and integrations, that enable companies to attract and engage customers

throughout the customer experience.

We also provide education, services and support to help customers be successful with our CXM Platform.

The first business unit, our CX division, includes a customer

experience management business (the “CXM Platform”) that has been in existence for over 15 years.

Our CXM Platform includes

marketing, sales, service and content management systems, as well as other tools and integrations, that enable companies to attract and

engage customers throughout the customer experience.

We also provide education, services and support to help customers be successful

with our CXM Platform.

The second business unit, our DX division, is

4 unchanged sentences

During 2022, we started the GO IPO business, which

supports Japanese companies listing on Nasdaq and NYSE in the United States.

As of March 31, 2025, we have entered into consulting agreements

with 14 companies to assist them in their IPO process, whereby we are entitled to receive from each company a consulting fee that ranges

from $380,000 to $900,000 and warrants or stock acquisition rights to purchase 1% to 4% of the fully-diluted share capital of such companies

that is exercisable on certain dates at an exercise price of $0.01 or JPY1 per share.

We were incorporated in the State of Delaware on May 18, 2021.

business activities principally through our wholly owned subsidiary, HeartCore Co.

(“HeartCore Japan”), which was established

in Japan by Sumitaka Yamamoto, our Chairman of Board, Chief Executive Officer and President and a significant stockholder of the Company,

On September 6, 2022, the Company entered into a share exchange and

purchase agreement to acquire 51% of the outstanding shares of Sigmaways, Inc.

(“Sigmaways”), a company incorporated under

the laws of the State of California, and its wholly owned subsidiaries.

Sigmaways and its wholly owned subsidiaries are engaged in the

business of developing and sales of software in the United States.

supports Japanese companies listing on The Nasdaq Stock Market (“Nasdaq”) and NYSE in the United States.

As of June 30, 2025,

we have entered into consulting agreements with 16 companies to assist them in their IPO process, whereby we are entitled to receive from

each company a consulting fee that ranges from $380,000 to $900,000 and warrants or stock acquisition rights to purchase 1% to 4% of the

fully-diluted share capital of such companies that is exercisable on certain dates at an exercise price of $0.01 or JPY1 per share.

We were incorporated in the State of Delaware

on May 18, 2021.

We conduct business activities principally through our wholly owned subsidiary, HeartCore Co.

Japan”), which was established in Japan in 2009 by Sumitaka Yamamoto, our Chairman of Board, Chief Executive Officer and President

and a significant stockholder of the Company.

On September 6, 2022, we entered into a share exchange and purchase

agreement to acquire 51% of the outstanding shares of Sigmaways, Inc.

(“Sigmaways”), a company incorporated under the laws

of the State of California, and its wholly owned subsidiaries.

Sigmaways and its wholly owned subsidiaries are engaged in the business

of developing and sales of software in the United States.

The acquisition closed on February 1, 2023.

In the first quarter of 2023, we formed

HeartCore Financial, Inc.

(“HeartCore Financial”) in the U.S.

In the first quarter of 2023, we formed HeartCore Financial, Inc.

Financial”) in the U.S.

as part of our GO IPO consulting business.

In the fourth

quarter of 2023, we formed HeartCore Luvina Vietnam Company (“HeartCore Luvina”) in Vietnam, which is engaged in the

business of software development.

In the fourth quarter of 2023, we formed HeartCore Luvina Vietnam

Company (“HeartCore Luvina”) in Vietnam, which is engaged in the business of software development.

In April 2024, HeartCore Financial incorporated

2 unchanged sentences

Recent Developments

Change in Controlled Company Status and Board Committee Formation

In the first quarter

of 2025, the Company announced that its Board of Directors (the “Board”) had formed a Compensation Committee and a Nominating

and Corporate Governance Committee.

The Compensation Committee is comprised of three independent directors:

Ferdinand Groenewald, Heather

Neville (Chair) and Koji Sato.

The Nominating and Corporate Governance Committee is comprised of three independent directors:

Groenewald, Heather Neville and Koji Sato (Chair).

In exchange for their

service on the Compensation Committee, the Chair of the Compensation Committee will receive an additional $7,000 annually, and the other

Compensation Committee members will receive an additional $4,000 annually.

In exchange for their

service on the Nominating and Corporate Governance Committee, the Chair of the Nominating and Corporate Governance Committee will receive

an additional $6,000 annually, and the other Nominating and Corporate Governance Committee members will receive an additional $3,000 annually.

Upon initially listing

with the Nasdaq Capital Market, the Company qualified as a “controlled company” because more than 50% of the voting power

for the election of directors was held by Mr.

As a result of certain sales under the Company’s previously announced at-the-market

offering, Mr.

Yamamoto no longer holds more than 50% of the voting power for the election of directors and therefore, the Company no longer

qualifies as a controlled company.

As a result, the Company is required, subject to phase-in rules, to comply with Nasdaq requirements

● a majority of the Board consist of independent directors

as defined by Nasdaq’s applicable rules and regulations;

● the compensation of the Company’s executive officers

be determined, or recommended to the Board for determination, by independent directors constituting a majority of the independent directors

of the Board in a vote in which only independent directors participate or by a compensation committee comprised solely of independent

● director nominees be selected, or recommended to the Board for selection, by independent directors constituting

a majority of the independent directors of the Board in a vote in which only independent directors participate or by a nomination committee

comprised solely of independent directors.

The Company previously

availed itself of certain of the controlled company exemptions.

More specifically, the Company did not have a compensation committee or

a nominating and corporate governance committee.

We no longer qualify

as a controlled company and accordingly, we have formed a Compensation Committee and a Nominating and Corporate Governance Committee;

however, we currently utilize and presently intend to continue to utilize, the exemption relating to a majority independent Board.

to Nasdaq’s phase-in rules, we have a period of one year from the date on which we ceased to be a controlled company to comply with

the majority independent Board requirement.

Three of six members

of the Company’s Board are independent directors within the meaning of Nasdaq Capital Market rules:

Ferdinand Groenewald, Heather

Neville, and Koji Sato.

Nasdaq Notice Regarding

Minimum Bid Price Requirement

On May 6, 2025, the Company

received written notice (the “Bid Price Notice”) from the Nasdaq Listing Qualification Department (the “Nasdaq Staff”)

indicating that the Company is not in compliance with the $1.00 minimum bid price requirement set forth in Nasdaq Listing Rule 5550(a)(2)

(the “Minimum Bid Price Requirement”) for continued listing on the Nasdaq Capital Market.

The notification of noncompliance

has no immediate effect on the listing or trading of the Company’s common stock on the Nasdaq Capital Market under the symbol “HTCR,”

and the Company is currently monitoring the closing bid price of its common stock and evaluating its alternatives, if appropriate, to

resolve the deficiency and regain compliance with this rule.

The Nasdaq Listing Rules

require listed securities to maintain a minimum bid price of $1.00 per share and, based upon the closing bid price for the last 30 consecutive

business days, the Company no longer meets this requirement.

The Bid Price Notice indicated that the Company will be provided 180 calendar

days, or until November 3, 2025, in which to regain compliance.

If at any time during this period the closing bid price of the Company’s

common stock is at least $1.00 per share for a minimum of 10 consecutive business days, the Nasdaq Staff will provide the Company with

written confirmation of compliance and the matter will be closed.

Alternatively, if the

Company fails to regain compliance with Rule 5550(a)(2) prior to the expiration of the 180 calendar day period, but meets the continued

listing requirement for market value of publicly held shares and all of the other applicable standards for initial listing on the Nasdaq

Capital Market, with the exception of the Minimum Bid Price Requirement, and provides written notice of its intention to cure the deficiency

during the second compliance period by effecting a reverse stock split, if necessary, then the Company may be granted an additional 180

calendar days to regain compliance with Rule 5550(a)(2).

There can be no assurance

that the Company will be able to regain compliance with the Minimum Bid Price Requirement, even if it maintains compliance with the other

listing requirements.

The Company is considering actions that it may take in response to the Bid Price Notice in order to regain compliance

with the continued listing requirements, but no decisions regarding a response have been made at this time.

Nasdaq Notice Regarding Minimum Bid Price Requirement

On May 6, 2025, we received written notice (the

“Bid Price Notice”) from the Nasdaq Listing Qualification Department (the “Nasdaq Staff”) indicating that we were

not in compliance with the $1.00 minimum bid price requirement set forth in Nasdaq Listing Rule 5550(a)(2) (the “Minimum Bid Price

Requirement”) for continued listing on the Nasdaq Capital Market.

The notification of noncompliance has no immediate effect on the

listing or trading of our common stock on the Nasdaq Capital Market under the symbol “HTCR,” and we are currently monitoring

the closing bid price of our common stock and evaluating our alternatives, if appropriate, to resolve the deficiency and regain compliance

with this rule.

The Nasdaq Listing Rules require listed securities

to maintain a minimum bid price of $1.00 per share and, based upon the closing bid price for the last 30 consecutive business days, we

no longer meet this requirement.

The Bid Price Notice indicated that we will be provided 180 calendar days, or until November 3, 2025,

in which to regain compliance.

If at any time during this period the closing bid price of our common stock is at least $1.00 per share

for a minimum of 10 consecutive business days, the Nasdaq Staff will provide us with written confirmation of compliance and the matter

will be closed.

Alternatively, if we fail to regain compliance

with Rule 5550(a)(2) prior to the expiration of the 180 calendar day period, but meet the continued listing requirement for market value

of publicly held shares and all of the other applicable standards for initial listing on the Nasdaq Capital Market, with the exception

of the Minimum Bid Price Requirement, and provide written notice of our intention to cure the deficiency during the second compliance

period by effecting a reverse stock split, if necessary, then we may be granted an additional 180 calendar days to regain compliance with

Rule 5550(a)(2).

There can be no assurance that we will be able

to regain compliance with the Minimum Bid Price Requirement, even if we maintain compliance with the other listing requirements.

considering actions that we may take in response to the Bid Price Notice in order to regain compliance with the continued listing requirements,

but no decisions regarding a response have been made at this time.

Nasdaq Notice Regarding Minimum Stockholders’

Equity Requirement

On May 24, 2025, we received written notice (the

“Stockholders’ Equity Notice”) from the Nasdaq Staff indicating that we are not in compliance with the $2,500,000 minimum

stockholders’ equity requirement set forth in Nasdaq Listing Rule 5550(b) (the “Minimum Stockholders’ Equity Requirement”)

for continued listing on the Nasdaq Capital Market.

Additionally, the Nasdaq Staff noted that we do not meet the alternatives of market

value of listed securities or net income from continuing operations as of May 23, 2025.

Under Nasdaq rules, we had 45 calendar days (or

until July 8, 2025) to submit a plan to regain compliance, which we did.

On July 11, 2025, the Nasdaq Staff notified us that they had

granted us an extension until September 30, 2025, to regain compliance with the Minimum Stockholders’ Equity Requirement.

to the terms of the extension, on or before September 30, 2025, we must complete the transactions pursuant to the Equity Purchase Agreement

and Securities Purchase Agreement (both as defined below) and evidence compliance with the Minimum Stockholders’ Equity Requirement

as indicated in the Nasdaq Staff’s notification.

The notification of noncompliance had no immediate

effect on the listing or trading of our common stock on the Nasdaq Capital Market under the symbol “HTCR.” There can be no

assurance that we will be able to regain compliance with the Minimum Stockholders’ Equity Requirement, even if we maintain compliance

with the other listing requirements.

Consulting and Services Agreement with tmsuk

On May 30, 2025 (the “tmsuk Effective Date”),

we entered into a Consulting and Services Agreement (the “tmsuk Consulting Agreement”) with tmsuk Co., Ltd., a Japanese corporation

Pursuant to the terms of the tmsuk Consulting Agreement, we agreed to provide tmsuk certain services, including

the following (collectively, the “tmsuk Services”):

(i) Assistance with the introduction, for a law firm, underwriter

and auditing firm for tmsuk, with tmsuk making their selections, at their sole discretion;

(ii) Assisting in the preparation of documentation for internal controls

required for an initial public offering or de-SPAC or other Fundamental Transaction (as defined in the tmsuk Warrant) by tmsuk;

(iii) Providing support services to remove problematic accounting

accounts upon listing;

(iv) Translation of requested documents into English;

(v) Attend and, if requested by tmsuk, lead, meetings with tmsuk’s

management and employees;

(vi) Provide tmsuk with support services related to tmsuk’s

NASDAQ listing;

(vii) Conversion of accounting data from Japanese standards to U.S.

(viii) Assist in the preparation of S-1 or F-1 filings;

(ix) Creation of English web page;

(x) Preparing an investor presentation/deck and executive summary

of tmsuk’s operations.

In providing the tmsuk Services, we agreed to

not render legal advice or perform accounting services, nor act as an investment advisor or broker/dealer.

Pursuant to the terms of the

tmsuk Consulting Agreement, the parties agreed that we will not provide the following services, among others:

negotiation for the sale

of tmsuk’s securities;

participation in discussions between tmsuk and potential investors;

assisting in structuring any transactions

involving the sale of tmsuk’s securities;

pre-screening of potential investors;

due diligence activities;

nor providing advice relating

to valuation of or financial advisability of any investments in tmsuk;

or handling any funds or securities on behalf of tmsuk.

Pursuant to the terms of the tmsuk Consulting

Agreement, tmsuk agreed to compensate us as follows in return for the provision of the tmsuk Services during the nine-month term:

(a) $500,000, to be paid as follows:

(i) $200,000 on the tmsuk Effective

(ii) $150,000 on the three-month anniversary of the tmsuk Effective Date;

and (iii) $150,000 on the six-month anniversary of the

tmsuk Effective Date;

(b) Issuance by tmsuk to the Company of a warrant (the “tmsuk

Warrant”), deemed fully earned and vested as of the tmsuk Effective Date, to acquire a number of shares of capital stock of tmsuk,

to initially be equal to 3% of the fully diluted share capital of tmsuk as of the tmsuk Effective Date, subject to adjustment as set

forth in the tmsuk Consulting Agreement and the tmsuk Warrant.

Issuance by tmsuk of the tmsuk Warrant may be

subject to the approval of tmsuk’s stockholders, and in such case, the tmsuk Warrant will not be issued unless and until stockholder

approval is obtained.

In the event that tmsuk stockholder approval is not obtained, and the tmsuk Warrant is not issued, on or before

the 90 th day following the tmsuk Effective Date, the parties agreed to reasonably cooperate to come to mutual agreement on

an alternate method to provide to us the same value and rights as would have been provided pursuant to the tmsuk Warrant.

In the event that the term of the tmsuk Consulting

Agreement is extended beyond the initial nine-month term, tmsuk agreed to compensate us for tmsuk Services provided at the rate of $150

per hour, based on the hours spent by our personnel providing the tmsuk Services.

The tmsuk Consulting Agreement may be terminated

at any time by either party upon notice to the other party.

OEM Sales Agreement

On June 23, 2025, HeartCore Japan entered into

an OEM Sales Agreement (the “Silver Egg Agreement”) by and between HeartCore Japan and Silver Egg Technology CO.

Pursuant to the terms of the Silver Egg Agreement, Silver Egg agreed to provide to HeartCore Japan its AI recommendation

service, “Aigent Recommender,” developed by Silver Egg (the “Services”).

The specific terms and conditions for

the provision of the Services will be determined in individual agreements.

The Silver Egg Agreement will serve as the basic agreement

and will apply to all individual agreements between HeartCore Japan and Silver Egg during the term of the Silver Egg Agreement, and such

individual agreements will constitute a part of the Silver Egg Agreement.

The term of the Silver Egg Agreement is two years.

Unless either party notifies the other in writing at least six months prior to the expiration of the term, the Silver Egg Agreement will

automatically renew for additional two year periods.

Notwithstanding the foregoing, if either party wishes to terminate the Silver Egg

Agreement during the term, both parties must agree in writing.

The term of each individual contract pursuant to the Silver Egg Agreement

will commence on the date of the individual contract and will continue until the last day of the month in which 12 months have elapsed

from the start date of the use of the Services.

However, unless HeartCore Japan or Silver Egg gives written notice to the other party

at least 30 days prior to the expiration of the term, the individual contract will be automatically renewed for an additional 12-month

Pursuant to the terms of the individual agreement

for the first year (through June 30, 2026) and for the second year (from July 1, 2026 to June 30, 2027), when HeartCore Japan achieves

the target number of contracts (20), the monthly service fees to be paid by HeartCore Japan to Silver Egg will be as follows:

to 500,000 page views:

- 800,000 page views:

– 1,000,000 page views:

If HeartCore Japan does not achieve the target number of contracts by June 30, 2026, the monthly service fees to be paid by

HeartCore Japan to Silver Egg for the second year (from July 1, 2026 to June 30, 2027) will increase as follows:

to 500,000 page views:

- 800,000 page views:

● 800,001 – 1,000,000 page views:

Consulting and Services Agreement with

Cipher Core Co., Ltd.

On June 30, 2025, the

Company entered into a Consulting and Services Agreement (the “Consulting Agreement”) with Cipher Core Co., Ltd.

As compensation for its services under the Consulting Agreement, Cipher Core will pay the Company an aggregate of $500,000

in fees, and issue to the Company a warrant to acquire 3% of Cipher Core’s capital stock, on a fully diluted basis.

The number of

warrant shares, which is fully earned, vested, and non-returnable, may be subject to adjustments.

As part of the Consulting

Agreement, the Company agreed to assist Cipher Core in its efforts to go public and list on the Nasdaq Stock Market (“Nasdaq”).

Under the Consulting Agreement, the Company will assist Cipher Core with:

the introduction for a law firm, underwriter and auditing

firm for Cipher Core, with Cipher Core making their selections, at their sole discretion;

translating requested documents into English;

assisting in the preparation of documentation for internal

controls required for an IPO;

conversion of accounting data from Japanese standards to

providing support services to remove problematic accounting

accounts upon listing;

support creation of an English web page;

preparation of an investor presentation and executive summary

of the operations;

provision of providing general support services;

assisting in the preparation of a registration statement.

In providing the services under the Consulting Agreement,

the Company will not render legal advice or perform accounting services, and will not act as an investment advisor or broker/dealer.

Pursuant to the terms of the Consulting Agreement, the parties agreed that the Company will not provide the following services, among

negotiation for the sale of Cipher Core’s securities;

participation in discussions between Cipher Core and potential investors;

assisting in structuring any transactions involving the sale of Cipher Core’s securities;

pre-screening of potential investors;

due diligence activities;

nor providing advice relating to valuation of or financial advisability of any investments in Cipher Core;

or handling any funds or securities on behalf of Cipher Core.

Equity Purchase Agreement

On June 30, 2025, we and Crom

Structured Opportunities Fund I, LP (“Crom” or the “Investor”), an accredited investor, entered into an Equity

Purchase Agreement (the “Equity Purchase Agreement”), pursuant to which the we have the right, but not the obligation, to

direct the Investor , at any time and from time to time during the Commitment Period (as hereinafter

defined) as provided in the Equity Purchase Agreement, to purchase up to $25,000,000 (the “Maximum Commitment Amount”) in

aggregate gross purchase price of newly issued fully paid shares of our common stock, par value $0.0001 (the “Advance Shares”).

The “Commitment Period” means, subject to the terms and conditions of the Equity Purchase Agreement, the period commencing

on June 30, 2025 and ending on the earlier of (i) the date on which the Investor shall have

purchased Advance Shares equal to the Maximum Commitment Amount, (ii) June 30, 2027, (iii) written notice of termination by us to the

Investor , (iv) the Equity Line of Credit (“ELOC”) Registration Statement (as

hereinafter defined) is no longer effective after the initial effective date of the ELOC Registration Statement, (v) the date that we

commence a voluntary bankruptcy case, a bankruptcy proceeding is commenced against us, a custodian is appointed for us or for all or substantially

all of its property, or we make a general assignment for the benefit of its creditors, or (vi) the date on which the Equity Purchase Agreement

is terminated by mutual written consent of the parties.

Under the terms and subject to the conditions

of the Equity Purchase Agreement, we have the right, but not the obligation, to direct the Investor ,

by our delivery to the Investor of a notice (the “Advance Notice”) from time

to time, to purchase Advance Shares (i) in a minimum amount not less than $25,000, calculated based on 96% of the volume-weighted average

price (“VWAP”) of our common stock on the trading day immediately preceding the date during the Commitment Period that an

Advance Notice is deemed delivered (the “Advance Date”), and (ii) in a maximum amount up to the lesser of (a) $500,000, or

(b) 50% of the average daily trading value of the common stock during the seven trading days immediately preceding the respective Advance

Date (excluding the single highest volume trading day and the single lowest volume trading day from such calculation) multiplied by the

lowest VWAP of the common stock during the seven trading days immediately preceding the respective Advance Date (each, an “Advance”).

Each Advance is subject to adjustment for any reorganization, recapitalization, non-cash dividend, stock split, reverse stock split or

other similar transaction as provided in the Equity Purchase Agreement.

The number of Advance Shares then to be purchased

by the Investor may not exceed the number of such shares that, when aggregated with all other

shares of common stock then owned by the Investor beneficially or deemed beneficially owned

by the Investor , would result in the Investor owning

more than 4.99% of the number of shares of common stock outstanding immediately after giving effect to the issuance of shares of common

stock issuable pursuant to an Advance Notice.

The Equity Purchase Agreement further provides

that we may not issue or sell to the Investor any Advance Shares under the Equity Purchase

Agreement in excess of 19.99% of our issued and outstanding common stock on June 30, 2025, until stockholder approval satisfying the requirements

of Nasdaq Rule 5635(d) has been obtained and is in effect.

We obtained this stockholder approval on June 30, 2025.

We also agreed to pay the Investor

a commitment fee equal to $250,000 worth of shares of common stock (“ELOC Commitment Shares”), with the number of ELOC

Commitment Shares issued being based on the Nasdaq official closing price of the common stock on June 27, 2025, the trading day immediately

prior to the effective date of the Equity Purchase Agreement, in consideration for the Investor’s

entry into the Equity Purchase Agreement.

Pursuant to the terms of the Equity Purchase Agreement,

we agreed that we will not without the prior written consent of the Investor , enter into

an “Equity Line of Credit” or a “Variable Rate Transaction,” as such terms are defined in the Equity Purchase

The Investor agreed not to engage in any short sale or hedging transactions with

respect to the common stock during the term of the Equity Purchase Agreement.

We may terminate the Equity Purchase Agreement at any time

by written notice to the Investor at least five trading days in advance;

provided that there

are no outstanding Advance Notices.

We and the Investor may also terminate the Equity Purchase

Agreement at any time by mutual written consent.

In addition, the Equity Purchase Agreement will automatically terminate at the end of

the Commitment Period.

Pursuant to the terms of the Equity Purchase Agreement,

we agreed that it would also comply with the ELOC Registration Rights Agreement (as hereinafter defined) with respect to the filing and

effectiveness deadlines of the ELOC Registration Statement in accordance with the terms of the ELOC Registration Rights Agreement.

We will not issue or sell any shares of common

stock to the Investor pursuant to the Equity Purchase Agreement, except for the ELOC Commitment

Shares, until and unless the ELOC Registration Statement has been declared effective by the SEC.

The Equity Purchase Agreement also contains customary

representations, warranties, indemnification provisions and closing conditions.

The representations, warranties and covenants contained

in the Equity Purchase Agreement were made only for purposes of the Equity Purchase Agreement and as of specific dates, were solely for

the benefit of the parties to such agreement and are subject to certain important limitations.

ELOC Registration Rights Agreement

In connection with the execution of the Equity

Purchase Agreement, we and the Investor entered into a Registration Rights Agreement dated

June 30, 2025 (the “ELOC Registration Rights Agreement”), pursuant to which we agreed to use our commercially reasonable efforts

to prepare and file within 30 calendar days from the date of the Equity Purchase Agreement, an initial registration statement covering

the resale of all of the shares of common stock which the Investor may acquire (including

the Advance Shares and the Commitment Shares) pursuant to the Equity Purchase Agreement (the “ELOC Registration Statement”).

We have also agreed to have the ELOC Registration Statement declared effective by the SEC within 90 days from June 30, 2025.

We filed such Registration Statement on Form S-1

333-288937) with the SEC on July 25, 2025.

Securities Purchase Agreement

On June 30, 2025, we and the Investor executed a Securities Purchase Agreement (the “Securities

Purchase Agreement”).

According to the terms of the Securities Purchase Agreement, we agreed to issue to the Investor ,

and the Investor agreed to purchase from us, 2,000 shares of our Series A Convertible Preferred

Stock at a purchase price equal to $1,000 per share ($2,000,000 in the aggregate), with each such share of Series A Convertible Preferred

Stock having a stated value of $1,100.

The sale of the shares of Series A Convertible Preferred Stock closed on June 30, 2025 (the “Closing”).

In connection with executing the Securities Purchase

Agreement, for no additional consideration, at Closing, we issued to the Investor 750,000

shares of common stock (the “SPA Commitment Shares”).

has the right at any time (subject to certain ownership limitations) to convert all or any portion of the then Series A Convertible Preferred

Stock into shares of common stock (the “Conversion Shares”).

For additional information regarding the conversion terms of

the Series A Convertible Preferred Stock, please see “ Series A Convertible Preferred Stock ” below.

Pursuant to the Securities Purchase Agreement,

we will, at all times, reserve from its authorized and unissued shares of common stock, two times such number of shares of common stock

as shall from time to time be sufficient to effectuate the conversion of all outstanding shares of Series A Convertible Preferred Stock.

The Securities Purchase Agreement also contains

customary representations, warranties, indemnification provisions and closing conditions.

The representations, warranties and covenants

contained in the Securities Purchase Agreement were made only for purposes of the Securities Purchase Agreement and as of specific dates,

were solely for the benefit of the parties to such agreement and are subject to certain important limitations.

SPA Registration Rights Agreement

In connection with the execution of the Securities

Purchase Agreement, we and the Investor entered into a registration rights agreement (the

“SPA Registration Rights Agreement”), pursuant to which we agreed to file, within 30 calendar days from the date of the Securities

Purchase Agreement, an initial registration statement covering the resale of all of the Conversion Shares and SPA Commitment Shares.

have also agreed to have such registration statement declared effective by the SEC within 90 days from June 30, 2025.

A Convertible Preferred Stock

On June 30, 2025, we filed a Certificate of Designations

of Preferences, Rights and Limitations of the Series A Convertible Preferred Stock (“Certificate of Designations”) with the

Secretary of State of the State of Delaware.

The number of shares of Series A Convertible Preferred Stock designated is 2,000 and each

share of Series A Convertible Preferred Stock has a stated value equal to $1,100 (the “Stated Value”).

The Series A Convertible Preferred Stock have

no voting rights.

However, as long as any shares of Series A Convertible Preferred Stock are outstanding, we will not, without the affirmative

vote of the holders of a majority of the then outstanding shares of the Series A Convertible Preferred Stock, (a) alter or change adversely

the powers, preferences or rights given to the Series A Convertible Preferred Stock or alter or amend the Certificate of Designations,

(b) increase the number of authorized shares of Series A Convertible Preferred Stock, or (c) enter into any agreement with respect to

any of the foregoing.

Upon any liquidation, dissolution or winding-up,

whether voluntary or involuntary that is not a Fundamental Transaction (as defined in the Certificate of Designations), a holder of Series

A Convertible Preferred Stock (“Holder”) will receive an amount per share equal to the greater of (i) the Stated Value plus

all accrued and unpaid Dividends thereon or (ii) the amount that such Holder would receive if such Holder converted all of its shares

of Series A Convertible Preferred Stock into common stock immediately prior to such liquidation, dissolution or winding up.

such liquidation, dissolution or winding up, the assets and funds available for distribution among the Holders of the Series A Convertible

Preferred Stock will be insufficient to permit the payment to such Holders of the full preferential amount aforesaid, then the entire

assets and funds legally available for distribution will be distributed ratably among the Holders of the Series A Convertible Preferred

Stock in proportion to the amount that each such Holder is entitled to receive.

The conversion price in effect on any conversion

date will be equal to 90% of the average of the two lowest volume-weighted average prices (the “VWAP”) of the common stock

on Nasdaq (or such other national securities exchange on which the common stock is then listed) for the five Trading Days immediately

preceding the date of the conversion notice delivered by the Holder of Series A Preferred Stock (the “Conversion Notice Date”),

with such VWAP and resulting Conversion Price being subject to equitable adjustments for any stock splits or combinations occurring with

respect to the common stock during such measurement period.

Each holder will be entitled to receive dividends of 10% per

annum on the Stated Value of each share of Preferred Stock.

We filed such Registration Statement on Form S-1

333-288937) with the SEC on July 25, 2025.

Approval of Securities Issuances and Reverse Stock Split

30, 2025, the holders of an aggregate of 13,147,393 shares of our common stock, representing approximately 60% of our overall voting power,

executed a written consent in lieu of a meeting pursuant to which it approved (i) the issuance of a number of shares of our common stock

in excess of 20% of the issued and outstanding shares of common stock as of the date of the execution of the Equity Purchase Agreement

and the Securities Purchase Agreement, and the issuance of all shares of common stock pursuant to the Equity Purchase Agreement and the

Securities Purchase Agreement, or on conversion of the Series A Convertible Preferred Stock (the “20% Issuance”), (ii) a reverse

stock split of our common stock, at a ratio of no less than 1-for-2 and no more than 1-for-30, with such ratio to be determined at the

sole discretion of the Board of Directors, and with any fractional shares of common stock resulting therefrom being rounded up to the

nearest whole share of common stock (the “Reverse Stock Split”), and (iii) a form of amendment to our Certificate of Incorporation

to effectuate the Reverse Stock Split (the “Reverse Stock Split Amendment” and collectively with the 20% Issuance and the

Reverse Stock Split, the “Actions”).

to rules adopted by the SEC under the Exchange Act, an Information Statement

on Schedule 14C (the “Information Statement”) describing the Actions will be filed with the SEC and mailed to our stockholders.

None of the Actions may become effective earlier than 20 calendar days following the mailing of the Information Statement.

Financial Overview

For the three months ended March 31, 2025 and

2024, we generated revenues of $3,587,026 and $5,046,732, respectively, and reported net loss of $3,137,381 and $1,478,002, respectively,

and cash flows used in operating activities of $2,000,791 and $898,619, respectively.

As noted in our unaudited consolidated financial

statements, as of March 31, 2025, we had an accumulated deficit of $19,331,835.

For the three months ended June 30, 2025 and 2024,

we generated revenues of $4,744,246 and $4,066,388, respectively, and reported a net income (loss) of $1,061,506 and $(2,211,118), respectively.

For the six months ended June 30, 2025 and 2024, we generated revenues

of $8,331,272 and $9,113,120, respectively, reported a net loss of $2,075,875 and $3,689,120, respectively, and had cash flows used in

operating activities of $2,674,892 and $1,735,744, respectively.

As noted in our unaudited consolidated financial statements, as of June

30, 2025, we had an accumulated deficit of $18,231,933.

Results of Operations

Comparison of Results of Operations for the

Three Months Ended March 31, 2025 and 2024

Three Months Ended June 30, 2025 and 2024

The following table summarizes our operating results

as reflected in our unaudited statements of operations for the three months ended March 31, 2025 and 2024, respectively, and provides

information regarding the dollar and percentage increase (or decrease) during such periods.

For the Three Months Ended March 31,

as reflected in our unaudited statements of operations for the three months ended June 30, 2025 and 2024, respectively, and provides information

regarding the dollar and percentage increase (or decrease) during such periods.

For the Three Months Ended June 30,

Cost of revenues

Operating expenses:

Selling expenses

General and administrative expenses

Research and development expenses

Total operating expenses

Income (loss) from operations

Other income (expenses)

Income (loss) before income tax benefit

Income tax benefit

Net income (loss)

net loss attributable to non-controlling interests

Net income (loss) attributable to HeartCore Enterprises, Inc.

Dividends accrued on Series A convertible preferred shares

Net income (loss) attributable to HeartCore Enterprises, Inc.

common shareholders

$ (1,951,100 )

Our total revenues increased by $677,858, or 16.7%, to $4,744,246 for

the three months ended June 30, 2025, from $4,066,388 for the three months ended June 30, 2024, primarily attributable to (i) an increased

revenue of $1,155,548 from the sale of on-premise software, primarily attributable the Company obtained multiple large orders of CMS license

in the current period, while no such comparable large order was obtained in second quarter 2024;

(ii) an increased revenue of $134,571

from software as a service (“SaaS”), mainly because the Company put more efforts to expand and promote its traditional SaaS

business in Japan during current quarter and obtained more orders, partially offset by (iii) a decreased revenue of $340,279 from customized

software development and services in connection with the intense competition of the software market in the U.S.;

and (iv) a decreased

revenue of $319,396 from 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 in the second quarter 2025, resulting in less resources

and efforts were put on software development and other services.

Cost of Revenues

Our total cost of revenues decreased by $733,856, or 22.5%, to $2,526,651

for the three months ended June 30, 2025, from $3,260,507 for the three months ended June 30, 2024, mainly attributable to (i) the decrease

of $579,688 in the cost of customized software development and services, which was in light of the decrease in sales in the second quarter

2025 and the decrease was also attributable to Sigmaways cut down its subcontracting cost in the current quarter by ending cooperation

with certain costly vendors for cost saving purpose;

and (ii) the decrease of $120,475 in the cost of GO IPO consulting services as fewer

IPO projects were ongoing when compared with the second quarter 2024, and the Company also improved its operational efficiency in managing

of IPO consulting projects, leading to costs decreased.

Our total gross profit increased by $1,411,714,

or 175.2%, to $2,217,595 for the three months ended June 30, 2025, from $805,881 for the three months ended June 30, 2024, mainly attributable

to (i) an increase of $1,086,885 in gross profit from sale of on-premises software, as the sale increased dramatically while there was

not much change in the corresponding costs as the product was developed independently and fixed, which were not proportional to sales;

(ii) an increase of $239,409 in gross profit from customized software development and services, as Sigmaways reduced outsourcing costs

by ending cooperation with costly vendors in the second quarter 2025, resulting in costs decreased more than revenue did;

increase of $147,654 in gross profit from IPO consulting service, as the Company implement its operational efficiency for consulting revenue

with the accumulation of IPO consulting projects experience in the current quarter.

For the reasons discussed above, our overall gross profit margin increased

by 26.9%, to 46.7%, for the three months ended June 30, 2025 from 19.8% for the three months ended June 30, 2024.

Selling Expenses

Our selling expenses increased by $206,214, or

114.9%, to $385,622 for the three months ended June 30, 2025 from $179,408 in the three months ended June 30, 2024, primarily attributable

to an increase of $224,138 in sales salaries, commissions and welfare, resulting from the employee restructuring in late 2024 by transferring

certain administrative and management department employees to sales department to promote selling activities for software business in

As a percentage of revenues, our selling expenses

accounted for 8.1% and 4.4% of our total revenues for the three months ended June 30, 2025 and 2024, respectively.

General and Administrative Expenses

Our general and administrative expenses decreased by $459,382, or 22.7%,

to $1,563,027 for the three months ended June 30, 2025 from $2,022,409 in the three months ended June 30, 2024, primarily attributable

to (i) a decrease of $169,503 in depreciation and amortization expenses, primarily because we fully impaired intangible asset arose from

acquisition of Sigmaways at the end of last fiscal year, resulting in no amortization expenses were recorded in current quarter;

a decrease of $284,619 in consultant and professional service fees, mainly because we incurred broker fees in connection with termination

of the IPO consulting services in the second quarter 2024, while no such expenses incurred in the current quarter.

As a percentage of revenues, general and administrative

expenses were 32.9% and 49.7% of our revenues for the three months ended June 30, 2025 and 2024, respectively.

Research and Development Expenses

Our research and development expenses increased

by $50,213, or 45.1%, to $161,481 in the three months ended June 30, 2025, from $111,268 in the three months ended June 30, 2024, primarily

attributable to an increase of $82,419 in salaries and welfare expenses for the employees assigned to the development of a new product,

Global CMS, which started in late 2024, offset by a decrease of $32,016 in outsourcing costs due to the expiration of certain outsourcing

contracts in the current period.

As a percentage of revenues, research and development

expenses were 3.4% and 2.7% of our revenues for the three months ended June 30, 2025 and 2024, respectively.

Other Income (Expenses), Net

Our other income (expenses) primarily includes

changes in fair value of investments in marketable securities, changes in fair value of investment in warrants, interest income generated

from bank deposits, interest expenses for bank loans, other income and other expenses.

Total other expenses, net, of $776,077 for the

three months ended June 30, 2024 increased by $1,726,556, or 222.5%, to total other income, net, of $950,479 for the three months ended

June 30, 2025, primarily attributable to (i) an increase of $1,048,958 in changes in fair value of investments in marketable securities

due to fluctuations in stock price of investees;

and (ii) an increase of $683,101 in changes in fair value of investment in warrants due

to fair value measurement.

Income Tax Benefit

Income tax benefit was $3,562 for the three months

ended June 30, 2025, representing a decrease of $68,601, or 95.1%, from income tax benefit of $72,163 in the three months ended June 30,

2024, mainly because we recognized deferred income tax benefit in connection with amortization expense for intangible asset raised from

acquisition of Sigmaways in the three months ended June 30, 2024, whereas, the intangible asset was fully impaired in the fourth quarter

of 2024, and thus no such deferred income tax benefit recorded in current quarter.

Net Income (Loss)

As a result of the foregoing, we reported a net

income of $1,061,506 for the three months ended June 30, 2025, representing a $3,272,624, or 148.0%, increase from a net loss of $2,211,118

for the three months ended June 30, 2024.

Net Loss Attributable to Non-controlling

During the three months ended June 30, 2025 and 2024, we owned a 51%

equity interest of Sigmaways and its subsidiaries and 51% equity interest of HeartCore Luvina.

Accordingly, we recorded net loss attributable

to the non-controlling interests of $38,396 and $260,018 in the three months ended June 30, 2025 and 2024, respectively.

Net Income (Loss) Attributable to HeartCore Enterprises,

As a result of the foregoing, we reported a net

income attributable to HeartCore Enterprises, Inc.

of $1,099,902 for the three months ended June 30, 2025, representing a $3,051,002,

or 156.4%, increase from a net loss attributable to HeartCore Enterprises, Inc.

of $1,951,100 for the three months ended June 30, 2024.

Dividends Accrued on Series A Convertible

Preferred Shares

During the three months ended June 30, 2025, we issued 2,000 shares

of Series A convertible preferred shares, which were granted a cumulative dividend of 10% per annum.

Accordingly, we recorded dividends

of $611 on Series A convertible preferred shares.

Net Income (Loss) Attributable to HeartCore

Enterprises, Inc.

Common Shareholders

As a result of the foregoing, we reported a net

income attributable to HeartCore Enterprises, Inc.

common shareholders of $1,099,291 for the three months ended June 30, 2025, representing

a $3,050,391, or 156.3%, increase from a net loss attributable to HeartCore Enterprises, Inc.

common shareholders of $1,951,100 for the

three months ended June 30, 2024.

Comparison of Results of Operations for the

Six Months Ended June 30, 2025 and 2024

The following table summarizes our operating results

as reflected in our unaudited statements of operations for the six months ended June 30, 2025 and 2024, respectively, and provides

information regarding the dollar and percentage increase (or decrease) during such periods.

For the Six Months Ended June 30,

Cost of revenues

Operating expenses:

9 unchanged sentences

Net loss attributable to HeartCore Enterprises, Inc.

Dividends accrued on Series A convertible preferred shares

Net loss attributable to HeartCore Enterprises, Inc.

common shareholders

$ (1,987,701 )

1 unchanged sentence

$ (1,296,749 )

Our total revenues decreased by $1,459,706, or 28.9%, to $3,587,026

for the three months ended March 31, 2025 from $5,046,732 for the three months ended March 31, 2024, primarily attributable to (i) a decreased

revenue of $743,854 from sale on-premise software, mainly because the Company obtained several large orders of CMS license during the

first quarter of 2024, while only one such comparable large order was obtained in the current period;

(ii) a decreased revenue of $336,812

from customized software development and services in connection with the intense competition of the software market in the U.S.;

a decreased revenue of $329,938 from GO IPO consulting services, as no new IPO consulting orders were entered this quarter mainly as heightened

uncertainty in the U.S.

stock market caused by rising tariffs.

Our total revenues decreased by $781,848, or 8.6%,

to $8,331,272 for the six months ended June 30, 2025, from $9,113,120 for the six months ended June 30, 2024, primarily attributable to

(i) a decreased revenue of $677,091 from customized software development and services in connection with a slowdown in revenue of Sigmaways,

driven by intensified competition in the U.S.

software market;

(ii) a decreased revenue of $302,759 from GO IPO consulting services mainly

due to fewer ongoing IPO consulting projects in the six months ended June 30, 2025 when compared with same period in last fiscal year;

(iii) a decreased revenue of $341,497 from 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 in the six months ended June 30, 2025, resulting

in less resources and efforts were put on software development and other services, partially offset by (iv) an increased revenue of $411,694

from sale on-premise software, primarily because the Company obtained several large CMS license orders in the current period.

Cost of Revenues

Our total cost of revenues decreased by $1,261,657,

or 17.5%, to $2,486,742 for the three months ended March 31, 2025 from $3,014,543 for the three months ended March 31, 2024, mainly attributable

to the decrease of $374,939 and $226,468 in the cost of customized software development and services and GO IPO consulting services, respectively,

in light of the decreases in sales.

Our total gross profit decreased by $931,905, or 45.9%, to $1,100,284

for the three months ended March 31, 2025 from $2,032,189 for the three months ended March 31, 2024, mainly attributable to (i) a decrease

of $751,215 in gross profit from sale of on-premises software, as the sale decreased dramatically while there was not much change in the

corresponding costs as the product was developed independently and fixed, which were not proportional

to sales, and (ii) a decrease of $103,470 in gross profit from GO IPO consulting services, in light of the decrease in sale.

For the reasons discussed above, our overall gross

profit margin decreased by 9.6% to 30.7% for the three months ended March 31, 2025 from 40.3% for the three months ended March 31, 2024.

or 20.1%, to $5,013,393 for the six months ended June 30, 2025, from $6,275,050 for the six months ended June 30, 2024, mainly attributable

to (i) the decrease of $954,627 in the cost of customized software development and services, which was in light of the decrease in sales

and the decrease was also attributable to Sigmaways cut down its subcontracting cost in the current quarter by ending cooperation with

certain costly vendors for cost saving purpose;

and (ii) the decrease of $346,943 in the cost of GO IPO consulting services as fewer IPO

projects were ongoing in the six months ended June 30, 2025 when compared with the six months ended June 30, 2024, and the Company also

improved its operational efficiency in managing of IPO consulting projects, leading to costs decreased.

Our total gross profit increased by $479,809,

or 16.9%, to $3,317,879 for the six months ended June 30, 2025, from $2,838,070 for the six months ended June 30, 2024, mainly attributable

to (i) an increase of $335,670 in gross profit from sale of on-premises software, as sales rose significantly while related costs remained

largely unchanged since the product was independently developed with fixed costs not proportional to sales;

(ii) an increase of $277,536

in gross profit from customized software development and services, as Sigmaways reduced outsourcing costs by ending cooperation with costly

vendors in the current period, resulting in costs decreased more than revenue did;

and (iii) an increase of $190,583 in gross profit from

SaaS in light of the increase in corresponding revenue, partially offset by (iv) a decrease of $313,105 in gross profit from software

development and other services in light of the decrease in corresponding revenue.

For the reasons discussed above, our overall gross profit margin increased

by 8.7%, to 39.8%, for the six months ended June 30, 2025, from 31.1% for the six months ended June 30, 2024.

Selling Expenses

Our selling expenses increased by $277,667, or 69.6%, to $676,782 for

the three months ended March 31, 2025 from $219,707 in the three months ended March 31, 2024, primarily attributable to an increase of

the six months ended June 30, 2025, from $399,115 in the six months ended June 30, 2024, primarily attributable to an increase of $321,760

in sales salaries, commissions and welfare, resulting from the employee restructuring in late 2024 by transferring certain administrative

1 unchanged sentence

As a percentage of revenues, our selling expenses

accounted for 8.1% and 4.4% of our total revenues for the three months ended March 31, 2025 and 2024, respectively.

accounted for 8.1% and 4.4% of our total revenues for the six months ended June 30, 2025 and 2024, respectively.

General and Administrative Expenses

Our general and administrative expenses decreased by $476,915 or 19.8%,

to $1,929,388 for the three months ended March 31, 2025 from $2,406,303 in the three months ended March 31, 2024, primarily attributable

to (i) a decrease of $153,770 in salaries and welfare expenses, mainly resulting from the employee restructuring in late 2024 as mentioned

(ii) a decrease of $159,874 in depreciation and amortization expenses, primarily because we fully impaired intangible asset arose

from acquisition of Sigmaways at the end of last fiscal year, resulting in no amortization expenses were recorded in current quarter;

and (iii) a decrease of $113,477 in office, utility and other expenses, reflecting from our continued efforts to save operating expenses.

Our general and administrative expenses decreased

by $936,297, or 21.1%, to $3,492,415 for the six months ended June 30, 2025, from $4,428,712 in the six months ended June 30, 2024, primarily

attributable to (i) a decrease of $274,084 in salaries and welfare expenses, mainly resulting from the employee restructuring in late

2024 as mentioned above;

(ii) a decrease of $329,377 in depreciation and amortization expenses, primarily because we fully impaired intangible

asset arose from the acquisition of Sigmaways at the end of the 2024 fiscal year, resulting in no amortization expenses recorded in current

and (iii) a decrease of $292,771 in consultant and professional service fees, mainly because we incurred broker fees in connection

with termination of the IPO consulting services in the six months ended June 30, 2024, while no such expenses incurred in the current

As a percentage of revenues, general and administrative

expenses were 53.8% and 47.6% of our revenues for the three months ended March 31, 2025 and 2024, respectively.

expenses were 41.9% and 48.6% of our revenues for the six months ended June 30, 2025 and 2024, respectively.

Research and Development Expenses

Our research and development expenses increased by $84,972, or 42.4%,

to $123,893 in the three months ended March 31, 2025 from $89,134 in the three months ended March 31, 2024, primarily attributable to

an increase of $79,348 in salaries and welfare expenses for the employees assigned to the development of a new product, Global CMS, which

started in late 2024;

offset by a decrease of $44,250 in outsourcing costs due to the expiration of certain outsourcing contracts in the

current period.

to $285,374 in the six months ended June 30, 2025, from $200,402 in the six months ended June 30, 2024, primarily attributable to an increase

of $161,767 in salaries and welfare expenses for the employees assigned to the development of a new product, Global CMS, which started

in late 2024, partially offset by a decrease of $76,266 in outsourcing costs due to the expiration of certain outsourcing contracts in

the current period.

As a percentage of revenues, research and development

expenses were 3.5% and 1.8% of our revenues for the three months ended March 31, 2025 and 2024, respectively.

expenses were 3.4% and 2.2% of our revenues for the six months ended June 30, 2025 and 2024, respectively.

Other Income (Expenses), Net

Our other income (expenses) primarily includes changes in fair value

of investments in marketable securities, changes in fair value of investment in warrants, interest income generated from bank deposits,

interest expenses for bank loans, other income, and other expenses.

Total other expenses, net, of $875,214 for the three months ended

March 31, 2024 increased by $961,374 or 109.8% to total other expenses, net, of $1,836,588 for the three months ended March 31, 2025,

primarily attributable to an increase of $1,547,582 in loss on fair value changes in investments in marketable securities due to decreased

stock price of investees, partially offset by a decrease of $627,266 in loss on fair value changes in investment in warrants.

Our other income (expenses) primarily includes

changes in fair value of investments in marketable securities, changes in fair value of investment in warrants, interest income generated

from bank deposits, interest expenses for bank loans, other income and other expenses.

Total other expenses, net, of $1,651,291 for the

six months ended June 30, 2024 decreased by $765,182, or 46.3%, to total other expenses, net, of $886,109 for the six months ended June

30, 2025, primarily attributable to (i) a decrease of $1,310,367 in changes in fair value of investment in warrants due to fair value

measurement, partially offset by (ii) an increase of $498,624 in changes in fair value of investments in marketable securities due to

fluctuations in stock price of investees.

Income Tax Expense (Benefit)

Income tax expense was $56,636 for the three months ended March 31,

2025, representing a decrease of $136,803, or 170.6% from income tax benefit of $80,167 in the three months ended March 31, 2024, mainly

because we recognized deferred income tax benefit in connection with amortization expense for intangible asset raised from acquisition

of Sigmaways in the three months ended March 31, 2024, whereas, the intangible asset was fully impaired in the fourth quarter of 2024,

and thus no such deferred income tax benefit recorded in current quarter.

Meanwhile, the income tax expenses incurred in the current quarter

mainly attributable to the decrease of deferred tax assets due to various revenue and expenses adjustments.

As a result of the foregoing, we reported a net

loss of $3,137,381 for the three months ended March 31, 2025, representing a $1,659,379 or 112.3% increase from a net loss of $1,478,002

for the three months ended March 31, 2024.

Income tax expense was $53,074 for the six months

ended June 30, 2025, representing an increase of $205,404, or 134.8%, from income tax benefit of $152,330 for the six months ended June

30, 2024, mainly because we recognized deferred income tax benefit in connection with amortization expense for intangible asset raised

from the acquisition of Sigmaways in the six months ended June 30, 2024, whereas the intangible asset was fully impaired in the fourth

quarter of 2024, and thus no such deferred income tax benefit recorded in current period.

Meanwhile, the income tax expenses incurred

in the six months ended June 30, 2025 was mainly attributable to the decrease of deferred tax assets due to various revenue and expenses

As a result of the foregoing, we reported a net loss of $2,075,875

for the six months ended June 30, 2025, representing a $1,613,245, or 43.7%, decrease from a net loss of $3,689,120 for the six months

ended June 30, 2024.

Net Loss Attributable to Non-controlling

We owned 51% equity interest of Sigmaways and

its subsidiaries and 51% equity interest of HeartCore Luvina.

Accordingly, we recorded net loss attributable to the non-controlling interests

of $50,389 and $144,652 in the three months ended March 31, 2025 and 2024, respectively.

During the six months ended June 30, 2025 and 2024, we owned a 51%

equity interest of Sigmaways and its subsidiaries and 51% equity interest of HeartCore Luvina.

Accordingly, we recorded net loss attributable

to the non-controlling interests of $88,785 and $404,670 in the six months ended June 30, 2025 and 2024, respectively.

Net Loss Attributable to HeartCore Enterprises,

1 unchanged sentence

HeartCore Enterprises, Inc.

of $3,086,992 for the three months ended March 31, 2025, representing a $1,753,642 or 131.5% increase from

a net loss attributable to HeartCore Enterprises, Inc.

of $1,333,350 for the three months ended March 31, 2024.

of $1,987,090 for the six months ended June 30, 2025, representing a $1,297,360, or 39.5%, decrease from a

net loss attributable to HeartCore Enterprises, Inc.

of $3,284,450 for the six months ended June 30, 2024.

Dividends Accrued on Series A

Convertible Preferred Shares

In the six months ended June 30, 2025, we issued 2,000 shares of Series

A convertible preferred shares, which were granted a cumulative dividend of 10% per annum.

Accordingly, we recorded dividends of $611

on Series A convertible preferred shares.

Net Loss Attributable to HeartCore Enterprises,

Common Shareholders

As a result of the foregoing, we reported a net loss attributable to

HeartCore Enterprises, Inc.

common shareholders of $1,987,701 for the six months ended June 30, 2025, representing a $1,296,749, or 39.5%,

decrease from a net loss attributable to HeartCore Enterprises, Inc.

common shareholders of $3,284,450 for the six months ended June 30,

Liquidity and Capital Resources

As of March 31, 2025, we had $738,984 in cash and cash equivalents

As of June 30, 2025, we had $2,347,622 in cash and cash equivalents,

as compared to $2,121,089 as of December 31, 2024.

We also had $2,114,655 in accounts receivable as of March 31, 2025.

We also had $3,000,337 in accounts receivable as of June 30, 2025.

Our accounts receivable

primarily include balance due from customers for our on-premise software sold and services provided and accepted by customers, as well

as amounts billable to the customers for customized software development and services.

primarily include the balance due from customers for our on-premise software sold and services provided and accepted by customers, as

well as amounts billable to the customers for customized software development and services.

The following table sets forth summary of our

cash flows for the periods indicated:

For the Three Months Ended March 31,

For the Six Months Ended

Net cash flows used in operating activities

$ (2,674,892 )

$ (1,735,744 )

Net cash flows provided by investing activities

5 unchanged sentences

Operating Activities

Net cash flows used in operating activities was $2,000,791 for the

three months ended March 31, 2025, primarily consisting of the following:

Net loss of $3,137,381 for the three months ended March 31, 2025.

A decrease of $496,079 in deferred revenue, due to decreased upfront payment received for sales of on-premise software revenue as we obtained fewer orders.

Net cash flows used in operating activities was

$2,674,892 for the six months ended June 30, 2025, primarily consisting of the following:

Net loss of $2,075,875 for the six months ended June 30, 2025.

An increase of $1,145,166 in accounts receivable due to increased sale of on-premise software in the current period.

A decrease of $320,566 in accounts payable and accrued expenses as we continuously paid off such liabilities and decreased purchases to save operating expenses.

A decrease of $178,339 in accrued payroll and other employee costs, resulting from payment for accrued bonus and sales commission during the period.

A decrease of $282,704 in deferred revenue, due to more revenue was recognized than the upfront payment received in the current period.

Offset by a loss of $928,955 on fair value changes in investments in marketable securities.

Offset by a loss of $117,305 on disposal of property and equipment brought by early termination of an operating lease.

Offset by non-cash lease expense of $163,354.

Investing Activities

Net cash flows provided by investing activities

amounted to $473,061 for the three months ended March 31, 2025, primarily attributable to the proceeds of $462,763 from sale of marketable

Net cash flows provided by investing activities amounted to $1,091,636

for the six months ended June 30, 2025, primarily attributable to the proceeds of $1,071,732 received from sale of marketable securities.

Financing Activities

Net cash flows provided by financing activities amounted to $1,770,767

for the three months ended March 31, 2025, primarily consisting of (i) proceeds of $134,689 from short-term debt borrowing;

(ii) proceeds

of $117,000 from exercise of stock options;

(iii) collection of subscription receivable of $103,942;

and offset by (iv) repayment of $165,165

for long-term debts.

for the six months ended June 30, 2025, primarily attributable to the proceeds of $1,800,000 received from issuance of Series A convertible

preferred stock and common shares related to Securities Purchase Agreement after net against related share issuance costs.

Contractual Obligations

Lease Commitment

The Company has entered into

operating leases for office space with terms ranging from two to fifteen years, and a finance lease for vehicle with the term of five

As of March 31, 2025, future minimum lease payments

We entered into operating leases for office space with terms ranging

from two to fifteen years, and a finance lease for vehicle with the term of five years.

As of June 30, 2025, future minimum lease payments

under the non-cancelable lease agreements are as follows:

Year Ended December 31,

Finance Lease

Operating Leases

Remaining of 2025

4 unchanged sentences

Non-current lease liabilities

The Company’s debts included short-term

debt and long-term debts borrowed from banks and financial institutions.

As of March 31, 2025, future minimum principal

The Company’s debts included

long-term debts borrowed from banks and financial institutions.

As of June 30, 2025, future minimum principal

payments for long-term debts are as follows:

3 unchanged sentences

We did not have any off-balance sheet arrangements

as of March 31, 2025.

as of June 30, 2025.

Critical Accounting Policies and Estimates

Our discussion and analysis of our financial condition and results

of operations are based upon our unaudited consolidated financial statements.

These financial statements are prepared in accordance with

the generally accepted accounting principles in the United States (“U.S.

GAAP”), which requires us to make estimates and assumptions

that affect the reported amounts of our assets and liabilities and revenues and expenses, to disclose contingent assets and liabilities

on the date of the unaudited consolidated financial statements, and to disclose the reported amounts of revenues and expenses incurred

during the financial reporting period.

We continue to evaluate the estimates and assumptions that we believe to be reasonable under the

circumstances.

We rely on these evaluations as the basis for making judgments about the carrying values of assets and liabilities that

are not readily apparent from other sources.

Since the use of estimates is an integral component of the financial reporting process, actual

results could differ from those estimates.

We believe there are no critical accounting policies and estimates for the three months ended

March 31, 2025.

Our discussion and analysis of our financial condition

and results of operations are based upon our unaudited consolidated financial statements.

These financial statements are prepared in accordance

with the generally accepted accounting principles in the United States (“U.S.

GAAP”), which requires us to make estimates

and assumptions that affect the reported amounts of our assets and liabilities and revenues and expenses, to disclose contingent assets

and liabilities on the date of the unaudited consolidated financial statements, and to disclose the reported amounts of revenues and expenses

incurred during the financial reporting period.

We continue to evaluate the estimates and assumptions that we believe to be reasonable

under the circumstances.

We rely on these evaluations as the basis for making judgments about the carrying values of assets and liabilities

that are not readily apparent from other sources.

Since the use of estimates is an integral component of the financial reporting process,

actual results could differ from those estimates.

We believe there are no critical accounting policies and estimates for the six months

ended June 30, 2025.

QUANTITATIVE AND QUALITATIVE DISCLOSURES

2 unchanged sentences

Compared sentence by sentence after normalising whitespace, quotation marks, case and digits, so re-formatting and restated figures do not read as changed language. Wording changes appear as one removal and one addition. The current filing and the prior one are authoritative.

What changed 10-Q

Item 2. Management’s Discussion and Analysis