SUPER HI INTERNATIONAL HOLDING Ltd. American Depositary Shares
Consumer CyclicalNASDAQ:HDL · NASDAQ Global Market
+$0.25 today
Vol 0.00M · Avg 0.00M
Income Statement
Follow revenue through to earnings
Review sales, margins, expenses, and profit trends to see what is actually driving reported earnings over time.
Earnings Waterfall
Revenue to Net Income
Key Ratios
Analysis
$869.3M of revenue converted into $28.6M of net income for the selected period. Gross margin is 29.1% and net margin is 3.4%, showing how much revenue survives after costs and taxes. EPS is $0.48, tying the income statement back to per-share earnings.
Income Statement
Annual data · 5 periods
| Metric | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 |
|---|---|---|---|---|---|---|---|---|
| Revenue | $841.6M +8.0% | $779.6M +13.4% | $687.5M +22.6% | $560.6M +79.5% | $312.4M | $809.6M | $921.6M | $731.2M |
| Cost of Revenue | $651.5M +19.6% | $544.6M +12.6% | $483.7M +19.6% | $404.5M +50.4% | $269.0M | $725.6M | $804.0M | $882.4M |
| Gross Profit | $190.1M -19.1% | $235.0M +15.3% | $203.9M +30.6% | $156.1M +259.7% | $43.4M | $8.9B | $7.6B | $6.2B |
| Gross Margin | 22.6% -7.6pp | 30.1% +0.5pp | 29.7% +1.8pp | 27.8% +13.9pp | 13.9% | 9.8% | 28.9% | 38.3% |
| Research & Development | $0 | $0 | $0 | $0 | $0 | $983.2M | $1.3B | $490.4M |
| Selling, General & Admin | $148.5M +283.1% | $38.8M +12.1% | $34.6M +32.8% | $26.0M +72.3% | $15.1M | $620.6M | $923.0M | -$1.5B |
| Operating Expenses | $148.5M +283.1% | $38.8M +12.1% | $34.6M +32.8% | $26.0M +72.3% | $15.1M | $5.3B | $7.0B | $8.7B |
| Depreciation & Amortization | $82.7M +88.0% | $44.0M +2.8% | $42.8M +14.4% | $37.4M +6.3% | $35.2M | $374.2M | $1.2B | $631.8M |
| EBITDA | $143.8M +43.8% | $100.0M +26.0% | $79.4M +74.6% | $45.5M +205.4% | -$43.1M | -$15.2B | $6.8B | $9.3B |
| EBITDA Margin | 17.1% +4.3pp | 12.8% +1.3pp | 11.5% +3.4pp | 8.1% +21.9pp | -13.8% | 5.6% | 46.3% | 42.0% |
| Operating Income | $41.7M -78.8% | $196.3M +15.9% | $169.3M +30.2% | $130.1M +359.8% | $28.3M | $12.3B | $14.0B | -$15.7B |
| Operating Margin | 5.0% -20.2pp | 25.2% +0.6pp | 24.6% +1.4pp | 23.2% +14.1pp | 9.1% | 16.6% | 24.1% | 22.0% |
| Interest Income | $0 -100.0% | $5.1M +174.3% | $1.8M +74.6% | $1.1M -29.2% | $1.5M | -$1.5B | -$1.6B | $405.0M |
| Interest Expense | $11.5M -44.2% | $20.5M +8.1% | $19.0M -9.2% | $20.9M -16.0% | $24.9M | $1.1B | $1.0B | $1.2B |
| Other Income / Expenses | $7.9M +104.8% | -$163.0M -19.7% | -$136.2M +16.1% | -$162.3M +8.8% | -$177.9M | -$1.5B | $1.4B | $1.2B |
| Income Before Tax | $49.6M +49.1% | $33.2M +0.4% | $33.1M +202.7% | -$32.2M +78.5% | -$149.6M | $3.3B | $4.9B | $3.6B |
| Pre-Tax Margin | 5.9% +1.6pp | 4.3% -0.6pp | 4.8% +10.6pp | -5.7% +42.1pp | -47.9% | 20.8% | 18.7% | 26.2% |
| Income Tax Expense | $13.2M +11.3% | $11.8M +50.9% | $7.8M -13.1% | $9.0M +678.7% | $1.2M | $1.3B | -$1.6B | $745.2M |
| Net Income | $36.5M +67.3% | $21.8M -15.0% | $25.7M +162.2% | -$41.2M +72.6% | -$150.8M | $4.9B | $4.8B | $4.7B |
| Net Margin | 4.3% +1.5pp | 2.8% -0.9pp | 3.7% +11.1pp | -7.4% +40.9pp | -48.3% | 12.4% | 17.5% | 22.5% |
| EPS (Basic) | $1 +1487.3% | $0 -17.8% | $0 +162.2% | -$0 +72.6% | -$0 | $400.8M | $703.2M | $1.3B |
| EPS (Diluted) | $1 +1487.3% | $0 -17.8% | $0 +162.2% | -$0 +72.6% | -$0 | $766.2M | $609.4M | $452.6M |
| Weighted Avg Shares | $60.7M -89.5% | $576.7M +3.5% | $557.4M +0.0% | $557.4M +0.0% | $557.4M | $757.8M | $925.8M | $1.1B |
| Weighted Avg Shares (Diluted) | $60.7M -89.5% | $576.7M +3.5% | $557.4M +0.0% | $557.4M +0.0% | $557.4M | $1.2B | $924.4M | $678.0M |
Older periods hidden.
Sign in to unlockCompetitors
Peer companies in the same sector
Green Brick Partners, Inc.
NYSE:GRBK
$3.11B
LGI Homes, Inc.
NASDAQ:LGIH
$1.26B
XPEL, Inc.
NASDAQ:XPEL
$1.24B
Gentherm Incorporated
NASDAQ:THRM
$1.12B
Sweetgreen, Inc.
NYSE:SG
$1.08B
Biglari Holdings Inc.
NYSE:BH
$1.07B
Cracker Barrel Old Country Store, Inc.
NASDAQ:CBRL
$1.04B
First Watch Restaurant Group, Inc.
NASDAQ:FWRG
$763.78M
Cannae Holdings, Inc.
NYSE:CNNE
$755.64M
SEC Filings
Recent regulatory filings
No filings found.
How much revenue does HDL generate?
SUPER HI INTERNATIONAL HOLDING Ltd. American Depositary Shares (HDL) reported $841.62M of revenue in fiscal 2025.
Is HDL profitable?
SUPER HI INTERNATIONAL HOLDING Ltd. American Depositary Shares (HDL) reported $36.47M of net income, with a net margin of 4.3%.
Explore More
Continue the stock analysis
Jump to another research area for this company.