SUPER HI INTERNATIONAL HOLDING Ltd. American Depositary Shares
Consumer CyclicalNASDAQ:HDL · NASDAQ Global Market
+$0.25 today
Vol 0.00M · Avg 0.00M
Cash Flow
Check whether earnings turn into cash
Use operating cash flow, capital spending, free cash flow, and financing activity to see how much value is left for reinvestment or owners.
Free Cash Flow
Net Income to FCF bridge
Analysis
Analysis will appear once cash flow data is available for this period.
Cash Flow Statement
Annual data · 5 periods
| Metric | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 |
|---|---|---|---|---|---|---|---|---|
| Net Income | $49.5M +48.9% | $33.2M +29.4% | $25.7M +162.2% | -$41.3M +72.6% | -$150.8M | $487.6M | $476.4M | $465.2M |
| Depreciation & Amortization | $82.7M +2.1% | $81.0M +3.1% | $78.6M +7.2% | $73.3M +4.3% | $70.3M | $374.2M | $1.2B | $631.8M |
| Deferred Income Tax | $0 | $0 | $0 | $0 | $0 | $1.4B | -$1.5B | $304.2M |
| Stock-Based Compensation | $0 | $0 | $0 | $0 | $0 | $489.0M | $354.6M | -$1.6B |
| Change in Working Capital | $2.2M +149.4% | -$4.5M -224.1% | $3.7M +142.2% | -$8.7M -18.2% | -$7.3M | $350.4M | -$1.6B | $1.5B |
| Accounts Receivables | -$152.0K +86.2% | -$1.1M +85.4% | -$7.5M +48.2% | -$14.5M -37.2% | -$10.6M | $592.6M | $1.3B | $626.2M |
| Inventory | -$5.0M -181.6% | -$1.8M +53.5% | -$3.8M +59.0% | -$9.2M -100.5% | -$4.6M | $1.0B | $1.2B | $1.1B |
| Accounts Payables | $4.4M +218.7% | -$3.7M -278.3% | $2.1M -73.4% | $7.8M +79.1% | $4.3M | $948.2M | -$1.5B | $433.0M |
| Other Working Capital | $3.0M +46.9% | $2.0M -84.4% | $12.9M +75.7% | $7.3M +107.3% | $3.5M | $567.4M | $1.3B | $601.0M |
| Other Non-Cash Items | -$19.7M -297.3% | $10.0M +62.8% | $6.2M -86.3% | $45.0M -51.3% | $92.3M | $1.4B | -$1.5B | $300.0M |
| Operating Cash Flow | $114.6M -4.2% | $119.7M +5.0% | $114.0M +78.5% | $63.9M +1397.7% | -$4.9M | $7.2B | $8.9B | $10.5B |
| Capital Expenditures | -$53.3M -53.4% | -$34.7M -5.4% | -$33.0M +45.5% | -$60.5M +10.3% | -$67.4M | $664.0M | $1.4B | $697.6M |
| Acquisitions (Net) | $0 | $0 -100.0% | $19.4M +148.5% | -$40.0M -5283.6% | $772.4K | $937.0M | $1.1B | $1.3B |
| Purchases of Investments | -$501.3M -114.9% | -$233.2M -139.8% | -$97.3M -4872.1% | -$2.0M +98.7% | -$149.0M | $444.2M | $1.4B | $1.3B |
| Sales of Investments | $375.6M +59.0% | $236.2M +139.0% | $98.8M +41.2% | $70.0M -46.4% | $130.7M | $822.2M | $318.2M | -$1.5B |
| Other Investing Activities | $1.5M -63.2% | $4.2M +7397.5% | $55.7K -99.8% | $33.4M +1373.9% | -$2.6M | $616.4M | $370.0M | $1.2B |
| Investing Cash Flow | -$177.3M -542.1% | -$27.6M -134.5% | -$11.8M -1426.0% | $888.0K +101.0% | -$87.7M | $4.8B | $6.4B | $5.1B |
| Debt Repayment | -$51.0M -17.2% | -$43.5M +1.0% | -$44.0M -207.6% | -$14.3M -321.4% | -$3.4M | $680.8M | $759.2M | $1.1B |
| Common Stock Issued | $0 -100.0% | $56.1M | $0 -100.0% | $23.1M +35.6% | $17.1M | $778.8M | $946.8M | $812.4M |
| Common Stock Repurchased | $0 | $0 | $0 | $0 | $0 | $351.8M | -$1.6B | $1.5B |
| Dividends Paid | $0 | $0 | $0 | $0 | $0 | $535.2M | $613.6M | $692.0M |
| Other Financing Activities | $0 | $0 -100.0% | $200.0K +100.3% | -$74.7M -178.8% | $94.8M | -$1.6B | $1.3B | $1.1B |
| Financing Cash Flow | -$51.0M -505.8% | $12.6M +128.7% | -$43.8M +33.5% | -$65.9M -160.7% | $108.5M | $12.2B | $13.9B | -$15.5B |
| Effect of Forex Changes | $3.6M +225.3% | -$2.8M -620.3% | $547.0K -44.9% | $992.0K -16.3% | $1.2M | $1.3B | $1.1B | $990.2M |
| Net Change in Cash | -$110.1M -208.2% | $101.8M +72.5% | $59.0M +1262.7% | $4.3M -88.6% | $38.0M | $3.2B | $4.9B | $6.5B |
| Free Cash Flow | $61.4M -27.8% | $85.0M +4.8% | $81.1M +2283.3% | $3.4M +104.7% | -$72.4M | $8.6B | -$16.8B | $11.1B |
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.
Does HDL generate free cash flow?
SUPER HI INTERNATIONAL HOLDING Ltd. American Depositary Shares (HDL) generated $61.36M of free cash flow in fiscal 2025.
How much operating cash flow does HDL produce?
Operating cash flow was $114.65M, before capital expenditures of $53.29M.
Explore More
Continue the stock analysis
Jump to another research area for this company.