SUPER HI INTERNATIONAL HOLDING LTD. American Depositary Shares
NASDAQ: HDL · CONSUMER CYCLICAL · RESTAURANTS
Updated 2026-06-05
SUPER HI INTERNATIONAL HOLDING LTD. American Depositary Shares (HDL) Financial statements
SEC filings — annual and quarterly data.
Income statement — annual
| Item | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|
| Revenue | $233.12M | $221.41M | $312.37M | $560.63M | $687.53M | $779.63M | $841.62M |
| Revenue growth (YoY) | — | -5.0% | +41.1% | +79.5% | +22.6% | +13.4% | +8.0% |
| Cost of revenue | $197.63M | $186.64M | $268.98M | $404.54M | $483.67M | $544.59M | $651.50M |
| Gross profit | $35.49M | $34.77M | $43.39M | $156.09M | $203.87M | $235.04M | $190.13M |
| Gross margin | 15.2% | 15.7% | 13.9% | 27.8% | 29.7% | 30.1% | 22.6% |
| R&D | — | — | — | — | — | $3.94M | — |
| SG&A | $11.23M | $10.19M | $13.69M | $24.52M | $31.81M | $34.81M | $75.64M |
| Operating income | $23.61M | $23.26M | $28.29M | $130.06M | $169.31M | $196.29M | $41.66M |
| Operating margin | 10.1% | 10.5% | 9.1% | 23.2% | 24.6% | 25.2% | 5.0% |
| EBITDA | $-12.84M | $-28.40M | $-43.12M | $45.45M | $79.37M | $99.97M | $124.40M |
| EBITDA margin | -5.5% | -12.8% | -13.8% | 8.1% | 11.5% | 12.8% | 14.8% |
| EBIT | $-27.14M | $-52.60M | $-78.31M | $8.06M | $36.57M | $55.96M | $41.66M |
| Interest expense | $11.71M | $17.71M | $24.91M | $20.92M | $19.01M | $20.54M | $11.46M |
| Income tax | — | — | — | — | — | — | — |
| Effective tax rate | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% |
| Net income | $-33.02M | $-53.76M | $-150.75M | $-41.25M | $25.65M | $21.80M | $36.47M |
| Net income growth (YoY) | — | -62.8% | -180.4% | +72.6% | +162.2% | -15.0% | +67.3% |
| Profit margin | -14.2% | -24.3% | -48.3% | -7.4% | 3.7% | 2.8% | 4.3% |
Frequently asked questions
What is SUPER HI INTERNATIONAL HOLDING LTD. American Depositary Shares's revenue?
SUPER HI INTERNATIONAL HOLDING LTD. American Depositary Shares's trailing twelve-month revenue is $868.90M. Revenue is the top line the whole model builds on, and at this scale the question shifts from how fast it grows to whether margins hold as it compounds.
How profitable is HDL?
In its most recent fiscal year, HDL ran a gross margin of 22.59%, an operating margin of 4.95%, and a net margin of 4.33%. Margins this high mean most of each extra dollar of revenue drops through to profit, which is the signature of real pricing power.
How much free cash flow does HDL generate?
HDL produced $61.36M in free cash flow in its most recent fiscal year. Free cash flow is what is left after running and reinvesting in the business, and it is the cash that actually funds buybacks, dividends, and a stronger balance sheet.
Is HDL's balance sheet healthy?
HDL holds $274.78M in cash and equivalents against — in long-term debt, on $390.10M of shareholder equity. That debt is best read against the cash flow the business throws off each year.