HDL
HDL
SUPER HI INTERNATIONAL HOLDING Ltd. American Depositary SharesIncome Statement
| Period | Revenue | Operating Expense | Net Income | Net Profit Margin | Earnings Per Share | EBITDA |
|---|---|---|---|---|---|---|
| Q3-2025 | $214.05M ▲ | $59.02M ▲ | $3.61M ▼ | 1.69% ▼ | $0.06 ▼ | $30.57M ▲ |
| Q2-2025 | $198.95M ▲ | $12.17M ▲ | $16.41M ▲ | 8.25% ▲ | $0.25 ▲ | $25.43M ▼ |
| Q1-2025 | $197.78M ▼ | $8.59M ▼ | $11.94M ▲ | 6.04% ▲ | $0.02 ▲ | $27.11M ▲ |
| Q4-2024 | $210.08M ▲ | $11.14M ▲ | $-11.34M ▼ | -5.4% ▼ | $-0.02 ▼ | $19.6M ▼ |
| Q3-2024 | $198.62M | $9.01M | $37.72M | 18.99% | $0.06 | $35.83M |
What's going well?
Revenue and gross profit both grew strongly this quarter, showing demand is healthy. Margins improved at the gross profit level, and the company is still profitable despite the setback.
What's concerning?
A large one-time expense wiped out most of the profits, and operating expenses ballooned. Net income and earnings per share dropped sharply, raising questions about cost control and future profitability.
Balance Statement
| Period | Cash & Short-term | Total Assets | Total Liabilities | Total Equity |
|---|---|---|---|---|
| Q3-2025 | $267.29M ▲ | $719.6M ▲ | $337.56M ▲ | $380.5M ▲ |
| Q2-2025 | $258.47M ▲ | $702.44M ▲ | $327.53M ▲ | $373.36M ▲ |
| Q1-2025 | $253.25M ▼ | $684.65M ▲ | $316.87M ▼ | $366.21M ▲ |
| Q4-2024 | $254.72M ▲ | $684.42M ▲ | $322.76M ▲ | $360.03M ▲ |
| Q3-2024 | $244M | $666.43M | $305.53M | $359.01M |
What's financially strong about this company?
The company has a large cash cushion, very little in risky assets like goodwill, and a healthy amount of equity. It can easily pay its bills and has invested heavily in physical assets.
What are the financial risks or weaknesses?
Debt has ticked up, and receivables are rising faster than payables or inventory, which could signal slower customer payments. Lease obligations are significant, though manageable.
Cash Flow Statement
| Period | Net Income | Cash From Operations | Cash From Investing | Cash From Financing | Net Change | Free Cash Flow |
|---|---|---|---|---|---|---|
| Q2-2025 | $16.41M ▲ | $0 ▼ | $0 ▲ | $0 ▲ | $-204.93M ▼ | $0 ▼ |
| Q1-2025 | $11.94M ▲ | $19.69M ▼ | $-55.6M ▼ | $-14.83M ▼ | $-49.79M ▼ | $19.69M ▲ |
| Q4-2024 | $0 | $31M ▼ | $23.35M ▼ | $-8.81M ▲ | $39.56M ▼ | $12.82M ▼ |
| Q3-2024 | $0 ▲ | $40.7M ▲ | $41.31M ▲ | $-11.44M ▼ | $74.5M ▲ | $40.7M ▲ |
| Q2-2024 | $-125.68K | $23.93M | $-18.68M | $45.25M | $50.68M | $23.93M |
What's strong about this company's cash flow?
Last quarter, the company generated positive cash flow and profits. If operations can recover, there is a history of cash generation.
What are the cash flow concerns?
This quarter, the company burned through all its cash and generated no operating cash flow, despite reporting profits. Without new funding, it cannot continue operating.
Q3 2025 Earnings Call Summary
Read Call Summary5-Year Trend Analysis
A comprehensive look at SUPER HI INTERNATIONAL HOLDING Ltd. American Depositary Shares's financial evolution and strategic trajectory over the past five years.
The company combines strong revenue growth, a clear turnaround in profitability and cash generation, and a much stronger balance sheet with net cash. Its brand is distinctive, its service culture is widely admired, and its operations are increasingly supported by technology and data. Together, these factors give HDL the capacity and credibility to keep expanding internationally while absorbing shocks better than in the past.
Key concerns include still‑thin net margins, a meaningful interest burden, and the absence of accumulated retained earnings, which highlight that the financial recovery is relatively recent. The business is exposed to consumer cycles, volatile input and labor costs, and the execution risk of entering and scaling in new markets with different tastes and regulations. Innovation is largely embedded in operations rather than backed by formal R&D, which could be a vulnerability if competitive dynamics intensify.
Overall, the direction of travel looks favorable: revenues, operating margins, cash flows, and the balance sheet have all improved, giving HDL room to pursue growth and refine its model. The outlook depends on its ability to maintain service quality as it scales, manage financing costs, and turn recent profitability into a long‑term track record that builds retained earnings. If it can execute well on international expansion and concept diversification while preserving the “Haidilao experience,” the company appears positioned for continued, though not risk‑free, growth.
About SUPER HI INTERNATIONAL HOLDING Ltd. American Depositary Shares
https://www.superhiinternational.comSuper Hi International Holding Ltd., an investment holding company, operates Haidilao-branded Chinese cuisine restaurants in Asia, North America, Europe, Oceania, and internationally. The company is involved in the food delivery business. It also engages in the sale of hot pot condiment products and food. The company was incorporated in 2022 and is headquartered in Singapore.
Income Statement
| Period | Revenue | Operating Expense | Net Income | Net Profit Margin | Earnings Per Share | EBITDA |
|---|---|---|---|---|---|---|
| Q3-2025 | $214.05M ▲ | $59.02M ▲ | $3.61M ▼ | 1.69% ▼ | $0.06 ▼ | $30.57M ▲ |
| Q2-2025 | $198.95M ▲ | $12.17M ▲ | $16.41M ▲ | 8.25% ▲ | $0.25 ▲ | $25.43M ▼ |
| Q1-2025 | $197.78M ▼ | $8.59M ▼ | $11.94M ▲ | 6.04% ▲ | $0.02 ▲ | $27.11M ▲ |
| Q4-2024 | $210.08M ▲ | $11.14M ▲ | $-11.34M ▼ | -5.4% ▼ | $-0.02 ▼ | $19.6M ▼ |
| Q3-2024 | $198.62M | $9.01M | $37.72M | 18.99% | $0.06 | $35.83M |
What's going well?
Revenue and gross profit both grew strongly this quarter, showing demand is healthy. Margins improved at the gross profit level, and the company is still profitable despite the setback.
What's concerning?
A large one-time expense wiped out most of the profits, and operating expenses ballooned. Net income and earnings per share dropped sharply, raising questions about cost control and future profitability.
Balance Statement
| Period | Cash & Short-term | Total Assets | Total Liabilities | Total Equity |
|---|---|---|---|---|
| Q3-2025 | $267.29M ▲ | $719.6M ▲ | $337.56M ▲ | $380.5M ▲ |
| Q2-2025 | $258.47M ▲ | $702.44M ▲ | $327.53M ▲ | $373.36M ▲ |
| Q1-2025 | $253.25M ▼ | $684.65M ▲ | $316.87M ▼ | $366.21M ▲ |
| Q4-2024 | $254.72M ▲ | $684.42M ▲ | $322.76M ▲ | $360.03M ▲ |
| Q3-2024 | $244M | $666.43M | $305.53M | $359.01M |
What's financially strong about this company?
The company has a large cash cushion, very little in risky assets like goodwill, and a healthy amount of equity. It can easily pay its bills and has invested heavily in physical assets.
What are the financial risks or weaknesses?
Debt has ticked up, and receivables are rising faster than payables or inventory, which could signal slower customer payments. Lease obligations are significant, though manageable.
Cash Flow Statement
| Period | Net Income | Cash From Operations | Cash From Investing | Cash From Financing | Net Change | Free Cash Flow |
|---|---|---|---|---|---|---|
| Q2-2025 | $16.41M ▲ | $0 ▼ | $0 ▲ | $0 ▲ | $-204.93M ▼ | $0 ▼ |
| Q1-2025 | $11.94M ▲ | $19.69M ▼ | $-55.6M ▼ | $-14.83M ▼ | $-49.79M ▼ | $19.69M ▲ |
| Q4-2024 | $0 | $31M ▼ | $23.35M ▼ | $-8.81M ▲ | $39.56M ▼ | $12.82M ▼ |
| Q3-2024 | $0 ▲ | $40.7M ▲ | $41.31M ▲ | $-11.44M ▼ | $74.5M ▲ | $40.7M ▲ |
| Q2-2024 | $-125.68K | $23.93M | $-18.68M | $45.25M | $50.68M | $23.93M |
What's strong about this company's cash flow?
Last quarter, the company generated positive cash flow and profits. If operations can recover, there is a history of cash generation.
What are the cash flow concerns?
This quarter, the company burned through all its cash and generated no operating cash flow, despite reporting profits. Without new funding, it cannot continue operating.
Q3 2025 Earnings Call Summary
Read Call Summary5-Year Trend Analysis
A comprehensive look at SUPER HI INTERNATIONAL HOLDING Ltd. American Depositary Shares's financial evolution and strategic trajectory over the past five years.
The company combines strong revenue growth, a clear turnaround in profitability and cash generation, and a much stronger balance sheet with net cash. Its brand is distinctive, its service culture is widely admired, and its operations are increasingly supported by technology and data. Together, these factors give HDL the capacity and credibility to keep expanding internationally while absorbing shocks better than in the past.
Key concerns include still‑thin net margins, a meaningful interest burden, and the absence of accumulated retained earnings, which highlight that the financial recovery is relatively recent. The business is exposed to consumer cycles, volatile input and labor costs, and the execution risk of entering and scaling in new markets with different tastes and regulations. Innovation is largely embedded in operations rather than backed by formal R&D, which could be a vulnerability if competitive dynamics intensify.
Overall, the direction of travel looks favorable: revenues, operating margins, cash flows, and the balance sheet have all improved, giving HDL room to pursue growth and refine its model. The outlook depends on its ability to maintain service quality as it scales, manage financing costs, and turn recent profitability into a long‑term track record that builds retained earnings. If it can execute well on international expansion and concept diversification while preserving the “Haidilao experience,” the company appears positioned for continued, though not risk‑free, growth.

CEO
Lijuan Yang
Compensation Summary
(Year )
Upcoming Earnings
Ratings Snapshot
Rating : C+
Price Target
Institutional Ownership
GREENWOODS ASSET MANAGEMENT HONG KONG LTD.
Shares:268.34K
Value:$4.44M
MILLENNIUM MANAGEMENT LLC
Shares:29.64K
Value:$490.76K
JANE STREET GROUP, LLC
Shares:21.3K
Value:$352.76K
Summary
Showing Top 3 of 13

