SUPER HI INTERNATIONAL HOLDING LTD.

	Dec-25	Dec-24	Dec-23	Dec-22	Dec-21	Dec-20	Dec-19
Total revenue	0.84	0.78	0.69	0.56	0.31	0.22	0.23
Cost of revenue	0.65	0.54	0.48	0.40	0.27	0.19	0.20
Gross profit	0.19	0.24	0.20	0.16	0.04	0.03	0.04
Total operating expenses +	0.15	0.04	0.03	0.03	0.02	0.01	0.01
Selling, general and administrative	0.08	0.03	0.03	0.02	0.01	0.01	0.01
Research and development		0.00
Other operating expenses	0.07	0.00	0.00	0.00	0.00	0.00	0.00
Operating income	0.04	0.20	0.17	0.13	0.03	0.02	0.02
Non-operating income (net)	0.01	-0.16	-0.14	-0.16	-0.18	-0.08	-0.06
Income before tax	0.05	0.03	0.03	-0.03	-0.15	-0.05	-0.03
Income tax expense	0.01	0.01	0.01	0.01	0.00	0.00	0.00
Net income	0.04	0.02	0.03	-0.04	-0.15	-0.05	-0.03

Show Quarterly Income Statement

	Mar-26	Dec-25	Sep-25	Jun-25	Mar-25	Dec-24	Sep-24	Jun-24	Mar-24	Dec-23	Sep-23	Jun-23	Mar-23	Dec-22	Sep-22	Jun-22	Mar-22	Dec-21	Sep-21	Jun-21	Mar-21
Total revenue	0.23	0.23	0.21	0.20	0.20	0.21	0.20	0.18	0.19	0.19	0.17	0.16	0.16	0.16	0.16	0.12	0.12	0.09	0.09	0.07	0.07
Cost of revenue	0.15	0.17	0.14	0.15	0.14	0.13	0.14	0.13	0.13	0.14	0.12	0.12	0.11	0.11	0.11	0.09	0.09	0.08	0.08	0.07	0.07
Gross profit	0.07	0.06	0.07	0.05	0.06	0.08	0.06	0.05	0.06	0.05	0.05	0.04	0.05	0.05	0.05	0.03	0.03	0.01	0.01	-0.01	0.00
Total operating expenses +	0.06	0.04	0.06	0.01	0.01	0.18	0.01	0.01	0.01	0.01	0.01	0.01	0.01	0.01	0.01	0.01	0.01	0.00	0.00	0.01	0.01
Selling, general and administrative	0.01	0.03	0.01	0.01	0.01	0.03	0.01	0.01	0.01	0.01	0.01	0.01		0.01	0.01	0.01	0.01	0.00	0.00	0.00	0.00
Research and development
Other operating expenses	0.05	0.01	0.05	0.00	0.00	0.16	0.00	0.00	0.00	0.00	0.00	0.00	0.01	0.00	0.00	0.00	0.00	0.00	0.00	0.01	0.01
Operating income	0.01	0.02	0.01	0.04	0.05	0.02	0.05	0.04	0.05	0.04	0.04	0.04	0.05	0.04	0.04	0.02	0.02	0.01	0.01	-0.02	-0.02
Non-operating income (net)	-0.01	-0.01	-0.01	-0.02	-0.03	-0.03	-0.01	-0.04	-0.05	-0.02	-0.04	-0.04	-0.04	-0.03	-0.03	-0.05	-0.05	-0.06	-0.06	-0.01	-0.01
Income before tax	0.01	0.01	0.01	0.02	0.02	-0.01	0.04	0.00	0.00	0.03	0.00	0.00	0.01	0.01	0.01	-0.03	-0.03	-0.05	-0.05	-0.03	-0.02
Income tax expense	0.00	0.00	0.00	0.00	0.00		0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Net income	0.00	0.00	0.00	0.02	0.01	-0.01	0.04	0.00	0.00	0.02	0.00	0.00	0.01	0.01	0.01	-0.03	-0.03	-0.05	-0.05	-0.03	-0.03

5 days ago

Ask a follow up

	Dec-25	Dec-24	Dec-23	Dec-22	Dec-21	Dec-20	Dec-19
Total cash and short-term investments +	0.27	0.25	0.15	0.09	0.13	0.06	0.04
Cash and cash equivalents	0.27	0.25	0.15	0.09	0.09	0.05	0.04
Short-term investments			0.00	0.00	0.04	0.00
Accounts receivable, net	0.04	0.03	0.03	0.01	0.04	0.05	0.08
Inventories	0.04	0.03	0.03	0.03	0.03	0.01	0.01
Other current assets	0.01	0.01	0.01	0.02	0.00	0.02	0.09
Total current assets	0.35	0.32	0.22	0.15	0.21	0.13	0.13
Total non-current assets +	0.39	0.36	0.36	0.42	0.42	0.47	0.27
Property, plant and equipment, net
Goodwill			0.00	0.00
Intangible assets	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Long-term investments					0.00
Other non-current assets
Total assets	0.75	0.68	0.58	0.58	0.63	0.60	0.40

Total current liabilities +	0.15	0.13	0.13	0.12	0.60	0.45	0.30
Accounts payable	0.04	0.03	0.03	0.03	0.03	0.02	0.02
Short-term debt	0.05	0.04	0.04	0.04	0.52	0.40	0.25
Current portion of long-term debt			0.00	0.00	0.50	0.37
Deferred revenue
Other current liabilities	0.05	0.03	0.04	0.03	0.04	0.03	0.02
Total non-current liabilities +	0.21	0.19	0.18	0.22	0.22	0.22	0.11
Long-term debt			0.00	0.00	0.00	0.00
Capital lease obligations	0.23	0.21	0.20	0.24	0.24	0.24
Other non-current liabilities			0.00	0.00
Total liabilities	0.35	0.32	0.30	0.33	0.81	0.67	0.41

Total stockholders' equity +	0.39	0.36	0.27	0.24	-0.19	-0.07	-0.01
Common stock and paid-in capital	0.39	0.36	0.53	0.50	0.06	0.03	0.04
Retained earnings			-0.26	-0.26	-0.25	-0.10	-0.05
Common shares outstanding	61	577	557	557	557	557	557

Show Quarterly Balance Sheet

	Mar-26	Dec-25	Sep-25	Jun-25	Mar-25	Dec-24	Sep-24	Jun-24	Mar-24	Dec-23	Sep-23	Jun-23	Mar-23	Dec-22	Sep-22	Jun-22	Mar-22	Dec-21	Sep-21	Jun-21	Mar-21
Total cash and short-term investments +	0.27	0.27	0.27	0.26	0.25	0.25	0.24	0.22	0.16	0.15	0.15	0.12	0.09	0.09	0.09	0.13	0.11	0.13	0.09	0.00	0.00
Cash and cash equivalents	0.11	0.27	0.22	0.26	0.20	0.25	0.22	0.14	0.09	0.15	0.15	0.12	-0.09	0.09	0.09	0.13	0.07	0.09	0.09
Short-term investments	0.17		0.05		0.05		0.03	0.08	0.07	0.00			0.19	0.00	0.00	0.00	0.04	0.04	0.00
Accounts receivable, net	0.03	0.04	0.03	0.03	0.03	0.03	0.03	0.02	0.03	0.03	0.02	0.01		0.01	0.01	0.01	0.04	0.01	0.01
Inventories	0.04	0.04	0.03	0.04	0.03	0.03	0.03	0.03	0.03	0.03	0.03	0.02		0.03	0.03	0.04	0.04	0.02	0.02
Other current assets	0.01	0.01	0.01	0.01	0.01		0.01	0.02	0.01	0.01	0.02	0.02		0.02	0.02	0.00	0.01	0.06	0.06
Total current assets	0.35	0.35	0.34	0.33	0.32	0.32	0.31	0.28	0.22	0.22	0.22	0.18	0.09	0.15	0.15	0.17	0.19	0.21	0.21
Total non-current assets +	0.39	0.39	0.38	0.37	0.36	0.36	0.36	0.34	0.35	0.36	0.36	0.44	-0.09	0.42	0.42	0.38	0.39	0.42	0.42
Property, plant and equipment, net
Goodwill								0.00		0.00				0.00	0.00
Intangible assets	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00		0.00	0.00	0.00	0.00	0.00	0.00
Long-term investments
Other non-current assets
Total assets	0.74	0.75	0.72	0.70	0.68	0.68	0.67	0.62	0.57	0.58	0.58	0.62		0.58	0.58	0.55	0.57	0.63	0.63

Total current liabilities +	0.14	0.15	0.13	0.13	0.12	0.13	0.13	0.12	0.12	0.13	0.13	0.12		0.12	0.12	0.13	0.61	0.60	0.60
Accounts payable	0.03	0.04	0.03	0.03	0.03	0.03	0.03	0.03	0.04	0.03	0.04	0.04		0.03	0.03	0.04	0.03	0.03	0.03
Short-term debt	0.05	0.05	0.04	0.04	0.04		0.04	0.04	0.04	0.04		0.04		0.04	0.04	0.03	0.04	0.54	0.54
Current portion of long-term debt										0.00				0.00
Deferred revenue
Other current liabilities	0.04	0.05	0.04	0.05	0.04		0.04	0.03	0.03	0.05	0.09	0.04		0.03	0.04	0.05	0.54	0.02	0.03
Total non-current liabilities +	0.21	0.21	0.20	0.20	0.19	0.19	0.18	0.17	0.17	0.18	0.18	0.24		0.22	0.22	0.19	0.19	0.22	0.22
Long-term debt										0.00				0.00
Capital lease obligations	0.23	0.23	0.22	0.22	0.21	0.21	0.20	0.19	0.20	0.20				0.24
Other non-current liabilities														0.00
Total liabilities	0.34	0.35	0.34	0.33	0.32	0.32	0.31	0.29	0.29	0.30	0.30	0.36		0.33	0.33	0.32	0.80	0.81	0.81

Total stockholders' equity +	0.40	0.39	0.38	0.37	0.37	0.36	0.36	0.33	0.27	0.27	0.27	0.25	0.24	0.24	0.24	0.23	0.23	-0.19	-0.19
Common stock and paid-in capital	0.40	0.39	0.38	0.37	0.37	0.36	0.36	0.58	0.27	0.53	0.53	0.54	0.24	0.53	0.53	0.51	0.53	0.06	0.06	0.00	0.00
Retained earnings								-0.24		-0.26	-0.26	-0.28		-0.29	-0.29	-0.28	-0.30	-0.25	-0.25
Common shares outstanding	59	45	59	65	577	588	629	565	446	619	557	553	562	557	557	557	557	557	557	557	557

5 days ago

Ask a follow up

	Dec-25	Dec-24	Dec-23	Dec-22	Dec-21	Dec-20	Dec-19
Operating cash flow +	0.11	0.12	0.11	0.07	0.00	0.00	0.02
Net income
Depreciation, depletion and amortization	0.08	0.08	0.08	0.07	0.07	0.05	0.03
Stock-based compensation
Change in inventory	0.00	0.00	0.00	-0.01	0.00	0.00	0.00
Other working capital changes	0.04	0.04	0.04	0.00	-0.06	-0.04	-0.01
Cash flow from investing +	-0.18	-0.03	-0.01	0.00	-0.09	-0.09	-0.15
Capital expenditures	-0.05	-0.03	-0.03	-0.06	-0.07	-0.11	-0.08
Others incl. marketable securities changes	-0.12	0.01	0.02	0.06	-0.02	0.02	-0.06
Cash flow from financing +	-0.05	0.01	-0.04	-0.07	0.11	0.11	0.15
Dividend payout		0.00	0.00	0.00	0.00
Common stock repurchases
Net Debt Issuance	-0.05	0.01	-0.04	-0.07	0.11	0.11	0.15

Change in cash	-0.11	0.10	0.06	0.00	0.03	0.02	0.02

Show Quarterly Cash Flow

	Mar-26	Dec-25	Sep-25	Jun-25	Mar-25	Dec-24	Sep-24	Jun-24	Mar-24	Dec-23	Sep-23	Jun-23	Mar-23	Dec-22	Sep-22	Jun-22	Mar-22	Dec-21	Sep-21	Jun-21	Mar-21
Operating cash flow +	0.02	0.03	0.03	0.03	0.02	0.03	0.04	0.02	0.02	0.03	0.03	0.04	0.03	0.02	0.02	0.03	0.00	0.01	0.01	0.00	-0.01
Net income
Depreciation, depletion and amortization					0.02			0.02	0.02	0.02	0.02	0.02	0.02	0.02	0.02	0.02	0.02	0.02	0.02	0.02	0.02
Stock-based compensation
Change in inventory					0.00			0.00		0.00	0.00	0.00		0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Other working capital changes	0.02	0.03	0.03	0.03	0.00	0.03	0.04	0.00	0.00	0.01	0.01	0.01	0.01	0.00	0.00	0.01	-0.02	-0.01	-0.01	-0.02	-0.02
Cash flow from investing +				0.04	-0.06		0.04	-0.02	-0.07	0.00	0.00	0.00	-0.02	-0.02	-0.02	0.07	-0.03	0.02	0.02	-0.05	-0.08
Capital expenditures	0.00	0.00	0.00	0.00	-0.02	0.00	0.00	-0.02	0.00	-0.01	-0.01	-0.02	0.00	-0.02	-0.02	-0.02	-0.01	-0.01	-0.01	-0.03	-0.02
Others incl. marketable securities changes	0.00	0.00	0.00	0.04	-0.04	0.00	0.04	0.00	-0.07	0.01	0.01	0.02	-0.02	0.00	0.00	0.08	-0.02	0.03	0.03	-0.02	-0.07
Cash flow from financing +				-0.01	-0.01		-0.01	0.05	-0.01	-0.01	-0.01	-0.01	-0.01	-0.02	-0.02	-0.04	0.01	-0.01	-0.01	0.05	0.09
Dividend payout
Common stock repurchases
Net Debt Issuance	0.00	0.00	0.00	-0.01	-0.01	0.00	-0.01	0.05	-0.01	-0.01	-0.01	-0.01	-0.01	-0.02	-0.02	-0.04	0.01	-0.01	-0.01	0.05	0.09

Change in cash	0.02	0.03	0.03	0.05	-0.05	0.03	0.07	0.05	-0.06	0.02	0.02	0.03	0.00	-0.02	-0.02	0.06	-0.02	0.02	0.02	-0.01	0.00