Super Hi International Holding Ltd. (HDL)

HDL Cash Flow Statement

Financials in millions USD. Fiscal year is January - December.

Fiscal Year	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Dec 31, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021
Net Income	49.51	33.24	33.11	-32.23	-149.59
Depreciation & Amortization	82.65	80.97	78.56	72.95	69.92
Other Adjustments	-19.75	10.01	-1.27	36.25	91.38
Change in Receivables	-0.15	-1.1	-7.53	-14.81	-10.6
Changes in Inventories	-4.95	-1.76	-3.78	-9.23	-4.6
Changes in Accounts Payable	4.38	-3.69	2.07	7.76	4.33
Changes in Accrued Expenses	3.21	0.29	5.77	4.22	2.56
Changes in Unearned Revenue	0.52	1.25	7.19	1.42	0.23
Changes in Other Operating Activities	-0.76	0.49	-0.07	1.98	0.76
Operating Cash Flow	114.65	119.7	114.05	68.32	4.38
Operating Cash Flow Growth	-4.22%	4.96%	66.92%	1459.13%	58.94%
Capital Expenditures	-53.16	-34.74	-32.8	-60.47	-67.38
Sale of Property, Plant & Equipment	0.14	0.13	1.79	0.1	0.77
Purchases of Intangible Assets	-0.14	-	-0.17	-	-0.03
Purchases of Investments	-501.32	-233.24	-97.25	-	-145.43
Proceeds from Sale of Investments	375.63	236.34	98.82	40.86	117
Payments for Business Acquisitions	-	-	-	-2.9	-
Proceeds from Business Divestments	-	-	17.39	-	-
Other Investing Activities	1.53	3.89	0.45	23.3	7.6
Investing Cash Flow	-177.31	-27.62	-11.78	0.89	-87.46
Long-Term Debt Issued	-	-	-	40.28	178.08
Long-Term Debt Repaid	-	-	-0.56	-54.58	-47.15
Net Long-Term Debt Issued (Repaid)	-	-	-0.56	-14.3	130.94
Issuance of Common Stock	-	56.11	-	24.68	17.07
Net Common Stock Issued (Repurchased)	-	56.11	-	24.68	17.07
Other Financing Activities	-51.04	-43.54	-43.23	-76.25	-28.12
Financing Cash Flow	-51.04	12.58	-43.79	-65.87	108.5
Effect of Exchange Rate Changes on Cash and Cash Equivalents	3.57	-2.85	0.55	0.99	1.19
Net Cash Flow	-110.13	101.81	59.03	4.33	26.61
Free Cash Flow	61.49	84.95	81.24	7.85	-63
Free Cash Flow Growth	-27.62%	4.57%	934.96%	-	-
FCF Margin	7.31%	10.92%	11.84%	1.41%	-20.17%
Free Cash Flow Per Share	1.05	1.47	1.46	0.14	-1.13
Levered Free Cash Flow	68.31	64.6	82.03	-36.91	-14.01
Unlevered Free Cash Flow	62.43	76.39	82.61	19.09	-71.41

Updated Apr 1, 2026. Data Source: Fiscal.ai. Standard template. Financial Sources.

SEC Filings: 10-K · 10-Q