HK Stock MarketDetailed Quotes

SUPER HI (09658)

Watchlist
  • 10.770
  • -0.010-0.09%
Market Closed May 22 15:57 CST
7.00BMarket Cap31.31P/E (TTM)

SUPER HI (09658) Cash Flow

All
YOY yoy
Hide blank lines yoy
(Q1)Mar 31, 2026
(FY)Dec 31, 2025
(Q9)Sep 30, 2025
(Q6)Jun 30, 2025
(Q1)Mar 31, 2025
(FY)Dec 31, 2024
(Q9)Sep 30, 2024
(Q6)Jun 30, 2024
(Q1)Mar 31, 2024
(FY)Dec 31, 2023
Cash flow from operating activities
Earning before tax
----
48.92%49.51M
----
5,421.18%34.67M
----
0.41%33.24M
----
-91.42%628K
----
202.72%33.11M
Profit adjustment
Interest (income) - adjustment
----
-51.06%-7.67M
----
-160.13%-3.7M
----
-174.86%-5.07M
----
-25.73%-1.42M
----
-74.48%-1.85M
Impairment and provisions:
----
4,359.57%2M
----
165.41%382K
----
99.05%-47K
----
-213.40%-584K
----
-162.88%-4.92M
-Impairment of property, plant and equipment (reversal)
----
-46.45%1.24M
----
85.14%-82K
----
161.91%2.31M
----
-145.89%-552K
----
-148.28%-3.73M
-Impairment of goodwill
----
----
----
----
----
----
----
----
----
--1.12M
-Other impairments and provisions
----
132.53%766K
----
1,550.00%464K
----
-1.68%-2.36M
----
98.23%-32K
----
-2,284.91%-2.32M
Revaluation surplus:
----
44.81%-1.71M
----
48.15%-927K
----
-99.74%-3.1M
----
-2,383.33%-1.79M
----
-695.90%-1.55M
-Other fair value changes
----
44.81%-1.71M
----
48.15%-927K
----
-99.74%-3.1M
----
-2,383.33%-1.79M
----
-695.90%-1.55M
Asset sale loss (gain):
----
31.62%3.01M
----
-89.93%59K
----
-23.49%2.29M
----
171.55%586K
----
-56.56%2.99M
-Loss (gain) from sale of subsidiary company
----
----
----
----
----
----
----
----
----
--605K
-Loss (gain) on sale of property, machinery and equipment
----
31.62%3.01M
----
-89.93%59K
----
-4.10%2.29M
----
171.55%586K
----
-65.34%2.39M
Depreciation and amortization:
----
2.07%82.65M
----
1.71%39.69M
----
3.07%80.97M
----
-6.63%39.02M
----
7.68%78.56M
-Amortization of intangible assets
----
-13.01%107K
----
-28.72%67K
----
16.04%123K
----
347.62%94K
----
130.43%106K
Financial expense
----
34.07%11.45M
----
40.73%5.53M
----
1.35%8.54M
----
-9.54%3.93M
----
-32.57%8.42M
Exchange Loss (gain)
----
-167.73%-13.89M
----
-222.64%-22.46M
----
177.87%20.5M
----
109.46%18.31M
----
-60.61%7.38M
Special items
----
104.81%71K
----
----
----
38.27%-1.48M
----
----
----
61.13%-2.39M
Operating profit before the change of operating capital
----
-7.67%125.43M
----
-9.26%53.25M
----
13.44%135.85M
----
-3.89%58.68M
----
51.09%119.75M
Change of operating capital
Inventory (increase) decrease
----
-181.64%-4.95M
----
-175.62%-2.37M
----
53.44%-1.76M
----
21.70%3.13M
----
59.05%-3.78M
Accounts receivable (increase)decrease
----
86.22%-152K
----
2,644.14%2.82M
----
85.35%-1.1M
----
94.99%-111K
----
48.19%-7.53M
Accounts payable increase (decrease)
----
387.30%8.37M
----
144.16%2.71M
----
-136.86%-2.91M
----
-203.49%-6.14M
----
-34.10%7.9M
Special items for working capital changes
----
-182.41%-1.03M
----
-66.44%-1.24M
----
-82.36%1.25M
----
-166.73%-742K
----
126.66%7.06M
Cash  from business operations
----
-2.78%127.67M
----
0.66%55.18M
----
6.42%131.32M
----
-19.01%54.82M
----
74.78%123.4M
Other taxs
----
-12.04%-13.02M
----
-30.44%-8.89M
----
-24.24%-11.62M
----
-72.87%-6.81M
----
-309.90%-9.35M
Special items of business
23.06%24.24M
----
-9.32%80.43M
----
-18.01%19.69M
----
6.03%88.7M
----
-13.39%24.02M
----
Net cash from operations
23.06%24.24M
-4.22%114.65M
-9.32%80.43M
-3.56%46.29M
-18.01%19.69M
4.96%119.7M
6.03%88.7M
-24.69%48M
-13.39%24.02M
66.93%114.05M
Cash flow from investment activities
Interest received - investment
----
31.69%5.34M
----
206.41%3.4M
----
195.77%4.05M
----
29.74%1.11M
----
95.71%1.37M
Decrease in deposits (increase)
----
---127.2M
----
----
----
----
----
----
----
274.70%587K
Sale of fixed assets
----
5.97%142K
----
491.67%142K
----
-92.51%134K
----
-87.50%24K
----
1,637.86%1.79M
Purchase of fixed assets
----
-53.01%-53.16M
----
-30.39%-21.6M
----
-5.92%-34.74M
----
5.05%-16.57M
----
45.76%-32.8M
Purchase of intangible assets
----
---135K
----
----
----
----
----
----
----
---173K
Sale of subsidiaries
----
----
----
----
----
----
----
----
----
--17.39M
Recovery of cash from investments
----
57.78%375.84M
----
65.23%70.26M
----
139.97%238.2M
----
35.78%42.52M
----
142.92%99.26M
Cash on investment
----
-60.73%-378.14M
----
40.96%-70.47M
----
-137.16%-235.26M
----
-277.05%-119.36M
----
-2,251.24%-99.2M
Other items in the investment business
3.70%-53.55M
----
-58.17%-80.61M
--184K
24.40%-55.61M
----
26.20%-50.96M
----
-328.05%-73.55M
----
Net cash from investment operations
3.70%-53.55M
-542.05%-177.31M
-58.17%-80.61M
80.39%-18.09M
24.40%-55.61M
-134.53%-27.62M
26.20%-50.96M
-472.03%-92.27M
-328.05%-73.55M
-1,426.01%-11.78M
Net cash before financing
18.38%-29.31M
-168.05%-62.66M
-100.46%-175K
163.70%28.2M
27.49%-35.91M
-9.96%92.08M
158.44%37.74M
-192.98%-44.27M
-569.48%-49.53M
47.77%102.27M
Cash flow from financing activities
Refund
----
----
----
----
----
----
----
----
----
98.97%-562K
Issuing shares
----
----
----
----
----
--56.11M
----
--56.11M
----
----
Absorb investment income
----
----
----
----
----
----
----
----
----
-93.94%200K
Other items of the financing business
31.56%-10.15M
----
-285.71%-39.72M
----
-18.45%-14.83M
----
164.89%21.39M
----
-11.02%-12.52M
----
Net cash from financing operations
31.56%-10.15M
-505.78%-51.04M
-285.71%-39.72M
-180.83%-26.54M
-18.45%-14.83M
128.72%12.58M
164.89%21.39M
243.10%32.83M
-11.02%-12.52M
33.52%-43.79M
Effect of rate
-201.26%-966K
225.33%3.57M
-5.60%2.95M
358.61%2.09M
215.08%954K
-620.29%-2.85M
1,375.92%3.13M
-307.99%-807K
-624.68%-829K
-44.86%547K
Net Cash
22.23%-39.46M
-208.64%-113.7M
-167.48%-39.9M
114.55%1.67M
18.22%-50.74M
78.95%104.66M
422.01%59.13M
-146.38%-11.44M
-8,458.34%-62.05M
1,650.99%58.48M
Begining period cash
-43.24%144.59M
66.58%254.72M
66.58%254.72M
66.58%254.72M
66.58%254.72M
62.88%152.91M
62.88%152.91M
62.88%152.91M
62.88%152.91M
4.84%93.88M
Cash at the end
-49.17%104.17M
-43.24%144.59M
1.21%217.77M
83.76%258.47M
127.62%204.93M
66.58%254.72M
185.85%215.16M
18.26%140.66M
-3.52%90.03M
62.88%152.91M
Cash balance analysis
Cash and bank balance
15.70%237.11M
----
----
----
--204.93M
----
----
----
----
--152.91M
Currency Unit
USD
USD
USD
USD
USD
USD
USD
USD
USD
USD
Accounting Standards
IAS
IAS
IAS
IAS
IAS
IAS
IAS
IAS
IAS
IAS
Audit Opinions
--
Unqualified Opinion
--
--
--
Unaudited opinion
--
--
--
Unqualified Opinion
Auditor
--
Deloitte & Touche LLP
--
--
--
Deloitte & Touche LLP
--
--
--
Deloitte & Touche LLP
(Q1)Mar 31, 2026(FY)Dec 31, 2025(Q9)Sep 30, 2025(Q6)Jun 30, 2025(Q1)Mar 31, 2025(FY)Dec 31, 2024(Q9)Sep 30, 2024(Q6)Jun 30, 2024(Q1)Mar 31, 2024(FY)Dec 31, 2023
Cash flow from operating activities
Earning before tax ----48.92%49.51M----5,421.18%34.67M----0.41%33.24M-----91.42%628K----202.72%33.11M
Profit adjustment
Interest (income) - adjustment -----51.06%-7.67M-----160.13%-3.7M-----174.86%-5.07M-----25.73%-1.42M-----74.48%-1.85M
Impairment and provisions: ----4,359.57%2M----165.41%382K----99.05%-47K-----213.40%-584K-----162.88%-4.92M
-Impairment of property, plant and equipment (reversal) -----46.45%1.24M----85.14%-82K----161.91%2.31M-----145.89%-552K-----148.28%-3.73M
-Impairment of goodwill --------------------------------------1.12M
-Other impairments and provisions ----132.53%766K----1,550.00%464K-----1.68%-2.36M----98.23%-32K-----2,284.91%-2.32M
Revaluation surplus: ----44.81%-1.71M----48.15%-927K-----99.74%-3.1M-----2,383.33%-1.79M-----695.90%-1.55M
-Other fair value changes ----44.81%-1.71M----48.15%-927K-----99.74%-3.1M-----2,383.33%-1.79M-----695.90%-1.55M
Asset sale loss (gain): ----31.62%3.01M-----89.93%59K-----23.49%2.29M----171.55%586K-----56.56%2.99M
-Loss (gain) from sale of subsidiary company --------------------------------------605K
-Loss (gain) on sale of property, machinery and equipment ----31.62%3.01M-----89.93%59K-----4.10%2.29M----171.55%586K-----65.34%2.39M
Depreciation and amortization: ----2.07%82.65M----1.71%39.69M----3.07%80.97M-----6.63%39.02M----7.68%78.56M
-Amortization of intangible assets -----13.01%107K-----28.72%67K----16.04%123K----347.62%94K----130.43%106K
Financial expense ----34.07%11.45M----40.73%5.53M----1.35%8.54M-----9.54%3.93M-----32.57%8.42M
Exchange Loss (gain) -----167.73%-13.89M-----222.64%-22.46M----177.87%20.5M----109.46%18.31M-----60.61%7.38M
Special items ----104.81%71K------------38.27%-1.48M------------61.13%-2.39M
Operating profit before the change of operating capital -----7.67%125.43M-----9.26%53.25M----13.44%135.85M-----3.89%58.68M----51.09%119.75M
Change of operating capital
Inventory (increase) decrease -----181.64%-4.95M-----175.62%-2.37M----53.44%-1.76M----21.70%3.13M----59.05%-3.78M
Accounts receivable (increase)decrease ----86.22%-152K----2,644.14%2.82M----85.35%-1.1M----94.99%-111K----48.19%-7.53M
Accounts payable increase (decrease) ----387.30%8.37M----144.16%2.71M-----136.86%-2.91M-----203.49%-6.14M-----34.10%7.9M
Special items for working capital changes -----182.41%-1.03M-----66.44%-1.24M-----82.36%1.25M-----166.73%-742K----126.66%7.06M
Cash  from business operations -----2.78%127.67M----0.66%55.18M----6.42%131.32M-----19.01%54.82M----74.78%123.4M
Other taxs -----12.04%-13.02M-----30.44%-8.89M-----24.24%-11.62M-----72.87%-6.81M-----309.90%-9.35M
Special items of business 23.06%24.24M-----9.32%80.43M-----18.01%19.69M----6.03%88.7M-----13.39%24.02M----
Net cash from operations 23.06%24.24M-4.22%114.65M-9.32%80.43M-3.56%46.29M-18.01%19.69M4.96%119.7M6.03%88.7M-24.69%48M-13.39%24.02M66.93%114.05M
Cash flow from investment activities
Interest received - investment ----31.69%5.34M----206.41%3.4M----195.77%4.05M----29.74%1.11M----95.71%1.37M
Decrease in deposits (increase) -------127.2M----------------------------274.70%587K
Sale of fixed assets ----5.97%142K----491.67%142K-----92.51%134K-----87.50%24K----1,637.86%1.79M
Purchase of fixed assets -----53.01%-53.16M-----30.39%-21.6M-----5.92%-34.74M----5.05%-16.57M----45.76%-32.8M
Purchase of intangible assets -------135K-------------------------------173K
Sale of subsidiaries --------------------------------------17.39M
Recovery of cash from investments ----57.78%375.84M----65.23%70.26M----139.97%238.2M----35.78%42.52M----142.92%99.26M
Cash on investment -----60.73%-378.14M----40.96%-70.47M-----137.16%-235.26M-----277.05%-119.36M-----2,251.24%-99.2M
Other items in the investment business 3.70%-53.55M-----58.17%-80.61M--184K24.40%-55.61M----26.20%-50.96M-----328.05%-73.55M----
Net cash from investment operations 3.70%-53.55M-542.05%-177.31M-58.17%-80.61M80.39%-18.09M24.40%-55.61M-134.53%-27.62M26.20%-50.96M-472.03%-92.27M-328.05%-73.55M-1,426.01%-11.78M
Net cash before financing 18.38%-29.31M-168.05%-62.66M-100.46%-175K163.70%28.2M27.49%-35.91M-9.96%92.08M158.44%37.74M-192.98%-44.27M-569.48%-49.53M47.77%102.27M
Cash flow from financing activities
Refund ------------------------------------98.97%-562K
Issuing shares ----------------------56.11M------56.11M--------
Absorb investment income -------------------------------------93.94%200K
Other items of the financing business 31.56%-10.15M-----285.71%-39.72M-----18.45%-14.83M----164.89%21.39M-----11.02%-12.52M----
Net cash from financing operations 31.56%-10.15M-505.78%-51.04M-285.71%-39.72M-180.83%-26.54M-18.45%-14.83M128.72%12.58M164.89%21.39M243.10%32.83M-11.02%-12.52M33.52%-43.79M
Effect of rate -201.26%-966K225.33%3.57M-5.60%2.95M358.61%2.09M215.08%954K-620.29%-2.85M1,375.92%3.13M-307.99%-807K-624.68%-829K-44.86%547K
Net Cash 22.23%-39.46M-208.64%-113.7M-167.48%-39.9M114.55%1.67M18.22%-50.74M78.95%104.66M422.01%59.13M-146.38%-11.44M-8,458.34%-62.05M1,650.99%58.48M
Begining period cash -43.24%144.59M66.58%254.72M66.58%254.72M66.58%254.72M66.58%254.72M62.88%152.91M62.88%152.91M62.88%152.91M62.88%152.91M4.84%93.88M
Cash at the end -49.17%104.17M-43.24%144.59M1.21%217.77M83.76%258.47M127.62%204.93M66.58%254.72M185.85%215.16M18.26%140.66M-3.52%90.03M62.88%152.91M
Cash balance analysis
Cash and bank balance 15.70%237.11M--------------204.93M------------------152.91M
Currency Unit USDUSDUSDUSDUSDUSDUSDUSDUSDUSD
Accounting Standards IASIASIASIASIASIASIASIASIASIAS
Audit Opinions --Unqualified Opinion------Unaudited opinion------Unqualified Opinion
Auditor --Deloitte & Touche LLP------Deloitte & Touche LLP------Deloitte & Touche LLP

FY: Financial Year. Refers to the 10-K file disclosed by the listed company to the SEC.

Q: Quarter. Refers to the 10-Q file disclosed by the listed company to the SEC. Q1, Q2, Q3, and Q4 are quarterly reports each with a span of 3 months; Q6 and Q9 are cumulative reports, with Q6 including 6 months and Q9 9 months.

Market Insights
China and the US begin implementing the Kuala Lumpur economic and trade consultation consensus.
China and the United States have successively adjusted multiple tariff and non-tariff measures, beginning to implement the consensus outcome Show More