Go Pro

HWH International (HWH) Financials

HWH International logo
$1.43 +0.18 (+14.40%)
Closing price 04:00 PM Eastern
Extended Trading
$1.39 -0.04 (-3.01%)
As of 07:54 PM Eastern
Extended trading is trading that happens on electronic markets outside of regular trading hours. This is a fair market value extended hours price provided by Massive. Learn more.
Annual Income Statements for HWH International

Annual Income Statements for HWH International

This table shows HWH International's income and expenses over time, based on annual financial data. All values are USD millions unless otherwise specified.

Metric 2022 2023 2024 2025
Period end date 11/30/2022 12/31/2023 12/31/2024 12/31/2025
Net Income / (Loss) Attributable to Common Shareholders
0.11 -1.08 -2.75 -2.63
Consolidated Net Income / (Loss)
0.11 -1.08 -2.77 -2.66
Net Income / (Loss) Continuing Operations
0.11 -1.08 -2.77 -2.66
Total Pre-Tax Income
0.30 -0.66 -2.77 -2.61
Total Operating Income
-0.69 -2.91 -2.58 -3.19
Total Gross Profit
0.00 0.50 0.60 0.46
Total Revenue
0.00 0.83 1.25 0.87
Operating Revenue
- 0.83 1.25 0.87
Total Cost of Revenue
0.00 0.33 0.65 0.41
Operating Cost of Revenue
- 0.33 0.65 0.41
Total Operating Expenses
0.69 3.40 3.19 3.65
Selling, General & Admin Expense
0.59 2.91 2.81 3.53
Other Operating Expenses / (Income)
0.10 0.49 0.04 0.00
Impairment Charge
- 0.00 0.34 0.12
Total Other Income / (Expense), net
0.99 2.25 -0.18 0.58
Interest Expense
- 0.00 0.07 0.05
Interest & Investment Income
0.99 -0.03 -0.02 0.00
Other Income / (Expense), net
- 2.28 -0.09 0.63
Income Tax Expense
0.19 0.42 0.00 0.05
Net Income / (Loss) Attributable to Noncontrolling Interest
- 0.00 -0.02 -0.03
Basic Earnings per Share
$0.02 ($6.15) ($0.76) ($0.40)
Weighted Average Basic Shares Outstanding
9.63M 528K 3.61M 6.56M
Diluted Earnings per Share
$0.02 ($6.15) ($0.76) ($0.40)
Weighted Average Diluted Shares Outstanding
9.63M 528K 3.61M 6.56M
Weighted Average Basic & Diluted Shares Outstanding
11.26M 16.22M 6.48M 7.48M

Quarterly Income Statements for HWH International

This table shows HWH International's income and expenses over time, based on quarterly financial data. All values are USD millions unless otherwise specified.

Metric Q3 2023 Q4 2023 Q1 2024 Q2 2024 Q3 2024 Q4 2024 Q1 2025 Q2 2025 Q3 2025 Q4 2025 Q1 2026
Period end date 9/30/2023 12/31/2023 3/31/2024 6/30/2024 9/30/2024 12/31/2024 3/31/2025 6/30/2025 9/30/2025 12/31/2025 3/31/2026
Net Income / (Loss) Attributable to Common Shareholders
-0.16 -1.03 -1.50 -0.39 -0.55 -0.31 -0.57 0.08 -0.29 -1.71 -0.63
Consolidated Net Income / (Loss)
-0.16 -1.03 -1.50 -0.40 -0.54 -0.33 -0.57 0.08 -0.30 -1.71 -0.63
Net Income / (Loss) Continuing Operations
-0.16 -1.03 -1.50 -0.40 -0.54 -0.33 -0.57 0.08 -0.30 -1.71 -0.63
Total Pre-Tax Income
-0.11 -0.99 -1.34 -0.40 -0.54 -0.49 -0.53 0.08 -0.30 -1.86 -0.63
Total Operating Income
-0.43 -1.40 -1.50 -0.49 -0.33 -0.27 -0.59 -0.34 -0.25 -1.86 -0.62
Total Gross Profit
0.14 0.11 0.16 0.16 0.16 0.11 0.15 0.15 0.12 0.04 0.05
Total Revenue
0.23 0.21 0.00 0.33 0.35 0.57 0.30 0.31 0.21 0.35 0.06
Operating Revenue
0.23 0.21 - 0.33 0.35 - 0.30 0.31 0.21 - 0.06
Total Cost of Revenue
0.09 0.10 0.00 0.17 0.19 0.30 0.15 0.16 0.08 0.16 0.02
Operating Cost of Revenue
0.09 0.10 - 0.17 0.19 - 0.15 0.16 0.08 - 0.02
Total Operating Expenses
0.57 1.51 1.50 0.65 0.49 0.55 0.74 0.49 0.37 2.05 0.67
Selling, General & Admin Expense
0.57 1.02 1.13 0.65 0.49 0.53 0.66 0.49 0.32 2.05 0.67
Impairment Charge
0.00 - 0.00 0.00 0.00 0.34 0.08 0.00 0.05 -0.01 0.00
Total Other Income / (Expense), net
0.32 0.41 -0.00 0.09 -0.21 -0.05 0.06 0.42 -0.05 0.15 -0.00
Interest Expense
0.00 - 0.02 0.02 0.02 0.02 0.05 0.03 0.03 -0.06 0.01
Other Income / (Expense), net
0.33 0.37 0.03 0.10 -0.19 -0.03 0.11 0.44 -0.02 0.09 0.01
Income Tax Expense
0.05 0.04 0.00 0.00 0.00 - 0.04 0.00 0.00 - 0.00
Net Income / (Loss) Attributable to Noncontrolling Interest
0.00 0.00 0.00 -0.02 0.01 -0.01 -0.01 -0.01 -0.01 -0.00 -0.00
Basic Earnings per Share
($0.18) ($1.95) ($1.32) ($0.12) ($0.16) ($0.09) ($0.09) ($0.01) ($0.04) ($0.26) ($0.08)
Weighted Average Basic Shares Outstanding
2.64M 528K 3.01M 3.27M 3.34M 3.61M 6.42M 6.48M 6.48M 6.56M 7.48M
Diluted Earnings per Share
($0.18) ($1.95) ($1.32) ($0.12) ($0.16) ($0.09) ($0.09) ($0.01) ($0.04) ($0.26) ($0.08)
Weighted Average Diluted Shares Outstanding
2.64M 528K 3.01M 3.27M 3.34M 3.61M 6.42M 6.48M 6.48M 6.56M 7.48M
Weighted Average Basic & Diluted Shares Outstanding
4.61M 16.22M 16.22M 16.22M 22.26M 6.48M 6.48M 6.48M 6.48M 7.48M 7.48M

Annual Cash Flow Statements for HWH International

This table details how cash moves in and out of HWH International's business through operations, investing, and financing, using annual figures. All values are USD millions unless otherwise specified.

Metric 2022 2023 2024 2025
Period end date 11/30/2022 12/31/2023 12/31/2024 12/31/2025
Net Change in Cash & Equivalents
1.12 -1.63 3.04 -2.00
Net Cash From Operating Activities
-0.51 -2.60 -1.82 -1.75
Net Cash From Continuing Operating Activities
-0.51 -2.60 -1.82 -1.75
Net Income / (Loss) Continuing Operations
0.11 -1.08 -2.77 -2.66
Consolidated Net Income / (Loss)
0.11 -1.08 -2.77 -2.66
Depreciation Expense
- 0.06 0.05 0.02
Non-Cash Adjustments To Reconcile Net Income
-0.99 -1.02 0.95 1.36
Changes in Operating Assets and Liabilities, net
0.36 -0.56 -0.05 -0.47
Net Cash From Investing Activities
-87 68 20 -1.19
Net Cash From Continuing Investing Activities
-87 68 20 -1.19
Purchase of Property, Plant & Equipment
- -0.01 -0.03 -0.02
Acquisitions
- - 0.00 -0.02
Purchase of Investments
- 0.00 -0.01 -0.09
Other Investing Activities, net
-87 68 20 -1.06
Net Cash From Financing Activities
89 -67 -16 0.93
Net Cash From Continuing Financing Activities
89 -67 -16 0.93
Repayment of Debt
-0.21 -0.03 -0.09 -0.49
Repurchase of Common Equity
-0.29 -68 -21 0.00
Issuance of Debt
0.00 0.73 2.33 0.00
Issuance of Common Equity
89 0.00 3.59 1.41
Other Financing Activities, net
- 0.19 -0.33 0.02
Cash Interest Paid
- 0.00 0.00 0.00
Cash Income Taxes Paid
- 0.00 0.00 0.05

Quarterly Cash Flow Statements for HWH International

This table details how cash moves in and out of HWH International's business through operations, investing, and financing, using quarterly figures. All values are USD millions unless otherwise specified.

Metric Q3 2023 Q4 2023 Q1 2024 Q2 2024 Q3 2024 Q4 2024 Q1 2025 Q2 2025 Q3 2025 Q4 2025 Q1 2026
Period end date 9/30/2023 12/31/2023 3/31/2024 6/30/2024 9/30/2024 12/31/2024 3/31/2025 6/30/2025 9/30/2025 12/31/2025 3/31/2026
Net Change in Cash & Equivalents
-0.69 -0.59 -0.14 -0.18 -0.04 3.39 -0.20 -0.49 0.15 -1.46 -0.65
Net Cash From Operating Activities
-0.85 -0.37 -0.64 -0.49 -0.28 -0.42 -0.56 0.03 -0.20 -1.02 -0.19
Net Cash From Continuing Operating Activities
-0.85 -0.37 -0.64 -0.49 -0.28 -0.42 -0.56 0.03 -0.20 -1.02 -0.19
Net Income / (Loss) Continuing Operations
-0.16 -1.03 -1.34 -0.40 -0.54 -0.49 -0.57 0.16 -0.30 -1.95 -0.63
Consolidated Net Income / (Loss)
-0.16 -1.03 -1.34 -0.40 -0.54 -0.49 -0.57 0.16 -0.30 -1.95 -0.63
Depreciation Expense
0.01 0.01 0.01 0.02 0.02 0.00 0.00 0.00 0.01 0.00 0.00
Non-Cash Adjustments To Reconcile Net Income
-0.24 0.62 0.43 -0.01 0.31 0.21 -0.01 -0.11 -0.10 1.58 0.47
Changes in Operating Assets and Liabilities, net
-0.47 0.02 0.25 -0.10 -0.06 -0.14 0.02 -0.03 0.19 -0.65 -0.04
Net Cash From Investing Activities
0.03 -0.62 -0.25 21 -0.10 0.00 -0.30 -0.44 -0.27 -0.17 -0.31
Net Cash From Continuing Investing Activities
0.03 -0.62 -0.25 21 -0.10 0.00 -0.30 -0.44 -0.27 -0.17 -0.31
Purchase of Property, Plant & Equipment
-0.01 -0.00 -0.00 -0.03 -0.00 -0.00 0.00 -0.10 0.08 -0.00 -0.00
Purchase of Investments
- - - - -0.00 0.00 0.00 - -0.21 0.12 -3.21
Sale and/or Maturity of Investments
- - - - - - 0.00 - - - 3.19
Other Investing Activities, net
0.03 -0.62 -0.25 21 -0.10 - -0.30 -0.34 -0.12 -0.30 -0.29
Net Cash From Financing Activities
0.13 0.41 0.75 -20 0.34 3.81 0.66 -0.08 0.62 -0.27 -0.15
Net Cash From Continuing Financing Activities
0.13 0.41 0.75 -20 0.34 3.81 0.66 -0.08 0.62 -0.27 -0.15
Repayment of Debt
-0.03 - -0.03 -2.42 2.36 -0.00 -0.25 -1.64 0.22 1.18 -0.93
Issuance of Debt
0.16 0.22 1.10 3.03 -2.03 0.23 -0.51 1.56 0.41 -1.46 -0.14
Issuance of Common Equity
- - 0.00 -21 21 3.59 1.41 - - - 0.00
Other Financing Activities, net
- 0.19 -0.33 - - - 0.00 - - 0.02 0.92
Cash Interest Paid
- - 0.00 0.04 0.02 -0.05 0.00 - 0.00 0.00 0.00
Cash Income Taxes Paid
- - 0.00 - - - 0.04 - 0.00 - 0.00

Annual Balance Sheets for HWH International

This table presents HWH International's assets and liabilities at the end of each period, using annual balance sheet data. All values are USD millions unless otherwise specified.

Metric 2021 2022 2023 2024 2025
Period end date 11/30/2021 11/30/2022 12/31/2023 12/31/2024 12/31/2025
Total Assets
0.14 89 24 6.41 4.57
Total Current Assets
0.14 1.19 1.34 5.47 2.97
Cash & Equivalents
0.05 1.17 1.16 4.34 2.09
Short-Term Investments
- - 0.00 0.01 0.08
Note & Lease Receivable
- - 0.00 0.74 0.16
Accounts Receivable
0.00 0.01 0.07 0.36 0.62
Inventories, net
- - 0.00 0.00 0.00
Prepaid Expenses
- - 0.11 0.01 0.00
Other Current Assets
0.09 0.01 - 0.00 0.02
Plant, Property, & Equipment, net
0.00 0.00 0.13 0.03 0.02
Total Noncurrent Assets
0.00 88 22 0.90 1.58
Long-Term Investments
- - 0.00 0.00 0.06
Noncurrent Note & Lease Receivables
- - - 0.00 1.32
Other Noncurrent Operating Assets
0.00 88 22 0.90 0.20
Total Liabilities & Shareholders' Equity
0.14 89 24 6.41 4.57
Total Liabilities
0.12 3.40 6.21 3.53 1.88
Total Current Liabilities
0.12 0.38 6.02 3.31 1.28
Short-Term Debt
- - 0.00 1.22 0.26
Accounts Payable
0.08 0.38 0.17 0.48 0.31
Other Current Liabilities
- 0.00 5.77 1.53 0.71
Total Noncurrent Liabilities
0.00 3.02 0.18 0.22 0.60
Long-Term Debt
- - - 0.00 0.47
Other Noncurrent Operating Liabilities
- - 0.18 0.22 0.13
Commitments & Contingencies
0.00 0.00 0.00 0.00 0.00
Total Equity & Noncontrolling Interests
0.02 -2.03 -3.60 2.88 2.68
Total Preferred & Common Equity
0.02 -2.03 -3.61 2.77 2.62
Preferred Stock
0.00 0.00 0.00 0.00 0.00
Total Common Equity
0.02 -2.03 -3.61 2.77 2.62
Common Stock
0.03 0.00 0.16 9.34 12
Retained Earnings
-0.01 -2.03 -3.57 -6.32 -8.95
Accumulated Other Comprehensive Income / (Loss)
- - -0.20 -0.26 -0.90
Noncontrolling Interest
- - 0.01 0.11 0.07

Quarterly Balance Sheets for HWH International

This table presents HWH International's assets and liabilities at the end of each period, using quarterly balance sheet data. All values are USD millions unless otherwise specified.

Metric Q3 2023 Q1 2024 Q2 2024 Q3 2024 Q1 2025 Q2 2025 Q3 2025 Q1 2026
Period end date 8/31/2023 3/31/2024 6/30/2024 9/30/2024 3/31/2025 6/30/2025 9/30/2025 3/31/2026
Total Assets
22 2.56 3.07 2.92 6.53 11 5.18 4.21
Total Current Assets
1.10 1.55 1.98 1.75 5.91 9.18 3.86 2.45
Cash & Equivalents
0.81 0.97 0.82 0.83 4.18 3.73 2.90 1.46
Short-Term Investments
- 0.14 0.14 0.00 0.10 0.10 0.22 0.10
Note & Lease Receivable
- 0.32 0.87 0.74 1.06 0.15 0.15 0.22
Accounts Receivable
0.00 0.09 0.13 0.16 0.35 0.68 0.56 0.64
Inventories, net
- 0.00 0.00 0.00 0.00 0.01 0.00 0.00
Prepaid Expenses
- 0.02 0.01 0.02 0.01 0.00 0.00 0.00
Other Current Assets
0.29 - - - 0.21 4.51 0.02 0.02
Plant, Property, & Equipment, net
0.00 0.11 0.12 0.04 0.03 0.03 0.02 0.02
Total Noncurrent Assets
21 0.90 0.97 1.13 0.59 1.39 1.30 1.74
Long-Term Investments
- - 0.01 0.01 0.00 0.00 0.06 0.08
Noncurrent Note & Lease Receivables
- - - - - 0.93 1.02 1.49
Other Noncurrent Operating Assets
21 0.90 0.96 1.12 0.59 0.46 0.23 0.17
Total Liabilities & Shareholders' Equity
22 2.56 3.07 2.92 6.53 11 5.18 4.21
Total Liabilities
3.75 5.53 6.57 3.17 2.84 7.28 2.28 2.13
Total Current Liabilities
0.73 4.47 5.42 1.92 2.66 7.15 2.25 1.53
Short-Term Debt
- 0.28 0.24 0.27 0.98 0.98 0.98 0.26
Accounts Payable
0.52 0.60 0.53 0.45 0.55 0.44 0.43 0.30
Other Current Liabilities
0.21 3.50 4.58 1.12 1.05 5.71 0.85 0.97
Total Noncurrent Liabilities
3.02 1.06 1.15 1.25 0.18 0.14 0.02 0.60
Long-Term Debt
- 0.95 0.95 0.96 - - - 0.47
Other Noncurrent Operating Liabilities
- 0.11 0.20 0.29 0.18 0.14 0.02 0.13
Commitments & Contingencies
- 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total Equity & Noncontrolling Interests
-2.05 -2.97 -3.50 -0.25 3.70 3.32 2.91 2.08
Total Preferred & Common Equity
-2.05 -3.13 -3.61 -0.37 3.59 3.23 2.84 2.01
Preferred Stock
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total Common Equity
-2.05 -3.13 -3.61 -0.37 3.59 3.23 2.84 2.01
Common Stock
0.00 1.08 1.14 4.95 11 11 11 12
Retained Earnings
-2.05 -4.10 -4.49 -5.04 -6.88 -6.71 -7.00 -9.57
Accumulated Other Comprehensive Income / (Loss)
- -0.11 -0.26 -0.29 -0.36 -0.81 -1.05 -0.88
Noncontrolling Interest
- 0.16 0.11 0.12 0.10 0.09 0.07 0.07

Annual Metrics And Ratios for HWH International

This table displays calculated financial ratios and metrics derived from HWH International's official financial filings.

Metric 2022 2023 2024 2025
Period end date 11/30/2022 12/31/2023 12/31/2024 12/31/2025
DEI Shares Outstanding
11,255,000.00 4,606,036.00 22,257,838.00 6,476,400.00
DEI Adjusted Shares Outstanding
2,251,000.00 921,207.00 4,451,568.00 6,476,400.00
DEI Earnings Per Adjusted Shares Outstanding
0.05 -1.17 -0.62 -0.41
Growth Metrics
- - - -
Revenue Growth
0.00% 0.00% 50.94% -30.84%
EBITDA Growth
0.00% 17.44% -361.10% 3.31%
EBIT Growth
0.00% 9.03% -326.14% 4.31%
NOPAT Growth
0.00% -680.86% 11.10% -23.38%
Net Income Growth
0.00% -1,048.26% -156.88% 3.90%
EPS Growth
0.00% -1,048.26% -156.88% 47.37%
Operating Cash Flow Growth
0.00% -405.84% 30.04% 3.79%
Free Cash Flow Firm Growth
0.00% 0.00% -77.71% -124.83%
Invested Capital Growth
0.00% -80.71% -101.56% 563.40%
Revenue Q/Q Growth
0.00% 33.38% 41.13% -20.49%
EBITDA Q/Q Growth
0.00% 69.25% 21.38% -178.97%
EBIT Q/Q Growth
0.00% 66.12% 21.35% -174.88%
NOPAT Q/Q Growth
0.00% -1,205.07% 30.45% -121.38%
Net Income Q/Q Growth
0.00% -2,183.57% 20.30% -139.19%
EPS Q/Q Growth
0.00% 0.00% 20.30% -135.29%
Operating Cash Flow Q/Q Growth
0.00% -1.71% -2.44% -77.83%
Free Cash Flow Firm Q/Q Growth
0.00% 0.00% 0.03% -132.17%
Invested Capital Q/Q Growth
0.00% -6.70% -296.81% 68.40%
Profitability Metrics
- - - -
Gross Margin
0.00% 59.68% 48.01% 53.03%
EBITDA Margin
0.00% -68.56% -209.43% -292.82%
Operating Margin
0.00% -350.03% -206.16% -367.81%
EBIT Margin
0.00% -75.54% -213.27% -295.09%
Profit (Net Income) Margin
0.00% -129.64% -220.63% -306.59%
Tax Burden Percent
37.79% 162.82% 100.00% 101.82%
Interest Burden Percent
-43.57% 105.40% 103.45% 102.04%
Effective Tax Rate
62.21% 0.00% 0.00% 0.00%
Return on Invested Capital (ROIC)
0.00% -4.03% -22.49% -480.33%
ROIC Less NNEP Spread (ROIC-NNEP)
0.00% -86.22% 22.09% -461.94%
Return on Net Nonoperating Assets (RNNOA)
0.00% 1.94% -4.65% 384.75%
Return on Equity (ROE)
0.26% -2.08% -27.14% -95.58%
Cash Return on Invested Capital (CROIC)
0.00% 131.29% 0.00% -309.92%
Operating Return on Assets (OROA)
0.00% -1.11% -17.75% -46.61%
Return on Assets (ROA)
0.00% -1.91% -18.37% -48.43%
Return on Common Equity (ROCE)
-0.01% 0.11% 1.12% -92.52%
Return on Equity Simple (ROE_SIMPLE)
-5.59% 29.84% 0.00% 0.00%
Net Operating Profit after Tax (NOPAT)
-0.26 -2.03 -1.81 -2.23
NOPAT Margin
0.00% -245.02% -144.32% -257.47%
Net Nonoperating Expense Percent (NNEP)
31.91% 82.20% -44.58% -18.39%
Return On Investment Capital (ROIC_SIMPLE)
- 56.54% -44.13% -65.31%
Cost of Revenue to Revenue
0.00% 40.32% 51.99% 46.97%
SG&A Expenses to Revenue
0.00% 350.25% 223.83% 407.39%
R&D to Revenue
0.00% 0.00% 0.00% 0.00%
Operating Expenses to Revenue
0.00% 409.72% 254.18% 420.84%
Earnings before Interest and Taxes (EBIT)
-0.69 -0.63 -2.67 -2.56
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA)
-0.69 -0.57 -2.63 -2.54
Valuation Ratios
- - - -
Price to Book Value (P/BV)
0.00 0.00 5.19 3.68
Price to Tangible Book Value (P/TBV)
0.00 0.00 5.19 3.68
Price to Revenue (P/Rev)
0.00 0.00 11.45 11.13
Price to Earnings (P/E)
0.00 0.00 0.00 0.00
Dividend Yield
0.00% 0.00% 0.00% 0.00%
Earnings Yield
0.00% 0.00% 0.00% 0.00%
Enterprise Value to Invested Capital (EV/IC)
0.00 0.00 0.00 6.93
Enterprise Value to Revenue (EV/Rev)
0.00 0.00 9.04 9.48
Enterprise Value to EBITDA (EV/EBITDA)
0.00 0.00 0.00 0.00
Enterprise Value to EBIT (EV/EBIT)
0.00 0.00 0.00 0.00
Enterprise Value to NOPAT (EV/NOPAT)
0.00 0.00 0.00 0.00
Enterprise Value to Operating Cash Flow (EV/OCF)
0.00 0.00 0.00 0.00
Enterprise Value to Free Cash Flow (EV/FCFF)
0.00 0.00 0.77 0.00
Leverage & Solvency
- - - -
Debt to Equity
0.00 0.00 0.42 0.27
Long-Term Debt to Equity
0.00 0.00 0.00 0.18
Financial Leverage
-0.01 -0.02 -0.21 -0.83
Leverage Ratio
1.04 1.09 1.48 1.97
Compound Leverage Factor
-0.45 1.15 1.53 2.01
Debt to Total Capital
0.00% 0.00% 29.81% 21.45%
Short-Term Debt to Total Capital
0.00% 0.00% 29.81% 7.59%
Long-Term Debt to Total Capital
0.00% 0.00% 0.00% 13.86%
Preferred Equity to Total Capital
0.00% 0.00% 0.00% 0.00%
Noncontrolling Interests to Total Capital
102.37% 120.61% 2.73% 1.93%
Common Equity to Total Capital
-2.37% -20.61% 67.46% 76.63%
Debt to EBITDA
0.00 0.00 -0.47 -0.29
Net Debt to EBITDA
0.00 0.00 1.19 0.59
Long-Term Debt to EBITDA
0.00 0.00 0.00 -0.19
Debt to NOPAT
0.00 0.00 -0.68 -0.33
Net Debt to NOPAT
0.00 0.00 1.73 0.67
Long-Term Debt to NOPAT
0.00 0.00 0.00 -0.21
Altman Z-Score
0.00 0.00 0.28 -0.88
Noncontrolling Interest Sharing Ratio
102.34% 105.45% 104.13% 3.19%
Liquidity Ratios
- - - -
Current Ratio
3.17 0.22 1.65 2.32
Quick Ratio
3.15 0.20 1.65 2.31
Cash Flow Metrics
- - - -
Free Cash Flow to Firm (FCFF)
0.00 66 15 -3.67
Operating Cash Flow to CapEx
0.00% -17,842.53% -5,985.60% -8,992.45%
Free Cash Flow to Firm to Interest Expense
0.00 0.00 205.21 -70.31
Operating Cash Flow to Interest Expense
0.00 0.00 -25.24 -33.50
Operating Cash Flow Less CapEx to Interest Expense
0.00 0.00 -25.66 -33.88
Efficiency Ratios
- - - -
Asset Turnover
0.00 0.01 0.08 0.16
Accounts Receivable Turnover
0.00 20.06 5.83 1.77
Inventory Turnover
0.00 0.00 367.06 309.54
Fixed Asset Turnover
0.00 0.00 15.40 32.87
Accounts Payable Turnover
0.00 1.23 2.00 1.03
Days Sales Outstanding (DSO)
0.00 18.20 62.61 205.92
Days Inventory Outstanding (DIO)
0.00 0.00 0.99 1.18
Days Payable Outstanding (DPO)
0.00 296.46 182.24 353.37
Cash Conversion Cycle (CCC)
0.00 -278.26 -118.63 -146.28
Capital & Investment Metrics
- - - -
Invested Capital
85 16 -0.26 1.19
Invested Capital Turnover
0.00 0.02 0.16 1.87
Increase / (Decrease) in Invested Capital
0.00 -68 -17 1.44
Enterprise Value (EV)
0.00 0.00 11 8.22
Market Capitalization
0.00 0.00 14 9.65
Book Value per Share
($0.18) ($0.78) $0.12 $0.40
Tangible Book Value per Share
($0.18) ($0.78) $0.12 $0.40
Total Capital
86 18 4.10 3.42
Total Debt
0.00 0.00 1.22 0.73
Total Long-Term Debt
0.00 0.00 0.00 0.47
Net Debt
-1.17 -1.16 -3.13 -1.50
Capital Expenditures (CapEx)
0.00 0.01 0.03 0.02
Debt-free, Cash-free Net Working Capital (DFCFNWC)
-0.35 -5.85 -0.97 -0.22
Debt-free Net Working Capital (DFNWC)
0.82 -4.69 3.39 1.95
Net Working Capital (NWC)
0.82 -4.69 2.16 1.69
Net Nonoperating Expense (NNE)
-0.37 -0.96 0.96 0.43
Net Nonoperating Obligations (NNO)
-1.17 -1.16 -3.13 -1.50
Total Depreciation and Amortization (D&A)
0.00 0.06 0.05 0.02
Debt-free, Cash-free Net Working Capital to Revenue
0.00% -703.91% -77.31% -25.16%
Debt-free Net Working Capital to Revenue
0.00% -564.34% 270.10% 225.20%
Net Working Capital to Revenue
0.00% -564.34% 172.60% 195.29%
Earnings Adjustments
- - - -
Adjusted Basic Earnings per Share
$0.02 $0.70 ($2.16) ($0.40)
Adjusted Weighted Average Basic Shares Outstanding
9.63M 1.47M 3.61M 6.56M
Adjusted Diluted Earnings per Share
$0.00 $0.70 ($2.16) ($0.40)
Adjusted Weighted Average Diluted Shares Outstanding
11.26M 1.47M 3.61M 6.56M
Adjusted Basic & Diluted Earnings per Share
$0.00 $0.00 $0.00 $0.00
Adjusted Weighted Average Basic & Diluted Shares Outstanding
11.26M 3.24M 6.48M 7.48M
Normalized Net Operating Profit after Tax (NOPAT)
-0.48 -2.03 -1.57 -2.15
Normalized NOPAT Margin
0.00% -245.02% -125.44% -248.05%
Pre Tax Income Margin
0.00% -79.62% -220.63% -301.12%
Debt Service Ratios
- - - -
EBIT to Interest Expense
0.00 0.00 -37.09 -48.97
NOPAT to Interest Expense
0.00 0.00 -25.10 -42.73
EBIT Less CapEx to Interest Expense
0.00 0.00 -37.52 -49.34
NOPAT Less CapEx to Interest Expense
0.00 0.00 -25.52 -43.10
Payout Ratios
- - - -
Dividend Payout Ratio
0.00% 0.00% 0.00% 0.00%
Augmented Payout Ratio
254.71% -6,348.45% -763.00% 0.00%

Quarterly Metrics And Ratios for HWH International

This table displays calculated financial ratios and metrics derived from HWH International's official financial filings.

Metric Q3 2023 Q4 2023 Q1 2024 Q2 2024 Q3 2024 Q4 2024 Q1 2025 Q2 2025 Q3 2025 Q4 2025 Q1 2026
Period end date 9/30/2023 12/31/2023 3/31/2024 6/30/2024 9/30/2024 12/31/2024 3/31/2025 6/30/2025 9/30/2025 12/31/2025 3/31/2026
DEI Shares Outstanding
4,606,036.00 4,606,036.00 4,606,036.00 16,223,301.00 16,223,301.00 22,257,838.00 6,476,400.00 6,476,400.00 6,476,400.00 6,476,400.00 7,476,400.00
DEI Adjusted Shares Outstanding
921,207.00 921,207.00 921,207.00 3,244,660.00 3,244,660.00 4,451,568.00 6,476,400.00 6,476,400.00 6,476,400.00 6,476,400.00 7,476,400.00
DEI Earnings Per Adjusted Shares Outstanding
-0.17 -1.12 -1.63 -0.12 -0.17 -0.07 -0.09 0.01 -0.04 -0.26 -0.08
Growth Metrics
- - - - - - - - - - -
Revenue Growth
0.00% 0.00% -100.00% 71.56% 52.28% 175.76% 0.00% -7.31% -40.16% -38.98% -78.25%
EBITDA Growth
48.56% -191.84% -450.11% -418.15% -484.36% 70.39% 67.10% 129.24% 50.02% -489.25% -28.84%
EBIT Growth
39.65% -196.05% -466.53% -476.59% -413.30% 70.55% 67.21% 127.18% 49.30% -484.64% -28.40%
NOPAT Growth
-79.57% -716.85% -244.49% -208.48% 23.76% 80.64% 60.27% 0.90% 24.77% -584.87% -5.18%
Net Income Growth
-227.84% -1,140.99% -972.75% -541.36% -244.03% 68.41% 61.72% 118.82% 44.22% -426.68% -9.17%
EPS Growth
-1,000.00% 0.00% -972.75% -541.36% -244.03% 68.41% 93.18% 91.67% 75.00% -188.89% 11.11%
Operating Cash Flow Growth
-699.47% -13.29% -343.36% 70.10% 67.61% -11.66% 12.99% 105.48% 27.32% -146.14% 65.33%
Free Cash Flow Firm Growth
0.00% 0.00% 4,744.56% -69.85% -74.19% -75.65% -104.20% -120.21% -104.35% -116.72% 67.03%
Invested Capital Growth
-79.22% -80.71% -103.34% -118.99% -99.26% -101.56% 113.98% 114.15% 441.57% 563.40% 193.67%
Revenue Q/Q Growth
16.24% -8.40% -100.00% 0.00% 3.18% 65.89% -48.50% 0.00% -33.38% 69.15% -81.64%
EBITDA Q/Q Growth
-174.19% -1,077.31% -43.20% 74.57% -36.28% 40.34% -59.08% 117.27% -332.94% -603.33% 65.22%
EBIT Q/Q Growth
-198.86% -918.07% -42.59% 73.76% -34.74% 41.59% -58.77% 116.64% -351.32% -573.57% 65.13%
NOPAT Q/Q Growth
-195.14% -226.61% -6.58% 67.24% 33.13% 17.05% -118.67% 34.56% 49.24% -655.19% 66.42%
Net Income Q/Q Growth
-148.08% -559.35% -45.69% 73.09% -33.07% 39.46% -76.56% 110.53% -494.35% -471.59% 63.40%
EPS Q/Q Growth
-200.00% -559.35% -45.69% 73.09% -33.07% 39.46% 0.00% 88.89% -300.00% -550.00% 69.23%
Operating Cash Flow Q/Q Growth
48.28% 56.21% -71.64% 23.09% 43.97% -50.96% -33.75% 104.85% -842.88% -411.23% 81.16%
Free Cash Flow Firm Q/Q Growth
-0.91% 1.39% 29.70% -76.86% -15.17% -4.37% -122.38% -8.27% 81.74% -267.61% 55.86%
Invested Capital Q/Q Growth
1.34% -6.70% -117.48% -14.93% 103.96% -296.81% 256.16% 16.32% 51.49% 68.40% -1.04%
Profitability Metrics
- - - - - - - - - - -
Gross Margin
61.91% 53.33% 0.00% 49.25% 46.27% 19.85% 50.00% 47.97% 59.77% 11.34% 73.66%
EBITDA Margin
-37.96% -487.92% 0.00% -110.30% -145.68% -52.40% -161.84% 34.80% -121.68% -505.96% -958.80%
Operating Margin
-189.32% -675.02% 0.00% -146.27% -94.79% -47.40% -201.26% -109.47% -119.16% -532.02% -973.39%
EBIT Margin
-44.53% -494.95% 0.00% -114.95% -150.12% -52.86% -162.95% 33.71% -127.17% -506.43% -962.06%
Profit (Net Income) Margin
-68.81% -495.28% 0.00% -120.53% -155.46% -56.73% -194.48% 24.48% -144.90% -489.65% -976.28%
Tax Burden Percent
140.65% 104.08% 112.22% 100.00% 100.00% 66.57% 108.09% 100.00% 101.53% 92.07% 100.00%
Interest Burden Percent
109.85% 96.14% 91.11% 104.86% 103.56% 161.23% 110.42% 72.61% 112.22% 105.02% 101.48%
Effective Tax Rate
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Return on Invested Capital (ROIC)
-1.62% -7.77% 0.00% -11.25% -6.68% -5.17% 0.00% 0.00% -218.18% -694.76% -551.20%
ROIC Less NNEP Spread (ROIC-NNEP)
-14.09% -3.71% 0.00% 0.85% 136.11% 1.12% 0.00% 0.00% -204.23% -677.06% -542.19%
Return on Net Nonoperating Assets (RNNOA)
0.31% 0.08% 0.00% -0.06% -3.25% -0.24% 0.00% 0.00% 140.13% 563.92% 394.55%
Return on Equity (ROE)
-1.31% -7.68% 0.00% -11.31% -9.93% -5.41% -505.79% 1,507.51% -78.05% -130.84% -156.65%
Cash Return on Invested Capital (CROIC)
0.00% 131.29% 0.00% 0.00% 167.58% 0.00% -1,110.39% -1,036.07% -379.53% -309.92% -385.07%
Operating Return on Assets (OROA)
-0.50% -7.28% 0.00% -7.07% -10.67% -4.40% -55.53% 6.06% -34.22% -79.99% -113.91%
Return on Assets (ROA)
-0.77% -7.28% 0.00% -7.42% -11.05% -4.72% -66.28% 4.40% -38.99% -77.35% -115.60%
Return on Common Equity (ROCE)
0.04% 0.42% 0.00% 3.90% 1.33% 0.22% -321.09% 3,240.34% -72.41% -126.66% -152.13%
Return on Equity Simple (ROE_SIMPLE)
-2.52% 0.00% 87.74% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Net Operating Profit after Tax (NOPAT)
-0.30 -0.98 -1.05 -0.34 -0.23 -0.19 -0.42 -0.34 -0.17 -1.30 -0.44
NOPAT Margin
-132.52% -472.51% 0.00% -102.39% -66.35% -33.18% -140.89% -109.47% -83.41% -372.41% -681.37%
Net Nonoperating Expense Percent (NNEP)
12.47% -4.06% -122.58% -12.11% -142.79% -6.29% -9.93% 31.50% -13.95% -17.70% -9.01%
Return On Investment Capital (ROIC_SIMPLE)
- 27.29% 60.13% 14.84% -23.37% -4.64% -8.89% -7.91% -4.44% -38.11% -15.56%
Cost of Revenue to Revenue
38.09% 46.67% 0.00% 50.75% 53.73% 51.66% 50.00% 52.03% 40.23% 46.46% 26.34%
SG&A Expenses to Revenue
251.22% 490.73% 0.00% 195.51% 141.06% 93.26% 225.02% 157.44% 157.16% 587.22% 1,047.04%
R&D to Revenue
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Operating Expenses to Revenue
251.22% 728.35% 0.00% 195.51% 141.06% 95.74% 251.26% 157.44% 178.93% 585.56% 1,047.04%
Earnings before Interest and Taxes (EBIT)
-0.10 -1.03 -1.47 -0.38 -0.52 -0.30 -0.48 0.10 -0.26 -1.77 -0.62
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA)
-0.09 -1.01 -1.45 -0.37 -0.50 -0.30 -0.48 0.11 -0.25 -1.77 -0.62
Valuation Ratios
- - - - - - - - - - -
Price to Book Value (P/BV)
0.00 0.00 0.00 0.00 0.00 5.19 2.23 2.55 6.25 3.68 4.01
Price to Tangible Book Value (P/TBV)
0.00 0.00 0.00 0.00 0.00 5.19 2.23 2.55 6.25 3.68 4.01
Price to Revenue (P/Rev)
0.00 0.00 6.95 21.50 16.07 11.45 5.19 6.69 16.28 11.13 12.70
Price to Earnings (P/E)
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Dividend Yield
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Earnings Yield
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Enterprise Value to Invested Capital (EV/IC)
0.00 0.00 0.00 0.00 113.75 0.00 12.11 11.76 22.18 6.93 6.17
Enterprise Value to Revenue (EV/Rev)
0.00 0.00 7.38 21.93 16.64 9.04 3.12 4.44 14.32 9.48 11.38
Enterprise Value to EBITDA (EV/EBITDA)
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Enterprise Value to EBIT (EV/EBIT)
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Enterprise Value to NOPAT (EV/NOPAT)
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Enterprise Value to Operating Cash Flow (EV/OCF)
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Enterprise Value to Free Cash Flow (EV/FCFF)
0.00 0.00 0.05 0.94 1.00 0.77 0.00 0.00 0.00 0.00 0.00
Leverage & Solvency
- - - - - - - - - - -
Debt to Equity
0.00 0.00 -0.41 -0.34 -4.91 0.42 0.27 0.29 0.34 0.27 0.35
Long-Term Debt to Equity
0.00 0.00 -0.32 -0.27 -3.83 0.00 0.00 0.00 0.00 0.18 0.23
Financial Leverage
-0.02 -0.02 -0.01 -0.07 -0.02 -0.21 -4.38 14.75 -0.69 -0.83 -0.73
Leverage Ratio
1.07 1.09 1.11 1.67 1.38 1.48 12.49 -76.40 3.05 1.97 1.86
Compound Leverage Factor
1.17 1.05 1.01 1.75 1.43 2.38 13.79 -55.48 3.42 2.07 1.89
Debt to Total Capital
0.00% 0.00% -70.51% -51.45% 125.59% 29.81% 20.99% 22.72% 25.11% 21.45% 26.07%
Short-Term Debt to Total Capital
0.00% 0.00% -16.07% -10.44% 27.48% 29.81% 20.99% 22.72% 25.11% 7.59% 9.22%
Long-Term Debt to Total Capital
0.00% 0.00% -54.43% -41.01% 98.11% 0.00% 0.00% 0.00% 0.00% 13.86% 16.85%
Preferred Equity to Total Capital
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Noncontrolling Interests to Total Capital
111.20% 120.61% -9.45% -4.86% 12.62% 2.73% 2.16% 2.17% 1.76% 1.93% 2.32%
Common Equity to Total Capital
-11.20% -20.61% 179.96% 156.31% -38.21% 67.46% 76.85% 75.11% 73.13% 76.63% 71.61%
Debt to EBITDA
0.00 0.00 -0.50 -0.41 -0.37 -0.47 -0.59 -0.84 -1.07 -0.29 -0.27
Net Debt to EBITDA
0.00 0.00 -0.05 -0.07 -0.11 1.19 2.00 2.46 2.42 0.59 0.34
Long-Term Debt to EBITDA
0.00 0.00 -0.39 -0.32 -0.29 0.00 0.00 0.00 0.00 -0.19 -0.18
Debt to NOPAT
0.00 0.00 -0.46 -0.44 -0.47 -0.68 -0.83 -0.92 -0.97 -0.33 -0.33
Net Debt to NOPAT
0.00 0.00 -0.04 -0.08 -0.15 1.73 2.80 2.68 2.19 0.67 0.40
Long-Term Debt to NOPAT
0.00 0.00 -0.36 -0.35 -0.37 0.00 0.00 0.00 0.00 -0.21 -0.21
Altman Z-Score
0.00 0.00 -4.79 -2.05 -0.07 1.50 0.81 0.17 3.20 -0.31 -0.98
Noncontrolling Interest Sharing Ratio
103.38% 105.45% 0.00% 134.52% 113.43% 104.13% 36.52% -114.95% 7.23% 3.19% 2.88%
Liquidity Ratios
- - - - - - - - - - -
Current Ratio
1.51 0.22 0.35 0.36 0.91 1.65 2.22 1.28 1.71 2.32 1.60
Quick Ratio
1.12 0.20 0.34 0.36 0.90 1.65 2.14 0.65 1.70 2.31 1.58
Cash Flow Metrics
- - - - - - - - - - -
Free Cash Flow to Firm (FCFF)
66 67 87 20 17 16 -3.67 -4.09 -0.75 -2.74 -1.21
Operating Cash Flow to CapEx
-15,942.00% -31,537.83% -30,801.69% -1,891.37% -13,222.74% -142,676.63% 0.00% 26.51% 0.00% -1,174,671.26% -25,135.64%
Free Cash Flow to Firm to Interest Expense
0.00 0.00 4,821.74 1,081.85 929.98 976.95 -73.26 -138.44 -23.23 0.00 -132.60
Operating Cash Flow to Interest Expense
0.00 0.00 -35.20 -26.25 -14.91 -24.72 -11.08 0.91 -6.22 0.00 -21.08
Operating Cash Flow Less CapEx to Interest Expense
0.00 0.00 -35.31 -27.64 -15.02 -24.74 -11.08 -2.53 -3.67 0.00 -21.17
Efficiency Ratios
- - - - - - - - - - -
Asset Turnover
0.01 0.01 0.01 0.06 0.07 0.08 0.34 0.18 0.27 0.16 0.12
Accounts Receivable Turnover
120.17 20.06 0.00 0.00 11.17 5.83 7.09 3.01 3.05 1.77 1.28
Inventory Turnover
0.00 0.00 0.00 0.00 0.00 367.06 258.56 164.33 359.69 309.54 150.69
Fixed Asset Turnover
0.00 0.00 0.00 0.00 0.00 15.40 21.27 16.46 37.24 32.87 25.92
Accounts Payable Turnover
0.63 1.23 0.50 0.83 0.93 2.00 1.39 1.33 1.24 1.03 0.66
Days Sales Outstanding (DSO)
3.04 18.20 0.00 0.00 32.67 62.61 51.49 121.31 119.55 205.92 284.98
Days Inventory Outstanding (DIO)
0.00 0.00 0.00 0.00 0.00 0.99 1.41 2.22 1.01 1.18 2.42
Days Payable Outstanding (DPO)
580.90 296.46 733.38 439.11 391.59 182.24 262.08 275.05 295.50 353.37 556.87
Cash Conversion Cycle (CCC)
-577.86 -278.26 -733.38 -439.11 -358.92 -118.63 -209.18 -151.52 -174.94 -146.28 -269.46
Capital & Investment Metrics
- - - - - - - - - - -
Invested Capital
18 16 -2.86 -3.28 0.13 -0.26 0.40 0.46 0.70 1.19 1.17
Invested Capital Turnover
0.01 0.02 0.02 0.11 0.10 0.16 -1.26 -0.87 2.62 1.87 0.81
Increase / (Decrease) in Invested Capital
-67 -68 -88 -21 -17 -17 3.26 3.75 0.57 1.44 0.77
Enterprise Value (EV)
0.00 0.00 4.65 17 15 11 4.84 5.46 16 8.22 7.23
Market Capitalization
0.00 0.00 4.38 17 14 14 8.03 8.23 18 9.65 8.07
Book Value per Share
($0.45) ($0.78) ($1.04) ($0.22) ($0.02) $0.12 $0.16 $0.50 $0.44 $0.40 $0.27
Tangible Book Value per Share
($0.45) ($0.78) ($1.04) ($0.22) ($0.02) $0.12 $0.16 $0.50 $0.44 $0.40 $0.27
Total Capital
18 18 -1.74 -2.31 0.98 4.10 4.68 4.30 3.88 3.42 2.81
Total Debt
0.00 0.00 1.23 1.19 1.23 1.22 0.98 0.98 0.98 0.73 0.73
Total Long-Term Debt
0.00 0.00 0.95 0.95 0.96 0.00 0.00 0.00 0.00 0.47 0.47
Net Debt
-0.81 -1.16 0.11 0.22 0.38 -3.13 -3.30 -2.86 -2.20 -1.50 -0.91
Capital Expenditures (CapEx)
0.01 0.00 0.00 0.03 0.00 0.00 0.00 0.10 -0.08 0.00 0.00
Debt-free, Cash-free Net Working Capital (DFCFNWC)
-0.44 -5.85 -3.76 -4.16 -0.74 -0.97 -0.05 -0.82 -0.54 -0.22 -0.38
Debt-free Net Working Capital (DFNWC)
0.37 -4.69 -2.64 -3.20 0.10 3.39 4.23 3.01 2.58 1.95 1.18
Net Working Capital (NWC)
0.37 -4.69 -2.92 -3.45 -0.17 2.16 3.25 2.03 1.61 1.69 0.92
Net Nonoperating Expense (NNE)
-0.14 0.05 0.45 0.06 0.31 0.13 0.16 -0.42 0.13 0.41 0.19
Net Nonoperating Obligations (NNO)
-0.81 -1.16 0.11 0.22 0.38 -3.13 -3.30 -2.86 -2.20 -1.50 -0.91
Total Depreciation and Amortization (D&A)
0.01 0.01 0.01 0.02 0.02 0.00 0.00 0.00 0.01 0.00 0.00
Debt-free, Cash-free Net Working Capital to Revenue
-70.80% -703.91% -596.27% -540.89% -83.08% -77.31% -3.17% -67.01% -49.63% -25.16% -60.18%
Debt-free Net Working Capital to Revenue
59.66% -564.34% -419.07% -416.31% 11.07% 270.10% 273.03% 244.64% 236.67% 225.20% 185.04%
Net Working Capital to Revenue
59.66% -564.34% -463.48% -447.66% -19.29% 172.60% 209.65% 165.23% 147.24% 195.29% 144.28%
Earnings Adjustments
- - - - - - - - - - -
Adjusted Basic Earnings per Share
($0.08) ($9.75) ($1.35) ($0.10) ($0.15) ($0.45) ($0.09) ($0.01) ($0.04) ($0.26) ($0.08)
Adjusted Weighted Average Basic Shares Outstanding
4.61M 105.60K 3.01M 3.24M 3.34M 721.32K 6.42M 6.48M 6.48M 6.56M 7.48M
Adjusted Diluted Earnings per Share
($0.08) ($9.75) ($1.35) ($0.10) ($0.15) ($0.45) ($0.09) ($0.01) ($0.04) ($0.26) ($0.08)
Adjusted Weighted Average Diluted Shares Outstanding
4.61M 105.60K 3.01M 3.24M 3.34M 721.32K 6.42M 6.48M 6.48M 6.56M 7.48M
Adjusted Basic & Diluted Earnings per Share
$0.00 ($9.75) $0.00 $0.00 $0.00 ($0.45) $0.00 $0.00 $0.00 ($0.26) $0.00
Adjusted Weighted Average Basic & Diluted Shares Outstanding
4.61M 3.24M 3.24M 3.24M 4.45M 1.30M 6.48M 6.48M 6.48M 7.48M 7.48M
Normalized Net Operating Profit after Tax (NOPAT)
-0.30 -0.98 -1.05 -0.34 -0.23 0.05 -0.36 -0.24 -0.14 -1.31 -0.44
Normalized NOPAT Margin
-132.52% -472.51% 0.00% -102.39% -66.35% 8.11% -122.51% -76.63% -68.18% -373.58% -681.37%
Pre Tax Income Margin
-48.92% -475.85% 0.00% -120.53% -155.46% -85.22% -179.93% 24.48% -142.71% -531.85% -976.28%
Debt Service Ratios
- - - - - - - - - - -
EBIT to Interest Expense
0.00 0.00 -80.91 -20.59 -28.11 -18.04 -9.60 3.54 -8.19 0.00 -67.63
NOPAT to Interest Expense
0.00 0.00 -57.73 -18.34 -12.43 -11.32 -8.30 -11.51 -5.37 0.00 -47.90
EBIT Less CapEx to Interest Expense
0.00 0.00 -81.02 -21.98 -28.22 -18.05 -9.60 0.11 -5.63 0.00 -67.72
NOPAT Less CapEx to Interest Expense
0.00 0.00 -57.85 -19.73 -12.54 -11.34 -8.30 -14.95 -2.81 0.00 -47.99
Payout Ratios
- - - - - - - - - - -
Dividend Payout Ratio
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Augmented Payout Ratio
132,274.16% -6,348.45% 0.00% 0.00% -608.14% -763.00% 0.00% 0.00% 0.00% 0.00% 0.00%

Financials Breakdown Chart

Key Financial Trends

HWH International’s latest quarterly results show a company with strong liquidity on paper, but still struggling to turn that balance-sheet strength into consistent profitability or operating cash flow. Over the past several years, revenue has fluctuated quarter to quarter, while expenses have remained high relative to sales. The most recent quarter, Q1 2026, was especially weak on the income statement, even though cash and investments still provided a sizable cushion.

What stands out most: HWH ended Q1 2026 with $1.46 million in cash and equivalents, $99,615 in short-term investments, and $78,917 in long-term investments. It also held $1.49 million in noncurrent note and lease receivables. That gives the company a meaningful asset base for a micro-cap issuer.

However, the leverage and earnings profile remain concerning. Total liabilities were $2.13 million versus total equity of $2.01 million, and retained earnings were deeply negative at $9.57 million. In other words, the company’s balance sheet is not under immediate pressure, but its accumulated losses remain very large.

  • Cash, investments, and receivables still provide HWH with a liquidity buffer in Q1 2026.
  • The company reported $2.45 million in current assets and $4.21 million in total assets in Q1 2026.
  • Q1 2026 gross profit was positive at $47,288, indicating the core revenue line still generated some margin before operating costs.
  • Operating cash flow improved from a large outflow in late 2025 to a smaller outflow in Q1 2026.
  • Shares outstanding were relatively stable in the most recent quarter, suggesting no dramatic near-term dilution spike in Q1 2026.
  • Revenue remains very small: $64,200 in Q1 2026 versus $349,757 in Q4 2025 and $295,197 in Q1 2025.
  • Quarterly results have been volatile, with HWH swinging between losses and occasional profitability in the 2025 period.
  • The company has a meaningful amount of receivables, including both current and noncurrent note and lease receivables, which may support future cash generation if collected as expected.
  • Q1 2026 net loss was $626,773, and operating loss was $624,914, showing expenses far exceeded revenue.
  • SG&A expense of $672,202 dwarfed quarterly revenue of $64,200 in Q1 2026.
  • Operating cash flow was negative $192,539 in Q1 2026, so the business is still burning cash from operations.
  • Total liabilities rose to $2.13 million in Q1 2026, while equity remained only $2.01 million.
  • Retained earnings remained deeply negative, reflecting years of accumulated losses.
  • The company’s performance deteriorated sharply from the brief profit in Q2 2025, underscoring a lack of consistency.

Longer-term trend: HWH’s revenue has generally been in the low hundreds of thousands per quarter, but operating expenses have frequently exceeded gross profit by a wide margin. The result has been repeated net losses and persistent cash flow pressure. The company has also relied on financing activity and balance-sheet maneuvers to support liquidity, rather than sustained operating profitability.

Bottom line: HWH is not facing an immediate liquidity crisis based on its latest balance sheet, but the business model still looks unprofitable and cash-hungry. For retail investors, the key question is whether the company can scale revenue quickly enough to absorb its overhead and move toward durable positive operating cash flow.

07/23/26 11:31 PM ETAI Generated. May Contain Errors.

HWH International Financials - Frequently Asked Questions

According to the most recent income statement we have on file, HWH International's fiscal year ends in December. Their fiscal year 2025 ended on December 31, 2025.

HWH International's net income appears to be on an upward trend, with a most recent value of -$2.66 million in 2025, falling from $113.54 thousand in 2022. The previous period was -$2.77 million in 2024. Check out HWH International's forecast to explore projected trends and price targets.

HWH International's total operating income in 2025 was -$3.19 million, based on the following breakdown:
  • Total Gross Profit: $459.73 thousand
  • Total Operating Expenses: $3.65 million

Over the last 3 years, HWH International's total revenue changed from $0.00 in 2022 to $866.93 thousand in 2025, a change of 86,692,600.0%.

HWH International's total liabilities were at $1.88 million at the end of 2025, a 46.7% decrease from 2024, and a 1,537.5% increase since 2021.

In the past 4 years, HWH International's cash and equivalents has ranged from $50 thousand in 2021 to $4.34 million in 2024, and is currently $2.09 million as of their latest financial filing in 2025.

Over the last 3 years, HWH International's book value per share changed from -0.18 in 2022 to 0.40 in 2025, a change of -323.9%.



Financial statements for NASDAQ:HWH last updated on 7/23/2026 by MarketBeat.com Staff. New filings and market data are monitored continuously.
From Our Partners