Headwater Exploration Inc. (TSX:HWX)
Canada
· Delayed Price · Currency is CAD 9.49
-0.08 (-0.84%)
At close: Dec 5, 2025
Headwater Exploration Income Statement
Financials in millions CAD. Fiscal year is January - December.
Millions CAD. Fiscal year is Jan - Dec.
Fiscal Year | TTM | FY 2024 | FY 2023 | FY 2022 | FY 2021 | FY 2020 | 2019 - 2015 |
|---|---|---|---|---|---|---|---|
Period Ending | Sep '25 Sep 30, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 | Dec '20 Dec 31, 2020 | 2019 - 2015 |
| Revenue | 521.82 | 511.5 | 425.55 | 373.22 | 165 | 8.84 | Upgrade
|
| Revenue Growth (YoY) | 6.44% | 20.20% | 14.02% | 126.19% | 1765.90% | -2.86% | Upgrade
|
| Cost of Revenue | 130.17 | 122.61 | 110.83 | 76.21 | 44.29 | 4.01 | Upgrade
|
| Gross Profit | 391.65 | 388.88 | 314.71 | 297 | 120.71 | 4.83 | Upgrade
|
| Selling, General & Admin | 11.93 | 10.99 | 9.68 | 6.48 | 3.98 | 2.84 | Upgrade
|
| Other Operating Expenses | 8.07 | 0.27 | -17.75 | -1.51 | 2.61 | -3.96 | Upgrade
|
| Operating Expenses | 167.66 | 148.15 | 117.37 | 88.46 | 37.42 | -4.97 | Upgrade
|
| Operating Income | 223.99 | 240.74 | 197.35 | 208.55 | 83.3 | 9.79 | Upgrade
|
| Interest Expense | -1.1 | -0.99 | -0.54 | -0.18 | -0.04 | -0.01 | Upgrade
|
| Interest & Investment Income | 4.13 | 5.71 | 6.52 | 3.84 | 0.66 | 1.14 | Upgrade
|
| Currency Exchange Gain (Loss) | - | 0.04 | -0.35 | -0.54 | -0.43 | 0.13 | Upgrade
|
| Other Non Operating Income (Expenses) | - | - | - | - | -32.6 | -11.62 | Upgrade
|
| EBT Excluding Unusual Items | 227.01 | 245.49 | 202.97 | 211.68 | 50.89 | -0.56 | Upgrade
|
| Asset Writedown | - | - | - | - | - | -0.01 | Upgrade
|
| Pretax Income | 227.01 | 245.49 | 202.97 | 211.68 | 50.89 | -0.57 | Upgrade
|
| Income Tax Expense | 54.21 | 57.46 | 46.9 | 49.57 | 5.06 | -7.28 | Upgrade
|
| Net Income | 172.8 | 188.03 | 156.07 | 162.11 | 45.83 | 6.71 | Upgrade
|
| Net Income to Common | 172.8 | 188.03 | 156.07 | 162.11 | 45.83 | 6.71 | Upgrade
|
| Net Income Growth | -6.39% | 20.47% | -3.72% | 253.73% | 583.29% | 138.26% | Upgrade
|
| Shares Outstanding (Basic) | 238 | 236 | 236 | 227 | 200 | 139 | Upgrade
|
| Shares Outstanding (Diluted) | 238 | 236 | 238 | 231 | 216 | 145 | Upgrade
|
| Shares Change (YoY) | -0.32% | -0.53% | 3.01% | 6.90% | 48.48% | 63.79% | Upgrade
|
| EPS (Basic) | 0.73 | 0.80 | 0.66 | 0.71 | 0.23 | 0.05 | Upgrade
|
| EPS (Diluted) | 0.73 | 0.80 | 0.66 | 0.70 | 0.21 | 0.05 | Upgrade
|
| EPS Growth | -5.51% | 20.52% | -5.71% | 233.33% | 336.41% | 60.40% | Upgrade
|
| Free Cash Flow | 69.58 | 93.87 | 63.25 | 35 | -28.73 | -2.05 | Upgrade
|
| Free Cash Flow Per Share | 0.29 | 0.40 | 0.27 | 0.15 | -0.13 | -0.01 | Upgrade
|
| Dividend Per Share | 0.430 | 0.400 | 0.400 | 0.100 | - | - | Upgrade
|
| Dividend Growth | 7.50% | - | 300.00% | - | - | - | Upgrade
|
| Gross Margin | 75.06% | 76.03% | 73.95% | 79.58% | 73.16% | 54.61% | Upgrade
|
| Operating Margin | 42.93% | 47.06% | 46.38% | 55.88% | 50.48% | 110.75% | Upgrade
|
| Profit Margin | 33.12% | 36.76% | 36.68% | 43.44% | 27.77% | 75.84% | Upgrade
|
| Free Cash Flow Margin | 13.33% | 18.35% | 14.86% | 9.38% | -17.41% | -23.15% | Upgrade
|
| EBITDA | 352.97 | 365.62 | 317.55 | 287.96 | 111.73 | 19.49 | Upgrade
|
| EBITDA Margin | 67.64% | 71.48% | 74.62% | 77.16% | 67.72% | 220.40% | Upgrade
|
| D&A For EBITDA | 128.98 | 124.88 | 120.2 | 79.41 | 28.44 | 9.7 | Upgrade
|
| EBIT | 223.99 | 240.74 | 197.35 | 208.55 | 83.3 | 9.79 | Upgrade
|
| EBIT Margin | 42.93% | 47.06% | 46.38% | 55.88% | 50.48% | 110.75% | Upgrade
|
| Effective Tax Rate | 23.88% | 23.41% | 23.11% | 23.42% | 9.95% | - | Upgrade
|
| Revenue as Reported | 515.45 | 512.68 | 444.48 | 375.44 | 162.73 | 12.95 | Upgrade
|
Source: S&P Capital IQ. Standard template. Financial Sources.