Warrior Met Coal, Inc.
NYSE:HCC · New York Stock Exchange
-$2.46 today
Vol 0.45M · Avg 0.88M
Income Statement
Follow revenue through to earnings
Review sales, margins, expenses, and profit trends to see what is actually driving reported earnings over time.
Stock Ticker Earnings Waterfall
NYSE:HCC · Revenue to Net Income
Key Ratios
Analysis
$1.5B of revenue converted into $137.5M of net income for the selected period. Gross margin is 32.6% and net margin is 8.7%, showing how much revenue survives after costs and taxes. EPS is $2.62, tying the income statement back to per-share earnings.
Income Statement
Annual data · 5 periods
| Metric | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 |
|---|---|---|---|---|---|---|---|---|
| Revenue | $1.3B -14.1% | $1.5B -9.0% | $1.7B -3.6% | $1.7B +64.2% | $1.1B | $809.6M | $921.6M | $731.2M |
| Cost of Revenue | $1.2B +2537.3% | $45.4M -95.8% | $1.1B +26.0% | $852.9M +17.7% | $724.6M | $725.6M | $804.0M | $882.4M |
| Gross Profit | $111.2M -92.5% | $1.5B +146.0% | $601.5M -32.1% | $885.8M +164.7% | $334.6M | $8.9B | $7.6B | $6.2B |
| Gross Margin | 8.5% -88.5pp | 97.0% +61.1pp | 35.9% -15.1pp | 50.9% +19.4pp | 31.6% | 9.8% | 28.9% | 38.3% |
| Research & Development | $0 | $0 | $0 | $0 | $0 | $983.2M | $1.3B | $490.4M |
| Selling, General & Admin | $65.7M +4.1% | $63.1M +21.7% | $51.8M +6.2% | $48.8M +37.1% | $35.6M | $620.6M | $923.0M | -$1.5B |
| Operating Expenses | $65.7M -94.6% | $1.2B +1937.8% | $60.1M -28.8% | $84.4M -7.1% | $90.9M | $5.3B | $7.0B | $8.7B |
| Depreciation & Amortization | $190.3M +19.4% | $159.4M +25.2% | $127.4M +10.5% | $115.3M -18.5% | $141.4M | $374.2M | $1.2B | $631.8M |
| EBITDA | $254.5M -43.1% | $447.4M -35.8% | $696.7M -25.1% | $929.8M +146.1% | $377.9M | -$15.2B | $6.8B | $9.3B |
| EBITDA Margin | 19.4% -9.9pp | 29.3% -12.2pp | 41.6% -11.9pp | 53.5% +17.8pp | 35.7% | 5.6% | 46.3% | 42.0% |
| Operating Income | $45.6M -82.1% | $254.9M -52.9% | $541.4M -32.4% | $801.4M +228.8% | $243.8M | $12.3B | $14.0B | -$15.7B |
| Operating Margin | 3.5% -13.2pp | 16.7% -15.6pp | 32.3% -13.8pp | 46.1% +23.1pp | 23.0% | 16.6% | 24.1% | 22.0% |
| Interest Income | $18.5M -44.1% | $33.0M -18.8% | $40.7M +227.2% | $12.4M +1019.5% | $1.1M | -$1.5B | -$1.6B | $405.0M |
| Interest Expense | $9.7M +128.1% | $4.3M -76.2% | $18.0M -42.9% | $31.4M -13.9% | $36.5M | $1.1B | $1.0B | $1.2B |
| Other Income / Expenses | $8.9M -69.1% | $28.8M +187.4% | $10.0M +154.7% | -$18.3M +58.2% | -$43.8M | -$1.5B | $1.4B | $1.2B |
| Income Before Tax | $54.4M -80.8% | $283.7M -48.6% | $551.4M -29.6% | $783.1M +291.6% | $200.0M | $3.3B | $4.9B | $3.6B |
| Pre-Tax Margin | 4.2% -14.4pp | 18.6% -14.3pp | 32.9% -12.2pp | 45.0% +26.2pp | 18.9% | 20.8% | 18.7% | 26.2% |
| Income Tax Expense | -$2.6M -107.7% | $33.1M -54.6% | $72.8M -48.7% | $141.8M +188.8% | $49.1M | $1.3B | -$1.6B | $745.2M |
| Net Income | $57.0M -77.3% | $250.6M -47.6% | $478.6M -25.4% | $641.3M +325.0% | $150.9M | $4.9B | $4.8B | $4.7B |
| Net Margin | 4.4% -12.1pp | 16.4% -12.1pp | 28.5% -8.3pp | 36.9% +22.6pp | 14.2% | 12.4% | 17.5% | 22.5% |
| EPS (Basic) | $1 -77.5% | $5 -48.0% | $9 -25.8% | $12 +322.4% | $3 | $400.8M | $703.2M | $1.3B |
| EPS (Diluted) | $1 -77.5% | $5 -47.9% | $9 -25.8% | $12 +323.2% | $3 | $766.2M | $609.4M | $452.6M |
| Weighted Avg Shares | $52.6M +0.5% | $52.3M +0.6% | $52.0M +0.7% | $51.6M +0.5% | $51.4M | $757.8M | $925.8M | $1.1B |
| Weighted Avg Shares (Diluted) | $52.6M +0.5% | $52.3M +0.6% | $52.0M +0.6% | $51.7M +0.5% | $51.4M | $1.2B | $924.4M | $678.0M |
Older periods hidden.
Sign in to unlockCompetitors
Peer companies in the same sector
Enphase Energy, Inc.
NASDAQ:ENPH
$6.66B
Solaris Energy Infrastructure, Inc.
NYSE:SEI
$5.90B
Murphy Oil Corporation
NYSE:MUR
$4.91B
Transocean Ltd.
NYSE:RIG
$4.71B
Core Natural Resources, Inc.
NYSE:CNR
$4.26B
Alliance Resource Partners, L.P.
NASDAQ:ARLP
$3.11B
Peabody Energy Corporation
NYSE:BTU
$3.07B
Gulfport Energy Corporation
NYSE:GPOR
$2.88B
CVR Energy, Inc.
NYSE:CVI
$2.70B
Alpha Metallurgical Resources, Inc.
NYSE:AMR
$2.39B
SEC Filings
Recent regulatory filings
No filings found.
How much revenue does HCC generate?
Warrior Met Coal, Inc. (HCC) reported $1.31B of revenue in fiscal 2025.
Is HCC profitable?
Warrior Met Coal, Inc. (HCC) reported $57.00M of net income, with a net margin of 4.4%.
Explore More
Continue the stock analysis
Jump to another research area for this company.