Headwater Exploration Inc.
TSX:HWX.TO · Toronto Stock Exchange
-$0.36 today
Vol 0.31M · Avg 0.86M
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
TSX:HWX.TO · Revenue to Net Income
Key Ratios
Analysis
$575.4M of revenue converted into $138.8M of net income for the selected period. Gross margin is 49.9% and net margin is 24.5%, showing how much revenue survives after costs and taxes. EPS is $0.58, 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 | $514.3M -17.0% | $619.8M +45.6% | $425.5M -7.2% | $458.4M +140.1% | $190.9M | $809.6M | $921.6M | $731.2M |
| Cost of Revenue | $269.2M -6.4% | $287.7M +23.9% | $232.2M +20.7% | $192.4M +132.2% | $82.8M | $725.6M | $804.0M | $882.4M |
| Gross Profit | $245.1M -26.2% | $332.1M +71.8% | $193.3M -27.3% | $266.0M +146.1% | $108.1M | $8.9B | $7.6B | $6.2B |
| Gross Margin | 47.7% -5.9pp | 53.6% +8.1pp | 45.4% -12.6pp | 58.0% +1.4pp | 56.6% | 9.8% | 28.9% | 38.3% |
| Research & Development | $0 | $0 | $0 | $0 | $0 | $983.2M | $1.3B | $490.4M |
| Selling, General & Admin | $38.4M +67.0% | $23.0M +54.2% | $14.9M +41.2% | $10.6M +57.4% | $6.7M | $620.6M | $923.0M | -$1.5B |
| Operating Expenses | $38.4M -57.8% | $91.1M +510.5% | $14.9M -74.7% | $59.0M +51.9% | $38.8M | $5.3B | $7.0B | $8.7B |
| Depreciation & Amortization | $128.7M +3.1% | $124.9M +3.9% | $120.2M +50.0% | $80.1M +79.1% | $44.7M | $374.2M | $1.2B | $631.8M |
| EBITDA | $335.4M -10.0% | $372.8M +14.7% | $324.9M +11.3% | $292.0M +205.2% | $95.7M | -$15.2B | $6.8B | $9.3B |
| EBITDA Margin | 65.2% +5.1pp | 60.1% -16.2pp | 76.3% +12.7pp | 63.7% +13.6pp | 50.1% | 5.6% | 46.3% | 42.0% |
| Operating Income | $206.7M -14.2% | $241.0M +34.2% | $179.6M -13.3% | $207.0M +196.0% | $69.9M | $12.3B | $14.0B | -$15.7B |
| Operating Margin | 40.2% +1.3pp | 38.9% -3.3pp | 42.2% -3.0pp | 45.2% +8.5pp | 36.6% | 16.6% | 24.1% | 22.0% |
| Interest Income | $3.6M -37.0% | $5.7M -12.5% | $6.5M +69.6% | $3.8M +479.8% | $663.0K | -$1.5B | -$1.6B | $405.0M |
| Interest Expense | $1.1M -55.6% | $2.4M +41.4% | $1.7M +93.7% | $889.0K +136.4% | $376.0K | $1.1B | $1.0B | $1.2B |
| Other Income / Expenses | -$4.7M -204.2% | $4.5M -80.8% | $23.4M +131.3% | -$74.8M -299.3% | -$18.7M | -$1.5B | $1.4B | $1.2B |
| Income Before Tax | $202.0M -17.7% | $245.5M +20.9% | $203.0M -4.1% | $211.7M +315.9% | $50.9M | $3.3B | $4.9B | $3.6B |
| Pre-Tax Margin | 39.3% -0.3pp | 39.6% -8.1pp | 47.7% +1.5pp | 46.2% +19.5pp | 26.7% | 20.8% | 18.7% | 26.2% |
| Income Tax Expense | $48.8M -15.0% | $57.5M +22.5% | $46.9M -5.4% | $49.6M +878.8% | $5.1M | $1.3B | -$1.6B | $745.2M |
| Net Income | $153.2M -18.5% | $188.0M +20.5% | $156.1M -3.7% | $162.1M +253.7% | $45.8M | $4.9B | $4.8B | $4.7B |
| Net Margin | 29.8% -0.5pp | 30.3% -6.3pp | 36.7% +1.3pp | 35.4% +11.4pp | 24.0% | 12.4% | 17.5% | 22.5% |
| EPS (Basic) | $1 -20.0% | $1 +21.2% | $1 -7.0% | $1 +208.7% | $0 | $400.8M | $703.2M | $1.3B |
| EPS (Diluted) | $1 -20.0% | $1 +21.2% | $1 -5.7% | $1 +233.3% | $0 | $766.2M | $609.4M | $452.6M |
| Weighted Avg Shares | $237.9M +0.6% | $236.4M +0.3% | $235.6M +3.6% | $227.3M +13.8% | $199.8M | $757.8M | $925.8M | $1.1B |
| Weighted Avg Shares (Diluted) | $239.9M +1.5% | $236.4M -0.5% | $237.7M +3.0% | $230.8M +6.9% | $215.9M | $1.2B | $924.4M | $678.0M |
Older periods hidden.
Sign in to unlockCompetitors
Peer companies in the same sector
CES Energy Solutions Corp.
TSX:CEU.TO
$3.19B
Freehold Royalties Ltd.
TSX:FRU.TO
$2.67B
Parex Resources Inc.
TSX:PXT.TO
$2.34B
Vermilion Energy Inc.
TSX:VET.TO
$2.10B
Cardinal Energy Ltd.
TSX:CJ.TO
$1.83B
Kelt Exploration Ltd.
TSX:KEL.TO
$1.78B
Birchcliff Energy Ltd.
TSX:BIR.TO
$1.71B
Advantage Energy Ltd.
TSX:AAV.TO
$1.66B
Meren Energy Inc.
TSX:MER.TO
$1.31B
Kiwetinohk Energy Corp.
KEC.TO
$1.10B
SEC Filings
Recent regulatory filings
No filings found.
How much revenue does HWX.TO generate?
Headwater Exploration Inc. (HWX.TO) reported $514.29M of revenue in fiscal 2025.
Is HWX.TO profitable?
Headwater Exploration Inc. (HWX.TO) reported $153.21M of net income, with a net margin of 29.8%.
Explore More
Continue the stock analysis
Jump to another research area for this company.