Headwater Exploration Inc.
HWX.TO
TSX
| 03/31/2026 | 12/31/2025 | 09/30/2025 | 06/30/2025 | 03/31/2025 | |
|---|---|---|---|---|---|
| Revenue | 376.94M | 367.75M | 372.75M | 376.17M | 388.48M |
| Total Other Revenue | -- | -- | -- | -- | -- |
| Total Revenue | 376.94M | 367.75M | 372.75M | 376.17M | 388.48M |
| Cost of Revenue | 97.89M | 94.60M | 93.05M | 92.94M | 91.53M |
| Gross Profit | 279.05M | 273.14M | 279.70M | 283.23M | 296.95M |
| SG&A Expenses | 44.38M | 33.49M | 21.95M | 17.27M | 16.41M |
| Depreciation & Amortization | 89.08M | 90.92M | 92.22M | 92.14M | 91.17M |
| Other Operating Expenses | 14.82M | 6.26M | 5.67M | 4.12M | 4.37M |
| Total Operating Expenses | 246.17M | 225.27M | 212.89M | 206.47M | 203.48M |
| Operating Income | 130.77M | 142.47M | 159.86M | 169.70M | 185.00M |
| Income Before Tax | 132.20M | 144.28M | 162.01M | 172.28M | 187.99M |
| Income Tax Expenses | 32.07M | 34.89M | 38.71M | 40.10M | 43.92M |
| Earnings from Continuing Operations | 100.13 | 109.39 | 123.30 | 132.19 | 144.07 |
| Earnings from Discontinued Operations | -- | -- | -- | -- | -- |
| Extraordinary Item & Accounting Change | -- | -- | -- | -- | -- |
| Minority Interest in Earnings | -- | -- | -- | -- | -- |
| Net Income | 100.13M | 109.39M | 123.30M | 132.19M | 144.07M |
| EBIT | 130.77M | 142.47M | 159.86M | 169.70M | 185.00M |
| EBITDA | 219.85M | 233.39M | 252.08M | 261.84M | 276.17M |
| EPS Basic | 0.42 | 0.46 | 0.52 | 0.56 | 0.61 |
| Normalized Basic EPS | 0.35 | 0.38 | 0.43 | 0.45 | 0.50 |
| EPS Diluted | 0.42 | 0.46 | 0.52 | 0.56 | 0.60 |
| Normalized Diluted EPS | 0.34 | 0.38 | 0.42 | 0.45 | 0.49 |
| Average Basic Shares Outstanding | 951.50M | 951.51M | 950.05M | 949.71M | 949.22M |
| Average Diluted Shares Outstanding | 959.29M | 957.74M | 954.00M | 953.71M | 953.69M |
| Dividend Per Share | 0.32 | 0.31 | 0.31 | 0.30 | 0.29 |
| Payout Ratio | 75.45% | 67.01% | 57.94% | 52.86% | 47.41% |