Financhill
Buy
53

HWX.TO Quote, Financials, Valuation and Earnings

Last price:
$9.04
Seasonality move :
26.03%
Day range:
$8.92 - $9.13
52-week range:
$4.75 - $9.70
Dividend yield:
4.73%
P/E ratio:
12.56x
P/S ratio:
4.16x
P/B ratio:
2.89x
Volume:
466.5K
Avg. volume:
672.3K
1-year change:
36.02%
Market cap:
$2.2B
Revenue:
$511.5M
EPS (TTM):
$0.72
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $8.8M $165M $373.2M $425.5M $511.5M
Revenue Growth (YoY) -2.86% 1765.91% 126.19% 14.02% 20.2%
 
Cost of Revenues $13.9M $89M $156.3M $232.2M $248.9M
Gross Profit -$5M $76M $216.9M $193.3M $262.6M
Gross Profit Margin -56.95% 46.05% 58.11% 45.43% 51.33%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $2.8M $4M $6.5M $9.7M $11M
Other Inc / (Exp) $7.6M -$19M $1.7M $18.6M $1.2M
Operating Expenses $4.3M $6.7M $10.6M $14.9M $23M
Operating Income -$9.4M $69.3M $206.3M $178.4M $239.6M
 
Net Interest Expenses $11K $35K $180K $539K $990K
EBT. Incl. Unusual Items -$570K $50.9M $211.7M $203M $245.5M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$7.3M $5.1M $49.6M $46.9M $57.5M
Net Income to Company $6.7M $45.8M $162.1M $156.1M $188M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $6.7M $45.8M $162.1M $156.1M $188M
 
Basic EPS (Cont. Ops) $0.05 $0.23 $0.71 $0.66 $0.80
Diluted EPS (Cont. Ops) $0.05 $0.21 $0.70 $0.66 $0.80
Weighted Average Basic Share $139.4M $199.8M $227.3M $235.6M $236.4M
Weighted Average Diluted Share $145.4M $215.9M $230.8M $237.7M $236.4M
 
EBITDA -$3.3M $114M $286.4M $299.8M $365.9M
EBIT -$9.4M $69.3M $206.3M $178.4M $239.6M
 
Revenue (Reported) $8.8M $165M $373.2M $425.5M $511.5M
Operating Income (Reported) -$9.4M $69.3M $206.3M $178.4M $239.6M
Operating Income (Adjusted) -$9.4M $69.3M $206.3M $178.4M $239.6M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $42.8M $76M $122.9M $128.9M $125.5M
Revenue Growth (YoY) -- 77.62% 61.69% 4.91% -2.67%
 
Cost of Revenues $21.4M $32.8M $57.6M $64M $65M
Gross Profit $21.4M $43.3M $65.3M $64.9M $60.5M
Gross Profit Margin 49.91% 56.91% 53.13% 50.34% 48.21%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $983K $1.6M $2.5M $2.7M $3.1M
Other Inc / (Exp) $6.2M -$835K $1.9M $736K --
Operating Expenses $1.6M $2.5M $4M $4.2M $10.7M
Operating Income $19.8M $40.8M $61.3M $60.7M $49.8M
 
Net Interest Expenses $14K $86K $139K $244K $265K
EBT. Incl. Unusual Items $26.1M $41.1M $64.6M $62.6M $49.1M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- $9.6M $14.9M $15M $13.2M
Net Income to Company $26.1M $31.5M $49.7M $47.6M $35.9M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $26.1M $31.5M $49.7M $47.6M $35.9M
 
Basic EPS (Cont. Ops) $0.13 $0.14 $0.21 $0.20 $0.15
Diluted EPS (Cont. Ops) $0.12 $0.13 $0.21 $0.20 $0.15
Weighted Average Basic Share $202.3M $229.9M $236.2M $237.5M $237.8M
Weighted Average Diluted Share $218.2M $236.7M $239.2M $239.7M $240M
 
EBITDA $30.8M $58.3M $92.3M $93.1M $82.7M
EBIT $19.8M $40.8M $61.3M $60.7M $49.8M
 
Revenue (Reported) $42.8M $76M $122.9M $128.9M $125.5M
Operating Income (Reported) $19.8M $40.8M $61.3M $60.7M $49.8M
Operating Income (Adjusted) $19.8M $40.8M $61.3M $60.7M $49.8M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $106.7M $347.6M $401.1M $490.3M $521.8M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $62.1M $140.7M $218M $246.6M $260.8M
Gross Profit $44.6M $206.9M $183.1M $243.6M $261M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $3.5M $6M $8.5M $10.7M $11.9M
Other Inc / (Exp) -$11.9M -$5.8M $20.3M $10.2M --
Operating Expenses $5.8M $10M $13.9M $18M $30.6M
Operating Income $38.7M $196.8M $169.1M $225.7M $230.4M
 
Net Interest Expenses $22K $144K $444K $850K $1.1M
EBT. Incl. Unusual Items $27.5M $193.1M $195.7M $241.2M $227M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$7.3M $42.8M $45.3M $56.6M $54.2M
Net Income to Company $34.8M $150.2M $150.4M $184.6M $172.8M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $34.8M $150.2M $150.4M $184.6M $172.8M
 
Basic EPS (Cont. Ops) $0.19 $0.68 $0.64 $0.78 $0.73
Diluted EPS (Cont. Ops) $0.18 $0.65 $0.63 $0.77 $0.72
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $70.1M $266.8M $284.7M $352.1M $361M
EBIT $38.7M $196.8M $169.1M $225.7M $230.4M
 
Revenue (Reported) $106.7M $347.6M $401.1M $490.3M $521.8M
Operating Income (Reported) $38.7M $196.8M $169.1M $225.7M $230.4M
Operating Income (Adjusted) $38.7M $196.8M $169.1M $225.7M $230.4M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $100.6M $283.2M $311M $375.8M $386.1M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $57.2M $108.9M $170.5M $185M $196.9M
Gross Profit $43.4M $174.3M $140.5M $190.8M $189.2M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $2.8M $4.8M $6.9M $8M $8.9M
Other Inc / (Exp) -$21.5M -$8.3M $10.3M $2M -$4.3M
Operating Expenses $4.5M $7.9M $11.2M $14.3M $21.9M
Operating Income $38.9M $166.5M $129.3M $176.5M $167.3M
 
Net Interest Expenses $22K $131K $395K $706K $819K
EBT. Incl. Unusual Items $17.9M $160.1M $144.1M $182.3M $163.8M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- $37.7M $33.5M $43.2M $39.9M
Net Income to Company $17.9M $122.3M $110.6M $139.1M $123.9M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $17.9M $122.3M $110.6M $139.1M $123.9M
 
Basic EPS (Cont. Ops) $0.09 $0.54 $0.47 $0.59 $0.52
Diluted EPS (Cont. Ops) $0.08 $0.52 $0.46 $0.58 $0.52
Weighted Average Basic Share $595.1M $677.3M $705.9M $710.5M $713.4M
Weighted Average Diluted Share $627.4M $704.4M $713.4M $716.7M $717.3M
 
EBITDA $67.7M $220.5M $218.8M $271.1M $266.2M
EBIT $38.9M $166.5M $129.3M $176.5M $167.3M
 
Revenue (Reported) $100.6M $283.2M $311M $375.8M $386.1M
Operating Income (Reported) $38.9M $166.5M $129.3M $176.5M $167.3M
Operating Income (Adjusted) $38.9M $166.5M $129.3M $176.5M $167.3M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $78.6M $115.1M $175.8M $146.4M $143M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $5.5M $30.6M $43.1M $46.7M $58.6M
Inventory $571K $807K $1.2M $788K $1.2M
Prepaid Expenses $448K $489K $993K $1.5M $1.7M
Other Current Assets -- -- -- -- --
Total Current Assets $85.2M $147.7M $221.6M $200.9M $207.6M
 
Property Plant And Equipment $188.1M $311.8M $468.8M $616.4M $712M
Long-Term Investments -- -- $1.1M -- --
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets $335K $335K $1.1M $1.1M $2.9M
Total Assets $300.7M $488.8M $734.7M $836.3M $952.6M
 
Accounts Payable $4.1M $53M $71.4M $73.7M $70.8M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $138K $855K $626K $34K $631K
Other Current Liabilities $10.3M $3.9M $1.5M $79K $2.8M
Total Current Liabilities $14.6M $57.9M $112.2M $122.3M $128.9M
 
Long-Term Debt $298K $695K $7M $12.2M $13M
Capital Leases -- -- -- -- --
Total Liabilities $31.7M $91M $191.4M $225.8M $253.2M
 
Common Stock $387.4M $469.5M $479.2M $483M $487M
Other Common Equity Adj -- -- -- -- --
Common Equity $269M $397.8M $543.3M $610.5M $699.5M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $269M $397.8M $543.3M $610.5M $699.5M
 
Total Liabilities and Equity $300.7M $488.8M $734.7M $836.3M $952.6M
Cash and Short Terms $78.6M $115.1M $175.8M $146.4M $143M
Total Debt $436K $1.6M $7.6M $12.2M $15M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $85.7M $172.8M $129.4M $136.9M $124.3M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $22.2M $36.3M $51.7M $72.9M $46.3M
Inventory $580K $1.2M $972K $875K $1.1M
Prepaid Expenses $784K $633K $1.2M $1.3M --
Other Current Assets -- -- -- -- --
Total Current Assets $109.3M $211.6M $185M $213M $173.9M
 
Property Plant And Equipment $272.4M $411.5M $582M $700.7M $774M
Long-Term Investments -- $671K $1.1M $214K $19K
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets $335K $335K $335K $1M --
Total Assets $410.8M $685.9M $819.6M $938.6M $1B
 
Accounts Payable $44.8M $74.7M $96.6M $96.5M $81.4M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $619K $731K $101K $6K --
Other Current Liabilities $47.2M $8.8M $197K $1.1M --
Total Current Liabilities $92.8M $98.2M $141.5M $138.1M $132.1M
 
Long-Term Debt $573K $328K $7.9M $11.5M $8.5M
Capital Leases -- -- -- -- --
Total Liabilities $115.3M $160.9M $232.2M $254.1M $254.5M
 
Common Stock $396.1M $476.6M $482.8M $486.5M $494.8M
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $295.5M $525M $587.4M $684.5M $752.4M
 
Total Liabilities and Equity $410.8M $685.9M $819.6M $938.6M $1B
Cash and Short Terms $85.7M $172.8M $129.4M $136.9M $124.3M
Total Debt $1.2M $1.1M $8M $12.9M $13.8M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $6.7M $45.8M $162.1M $156.1M $188M
Depreciation & Amoritzation $5.9M $44.7M $79.4M $120.2M $124.9M
Stock-Based Compensation $1.5M $2.7M $4.1M $5.2M $12M
Change in Accounts Receivable -$2M -$25.1M -$12.7M -$3.5M -$14.1M
Change in Inventories -$269K -$173K -$584K $455K -$405K
Cash From Operations $230K $111.7M $283.9M $303.3M $316.7M
 
Capital Expenditures $2.3M $140.4M $248.9M $240.1M $222.9M
Cash Acquisitions $32.8M -- -- -- --
Cash From Investing -$33.6M -$110.6M -$232.1M -$243.7M -$226.9M
 
Dividends Paid (Ex Special Dividend) -- -- -- $94.2M $94.9M
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$110K -$340K -$918K -$657K -$292K
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- $35.7M $8M $4.8M $1.4M
Cash From Financing $50M $35.4M $8.9M -$89M -$93.2M
 
Beginning Cash (CF) $78.6M $115.1M $175.8M $146.4M $143M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $16.6M $36.5M $60.7M -$29.4M -$3.4M
Ending Cash (CF) $95.2M $151.5M $236.5M $117M $139.7M
 
Levered Free Cash Flow -$2M -$28.7M $35M $63.2M $93.9M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $26.1M $31.5M $49.7M $47.6M $35.9M
Depreciation & Amoritzation $11M $17.5M $30.7M $32M $32.4M
Stock-Based Compensation $608K $913K $1.5M $1.5M $7.5M
Change in Accounts Receivable -$6.6M $14.4M -$13.6M $8.1M $5.2M
Change in Inventories -$118K $317K -$329K -$55K $40K
Cash From Operations $27.9M $72.1M $85.6M $95.3M $85.9M
 
Capital Expenditures $37.3M $71M $70.2M $58.2M $68.7M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$22.5M -$54.1M -$62M -$63.1M -$62.9M
 
Dividends Paid (Ex Special Dividend) -- -- $23.6M $23.8M $26.2M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- $4.8M -- -- --
Long-Term Debt Repaid -$104K -$246K -$175K -$35K --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing $62K $4.6M -$23.5M -$23.8M -$26.4M
 
Beginning Cash (CF) $85.7M $172.8M $129.4M $136.9M $124.3M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $5.5M $22.6M $47K $8.3M -$3.4M
Ending Cash (CF) $91.2M $195.4M $129.4M $145.3M $120.9M
 
Levered Free Cash Flow -$9.4M $1.1M $15.4M $37.1M $17.2M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $34.8M $150.2M $150.4M $184.6M $172.8M
Depreciation & Amoritzation $31.3M $69.9M $114.1M $125M $129M
Stock-Based Compensation $2.3M $4M $5.4M $7.2M $18.7M
Change in Accounts Receivable -$21.5M -$13.1M -$16.4M $15K $2M
Change in Inventories -- -$749K $134K $97K -$220K
Cash From Operations $62.5M $265.2M $279.1M $331.4M $300.5M
 
Capital Expenditures $93.1M $235.5M $266.3M $210.5M $230.9M
Cash Acquisitions $32.8M -- -- -- --
Cash From Investing -$95.2M -$213.4M -$256M -$235.6M -$212.7M
 
Dividends Paid (Ex Special Dividend) -- -- $70.5M $94.8M $99.9M
Special Dividend Paid
Long-Term Debt Issued -- -- -$4.8M -- --
Long-Term Debt Repaid -$175K -$872K -$779K -$166K --
Repurchase of Common Stock -- -- -- -- $270K
Other Financing Activities -- -- -- -- --
Cash From Financing $5.5M $35.2M -$66.5M -$88.2M -$102.4M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$27.3M $87M -$43.4M $7.6M -$14.6M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$30.6M $29.8M $12.8M $121M $69.6M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $17.9M $122.3M $110.6M $139.1M $123.9M
Depreciation & Amoritzation $28.8M $54M $88.7M $93.5M $97.6M
Stock-Based Compensation $1.7M $3M $4.3M $6.3M $13M
Change in Accounts Receivable -$16.8M -$4.8M -$8.5M -$5M $11.2M
Change in Inventories $129K -$447K $271K -$87K $98K
Cash From Operations $63.9M $217.5M $212.6M $240.7M $224.5M
 
Capital Expenditures $91.3M $186.4M $203.8M $174.2M $182.2M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$62.3M -$165.1M -$189M -$180.9M -$166.8M
 
Dividends Paid (Ex Special Dividend) -- -- $70.5M $71.2M $76.1M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- $4.8M -- $1.4M --
Long-Term Debt Repaid -$176K -$708K -$569K -$78K -$1.8M
Repurchase of Common Stock -- -- -- -- $270K
Other Financing Activities -- -- -- -- --
Cash From Financing $5.5M $5.3M -$70.1M -$69.3M -$78.4M
 
Beginning Cash (CF) $248.2M $423.1M $413.9M $392.5M $378M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $7.1M $57.7M -$46.4M -$9.5M -$20.7M
Ending Cash (CF) $255.4M $480.8M $367.4M $383M $357.3M
 
Levered Free Cash Flow -$27.4M $31.1M $8.8M $66.5M $42.2M

SEE THE 1% OF STOCKS YOU NEED TO OWN FOR MASSIVE RETURNS

GET BETTER TRADE IDEAS

Popular

Will Tesla Stock Go Up In 2026?
Will Tesla Stock Go Up In 2026?

EV giant Tesla (NASDAQ:TSLA) has, somewhat surprisingly, undershot the broader…

What Are the Best AI Power Stocks?
What Are the Best AI Power Stocks?

As the construction of AI infrastructure accelerates, the gap between…

Is IONQ The Best Quantum Stock to Buy?
Is IONQ The Best Quantum Stock to Buy?

Riding a wave of investor enthusiasm for the technology, quantum…

Stock Ideas

Sell
47
Is NVDA Stock a Buy?

Market Cap: $4.3T
P/E Ratio: 60x

Buy
58
Is AAPL Stock a Buy?

Market Cap: $4.1T
P/E Ratio: 37x

Buy
73
Is GOOG Stock a Buy?

Market Cap: $3.7T
P/E Ratio: 39x

Alerts

Buy
80
FEIM alert for Dec 15

Frequency Electronics, Inc. [FEIM] is down 3.51% over the past day.

Buy
57
MOD alert for Dec 15

Modine Manufacturing Co. [MOD] is up 1.79% over the past day.

Sell
42
OKLO alert for Dec 15

Oklo, Inc. [OKLO] is down 5.81% over the past day.

THE #1 STOCK ANALYSIS TOOL
TO MAKE SMARTER BUY AND SELL DECISIONS

Show me the best stock