Financhill
Buy
58

HWX.TO Quote, Financials, Valuation and Earnings

Last price:
$9.38
Seasonality move :
26.03%
Day range:
$9.46 - $9.70
52-week range:
$4.75 - $9.70
Dividend yield:
4.53%
P/E ratio:
13.10x
P/S ratio:
4.34x
P/B ratio:
3.01x
Volume:
501.3K
Avg. volume:
721.7K
1-year change:
36.35%
Market cap:
$2.3B
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

Why Did SoFi Stock Drop?
Why Did SoFi Stock Drop?

Fintech platform SoFi (NASDAQ:SOFI) has stumbled in recent days, selling…

Will Robinhood Win AI Investing?
Will Robinhood Win AI Investing?

Recently, online brokerage Robinhood (NASDAQ:HOOD) has been focused on introducing…

Is Amazon an AI Stock?
Is Amazon an AI Stock?

With the market starting to look skittish on pure-play AI…

Stock Ideas

Buy
52
Is NVDA Stock a Buy?

Market Cap: $4.4T
P/E Ratio: 62x

Buy
56
Is AAPL Stock a Buy?

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

Buy
81
Is GOOG Stock a Buy?

Market Cap: $3.9T
P/E Ratio: 40x

Alerts

Buy
56
SMX alert for Dec 8

SMX (Security Matters) Plc [SMX] is down 59.64% over the past day.

Buy
62
PRAX alert for Dec 8

Praxis Precision Medicines, Inc. [PRAX] is up 9.18% over the past day.

Sell
13
PSN alert for Dec 8

Parsons Corp. [PSN] is down 5.19% over the past day.

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

Show me the best stock