Warrior Met Coal, Inc.
EnergyNYSE:HCC · New York Stock Exchange
+$4.09 today
Vol 0.39M · Avg 0.89M
Income Statement
Follow revenue through to earnings
Review sales, margins, expenses, and profit trends to see what is actually driving reported earnings over time.
Earnings Waterfall
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
$7.19B
Murphy Oil Corporation
NYSE:MUR
$5.57B
Transocean Ltd.
NYSE:RIG
$5.46B
Solaris Energy Infrastructure, Inc.
NYSE:SEI
$5.31B
Core Natural Resources, Inc.
NYSE:CNR
$4.65B
Peabody Energy Corporation
NYSE:BTU
$3.34B
Alliance Resource Partners, L.P.
NASDAQ:ARLP
$3.22B
CVR Energy, Inc.
NYSE:CVI
$3.08B
Gulfport Energy Corporation
NYSE:GPOR
$2.99B
Alpha Metallurgical Resources, Inc.
NYSE:AMR
$2.55B
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.