Headwater Exploration Inc.
TSX:HWX.TO
6.85 (CAD) • At close November 8, 2024
Overview | Financials
Numbers are in millions (except for per share data and ratios) CAD.
2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | 2009 | 2008 | 2007 | 2006 | 2005 | 2004 | 2003 | 2002 | 2001 | 2000 | 1999 | 1998 | 1997 | 1996 | 1995 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets: | |||||||||||||||||||||||||||||
Current Assets: | |||||||||||||||||||||||||||||
Cash & Cash Equivalents
| 146.402 | 175.447 | 114.703 | 76.772 | 60.957 | 53.652 | 46.177 | 27.272 | 24.059 | 19.207 | 15.514 | 8.014 | 6.396 | 0.865 | 8.484 | 34.313 | 14.379 | 36.969 | 27.778 | 0.003 | 0.962 | 4.452 | 2.369 | 0.408 | 0 | 0 | 0 | 0 | 0 |
Short Term Investments
| 0 | 0 | 0 | 0 | 0 | 50.05 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Cash and Short Term Investments
| 146.402 | 175.447 | 114.703 | 76.772 | 60.957 | 53.652 | 46.177 | 27.272 | 24.059 | 19.207 | 15.514 | 8.014 | 6.396 | 0.865 | 8.484 | 34.313 | 14.379 | 36.969 | 27.778 | 0.003 | 0.962 | 4.452 | 2.369 | 0.408 | 0 | 0 | 0 | 0 | 0 |
Net Receivables
| 52.273 | 43.56 | 31.371 | 5.549 | 4.488 | 5.193 | 3.927 | 2.169 | 1.563 | 3.351 | 3.237 | 2.114 | 3.457 | 5.741 | 6.709 | 17.044 | 8.342 | 2.982 | 5.174 | 1.467 | 0.26 | 0.15 | 2.825 | 0.044 | 0.043 | 0.149 | 0.224 | 0.046 | 0 |
Inventory
| 0.788 | 1.243 | 0.807 | 0.571 | 0.68 | 0.016 | 0.154 | 0.339 | 1.176 | 1.278 | 0 | 0.737 | 0.87 | 0 | 0 | 0 | 0 | 0.081 | 0 | 0 | 0 | 0 | 0 | 0.01 | 0 | 0 | 0 | 0 | 0 |
Other Current Assets
| 1.461 | 1.343 | 0.839 | 2.275 | 0.287 | 1.801 | 0.849 | 0.763 | 0.759 | 0.791 | 1.314 | 0.834 | 2.257 | 0.732 | 1.47 | 0.519 | 2.132 | 0.247 | 0.65 | 0.317 | 0.036 | 0.038 | 0.023 | 0.01 | 2.799 | 3.699 | 2.382 | 0 | 0 |
Total Current Assets
| 200.924 | 221.593 | 147.72 | 85.167 | 66.412 | 59.691 | 51.008 | 30.543 | 27.557 | 24.627 | 20.065 | 11.699 | 12.98 | 7.338 | 16.663 | 51.876 | 24.853 | 40.279 | 33.602 | 1.787 | 1.258 | 4.64 | 5.216 | 0.472 | 2.869 | 3.862 | 2.638 | 0.046 | 0 |
Non-Current Assets: | |||||||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 616.375 | 511.71 | 340.752 | 215.183 | 58.223 | 61.184 | 70.487 | 59.694 | 79.732 | 104.766 | 145.381 | 122.87 | 184.693 | 279.172 | 281.06 | 268.142 | 213.954 | 111.074 | 33.287 | 20.61 | 15.462 | 11.967 | 10.581 | 3.04 | 5.103 | 5.169 | 2.588 | 0 | 0 |
Goodwill
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Intangible Assets
| 0 | 0 | 0 | 0 | 0 | 0.007 | 0.055 | 0.103 | 0.151 | 0.2 | 0.248 | 0.297 | 0 | 0 | 0.425 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Goodwill and Intangible Assets
| 0 | 0 | 0 | 0 | -0.35 | 0.007 | 0.055 | 0.103 | 0.151 | 0.2 | 0.248 | 0.297 | 0.345 | 0.393 | 0.425 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Long Term Investments
| 0 | 1.104 | 0 | 0 | 0.35 | 0.38 | 0.38 | 13.898 | 13.79 | 12.511 | 1.673 | 1.671 | 1.66 | 0 | 1.23 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.002 | 0.002 | 0.006 | 0.053 | 0 | 0 |
Tax Assets
| 0 | 0 | 0 | 0 | 3.286 | 4.039 | 2.43 | 0 | 11.456 | 22.11 | 13.515 | 21.061 | 3.959 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Non-Current Assets
| 19.036 | 0.335 | 0.335 | 0.335 | 0.35 | 0 | 0 | 0.38 | 0.38 | 2.053 | 0.38 | 0.38 | 0.38 | 2.845 | 1.227 | 1.38 | 1.38 | 0.27 | 0.091 | 0.329 | 0.635 | 0.635 | 0.635 | 0.332 | 0.263 | 0 | 0 | 0 | 0 |
Total Non-Current Assets
| 635.411 | 513.149 | 341.087 | 215.518 | 61.859 | 65.61 | 73.352 | 74.075 | 105.509 | 141.64 | 161.197 | 146.279 | 191.037 | 282.41 | 283.942 | 269.522 | 215.334 | 111.344 | 33.378 | 20.938 | 16.097 | 12.602 | 11.216 | 3.374 | 5.368 | 5.175 | 2.641 | 0 | 0 |
Total Assets
| 836.335 | 734.742 | 488.807 | 300.685 | 128.271 | 125.301 | 124.36 | 104.618 | 133.066 | 166.267 | 181.262 | 157.978 | 204.017 | 289.748 | 300.605 | 321.398 | 240.187 | 151.623 | 66.98 | 22.725 | 17.356 | 17.242 | 16.432 | 3.846 | 8.237 | 9.038 | 5.28 | 1.482 | 0.104 |
Liabilities & Equity: | |||||||||||||||||||||||||||||
Current Liabilities: | |||||||||||||||||||||||||||||
Account Payables
| 73.715 | 71.404 | 52.97 | 4.105 | 1.378 | 1.731 | 2.062 | 0.385 | 0.528 | 1.904 | 1.185 | 0.647 | 0 | 0 | 0 | 23.95 | 23.678 | 14.563 | 4.275 | 0.638 | 0.651 | 2.654 | 1.152 | 0.137 | 0.371 | 1.137 | 0 | 0 | 0 |
Short Term Debt
| 0.034 | 0.626 | 0.855 | 0.138 | 0.09 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.014 | 0.141 | 0.145 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Tax Payables
| 22.397 | 14.393 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.026 | 0.088 | 0 | 0 | 0 |
Deferred Revenue
| 46.055 | 0 | -52.97 | -4.105 | -1.378 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Current Liabilities
| 2.51 | 40.13 | 57.09 | 14.501 | 1.7 | 0.77 | 2.028 | 0.793 | 0.599 | 1.817 | 1.584 | 0.815 | 3.459 | 3.195 | 5.636 | 2.627 | 7.786 | 0.896 | 0.268 | 0.142 | 0.211 | 0.105 | 0.132 | 0 | 0.052 | 0.176 | 0.717 | 0 | 0 |
Total Current Liabilities
| 122.314 | 112.16 | 57.945 | 14.639 | 1.79 | 2.501 | 4.09 | 1.178 | 1.127 | 3.721 | 2.769 | 1.462 | 3.473 | 3.336 | 5.781 | 26.577 | 31.464 | 15.459 | 4.543 | 0.78 | 0.862 | 2.759 | 1.284 | 0.137 | 0.423 | 1.314 | 0.717 | 0 | 0 |
Non-Current Liabilities: | |||||||||||||||||||||||||||||
Long Term Debt
| 11.405 | 0.235 | 0.695 | 0.298 | 0.195 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.014 | 0.155 | 0 | 0 | 0 | 2.588 | 2.588 | 2.588 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Deferred Revenue Non-Current
| 0.808 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -20.723 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Deferred Tax Liabilities Non-Current
| 49.861 | 39.949 | 4.776 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 20.85 | 23.151 | 21.29 | 6.857 | 3.884 | 1.451 | 2.252 | 1.35 | 1.911 | 0.706 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Non-Current Liabilities
| 41.449 | 39.063 | 27.6 | 16.718 | 11.976 | 11.1 | 8.529 | 9.636 | 9.121 | 8.276 | 7.094 | 7.715 | 5.408 | 22.723 | 1.5 | 1.85 | 1.443 | 0.81 | 0.364 | 0.171 | 0.135 | 0 | 0 | 0.137 | 0.371 | 1.137 | 0 | 0 | 0 |
Total Non-Current Liabilities
| 103.523 | 79.247 | 33.071 | 17.016 | 12.171 | 11.1 | 8.529 | 9.636 | 9.121 | 8.276 | 7.094 | 7.715 | 5.408 | 22.864 | 24.806 | 23.14 | 8.3 | 4.694 | 4.403 | 5.011 | 4.073 | 1.911 | 0.706 | 0.137 | 0.371 | 1.137 | 0 | 0 | 0 |
Total Liabilities
| 225.837 | 191.407 | 91.016 | 31.655 | 13.961 | 13.601 | 12.619 | 10.814 | 10.248 | 11.997 | 9.863 | 9.177 | 8.881 | 26.2 | 30.587 | 49.717 | 39.764 | 20.153 | 8.946 | 5.791 | 4.935 | 4.671 | 1.99 | 0.137 | 0.423 | 1.314 | 0.717 | 0.032 | 0.029 |
Equity: | |||||||||||||||||||||||||||||
Preferred Stock
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Common Stock
| 483.013 | 479.157 | 469.521 | 387.393 | 247.332 | 247.855 | 247.704 | 247.685 | 247.685 | 247.685 | 247.496 | 247.496 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 18.082 | 8.675 | 8.68 | 8.274 | 4.912 | 1.657 | 0.077 |
Retained Earnings
| 108.515 | 46.864 | -91.853 | -137.681 | -144.388 | -147.203 | -146.889 | -164.628 | -135.337 | -103.458 | -85.752 | -108.201 | -60.312 | 13.884 | 22.489 | 20.822 | -1.329 | -5.378 | -5.161 | -6.239 | -6.984 | -5.94 | -3.64 | -5.09 | -0.991 | -0.674 | -0.349 | -0.207 | -0.001 |
Accumulated Other Comprehensive Income/Loss
| 0 | 0.002 | 5.437 | 7.659 | 0 | 0 | 0 | 0 | -0 | 0 | -0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.412 | 0.476 | 0.436 | -0.073 | -0.064 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Total Stockholders Equity
| 18.97 | 17.312 | 14.686 | 11.659 | 11.366 | 11.048 | 10.926 | 10.747 | 10.47 | 10.043 | 9.655 | 9.506 | 255.448 | 249.664 | 247.529 | 250.859 | 201.752 | 136.848 | 62.783 | 22.698 | 18.969 | 18.584 | 0.064 | 0.125 | 0.125 | 0.125 | 0 | 0 | 0 |
Total Shareholders Equity
| 610.498 | 543.335 | 397.791 | 269.03 | 114.31 | 111.7 | 111.741 | 93.804 | 122.818 | 154.27 | 171.399 | 148.801 | 195.136 | 263.548 | 270.018 | 271.681 | 200.423 | 131.47 | 58.034 | 16.935 | 12.421 | 12.571 | 14.442 | 3.71 | 7.814 | 7.724 | 4.563 | 1.45 | 0.075 |
Total Equity
| 610.498 | 543.335 | 397.791 | 269.03 | 114.31 | 111.7 | 111.741 | 93.804 | 122.818 | 154.27 | 171.399 | 148.801 | 195.136 | 263.548 | 270.018 | 271.681 | 200.423 | 131.47 | 58.034 | 16.935 | 12.421 | 12.571 | 14.442 | 3.71 | 7.814 | 7.724 | 4.563 | 1.45 | 0.075 |
Total Liabilities & Shareholders Equity
| 836.335 | 734.742 | 488.807 | 300.685 | 128.271 | 125.301 | 124.36 | 104.618 | 133.066 | 166.267 | 181.262 | 157.978 | 204.017 | 289.748 | 300.605 | 321.398 | 240.187 | 151.623 | 66.98 | 22.725 | 17.356 | 17.242 | 16.432 | 3.846 | 8.237 | 9.038 | 5.28 | 1.482 | 0.104 |