Headwater Exploration Inc.

Headwater Exploration Inc.

8.40
EUR
+0.10
(+1.20%)
0.48EPS
15.05P/E
1.75BMarket Cap
Nov 05Next Earn
2013 Y
2014 Y
2015 Y
2016 Y
2017 Y
2018 Y
2019 Y
2020 Y
2021 Y
2022 Y
2023 Y
2024 Y
2025 Y
TTM
Revenue per Share
0.24
0.26
0.18
0.15
0.09
0.19
0.11
0.07
0.96
2.02
2.17
2.62
2.6
2.99
Basic EPS, GAAP
0.25
-0.2
-0.36
-0.33
0.2
- -
0.03
0.05
0.23
0.71
0.66
0.8
0.64
0.79
Free Cash Flow per Basic Share
0.1
-0.07
0.08
0.04
-0.02
0.09
0.1
-0.23
0.56
1.25
1.29
1.34
1.25
1.33
Dividend per Share
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
0.4
0.4
0.43
0.44
Book Value per Share
1.94
1.74
1.39
1.06
1.26
1.26
1.3
1.38
1.83
2.32
2.58
2.94
3.15
3.43
Tangible Book Value per Share
1.93
1.74
1.38
1.06
1.26
1.26
1.3
1.38
1.83
2.32
2.58
2.94
3.15
3.43
Basic Weighted Avg Shares
88
89
89
89
89
89
88
139
200
227
236
236
238
238
Sales/Revenue/Turnover
22
23
16
14
8
17
9
9
191
458
511
620
618
711
Operating Margin (%)
8.88
9.6
3.25
-7.88
-19.4
32.5
-19.59
-98.41
36.46
45.17
35.13
38.65
33.43
36.48
Depreciation Expense
9
9
5
5
3
5
5
6
44
79
120
125
127
121
Net Income, GAAP
22
-18
-32
-29
18
- -
3
7
46
162
156
188
153
188
Effective Tax Rate (%)
25.16
- -
- -
- -
- -
- -
21.1
- -
9.95
23.42
23.11
23.41
24.16
23.25
Profit Margin (%)
103.84
-76.15
-200.8
-216.31
231.16
-1.85
30.16
70.61
24
35.37
30.53
30.34
24.78
26.5
Working Capital
17
21
26
29
47
57
65
71
90
109
79
79
30
10
LT Debt
- -
- -
- -
- -
- -
- -
- -
- -
1
- -
1
2
1
1
Total Equity
171
154
123
94
112
112
114
269
398
543
610
699
748
814
Return on Invested Capital (%)
14
- -
- -
- -
- -
- -
-1.16
- -
23.13
33.1
23.16
27.17
21.35
25.79
Return on Capital (%)
14.13
- -
- -
- -
- -
- -
2.5
- -
13.81
34.51
27.24
28.75
21.21
24.53
Return on Common Equity (%)
14.02
-10.87
-23.01
-27.04
17.26
-0.28
2.49
3.5
13.75
34.45
27.05
28.71
21.17
24.49

Capital Structure

CAD

•

in mil. unless spec.
Dec'25
Mar'26
Jun'26
ST Debt
1
1
1
LT Borrowings
- -
- -
- -
LT Finance Leases
1
1
1
Preferred Equity and Hybrid Capital
- -
- -
- -
Shares Outstanding
238
238
238
Market Capitalization
2,238
3,077
2,833

Working Capital

CAD

•

in mil. unless spec.
Dec'25
Mar'26
Jun'26
Total Current Assets
158
149
163
Cash, Cash Equivalents & STI
100
63
88
Accounts Receivable, Net
53
79
67
Inventories
1
1
1
Total Current Liabilities
128
152
152
Payables & Accruals
126
137
151
ST Debt
1
1
1
Deferred Revenue
- -
- -
- -

Growth Rates

CAD

•

in mil. unless spec.

(avg. rate of change)

10 years
5 years
1 year
Total Equity
25.15%
23.67%
6.96%
Free Cash Flow
-144.53%
-56.73%
-6.19%
Net Income, GAAP
-29.34%
167.05%
-18.52%
Sales/Revenue/Turnover
210.23%
416.54%
-0.25%
Total Cash Common Dividend
- -
- -
7.83%

Quarterly Revenue

CAD

•

in mil. unless spec.

Year

Q1
Q2
Q3
Q4
FY
2024
134
164
158
163
620
2025
170
145
- -
151
618
2026
177
238
- -
- -
- -

Quarterly Earnings Per Share

CAD

•

in mil. unless spec.

Year

Q1
Q2
Q3
Q4
FY
2024
0.16
0.23
0.2
0.21
0.8
2025
0.21
0.16
- -
0.12
0.64
2026
0.15
0.36
- -
- -
- -

Quarterly Dividends Per Share

CAD

•

in mil. unless spec.

Year

Q1
Q2
Q3
Q4
FY
2024
0.1
0.1
0.1
0.1
0.4
2025
0.1
0.11
- -
0.11
0.43
2026
0.11
0.11
- -
- -
- -

Company Description

CEO
Jason J. Jaskela
Full Time Employees
35
Sector
Energy minerals
Industry
Integrated oil
Address
500 – 4th Avenue SW Calgary AB Canada T2P 1K3
IPO Date
May 16, 1996
Business
Headwater Exploration Inc. (TSX:HWX) is a Canadian publicly traded oil and gas exploration, development and production company focused on heavy oil and natural gas resources; it produces heavy oil from Clearwater, Clearwater E, Falher, Grand Rapids and Wabiskaw formations in the Marten Hills, Greater Nipisi, Greater Peavine and Greater Pelican areas of Alberta, as well as natural gas from the McCully Field near Sussex, New Brunswick. Incorporated in 1996 and headquartered in Calgary, Alberta, the company operates onshore assets across western Canada and Atlantic Canada, targeting superior returns through low-decline production, secondary recovery techniques and exploration drilling. Headwater emphasizes balance sheet strength, sustainability and shareholder returns via dividends and share buybacks under its normal course issuer bid program. The company maintains heavy oil production exceeding 22,500 bbls/d from multi-lateral horizontal wells in its core Alberta plays, supported by natural gas output of approximately 11.3 MMcf/d from McCully; secondary recovery methods including waterfloods in Clearwater sandstone and Clearwater E pools across 4.5 and 2 sections respectively, plus Grand Rapids waterflood pilots and Wabiskaw polymer pilots, underpin over 50% of its oil production, reducing decline rates by more than 10% and maintenance capital by 30%. In 2025, Headwater evaluated 10 play concepts, acquired 140 sections of land, established Greater Pelican as a new core area with a Wabiskaw discovery well achieving 495 bbls/d initial production over 210 days, and unlocked Grand Rapids as a stacked reservoir in Marten Hills West; exploration efforts since inception have added over 15,000 bbls/d to corporate production. For 2026, Headwater approves a $185 million capital budget allocating $110 million to maintenance and growth drilling, $50 million to secondary recovery expansion targeting 60% of oil production support by year-end with declines under 20%, and $25 million to test 8-10 new play concepts via stratigraphic tests and multi-laterals in Marten Hills, Greater Pelican and undisclosed lands; this supports projected annual production of 24,500 boe/d (8% per share growth), $300 million adjusted funds flow at US$60/bbl WTI, a $0.44/share annual dividend (5% yield) and positive exit working capital at a 37% reinvestment rate. Recent operations include restarting McCully production in December 2025 with 77% hedged at Cdn$14.85/MMBtu for $16 million winter cash flow, drilling follow-up development and injection wells in Greater Pelican, and repurchasing 1.0 million shares at $7.30 average under NCIB; 2025 guidance features increased production with 33% fewer wells and $35 million less capital than initially planned. Headwater was formerly Corridor Resources Inc., rebranded in March 2020.

Company News

  • Headwater Exploration Inc. (HWX:CA) M&A Call Transcript

  • Tamarack Valley to Merge With Headwater Exploration in Over $7.24 Billion Deal

  • Tamarack Valley, Headwater Exploration agree $7.2 billion all-stock merger

  • Headwater Exploration: Adjusting Production Guidance Upwards

  • Headwater Exploration: The Earnings Report May Announce A Strategy Change

  • Headwater Exploration: A License To Print Money

  • Headwater Exploration: Profits Continue To Roll In

  • Headwater Exploration (OTCMKTS:CDDRF) Shares Up 1.2% – Here’s What Happened

  • Headwater Exploration: Production Maintenance Goal For 2026

  • Headwater Exploration: Costs Continue To Decline As Exploration Success Continues

  • Headwater Exploration: Production Guidance Adjusted Upwards As Costs Decline Again

  • Headwater Exploration: Cash Flow Takes A Step Backwards

  • High Profit And Low Debt Could Transform Headwater Exploration Into The Next Oil Star

  • Headwater Exploration: Growth Continues With A Big Quarter

  • Headwater Exploration: Another Record Year For The Company

  • Headwater Exploration: An Update That Strengthens The Investment Case

  • Headwater Exploration: 2025 Guidance Review

  • Headwater Exploration: Relatively Strong Earnings Comparison

  • Headwater Exploration: The Growth Story Continues

  • Headwater Exploration: Cash Rolls In As Earnings Climb 77% Per Share