Loading…
Warrior Met Coal, Inc. engages in the production and export of non-thermal steelmaking coal for the steel production by metal manufacturers in Europe, South America, and Asia. It offers hard-coking coal through the operation of underground mines located in Alabama. The company also sells natural gas extracted as a byproduct from coal production. Warrior Met Coal, Inc. was incorporated in 2015 and is headquartered in Brookwood, Alabama.
5-year financial trends. Figures in USD millions.
Latest fiscal year: 2025
Year-by-year revenue, profitability, and cash flow (USD millions, last 10 years)
| Year | Revenue | EBITDA | Net Profit | FCF | ROE | Rev Growth 1Y | NP Growth 1Y |
|---|---|---|---|---|---|---|---|
| 2025 | $1.3B | $253M | $57M | $-100M | 2.7% | -14.1% | -77.3% |
| 2024 | $1.5B | $442M | $251M | $-90M | 12.0% | -9.0% | -47.6% |
| 2023 | $1.7B | $697M | $479M | $209M | 25.5% | -3.6% | -25.4% |
| 2022 | $1.7B | $930M | $641M | $633M | 44.3% | - | - |
| 2021 | - | - |
Income statement, balance sheet, and cash flow as reported
Consolidated Figures in USD Millions.
| Metric | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Total Revenue | - | 1,738.74 | 1,676.62 | 1,525.22 | 1,310.04 |
| Cost Of Revenue | - | 852.93 | 1,075.11 | 1,206.73 | 1,198.63 |
| Gross Profit | - | 885.81 | 601.51 | 318.49 | 111.41 |
| Operating Expense | - | 48.79 | 51.82 | 63.08 | 65.68 |
| Operating Income | - | 837.02 | 549.70 | 255.41 | 45.73 |
| EBITDA | - | 929.82 | 696.74 | 441.92 | 252.75 |
| EBIT | - | 814.54 | 569.38 | 287.94 | 64.19 |
| Pretax Income | - | 783.10 | 551.42 | 283.67 | 54.44 |
| Tax Provision | - | 141.81 | 72.79 | 33.06 | -2.55 |
| Net Income | - | 641.30 | 478.63 | 250.60 | 57 |
| Net Income Common Stockholders | - | 641.30 | 478.63 | 250.60 | 57 |
| Total Expenses | - | 901.72 | 1,126.93 | 1,269.81 | 1,264.32 |
| Interest Expense | - | 31.43 | 17.96 | 4.27 | 9.74 |
| Interest Income | - | 12.44 | 40.70 | 33.05 | 18.48 |
| Selling General And Administration | - | 48.79 | 51.82 | 63.08 | 65.68 |
| Normalized EBITDA | - | 965.41 | 716.72 | 442.44 | 252.77 |
| Normalized Income | - | 670.45 | 495.98 | 251.07 | 57.01 |
| Market Cap | 4,575.60 | 4,575.60 | 4,575.60 | 4,575.60 | 4,575.60 |
Basic Materials sector peers, ranked by market cap
| Company | Ticker | Market Cap | P/E | P/B | ROE | EV/EBITDA |
|---|---|---|---|---|---|---|
| Warrior Met Coal, Inc.this co. | HCC | $4.6B | 80.28↑ premium | 2.14 | 2.7% | 17.99 |
| Element Solutions Inc | ESI | $9.7B | 51.50 | 3.67 | 7.1% | 23.06 |
| Eastman Chemical Company | EMN | $8.2B | 17.37 | 1.38 | 8.0% | 9.58 |
| The Mosaic Company | MOS | $7.6B | 14.11 | 0.63 | 4.5% | 5.04 |
| Sensient Technologies Corporation | SXT | $5.2B |
| - |
| - |
| - |
| - |
| - |
| 38.96 |
| 4.39 |
| 11.3% |
| 22.05 |
| Materion Corporation | MTRN | $3.9B | 51.68 | 4.10 | 7.9% | 24.19 |
| Hawkins, Inc. | HWKN | $3.6B | 42.30 | 7.75 | 18.3% | 23.30 |
| H.B. Fuller Company | FUL | $3.4B | 22.53 | 1.71 | 7.6% | 10.23 |
| WD-40 Company | WDFC | $3.1B | 33.27 | 11.29 | 33.9% | 27.08 |
| Peer Median | - | 36.11 | 3.89 | 7.9% | 22.55 | |