Warrior Met Coal, Inc. (HCC)

107.07 -1.10% (-1.19)

Over 6M: +32.2%

2026-08-28
80 90 100 110
Mar Apr May Jun Jul Aug

Financials Quarterly

Q3 '21 — Revenue: 202.5M Q3 '21 — Operating Cash Flow: 62.9M Q3 '21 — Free Cash Flow: 52.4M Q3 '21 — Net Income: 38.4M Q4 '21 — Revenue: 415.5M Q4 '21 — Operating Cash Flow: 174.7M Q4 '21 — Free Cash Flow: 151M Q4 '21 — Net Income: 138.5M Q1 '22 — Revenue: 378.7M Q1 '22 — Operating Cash Flow: 70.1M Q1 '22 — Free Cash Flow: 59.6M Q1 '22 — Net Income: 146.2M Q2 '22 — Revenue: 625.2M Q2 '22 — Operating Cash Flow: 329.6M Q2 '22 — Free Cash Flow: 261.4M Q2 '22 — Net Income: 297M Q3 '22 — Revenue: 390.2M Q3 '22 — Operating Cash Flow: 247.2M Q3 '22 — Free Cash Flow: 205.9M Q3 '22 — Net Income: 98.4M Q4 '22 — Revenue: 344.8M Q4 '22 — Operating Cash Flow: 195M Q4 '22 — Free Cash Flow: 109.8M Q4 '22 — Net Income: 99.7M Q1 '23 — Revenue: 509.7M Q1 '23 — Operating Cash Flow: 192.9M Q1 '23 — Free Cash Flow: 124.8M Q1 '23 — Net Income: 182.3M Q2 '23 — Revenue: 379.7M Q2 '23 — Operating Cash Flow: 124.5M Q2 '23 — Free Cash Flow: -11.6M Q2 '23 — Net Income: 82.1M Q3 '23 — Revenue: 423.5M Q3 '23 — Operating Cash Flow: 138.6M Q3 '23 — Free Cash Flow: 32M Q3 '23 — Net Income: 85.4M Q4 '23 — Revenue: 363.8M Q4 '23 — Operating Cash Flow: 245.1M Q4 '23 — Free Cash Flow: 64.2M Q4 '23 — Net Income: 128.9M Q1 '24 — Revenue: 503.5M Q1 '24 — Operating Cash Flow: 104.1M Q1 '24 — Free Cash Flow: 4.4M Q1 '24 — Net Income: 137M Q2 '24 — Revenue: 396.5M Q2 '24 — Operating Cash Flow: 147M Q2 '24 — Free Cash Flow: 36M Q2 '24 — Net Income: 70.7M Q3 '24 — Revenue: 327.7M Q3 '24 — Operating Cash Flow: 62.2M Q3 '24 — Free Cash Flow: -53.7M Q3 '24 — Net Income: 41.8M Q4 '24 — Revenue: 297.5M Q4 '24 — Operating Cash Flow: 54.2M Q4 '24 — Free Cash Flow: -76.5M Q4 '24 — Net Income: 1.1M Q1 '25 — Revenue: 299.9M Q1 '25 — Operating Cash Flow: 10.9M Q1 '25 — Free Cash Flow: -57.6M Q1 '25 — Net Income: -8.2M Q2 '25 — Revenue: 297.5M Q2 '25 — Operating Cash Flow: 37.5M Q2 '25 — Free Cash Flow: -37.4M Q2 '25 — Net Income: 5.6M Q3 '25 — Revenue: 328.6M Q3 '25 — Operating Cash Flow: 104.7M Q3 '25 — Free Cash Flow: 22.1M Q3 '25 — Net Income: 36.6M Q4 '25 — Revenue: 384M Q4 '25 — Operating Cash Flow: 76.1M Q4 '25 — Free Cash Flow: -18.1M Q4 '25 — Net Income: 23M Q1 '26 — Revenue: 458.6M Q1 '26 — Operating Cash Flow: -11.7M Q1 '26 — Free Cash Flow: -91.9M Q1 '26 — Net Income: 72.3M Q2 '26 — Revenue: 509.7M Q2 '26 — Operating Cash Flow: 132.3M Q2 '26 — Free Cash Flow: 103.4M Q2 '26 — Net Income: 87.4M 0 150M 300M 450M 600M 750M
Q4 '21 Q3 '22 Q2 '23 Q1 '24 Q4 '24 Q3 '25 Q2 '26
Revenue Operating Cash Flow Free Cash Flow Net Income

Figures as at 2026-06-30, reported in USD. The newest fact in the filings is dated 2026-06-30, 61 days ago. Nothing on this page is advice.

How it scores

Five questions, each answered by the measures under it. Every figure is the company's own; the bar beside it is where that figure sits among the companies read here — the top fifth, the bottom fifth, or somewhere between. Not among all listed companies, and for a valuation multiple the low end is the good end.

Quality

How much of the revenue is really kept — and what did it take to earn it?

4.1
Oper. margin 13.6%
ROIC 8.1%
OE margin -0.41%
Accruals -2.8%
ROA 7.6%
OCF / EBIT 1.3×
OCF margin 17.9%
ROCE 8.6%
ROE 9.6%
Gross margin 32.1%
FCF margin 0.92%

5 of 17 counted in the score. The rest are measures this model does not include here, or figures these filings do not carry — switch any of them on and the score changes.

Valuation

What does the price ask for what the company earns, owns and pays out?

0.5
Div. yield —
EV/EBIT —
EV/GP —
EV/OE —
EV/Sales —
FCF yield —
Fwd P/E —
P/B —
P/C —
P/E —
PEG —

0 of 12 counted in the score. The rest are measures this model does not include here, or figures these filings do not carry — switch any of them on and the score changes.

Durability

How predictable is the revenue, and how much of it is already committed?

1.6
Segment HHI 0.95 HHI
RPO / sales —
RPO growth —

3 of 7 counted in the score. The rest are measures this model does not include here, or figures these filings do not carry — switch any of them on and the score changes.

Resilience

Can the balance sheet absorb a bad year?

9.2
ND/EBITDA —
Debt / Eq 0.1×
Debt payback 0.0 yr
Payout 7.9%
Quick ratio 2.8×
Cash / Debt 1.3×
F-score 4.0 pts
Cash runway —

3 of 12 counted in the score. The rest are measures this model does not include here, or figures these filings do not carry — switch any of them on and the score changes.

Growth

Is the business getting bigger, and is it getting more profitable?

4.2
Sales/sh Y/Y +36.8%
EBIT Y/Y +808.1%
EPS Y/Y +441.0%
Sales Q/Q +71.3%
Shares change +0.49%
Div. growth -59.3%
EBIT CAGR -30.1%
EPS CAGR 4Y -22.1%
EPS next Y —

4 of 13 counted in the score. The rest are measures this model does not include here, or figures these filings do not carry — switch any of them on and the score changes.

A measure absent from a block could not be computed from this company's filings. It is left out rather than scored as though it were bad, and the dimension is averaged over what remains. A score is measured against a fixed scale this model states; the bar is measured against the other companies, so the two can disagree — and where they do, that disagreement is the more interesting figure.