Results Snapshot
Figures in Million
Consolidated - Profit And Loss Results
Dec'24
Dec'23
Dec'22
Dec'21
Dec'20
Dec'19
No of Months
12
12
12
12
12
12
Operating Income
511.00
425.00
373.00
165.00
8.00
9.00
Less :Inter divisional transfers
0.00
0.00
0.00
0.00
0.00
0.00
Less: Excise
0.00
0.00
0.00
0.00
0.00
0.00
Net Sales
511.00
425.00
373.00
165.00
8.00
9.00
Expenditure (Ex Depriciation)
Stock Adjustments
0.00
0.00
0.00
0.00
0.00
0.00
Raw Materials Consumed
0.00
0.00
0.00
0.00
0.00
0.00
Power & Fuel Cost
0.00
0.00
0.00
0.00
0.00
0.00
Employee Cost
0.00
0.00
0.00
0.00
0.00
0.00
Operating Expenses
0.00
0.00
0.00
0.00
0.00
0.00
General and Administration Expenses
22.00
14.00
10.00
6.00
4.00
3.00
Selling and Distribution Expenses
0.00
0.00
0.00
0.00
0.00
0.00
Cost of Software developments
0.00
0.00
0.00
0.00
0.00
0.00
Miscellaneous Expenses
0.00
0.00
0.00
0.00
0.00
0.00
Expenses Capitalised
0.00
0.00
0.00
0.00
0.00
0.00
Total Expenditure
271.00
247.00
166.00
95.00
18.00
10.00
Operating Profit (PBDIT) excl Other Income
239.00
178.00
206.00
69.00
-9.00
-1.00
Other Income
10.00
20.00
3.00
1.00
6.00
4.00
Operating Profit (PBDIT)
376.00
320.00
289.00
115.00
3.00
7.00
Interest
0.00
0.00
0.00
0.00
0.00
0.00
Profit before Depriciation and Tax
0.00
0.00
0.00
0.00
0.00
0.00
Depreciation
126.00
121.00
80.00
44.00
6.00
4.00
Profit Before Taxation & Exceptional Items
0.00
0.00
0.00
0.00
0.00
0.00
Exceptional Income / Expenses
0.00
0.00
0.00
0.00
0.00
0.00
Profit Before Tax
245.00
202.00
211.00
50.00
0.00
3.00
Provision for Tax
57.00
46.00
49.00
5.00
-7.00
0.00
Profit After Tax
188.00
156.00
162.00
45.00
6.00
2.00
Extraordinary Items
0.00
0.00
0.00
0.00
0.00
0.00
Adj to Profit After Tax
0.00
0.00
0.00
0.00
0.00
0.00
Profit Balance B/F
0.00
0.00
0.00
0.00
0.00
0.00
Profit Available for appropriations
0.00
0.00
0.00
0.00
0.00
0.00
Appropriations
0.00
0.00
0.00
0.00
0.00
0.00
Equity Dividend (%)
Earnings Per Share
0.80
0.66
0.70
0.21
0.05
0.03
Profit And Loss Analysis Highlights
Net Sales
YoY Growth in year ended Dec 2024 is 20.20% vs 14.02% in Dec 2023
Operating Profit (PBDIT) excl Other Income
YoY Growth in year ended Dec 2024 is 34.27% vs -13.53% in Dec 2023
Interest
YoY Growth in year ended Dec 2024 is 83.67% vs 199.44% in Dec 2023
Profit After Tax
YoY Growth in year ended Dec 2024 is 20.48% vs -3.72% in Dec 2023
Compare Profit and Loss Results of Headwater Exploration, Inc.
Figures in Million
consolidated - Profit And Loss Results
Change(CAD)
Change(%)
No of Months
12
12
Operating Income
511.00
601.00
-90.00
-14.98%
Less :Inter divisional transfers
0.00
0.00
0.00
0%
Less: Excise
0.00
0.00
0.00
0%
Net Sales
511.00
601.00
-90.00
-14.98%
Expenditure (Ex Depriciation)
Stock Adjustments
0.00
0.00
0.00
0%
Raw Materials Consumed
0.00
0.00
0.00
0%
Power & Fuel Cost
0.00
0.00
0.00
0%
Employee Cost
0.00
0.00
0.00
0%
Operating Expenses
0.00
43.00
-43.00
-100.00%
General and Administration Expenses
22.00
46.00
-24.00
-52.17%
Selling and Distribution Expenses
0.00
0.00
0.00
0%
Cost of Software developments
0.00
0.00
0.00
0%
Miscellaneous Expenses
0.00
0.00
0.00
0%
Expenses Capitalised
0.00
0.00
0.00
0%
Total Expenditure
271.00
589.00
-318.00
-53.99%
Operating Profit (PBDIT) excl Other Income
239.00
12.00
227.00
1,891.67%
Other Income
10.00
9.00
1.00
11.11%
Operating Profit (PBDIT)
376.00
272.00
104.00
38.24%
Interest
0.00
43.00
-43.00
-100.00%
Profit before Depriciation and Tax
0.00
0.00
0.00
0%
Depreciation
126.00
250.00
-124.00
-49.60%
Profit Before Taxation & Exceptional Items
0.00
0.00
0.00
0%
Exceptional Income / Expenses
0.00
0.00
0.00
0%
Profit Before Tax
245.00
74.00
171.00
231.08%
Provision for Tax
57.00
18.00
39.00
216.67%
Profit After Tax
188.00
56.00
132.00
235.71%
Extraordinary Items
0.00
0.00
0.00
0%
Adj to Profit After Tax
0.00
0.00
0.00
0%
Profit Balance B/F
0.00
0.00
0.00
0%
Profit Available for appropriations
0.00
0.00
0.00
0%
Appropriations
0.00
0.00
0.00
0%
Equity Dividend (%)
0%
0%
0.00
Earnings Per Share
0.7952
0.2061
0.59
285.83%
Profit And Loss - Net Sales
Net Sales 511.50 Million
in Dec 2024Figures in Million
YoY Growth in year ended Dec 2024 is 20.20% vs 14.02% in Dec 2023
Profit And Loss - Operating Profit (PBDIT)
Operating Profit (PBDIT) 239.56 Million
in Dec 2024Figures in Million
YoY Growth in year ended Dec 2024 is 34.27% vs -13.53% in Dec 2023
Profit And Loss - Interest
Interest 0.99 Million
in Dec 2024Figures in Million
YoY Growth in year ended Dec 2024 is 83.67% vs 199.44% in Dec 2023
Profit And Loss - Profit After Tax
Profit After Tax 188.03 Million
in Dec 2024Figures in Million
YoY Growth in year ended Dec 2024 is 20.48% vs -3.72% in Dec 2023






