OSEBX1,423.56+0.84%
EQNR284.60+4.20%
DNB198.35-1.15%
MOWI172.80+0.45%
Brent$71.24-0.32%
EUR/USD1.0824-0.14%
DXY104.18+0.08%
INDICATIVE · SAMPLE DATA
HWG.CD57

Headwater Gold Inc

GoldVerified

Headwater Gold Inc operates with a capital structure that includes total assets of CAD 11.28 million and total liabilities of CAD 4.73 million, resulting in a debt-to-equity ratio of 0.04. The company's liquidity position is characterized by a current ratio of 1.56, indicating a moderate ability to meet short-term obligations. However, the company reported a negative operating cash flow of CAD 416,020 and a free cash flow of CAD -12.75 million, signaling significant cash outflows. Profitability metrics for Headwater Gold Inc are negative, with a return on equity of -63.75% and a return on assets of -37.04%. These figures are below the typical thresholds for the Gold industry, which emphasizes efficient capital deployment and strong cash generation. The company's operating income and net income are both negative, at CAD -5.30 million and CAD -4.18 million, respectively. These results suggest that the company is not currently generating sufficient revenue to cover its operating costs. The company's revenue is primarily derived from its exploration activities in the Western United States, with a focus on the Aurora Mining District in Nevada. The company owns several key projects, including the Lodestar, Spring Peak, Midas North, TJ, Crane Creek, and Whiskey gold projects. These projects are concentrated in Nevada, with the Midas North and TJ projects located in Elko County and the Crane Creek project in Washington County. The geographic concentration in Nevada may expose the company to regional regulatory and environmental risks. Headwater Gold Inc's growth trajectory is constrained by its current financial performance. The company reported a capital expenditure of CAD -8.79 million, indicating significant investment in exploration and development activities. However, the negative free cash flow and operating cash flow suggest that the company is not generating sufficient internal cash to fund these expenditures. The outlook for the company's revenue and profitability is uncertain, with no specific numeric deltas provided for the current or next fiscal year. The company's risk assessment indicates a medium liquidity risk and a low dilution risk. The key flag of negative net cash after subtracting total debt highlights the company's liquidity challenges. The dilution risk is low, suggesting that the company is not expected to issue additional shares in the near term to raise capital. However, the company's negative cash flows and high capital expenditures may necessitate future financing, which could increase dilution risk. Recent events and filings indicate that the company is actively engaged in exploration activities. The company's focus on high-grade precious metal deposits in the Western United States is a strategic move to capitalize on potential gold price increases. However, the company's financial performance and liquidity position remain a concern, and any significant changes in the gold market or regulatory environment could impact its operations.

30-day price · HWG.CD-0.04 (-8.8%)
Low$0.36High$0.57Close$0.47As of17 May, 00:00 UTC
Profile
CompanyHeadwater Gold Inc
TickerHWG.CD
SectorBasic Materials
BusinessMineral Resources
Industry groupMineral Resources
IndustryGold
AI analysis

Business. Headwater Gold Inc is a mineral exploration company focused on the exploration and discovery of high-grade precious metal deposits in the Western United States.

Classification. Headwater Gold Inc is classified under the Basic Materials economic sector, Mineral Resources business sector, and Gold industry with a confidence level of 0.92.

Headwater Gold Inc operates with a capital structure that includes total assets of CAD 11.28 million and total liabilities of CAD 4.73 million, resulting in a debt-to-equity ratio of 0.04. The company's liquidity position is characterized by a current ratio of 1.56, indicating a moderate ability to meet short-term obligations. However, the company reported a negative operating cash flow of CAD 416,020 and a free cash flow of CAD -12.75 million, signaling significant cash outflows. Profitability metrics for Headwater Gold Inc are negative, with a return on equity of -63.75% and a return on assets of -37.04%. These figures are below the typical thresholds for the Gold industry, which emphasizes efficient capital deployment and strong cash generation. The company's operating income and net income are both negative, at CAD -5.30 million and CAD -4.18 million, respectively. These results suggest that the company is not currently generating sufficient revenue to cover its operating costs. The company's revenue is primarily derived from its exploration activities in the Western United States, with a focus on the Aurora Mining District in Nevada. The company owns several key projects, including the Lodestar, Spring Peak, Midas North, TJ, Crane Creek, and Whiskey gold projects. These projects are concentrated in Nevada, with the Midas North and TJ projects located in Elko County and the Crane Creek project in Washington County. The geographic concentration in Nevada may expose the company to regional regulatory and environmental risks. Headwater Gold Inc's growth trajectory is constrained by its current financial performance. The company reported a capital expenditure of CAD -8.79 million, indicating significant investment in exploration and development activities. However, the negative free cash flow and operating cash flow suggest that the company is not generating sufficient internal cash to fund these expenditures. The outlook for the company's revenue and profitability is uncertain, with no specific numeric deltas provided for the current or next fiscal year. The company's risk assessment indicates a medium liquidity risk and a low dilution risk. The key flag of negative net cash after subtracting total debt highlights the company's liquidity challenges. The dilution risk is low, suggesting that the company is not expected to issue additional shares in the near term to raise capital. However, the company's negative cash flows and high capital expenditures may necessitate future financing, which could increase dilution risk. Recent events and filings indicate that the company is actively engaged in exploration activities. The company's focus on high-grade precious metal deposits in the Western United States is a strategic move to capitalize on potential gold price increases. However, the company's financial performance and liquidity position remain a concern, and any significant changes in the gold market or regulatory environment could impact its operations.
Key takeaways
  • Headwater Gold Inc is a mineral exploration company with a focus on high-grade precious metal deposits in the Western United States.
  • The company's financial performance is weak, with negative operating and net income, and significant cash outflows.
  • The company's liquidity position is moderate, but its negative free cash flow and operating cash flow are concerning.
  • The company's exploration activities are concentrated in Nevada, which may expose it to regional risks.
  • The company's growth trajectory is constrained by its current financial performance and capital expenditures.
  • The company's risk assessment indicates a medium liquidity risk and a low dilution risk.
  • --
  • ## RATIONALES
Financial snapshot
PeriodHA-latest
CurrencyCAD
Revenue
Gross profit
Operating income-$5.3M
Net income-$4.2M
R&D
SG&A
D&A
SBC
Operating cash flow-$416.0k
CapEx-$8.8M
Free cash flow-$12.8M
Total assets$11.3M
Total liabilities$4.7M
Total equity$6.6M
Cash & equivalents
Long-term debt$232.7k
Annual history (last 5)
PeriodRevenueOp IncomeNet IncomeFCF
FY0
FY-1
FY-2
FY-3
FY-4
PeriodGross %Op %Net %FCF %
FY0
FY-1
FY-2
FY-3
FY-4
PeriodAssetsEquityCashDebt
FY0
FY-1
FY-2
FY-3
FY-4
PeriodOCFCapExFCFSBC
FY0
FY-1
FY-2
FY-3
FY-4
Quarterly history (last 4)
PeriodRevenueOp IncomeNet IncomeFCF
FQ0
FQ-1
FQ-2
FQ-3
FQ-4
FQ-5
FQ-6
FQ-7
PeriodGross %Op %Net %FCF %
FQ0
FQ-1
FQ-2
FQ-3
FQ-4
FQ-5
FQ-6
FQ-7
PeriodAssetsEquityCashDebt
FQ0
FQ-1
FQ-2
FQ-3
FQ-4
FQ-5
FQ-6
FQ-7
PeriodOCFCapExFCFSBC
FQ0
FQ-1
FQ-2
FQ-3
FQ-4
FQ-5
FQ-6
FQ-7
Valuation
Market price
Market cap
Enterprise value
P/E
Reported non-GAAP P/E
EV/Revenue
EV/Op income
EV/OCF
P/B
P/Tangible book
Tangible book$6.6M
Net cash-$232.7k
Current ratio1.6
Debt/Equity0.0
ROA-37.0%
ROE-63.7%
Cash conversion10.0%
CapEx/Revenue
SBC/Revenue
Asset intensity
Dilution ratio0.0%
Risk assessment
Dilution riskLow
Liquidity riskMedium
  • Net cash is negative after subtracting total debt.
Industry benchmarks
Activity: Mining · cohort 2 companies
MetricHWG.CDActivity
Op margin-2.9% medp25 -34.7% · p75 15.6%
Net margin1.2% medp25 -11.7% · p75 11.1%
Gross margin1.9% medp25 1.9% · p75 1.9%
R&D / revenue0.5% medp25 0.4% · p75 0.5%
CapEx / revenue43.7% medp25 27.1% · p75 60.2%
Debt / equity4.0%33.0% medp25 16.8% · p75 40.0%bottom quartile
Source data
Underlying data the analysis-pipeline pulls and audits. Fetch timestamps + content hashes show when each source was last refreshed.
Company fundamentalsperiod FQ-7 · history via verified-market-data
no public URL
2026-05-08 14:28 UTC#2ea09d9c
Source: analysis-pipeline (hybrid)Generated: 2026-05-03 14:27 UTCJob: a7b1b363