stockrow
Friday 6 November 2026
Export WHK’s income statement to Excel — free account
WhiteHawk Minerals Corp.
WHK Energy Oil & Gas Midstream
WhiteHawk Minerals Corp.’s revenue for fiscal 2025 (year ended December 2025) was $67.6 million, up 615.3% from fiscal 2024.
24.23
0.14
−0.57%
Follow WHK
Alert me
Target Price Range
Analyst price targets
Free accountTen years at a glance Fiscal years to December
| Ten-year view | Analyst estimates Powerpack | |||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Group | Line | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | TTM Jun ’26 | Trend | 10 yrs | 2026e | 2027e | 2028e | Next 3/yr |
| Income, $m | ||||||||||||||||||
| Income, $m | Revenue | — | — | — | — | — | — | — | — | 9 | 68 | 70 | +615.3% | 103 | 116 | 121 | +21.5% | |
| Gross margin, % | — | — | — | — | — | — | — | — | 100.00 | 100.00 | 100.00 | 0.0 pt | ||||||
| EBT | — | — | — | — | — | — | — | — | (13) | (6) | (44) | (52.7%) | ||||||
| EBT margin, % | — | — | — | — | — | — | — | — | (139.13) | (9.21) | (62.85) | +129.9 pt | ||||||
| Net income | — | — | — | — | — | — | — | — | (12) | (4) | (49) | (69.0%) | ||||||
| Per share, $ | ||||||||||||||||||
| Per share, $ | Revenue | — | — | — | — | — | — | — | — | 2.18 | 8.07 | 4.09 | +270.5% | |||||
| Earnings | — | — | — | — | — | — | — | — | (3.88) | (1.30) | (5.15) | (66.4%) | ||||||
| Cash flow | — | — | — | — | — | — | — | — | 2.18 | 1.62 | 0.16 | (25.5%) | ||||||
| Capex | — | — | — | — | — | — | — | — | (7.00) | (13.77) | (8.86) | +96.6% | ||||||
| Free cash flow | — | — | — | — | — | — | — | — | (4.83) | (12.15) | (8.70) | +151.7% | ||||||
| Book value | — | — | — | — | — | — | — | — | 16.26 | 24.92 | 21.92 | +53.2% | ||||||
| Shares, m | — | — | — | — | — | — | — | — | 4 | 8 | 10 | +93.0% | ||||||
| Valuation, × | ||||||||||||||||||
| Valuation, × | P/E | — | — | — | — | — | — | — | — | 0.00 | 0.00 | 0.00 | 0.0 | |||||
| P/S | — | — | — | — | — | — | — | — | 0.00 | 0.00 | 5.92 | 0.0 | ||||||
| P/B | — | — | — | — | — | — | — | — | 1.83 | 1.83 | 1.11 | 1.8 | ||||||
| EV/Sales | — | — | — | — | — | — | — | — | 0.00 | 0.00 | 6.79 | 0.0 | ||||||
| EV/FCF | — | — | — | — | — | — | — | — | 0.00 | 0.00 | (3.20) | 0.0 | ||||||
| Cash, $m | ||||||||||||||||||
| Cash, $m | Operating cash flow | — | — | — | — | — | — | — | — | 9 | 14 | 3 | +43.7% | |||||
| Capex | — | — | — | — | — | — | — | — | (30) | (115) | (152) | +279.5% | ||||||
| Free cash flow | — | — | — | — | — | — | — | — | (21) | (102) | (149) | +385.9% | ||||||
| Balance, $m | ||||||||||||||||||
| Balance, $m | Working capital | — | — | — | — | — | — | — | — | (2) | 30 | 9 | n/m | |||||
| Net debt | — | — | — | — | — | — | — | — | 57 | 205 | 55 | +257.3% | ||||||
| Shareholders’ equity | — | — | — | — | — | — | — | — | 71 | 209 | 376 | +195.8% | ||||||
| Returns, % | ||||||||||||||||||
| Returns, % | ROA | — | — | — | — | — | — | — | — | 0.00 | (3.25) | 0.00 | (3.2) pt | |||||
| ROIC | — | — | — | — | — | — | — | — | (4.32) | 2.54 | 0.04 | +6.9 pt | ||||||
| ROE | — | — | — | — | — | — | — | — | 0.00 | (7.82) | 0.00 | (7.8) pt | ||||||
| People | ||||||||||||||||||
| People | Employees | — | — | — | — | — | — | — | — | — | 13 | — | — | |||||
| Revenue/emp, $m | — | — | — | — | — | — | — | — | 0.00 | 5.20 | — | n/m | ||||||
Negative figures in brackets.
estimates
Fiscal years to Dec 2025 · latest quarter Jun 2026 · fundamentals updated 2 Nov 2026
WhiteHawk Minerals Corp. vs peers in Oil & Gas Midstream (Q) = latest quarter vs a year earlier
| Company | Market cap | P/E | Fwd P/E | Revenue growth (Q) | EPS growth (Q) | FCF growth (Q) | Gross margin (Q) | EBIT margin (Q) | Compare |
|---|---|---|---|---|---|---|---|---|---|
| GLP Global Partners LP | $1.4B | 8.5× | 7.9× | +46.79% (above 0%: growing) | +240.00% (above 0%: growing) | +36.41% (above 0%: growing) | 4.84% | 1.58% | Compare |
| FLNG Flex LNG Ltd. | $1.4B | 13.7× | 12.1× | +24.21% (above 0%: growing) | +151.52% (above 0%: growing) | +185.57% (above 0%: growing) | 76.00% | 55.68% | Compare |
| PBT Permian Basin Royalty Trust | $1.3B | 81.6× | 21.9× | +34.59% (above 0%: growing) | +60.00% (above 0%: growing) | — | 100.00% | 92.68% | Compare |
| TEN Tsakos Energy Navigation Ltd | $1.3B | 4.5× | 3.9× | +54.37% (above 0%: growing) | +556.72% (above 0%: growing) | +185.92% (above 0%: growing) | 62.31% | 54.53% | Compare |
| NVGS Navigator Holdings Ltd. | $1.2B | 6.6× | 6.9× | +1.27% (above 0%: growing) | +160.38% (above 0%: growing) | +285.64% (above 0%: growing) | 49.79% | 23.29% | Compare |
| TK Teekay Corporation Ltd. | $1.1B | 8.7× | 41.1× | −24.36% (below 0%: shrinking) | −23.68% (below 0%: shrinking) | +211.73% (above 0%: growing) | 31.43% | 27.41% | Compare |
| SBR Sabine Royalty Trust | $960.2M | 13.6× | 12.4× | +16.53% (above 0%: growing) | +17.21% (above 0%: growing) | — | 100.00% | 95.66% | Compare |
| WHK WhiteHawk Minerals Corp. | $730.7M | — (loss-making) | — (loss-making) | — | n/m | — | 100.00% | (4.61%) | |
| SMC Summit Midstream Partners, LP | $544.1M | — (loss-making) | 886× | +10.55% (above 0%: growing) | n/m | +74.99% (above 0%: growing) | 42.65% | 16.09% | Compare |
| Median of peers | $1.2B | 8.7× | 12.3× | +20.37% | +151.52% | +185.75% | 56.05% | 40.97% |