Warrior Reports Second Quarter 2025 Results and Updates Outlook
First commercial sales of Blue Creek steelmaking coal achieved ahead of schedule
Inclusion of premium steelmaking coal from Blue Creek in sales mix contributed to strong cash margins, positive net income and positive operating cash flows despite market conditions
Startup of Blue Creek longwall operations ahead of schedule and on budget
Full year outlook updated
Warrior reported net income for the second quarter of 2025 of
Second Quarter Highlights
- Achieved the first commercial sales of 239 thousand short tons of steelmaking coal from the Blue Creek mine ahead of schedule and produced 348 thousand short tons from continuous miner development on the first longwall panel;
- Announced the acceleration of the longwall startup at Blue Creek to early first quarter of 2026;
- Completed the installation of the truck dump and rail loadout at Blue Creek, which enabled sending the first trainloads of steelmaking coal to the port for the first shipments to customers;
- Completed the installation and commissioning of module A of the preparation plant at Blue Creek and made significant progress on the overland clean coal belt and the barge loadout;
-
Reported a
6% increase in total sales and production volumes compared to the prior year comparable quarter, primarily attributable to Blue Creek; -
Recorded cash cost of sales (free-on-board port) per short ton of
, an$101.17 18% reduction from per short ton quarter-over-quarter, driven by a variable cost structure, a disciplined approach to cost control and operational efficiency, and the sales mix of Blue Creek steelmaking coal and its inherent lower cost structure; and$123.78 -
Recorded
of cash provided by operating activities despite an average Platts Premium Low Vol FOB Australian index price of$37.5 million per short ton during the quarter which represented a$167.12 24% decrease from the prior year comparable quarter.
“Despite headwinds in the global steelmaking industry, Warrior delivered strong operational results, maintained positive cash margins, and generated positive operating cash flows,� commented Walt Scheller, CEO of Warrior. “These outcomes reflect the strength of our cost discipline, the flexibility of our variable cost structure, and the resilience of our team in managing volatile market conditions. As we navigate challenging market dynamics driven by excess Chinese steel exports, global tariff uncertainties, seasonal demand softness, and ample spot supply, we remain focused on what we can control—protecting margins, preserving cash flow, and executing on our long-term growth strategy."
“This quarter was bolstered by the first commercial sales of steelmaking coal from our Blue Creek mine, which occurred ahead of schedule. This major milestone marks a critical inflection point in the development of this premier asset, representing the beginning of a transition from capital investment to revenue generation. The strong market interest in Blue Creek's high-quality steelmaking coal, combined with the mine's inherently low-cost structure, reinforces our confidence in the long-term value of this project and its role in driving sustainable shareholder returns. Importantly, we now anticipate the longwall startup to occur ahead of schedule early in the first quarter of 2026,� Scheller concluded.
Operating Results
Sales volumes in the second quarter of 2025 were 2.2 million short tons compared to 2.1 million short tons in the second quarter of 2024, representing a
The Company produced 2.3 million short tons of steelmaking coal in the second quarter of 2025, compared to 2.2 million short tons in the second quarter of 2024, representing a
Additional Financial Results
Total revenues were
Cost of sales for the second quarter of 2025 were
Selling, general and administrative expenses for the second quarter of 2025 were
Depreciation and depletion expenses for the second quarter of 2025 were
Income tax expense was
Cash Flow and Liquidity
The Company generated positive cash flows from operations of
Net working capital, excluding cash, for the second quarter of 2025 increased by
Cash flows used in financing activities for the second quarter of 2025 were
The Company’s total liquidity as of June 30, 2025 was
Capital Allocation
On July 29, 2025, our Board declared a regular quarterly cash dividend of
Company Outlook
In order to better reflect the expected market conditions for the year and Warrior's disciplined approach to managing costs, the Company is updating its guidance for the full year 2025. This guidance is subject to many risks that may impact performance, such as global trade and tariff uncertainties, market conditions in the steel and steelmaking coal industries and overall global economic and competitive conditions, all as more fully described under Forward-Looking Statements. Warrior will continue to evaluate the impact of trade and tariff uncertainties on its business for the remainder of the fiscal year.
Coal sales |
8.8 - 9.5 million short tons |
Coal production |
8.3 - 9.1 million short tons |
Cash cost of sales (free-on-board port) |
|
Capital expenditures for sustaining existing mines |
|
Capital expenditures for Blue Creek project |
|
Mine development costs for Blue Creek project |
|
Depreciation and depletion |
|
Selling, general and administrative expenses |
|
Interest expense |
|
Interest income |
|
The Company's 2025 production and sales guidance contains approximately 1.0 million short tons of High Vol A steelmaking coal from the Blue Creek continuous miner units, which are expected to be sold primarily in the second half of 2025.
Key factors that may affect the full year 2025 outlook include:
- One longwall move in Q2 and three planned longwall moves before year end (two in Q3 and one in Q4),
- HCC index pricing, geography of sales and freight rates,
- Trade and tariff policies,
- Exclusion of other non-recurring costs,
- New labor contract, and
- Inflationary pressures.
The Company's guidance for its capital expenditures consists of sustaining capital spending of approximately
The Company does not provide reconciliations of its outlook for cash cost of sales (free-on-board port) to cost of sales in reliance on the unreasonable efforts exception provided for under Item 10(e)(1)(i)(B) of Regulation S-K. The Company is unable, without unreasonable efforts, to forecast certain items required to develop the meaningful comparable Generally Accepted Accounting Principles ("GAAP") cost of sales. These items typically include non-cash asset retirement obligation accretion expenses and other non-recurring indirect mining expenses that are difficult to predict in advance in order to include in a GAAP estimate. The unavailable information could have a significant impact on the Company's reported financial results.
Use of Non-GAAP Financial Measures
This release contains the use of certain non-GAAP financial measures. These non-GAAP financial measures are provided as supplemental information for financial measures prepared in accordance with GAAP. Management believes that these non-GAAP financial measures provide additional insights into the performance of the Company, and they reflect how management analyzes Company performance and compares that performance against other companies. These non-GAAP financial measures may not be comparable to other similarly titled measures used by other entities. The definition of these non-GAAP financial measures and a reconciliation of non-GAAP to GAAP financial measures is provided in the financial tables section of this release.
Conference Call
The Company will hold a conference call to discuss its second quarter 2025 results today, August 6, 2025, at 4:30 p.m. ET. To listen to the event live or access an archived recording, please visit . Analysts and investors who would like to participate in the conference call should dial 1-844-340-9047 (domestic) or 1-412-858-5206 (international) 10 minutes prior to the start time and reference the Warrior Met Coal conference call. Telephone playback will also be available from 6:30 p.m. ET on August 6, 2025 until 6:30 p.m. ET on August 13, 2025. The replay will be available by calling: 1-877-344-7529 (domestic) or 1-412-317-0088 (international) and entering passcode 1271409.
About Warrior
Warrior is a
Forward-Looking Statements
This press release contains, and the Company’s officers and representatives may from time to time make, forward-looking statements within the meaning of Section 27A of the Securities Act of 1933, as amended and Section 21E of the Securities Exchange Act of 1934, as amended. All statements, other than statements of historical facts, included in this press release that address activities, events or developments that the Company expects, believes or anticipates will or may occur in the future are forward-looking statements, including statements regarding 2025 guidance, sales and production growth, ability to maintain cost structure, demand, pricing trends, management of liquidity, cash flows, expenses and expected capital expenditures, the Company's future ability to create value for stockholders, as well as statements regarding production, inflationary pressures, the development of the Blue Creek project including the schedule for the startup of longwall operations, and the terms of any new labor contract. The words “believe,� “expect,� “anticipate,� “plan,� “intend,� “estimate,� “project,� “target,� “foresee,� “should,� “would,� “could,� “potential,� “outlook,� “guidance� or other similar expressions are intended to identify forward-looking statements. However, the absence of these words does not mean that the statements are not forward-looking. These forward-looking statements represent management’s good faith expectations, projections, guidance, or beliefs concerning future events, and it is possible that the results described in this press release will not be achieved. These forward-looking statements are subject to risks, uncertainties and other factors, many of which are outside of the Company’s control, that could cause actual results to differ materially from the results discussed in the forward-looking statements, including, without limitation, fluctuations or changes in the pricing or demand for the Company’s coal (or met coal generally) by the global steel industry, including the risk of a continued decline in the index price for premium low-vol steelmaking coal; the impacts of
Any forward-looking statement speaks only as of the date on which it is made, and, except as required by law, the Company does not undertake any obligation to update or revise any forward-looking statement, whether as a result of new information, future events or otherwise. New factors emerge from time to time, and it is not possible for the Company to predict all such factors.
WARRIOR MET COAL, INC. CONDENSED STATEMENTS OF OPERATIONS (in thousands, except per-share amounts) (Unaudited) |
|||||||||||||||
Ìý |
|||||||||||||||
Ìý |
For the three months ended June 30, |
Ìý |
For the six months ended June 30, |
||||||||||||
Ìý |
Ìý |
2025 |
Ìý |
Ìý |
Ìý |
2024 |
Ìý |
Ìý |
Ìý |
2025 |
Ìý |
Ìý |
Ìý |
2024 |
Ìý |
Revenues: |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
||||||||
Sales |
$ |
288,491 |
Ìý |
Ìý |
$ |
390,424 |
Ìý |
Ìý |
$ |
583,424 |
Ìý |
Ìý |
$ |
888,423 |
Ìý |
Other revenues |
Ìý |
9,032 |
Ìý |
Ìý |
Ìý |
6,099 |
Ìý |
Ìý |
Ìý |
14,042 |
Ìý |
Ìý |
Ìý |
11,613 |
Ìý |
Total revenues |
Ìý |
297,523 |
Ìý |
Ìý |
Ìý |
396,524 |
Ìý |
Ìý |
Ìý |
597,466 |
Ìý |
Ìý |
Ìý |
900,036 |
Ìý |
Costs and expenses: |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
||||||||
Cost of sales (exclusive of items shown separately below) |
Ìý |
226,412 |
Ìý |
Ìý |
Ìý |
261,305 |
Ìý |
Ìý |
Ìý |
472,147 |
Ìý |
Ìý |
Ìý |
546,892 |
Ìý |
Cost of other revenues (exclusive of items shown separately below) |
Ìý |
8,210 |
Ìý |
Ìý |
Ìý |
10,673 |
Ìý |
Ìý |
Ìý |
16,083 |
Ìý |
Ìý |
Ìý |
20,638 |
Ìý |
Depreciation and depletion |
Ìý |
43,255 |
Ìý |
Ìý |
Ìý |
38,150 |
Ìý |
Ìý |
Ìý |
88,532 |
Ìý |
Ìý |
Ìý |
78,173 |
Ìý |
Selling, general and administrative |
Ìý |
11,923 |
Ìý |
Ìý |
Ìý |
15,492 |
Ìý |
Ìý |
Ìý |
30,365 |
Ìý |
Ìý |
Ìý |
34,352 |
Ìý |
Total costs and expenses |
Ìý |
289,800 |
Ìý |
Ìý |
Ìý |
325,620 |
Ìý |
Ìý |
Ìý |
607,127 |
Ìý |
Ìý |
Ìý |
680,055 |
Ìý |
Operating income (loss) |
Ìý |
7,723 |
Ìý |
Ìý |
Ìý |
70,904 |
Ìý |
Ìý |
Ìý |
(9,661 |
) |
Ìý |
Ìý |
219,982 |
Ìý |
Interest expense |
Ìý |
(2,890 |
) |
Ìý |
Ìý |
(915 |
) |
Ìý |
Ìý |
(4,997 |
) |
Ìý |
Ìý |
(2,036 |
) |
Interest income |
Ìý |
5,083 |
Ìý |
Ìý |
Ìý |
9,241 |
Ìý |
Ìý |
Ìý |
10,376 |
Ìý |
Ìý |
Ìý |
17,395 |
Ìý |
Income (loss) before income tax expense (benefit) |
Ìý |
9,916 |
Ìý |
Ìý |
Ìý |
79,230 |
Ìý |
Ìý |
Ìý |
(4,282 |
) |
Ìý |
Ìý |
235,341 |
Ìý |
Income tax expense (benefit) |
Ìý |
4,310 |
Ìý |
Ìý |
Ìý |
8,519 |
Ìý |
Ìý |
Ìý |
(1,720 |
) |
Ìý |
Ìý |
27,641 |
Ìý |
Net income (loss) |
$ |
5,606 |
Ìý |
Ìý |
$ |
70,711 |
Ìý |
Ìý |
$ |
(2,562 |
) |
Ìý |
$ |
207,700 |
Ìý |
Basic and diluted net income (loss) per share: |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
||||||||
Net income (loss) per share—basic |
$ |
0.11 |
Ìý |
Ìý |
$ |
1.35 |
Ìý |
Ìý |
$ |
(0.05 |
) |
Ìý |
$ |
3.98 |
Ìý |
Net income (loss) per share—diluted |
$ |
0.11 |
Ìý |
Ìý |
$ |
1.35 |
Ìý |
Ìý |
$ |
(0.05 |
) |
Ìý |
$ |
3.97 |
Ìý |
Weighted average number of shares outstanding—basic |
Ìý |
52,588 |
Ìý |
Ìý |
Ìý |
52,321 |
Ìý |
Ìý |
Ìý |
52,526 |
Ìý |
Ìý |
Ìý |
52,242 |
Ìý |
Weighted average number of shares outstanding—diluted |
Ìý |
52,616 |
Ìý |
Ìý |
Ìý |
52,378 |
Ìý |
Ìý |
Ìý |
52,526 |
Ìý |
Ìý |
Ìý |
52,293 |
Ìý |
Dividends per share: |
$ |
0.08 |
Ìý |
$ |
0.08 |
Ìý |
$ |
0.16 |
Ìý |
$ |
0.66 |
Ìý |
WARRIOR MET COAL, INC. QUARTERLY SUPPLEMENTAL FINANCIAL DATA AND RECONCILIATION OF NON-GAAP FINANCIAL MEASURES (Unaudited) |
|||||||||||||||
Ìý |
|||||||||||||||
QUARTERLY SUPPLEMENTAL FINANCIAL DATA: |
|||||||||||||||
Ìý |
|||||||||||||||
(short tons in thousands)(1) |
For the three months ended June 30, |
Ìý |
For the six months ended June 30, |
||||||||||||
Ìý |
Ìý |
2025 |
Ìý |
Ìý |
Ìý |
2024 |
Ìý |
Ìý |
Ìý |
2025 |
Ìý |
Ìý |
Ìý |
2024 |
Ìý |
Tons sold |
Ìý |
2,219 |
Ìý |
Ìý |
Ìý |
2,098 |
Ìý |
Ìý |
Ìý |
4,391 |
Ìý |
Ìý |
Ìý |
4,227 |
Ìý |
Tons produced |
Ìý |
2,308 |
Ìý |
Ìý |
Ìý |
2,172 |
Ìý |
Ìý |
Ìý |
4,562 |
Ìý |
Ìý |
Ìý |
4,223 |
Ìý |
Average net selling price |
$ |
130.01 |
Ìý |
Ìý |
$ |
186.09 |
Ìý |
Ìý |
$ |
132.87 |
Ìý |
Ìý |
$ |
210.18 |
Ìý |
Cash cost of sales (free-on-board port) per short ton(2) |
$ |
101.17 |
Ìý |
Ìý |
$ |
123.78 |
Ìý |
Ìý |
$ |
106.70 |
Ìý |
Ìý |
$ |
128.66 |
Ìý |
Cost of production % |
Ìý |
67 |
% |
Ìý |
Ìý |
61 |
% |
Ìý |
Ìý |
67 |
% |
Ìý |
Ìý |
61 |
% |
Transportation and royalties % |
Ìý |
33 |
% |
Ìý |
Ìý |
39 |
% |
Ìý |
Ìý |
33 |
% |
Ìý |
Ìý |
39 |
% |
Cash margin per ton(3) |
$ |
28.84 |
Ìý |
Ìý |
$ |
62.31 |
Ìý |
Ìý |
$ |
26.17 |
Ìý |
Ìý |
$ |
81.52 |
Ìý |
Ìý |
|||||||||||||||
(1) 1 short ton is equivalent to 0.907185 metric tons. |
RECONCILIATION OF CASH COST OF SALES (FREE-ON-BOARD PORT) TO COST OF SALES REPORTED UNDER |
|||||||||||||||
Ìý |
|||||||||||||||
(in thousands) |
For the three months ended June 30, |
Ìý |
For the six months ended June 30, |
||||||||||||
Ìý |
Ìý |
2025 |
Ìý |
Ìý |
Ìý |
2024 |
Ìý |
Ìý |
Ìý |
2025 |
Ìý |
Ìý |
Ìý |
2024 |
Ìý |
Cost of sales |
$ |
226,412 |
Ìý |
Ìý |
$ |
261,305 |
Ìý |
Ìý |
$ |
472,147 |
Ìý |
Ìý |
$ |
546,892 |
Ìý |
Asset retirement obligation accretion |
Ìý |
(966 |
) |
Ìý |
Ìý |
(703 |
) |
Ìý |
Ìý |
(1,931 |
) |
Ìý |
Ìý |
(1,405 |
) |
Stock compensation expense |
Ìý |
(942 |
) |
Ìý |
Ìý |
(912 |
) |
Ìý |
Ìý |
(1,684 |
) |
Ìý |
Ìý |
(1,625 |
) |
Cash cost of sales (free-on-board port)(2) |
$ |
224,504 |
Ìý |
Ìý |
$ |
259,690 |
Ìý |
Ìý |
$ |
468,532 |
Ìý |
Ìý |
$ |
543,862 |
Ìý |
Ìý |
|||||||||||||||
(2) Cash cost of sales (free-on-board port) is based on reported cost of sales and includes items such as freight, royalties, labor, fuel and other similar production and sales cost items, and may be adjusted for other items that, pursuant to GAAP, are classified in the Condensed Statements of Operations as costs other than cost of sales, but relate directly to the costs incurred to produce met coal. Our cash cost of sales per short ton is calculated as cash cost of sales divided by the short tons sold. Cash cost of sales (free-on-board port) is a non-GAAP financial measure which is not calculated in conformity with |
|||||||||||||||
(3) Cash margin per ton is defined as average net selling price less cash cost of sales (free-on-board port) per short ton. |
WARRIOR MET COAL, INC. QUARTERLY SUPPLEMENTAL FINANCIAL DATA AND RECONCILIATION OF NON-GAAP FINANCIAL MEASURES (CONTINUED) (Unaudited) |
|||||||||||||||
Ìý |
|||||||||||||||
RECONCILIATION OF ADJUSTED EBITDA TO AMOUNTS REPORTED UNDER |
|||||||||||||||
Ìý |
|||||||||||||||
($ in thousands) |
For the three months ended June 30, |
Ìý |
For the six months ended June 30, |
||||||||||||
Ìý |
Ìý |
2025 |
Ìý |
Ìý |
Ìý |
2024 |
Ìý |
Ìý |
Ìý |
2025 |
Ìý |
Ìý |
Ìý |
2024 |
Ìý |
Net income (loss) |
$ |
5,606 |
Ìý |
Ìý |
$ |
70,711 |
Ìý |
Ìý |
$ |
(2,562 |
) |
Ìý |
$ |
207,700 |
Ìý |
Interest income, net |
Ìý |
(2,195 |
) |
Ìý |
Ìý |
(8,327 |
) |
Ìý |
Ìý |
(5,380 |
) |
Ìý |
Ìý |
(15,360 |
) |
Income tax expense (benefit) |
Ìý |
4,310 |
Ìý |
Ìý |
Ìý |
8,519 |
Ìý |
Ìý |
Ìý |
(1,720 |
) |
Ìý |
Ìý |
27,641 |
Ìý |
Depreciation and depletion |
Ìý |
43,255 |
Ìý |
Ìý |
Ìý |
38,150 |
Ìý |
Ìý |
Ìý |
88,532 |
Ìý |
Ìý |
Ìý |
78,173 |
Ìý |
Asset retirement obligation accretion |
Ìý |
1,331 |
Ìý |
Ìý |
Ìý |
1,298 |
Ìý |
Ìý |
Ìý |
2,662 |
Ìý |
Ìý |
Ìý |
2,595 |
Ìý |
Stock compensation expense |
Ìý |
2,045 |
Ìý |
Ìý |
Ìý |
5,040 |
Ìý |
Ìý |
Ìý |
10,098 |
Ìý |
Ìý |
Ìý |
14,187 |
Ìý |
Other non-cash accretion |
Ìý |
495 |
Ìý |
Ìý |
Ìý |
451 |
Ìý |
Ìý |
Ìý |
989 |
Ìý |
Ìý |
Ìý |
902 |
Ìý |
Non-cash mark-to-market (gain) loss on gas hedges |
Ìý |
(1,303 |
) |
Ìý |
Ìý |
� |
Ìý |
Ìý |
Ìý |
415 |
Ìý |
Ìý |
Ìý |
� |
Ìý |
Business interruption |
Ìý |
24 |
Ìý |
Ìý |
Ìý |
101 |
Ìý |
Ìý |
Ìý |
22 |
Ìý |
Ìý |
Ìý |
302 |
Ìý |
Adjusted EBITDA(4) |
$ |
53,568 |
Ìý |
Ìý |
$ |
115,943 |
Ìý |
Ìý |
$ |
93,056 |
Ìý |
Ìý |
$ |
316,140 |
Ìý |
Adjusted EBITDA margin(5) |
Ìý |
18.0 |
% |
Ìý |
Ìý |
29.2 |
% |
Ìý |
Ìý |
15.6 |
% |
Ìý |
Ìý |
35.1 |
% |
Adjusted EBITDA per short ton(6) |
$ |
24.14 |
Ìý |
Ìý |
$ |
55.26 |
Ìý |
Ìý |
$ |
21.19 |
Ìý |
Ìý |
$ |
74.79 |
Ìý |
Ìý |
|||||||||||||||
(4) Adjusted EBITDA is defined as net income (loss) before net interest income, net, income tax expense (benefit), depreciation and depletion, non-cash asset retirement obligation accretion, non-cash stock compensation expense, other non-cash accretion, non-cash mark-to-market (gain) loss on gas hedges and business interruption expenses. Adjusted EBITDA is not a measure of financial performance in accordance with GAAP, and we believe items excluded from Adjusted EBITDA are significant to a reader in understanding and assessing our financial condition. Therefore, Adjusted EBITDA should not be considered in isolation, nor as an alternative to net income (loss), income (loss) from operations, cash flows from operations or as a measure of our profitability, liquidity or performance under GAAP. We believe that Adjusted EBITDA presents a useful measure of our ability to incur and service debt based on ongoing operations. Furthermore, analogous measures are used by industry analysts to evaluate our operating performance. Investors should be aware that our presentation of Adjusted EBITDA may not be comparable to similarly titled measures used by other companies. |
|||||||||||||||
(5) Adjusted EBITDA margin is defined as Adjusted EBITDA divided by total revenues. |
|||||||||||||||
(6) Adjusted EBITDA per ton is defined as Adjusted EBITDA divided by short tons sold. |
RECONCILIATION OF ADJUSTED NET INCOME TO AMOUNTS REPORTED UNDER |
|||||||||||||||
Ìý |
|||||||||||||||
(in thousands, except per share amounts) |
For the three months ended June 30, |
Ìý |
For the six months ended June 30, |
||||||||||||
Ìý |
Ìý |
2025 |
Ìý |
Ìý |
Ìý |
2024 |
Ìý |
Ìý |
Ìý |
2025 |
Ìý |
Ìý |
Ìý |
2024 |
Ìý |
Net income (loss) |
$ |
5,606 |
Ìý |
Ìý |
$ |
70,711 |
Ìý |
Ìý |
$ |
(2,562 |
) |
Ìý |
$ |
207,700 |
Ìý |
Business interruption, net of tax |
Ìý |
14 |
Ìý |
Ìý |
Ìý |
89 |
Ìý |
Ìý |
Ìý |
13 |
Ìý |
Ìý |
Ìý |
267 |
Ìý |
Adjusted net income (loss)(7) |
$ |
5,620 |
Ìý |
$ |
70,800 |
Ìý |
$ |
(2,549 |
) |
Ìý |
$ |
207,967 |
|||
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
||||||||
Weighted average number of shares outstanding—basic |
Ìý |
52,588 |
Ìý |
Ìý |
Ìý |
52,321 |
Ìý |
Ìý |
Ìý |
52,526 |
Ìý |
Ìý |
Ìý |
52,242 |
Ìý |
Weighted average number of shares outstanding—diluted |
Ìý |
52,616 |
Ìý |
Ìý |
Ìý |
52,378 |
Ìý |
Ìý |
Ìý |
52,526 |
Ìý |
Ìý |
Ìý |
52,293 |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
||||||||
Adjusted net income (loss) per share—basic |
$ |
0.11 |
Ìý |
Ìý |
$ |
1.35 |
Ìý |
Ìý |
$ |
(0.05 |
) |
Ìý |
$ |
3.98 |
Ìý |
Adjusted net income (loss) per share—diluted |
$ |
0.11 |
Ìý |
Ìý |
$ |
1.35 |
Ìý |
Ìý |
$ |
(0.05 |
) |
Ìý |
$ |
3.98 |
Ìý |
Ìý |
|||||||||||||||
(7) Adjusted net income (loss) is defined as net income (loss) net of business interruption expenses, net of tax (based on each respective period's effective tax rate). Adjusted net income (loss) is not a measure of financial performance in accordance with GAAP, and we believe items excluded from adjusted net income (loss) are significant to the reader in understanding and assessing our results of operations. Therefore, adjusted net income (loss) should not be considered in isolation, nor as an alternative to net income (loss) under GAAP. We believe adjusted net income (loss) is a useful measure of performance and we believe it aids some investors and analysts in comparing us against other companies to help analyze our current and future potential performance. Adjusted net income (loss) may not be comparable to similarly titled measures used by other companies. |
WARRIOR MET COAL, INC. CONDENSED STATEMENTS OF CASH FLOWS (in thousands) (Unaudited) |
|||||||||||||||
Ìý |
|||||||||||||||
Ìý |
For the three months ended June 30, |
Ìý |
For the six months ended June 30, |
||||||||||||
Ìý |
Ìý |
2025 |
Ìý |
Ìý |
Ìý |
2024 |
Ìý |
Ìý |
Ìý |
2025 |
Ìý |
Ìý |
Ìý |
2024 |
Ìý |
OPERATING ACTIVITIES: |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
||||||||
Net income (loss) |
$ |
5,606 |
Ìý |
Ìý |
$ |
70,711 |
Ìý |
Ìý |
$ |
(2,562 |
) |
Ìý |
$ |
207,700 |
Ìý |
Non-cash adjustments to reconcile net income (loss) to net cash provided by operating activities |
Ìý |
48,931 |
Ìý |
Ìý |
Ìý |
48,747 |
Ìý |
Ìý |
Ìý |
99,176 |
Ìý |
Ìý |
Ìý |
102,521 |
Ìý |
Changes in operating assets and liabilities: |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
||||||||
Trade accounts receivable |
Ìý |
3,995 |
Ìý |
Ìý |
Ìý |
30,690 |
Ìý |
Ìý |
Ìý |
(26,598 |
) |
Ìý |
Ìý |
(84,485 |
) |
Income tax receivable |
Ìý |
� |
Ìý |
Ìý |
Ìý |
� |
Ìý |
Ìý |
Ìý |
� |
Ìý |
Ìý |
Ìý |
7,833 |
Ìý |
Inventories |
Ìý |
(15,252 |
) |
Ìý |
Ìý |
(8,245 |
) |
Ìý |
Ìý |
(7,531 |
) |
Ìý |
Ìý |
7,918 |
Ìý |
Prepaid expenses and other receivables |
Ìý |
(1,339 |
) |
Ìý |
Ìý |
2,345 |
Ìý |
Ìý |
Ìý |
(7,304 |
) |
Ìý |
Ìý |
(2,923 |
) |
Accounts payable |
Ìý |
4,197 |
Ìý |
Ìý |
Ìý |
18,842 |
Ìý |
Ìý |
Ìý |
19,635 |
Ìý |
Ìý |
Ìý |
24,473 |
Ìý |
Accrued expenses and other current liabilities |
Ìý |
(5,115 |
) |
Ìý |
Ìý |
(14,939 |
) |
Ìý |
Ìý |
(23,550 |
) |
Ìý |
Ìý |
(9,892 |
) |
Other |
Ìý |
(3,477 |
) |
Ìý |
Ìý |
(1,176 |
) |
Ìý |
Ìý |
(2,803 |
) |
Ìý |
Ìý |
(2,112 |
) |
Net cash provided by operating activities |
Ìý |
37,546 |
Ìý |
Ìý |
Ìý |
146,975 |
Ìý |
Ìý |
Ìý |
48,463 |
Ìý |
Ìý |
Ìý |
251,033 |
Ìý |
INVESTING ACTIVITIES: |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
||||||||
Purchases of property, plant and equipment |
Ìý |
(74,966 |
) |
Ìý |
Ìý |
(110,961 |
) |
Ìý |
Ìý |
(143,476 |
) |
Ìý |
Ìý |
(210,664 |
) |
Mine development costs |
Ìý |
(19,285 |
) |
Ìý |
Ìý |
(10,658 |
) |
Ìý |
Ìý |
(30,122 |
) |
Ìý |
Ìý |
(12,645 |
) |
(Purchase of) proceeds from investments |
Ìý |
(81 |
) |
Ìý |
Ìý |
� |
Ìý |
Ìý |
Ìý |
1,501 |
Ìý |
Ìý |
Ìý |
� |
Ìý |
Net cash used in investing activities |
Ìý |
(94,332 |
) |
Ìý |
Ìý |
(121,619 |
) |
Ìý |
Ìý |
(172,097 |
) |
Ìý |
Ìý |
(223,309 |
) |
FINANCING ACTIVITIES: |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
||||||||
Net cash (used in) provided by financing activities |
Ìý |
(14,819 |
) |
Ìý |
Ìý |
(10,191 |
) |
Ìý |
Ìý |
15,490 |
Ìý |
Ìý |
Ìý |
(56,898 |
) |
Net (decrease) increase in cash, cash equivalents and restricted cash |
Ìý |
(71,605 |
) |
Ìý |
Ìý |
15,165 |
Ìý |
Ìý |
Ìý |
(108,144 |
) |
Ìý |
Ìý |
(29,174 |
) |
Cash, cash equivalents and restricted cash at beginning of period |
Ìý |
462,593 |
Ìý |
Ìý |
Ìý |
693,858 |
Ìý |
Ìý |
Ìý |
499,132 |
Ìý |
Ìý |
Ìý |
738,197 |
Ìý |
Cash, cash equivalents and restricted cash at end of period |
$ |
390,988 |
Ìý |
Ìý |
$ |
709,023 |
Ìý |
Ìý |
$ |
390,988 |
Ìý |
Ìý |
$ |
709,023 |
Ìý |
RECONCILIATION OF FREE CASH FLOW TO AMOUNTS REPORTED UNDER |
|||||||||||||||
Ìý |
|||||||||||||||
(in thousands) |
For the three months ended June 30, |
Ìý |
For the six months ended June 30, |
||||||||||||
Ìý |
Ìý |
2025 |
Ìý |
Ìý |
Ìý |
2024 |
Ìý |
Ìý |
Ìý |
2025 |
Ìý |
Ìý |
Ìý |
2024 |
Ìý |
Net cash provided by operating activities |
$ |
37,546 |
Ìý |
Ìý |
$ |
146,975 |
Ìý |
Ìý |
$ |
48,463 |
Ìý |
Ìý |
$ |
251,033 |
Ìý |
Purchases of property, plant and equipment and mine development costs |
Ìý |
(94,251 |
) |
Ìý |
Ìý |
(121,619 |
) |
Ìý |
Ìý |
(173,598 |
) |
Ìý |
Ìý |
(223,309 |
) |
Free cash flow(8) |
$ |
(56,705 |
) |
Ìý |
$ |
25,356 |
Ìý |
Ìý |
$ |
(125,135 |
) |
Ìý |
$ |
27,724 |
Ìý |
Free cash flow conversion(9) |
Ìý |
(105.9 |
)% |
Ìý |
Ìý |
21.9 |
% |
Ìý |
Ìý |
(134.5 |
)% |
Ìý |
Ìý |
8.8 |
% |
Ìý |
|||||||||||||||
(8) Free cash flow is defined as net cash provided by operating activities less purchases of property, plant and equipment and mine development costs. Free cash flow is not a measure of financial performance in accordance with GAAP, and we believe items excluded from net cash provided by operating activities are significant to the reader in understanding and assessing our results of operations. Therefore, free cash flow should not be considered in isolation, nor as an alternative to net cash provided by operating activities under GAAP. We believe free cash flow is a useful measure of performance and we believe it aids some investors and analysts in comparing us against other companies to help analyze our current and future potential performance. Free cash flow may not be comparable to similarly titled measures used by other companies. |
|||||||||||||||
(9) Free cash flow conversion is defined as free cash flow divided by Adjusted EBITDA. |
WARRIOR MET COAL, INC. CONDENSED BALANCE SHEETS (in thousands, except share and per-share data) |
|||||||
Ìý |
|||||||
Ìý |
June 30, 2025 |
Ìý |
December 31,
|
||||
Ìý |
(Unaudited) |
Ìý |
Ìý |
||||
ASSETS |
Ìý |
Ìý |
Ìý |
||||
Current assets: |
Ìý |
Ìý |
Ìý |
||||
Cash and cash equivalents |
$ |
383,251 |
Ìý |
Ìý |
$ |
491,547 |
Ìý |
Short-term investments |
Ìý |
47,839 |
Ìý |
Ìý |
Ìý |
14,622 |
Ìý |
Trade accounts receivable |
Ìý |
167,465 |
Ìý |
Ìý |
Ìý |
140,867 |
Ìý |
Inventories, net |
Ìý |
214,915 |
Ìý |
Ìý |
Ìý |
207,590 |
Ìý |
Prepaid expenses and other receivables |
Ìý |
39,275 |
Ìý |
Ìý |
Ìý |
32,436 |
Ìý |
Total current assets |
Ìý |
852,745 |
Ìý |
Ìý |
Ìý |
887,062 |
Ìý |
Restricted cash |
Ìý |
7,737 |
Ìý |
Ìý |
Ìý |
7,585 |
Ìý |
Mineral interests, net |
Ìý |
68,868 |
Ìý |
Ìý |
Ìý |
72,245 |
Ìý |
Property, plant and equipment, net |
Ìý |
1,675,295 |
Ìý |
Ìý |
Ìý |
1,549,470 |
Ìý |
Deferred income taxes |
Ìý |
3,262 |
Ìý |
Ìý |
Ìý |
3,210 |
Ìý |
Long-term investments |
Ìý |
10,090 |
Ìý |
Ìý |
Ìý |
44,604 |
Ìý |
Other long-term assets |
Ìý |
27,405 |
Ìý |
Ìý |
Ìý |
27,340 |
Ìý |
Total assets |
$ |
2,645,402 |
Ìý |
Ìý |
$ |
2,591,516 |
Ìý |
LIABILITIES AND STOCKHOLDERS� EQUITY |
Ìý |
Ìý |
Ìý |
||||
Current liabilities: |
Ìý |
Ìý |
Ìý |
||||
Accounts payable |
$ |
62,126 |
Ìý |
Ìý |
$ |
40,178 |
Ìý |
Accrued expenses |
Ìý |
74,107 |
Ìý |
Ìý |
Ìý |
85,369 |
Ìý |
Short-term financing lease liabilities |
Ìý |
24,885 |
Ìý |
Ìý |
Ìý |
13,208 |
Ìý |
Other current liabilities |
Ìý |
24,509 |
Ìý |
Ìý |
Ìý |
31,675 |
Ìý |
Total current liabilities |
Ìý |
185,627 |
Ìý |
Ìý |
Ìý |
170,430 |
Ìý |
Long-term debt |
Ìý |
153,925 |
Ìý |
Ìý |
Ìý |
153,612 |
Ìý |
Asset retirement obligations |
Ìý |
73,504 |
Ìý |
Ìý |
Ìý |
72,138 |
Ìý |
Long-term financing lease liabilities |
Ìý |
56,895 |
Ìý |
Ìý |
Ìý |
6,217 |
Ìý |
Deferred income taxes |
Ìý |
60,542 |
Ìý |
Ìý |
Ìý |
63,835 |
Ìý |
Other long-term liabilities |
Ìý |
34,624 |
Ìý |
Ìý |
Ìý |
34,467 |
Ìý |
Total liabilities |
Ìý |
565,117 |
Ìý |
Ìý |
Ìý |
500,699 |
Ìý |
Stockholders� Equity: |
Ìý |
Ìý |
Ìý |
||||
Common stock, |
Ìý |
548 |
Ìý |
Ìý |
Ìý |
545 |
Ìý |
Preferred stock, |
Ìý |
� |
Ìý |
Ìý |
Ìý |
� |
Ìý |
Treasury stock, at cost (2,221,841 shares as of June 30, 2025 and December 31, 2024) |
Ìý |
(50,576 |
) |
Ìý |
Ìý |
(50,576 |
) |
Additional paid in capital |
Ìý |
290,677 |
Ìý |
Ìý |
Ìý |
289,808 |
Ìý |
Retained earnings |
Ìý |
1,839,636 |
Ìý |
Ìý |
Ìý |
1,851,040 |
Ìý |
Total stockholders� equity |
Ìý |
2,080,285 |
Ìý |
Ìý |
Ìý |
2,090,817 |
Ìý |
Total liabilities and stockholders� equity |
$ |
2,645,402 |
Ìý |
Ìý |
$ |
2,591,516 |
Ìý |
Ìý
View source version on businesswire.com:
For Investors:
Dale W. Boyles, 205-554-6129
[email protected]
For Media:
D'Andre Wright, 205-554-6131
[email protected]
Source: Warrior Met Coal, Inc.