Dashboard Tools Market News Investing Ideas Pricing About Us
Sign Up
Log in
Whitehaven Coal Ltd banner

Whitehaven Coal Ltd
F:WC2

Watchlist Manager
Whitehaven Coal Ltd Logo
Whitehaven Coal Ltd
F:WC2
Watchlist
Price: 5.38 EUR 3.26% Market Closed
Market Cap: €4.5B
Write Note Create Alert Ask AI
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

Revenue
+
3Y
+19%
5Y
+239%
10Y
+664%
Operating Income
+
3Y
-45%
5Y
+1 729%
10Y
+5 428%
Net Income
+
3Y
-67%
5Y
+2 061%
10Y
-

Earnings Waterfall
Whitehaven Coal Ltd

Income Statement
Whitehaven Coal Ltd

Rotate your device to view
Income Statement
Currency: AUD
Jun-2008 Dec-2008 Jun-2009 Dec-2009 Jun-2010 Dec-2010 Jun-2011 Dec-2011 Jun-2012 Dec-2012 Jun-2013 Dec-2013 Jun-2014 Dec-2014 Jun-2015 Dec-2015 Jun-2016 Dec-2016 Jun-2017 Dec-2017 Jun-2018 Dec-2018 Jun-2019 Dec-2019 Jun-2020 Dec-2020 Jun-2021 Dec-2021 Jun-2022 Dec-2022 Jun-2023 Dec-2023 Jun-2024 Dec-2024 Jun-2025
Revenue
Interest Expense
4
0
6
0
7
0
14
0
15
16
39
45
42
41
37
44
55
49
35
26
25
28
27
24
32
42
46
41
34
24
13
12
71
183
225
Revenue
257
N/A
458
+79%
489
+7%
412
-16%
407
-1%
527
+29%
622
+18%
644
+4%
618
-4%
559
-10%
622
+11%
747
+20%
755
+1%
722
-4%
763
+6%
966
+27%
1 164
+21%
1 414
+21%
1 773
+25%
2 096
+18%
2 257
+8%
2 381
+5%
2 488
+4%
2 103
-15%
1 722
-18%
1 536
-11%
1 557
+1%
2 301
+48%
4 920
+114%
7 286
+48%
6 065
-17%
3 845
-37%
3 824
-1%
5 663
+48%
5 832
+3%
Gross Profit
Cost of Revenue
(196)
(353)
(323)
(236)
(273)
(380)
(447)
(446)
(436)
(429)
(572)
(486)
(461)
(435)
(416)
(513)
(604)
(625)
(722)
(860)
(937)
(1 012)
(1 130)
(1 112)
(1 037)
(989)
(983)
(1 122)
(1 441)
(1 743)
(1 678)
(1 482)
(1 910)
(3 201)
(4 456)
Gross Profit
60
N/A
106
+75%
167
+58%
176
+5%
134
-24%
146
+9%
176
+20%
198
+13%
182
-8%
129
-29%
50
-61%
261
+418%
294
+13%
287
-2%
348
+21%
452
+30%
561
+24%
789
+41%
1 051
+33%
1 237
+18%
1 320
+7%
1 370
+4%
1 358
-1%
991
-27%
684
-31%
547
-20%
574
+5%
1 179
+105%
3 479
+195%
5 543
+59%
4 387
-21%
2 363
-46%
1 914
-19%
2 461
+29%
1 376
-44%
Operating Income
Operating Expenses
12
(7)
(64)
(72)
(74)
(66)
(71)
(103)
(80)
(111)
(122)
(282)
(284)
(290)
(320)
(384)
(467)
(484)
(470)
(575)
(525)
(508)
(579)
(605)
(599)
(612)
(626)
(1 274)
(665)
(683)
(646)
(599)
(878)
(1 221)
176
Selling, General & Administrative
(34)
(43)
(61)
(84)
(83)
(77)
(82)
(88)
(92)
(125)
(133)
(216)
(213)
(213)
(229)
(275)
(341)
(353)
(336)
(343)
(329)
(301)
(358)
(365)
(378)
(377)
(372)
(389)
(434)
(464)
(428)
(436)
(565)
(786)
(26)
Depreciation & Amortization
0
0
0
0
0
0
0
0
0
(25)
0
(77)
(80)
(87)
(98)
(113)
(130)
(137)
(134)
(167)
(203)
(198)
(224)
(244)
(225)
(247)
(261)
(241)
(239)
(230)
(226)
(249)
(319)
(526)
(607)
Other Operating Expenses
47
37
(3)
12
9
12
11
(15)
12
40
11
11
9
9
7
4
4
7
(0)
(65)
7
(9)
4
4
3
12
7
(643)
7
10
8
86
6
90
809
Operating Income
73
N/A
99
+36%
103
+4%
104
+0%
60
-42%
81
+34%
105
+30%
96
-9%
102
+6%
18
-82%
(72)
N/A
(21)
+71%
10
N/A
(3)
N/A
28
N/A
69
+145%
94
+36%
305
+226%
580
+90%
661
+14%
795
+20%
861
+8%
779
-10%
386
-50%
85
-78%
(64)
N/A
(52)
+19%
(95)
-84%
2 814
N/A
4 860
+73%
3 741
-23%
1 764
-53%
1 036
-41%
1 240
+20%
1 552
+25%
Pre-Tax Income
Interest Income Expense
2
3
(17)
(18)
2
3
(9)
(13)
(15)
(22)
(34)
(40)
(36)
(33)
(30)
(41)
(54)
(48)
(34)
(25)
(19)
(26)
(27)
(25)
(35)
(49)
(50)
(37)
(25)
(5)
91
(24)
110
(290)
(312)
Non-Reccuring Items
0
261
264
102
109
(88)
(88)
5
(74)
(73)
2
(1)
(15)
(99)
(446)
(356)
0
0
(55)
0
0
0
0
0
9
0
(650)
0
0
0
(4)
(96)
(559)
(499)
(53)
Total Other Income
(0)
0
0
0
(0)
0
0
(0)
0
(8)
(12)
(12)
(16)
(15)
(35)
(35)
(12)
(16)
(16)
(15)
(17)
(16)
(16)
(17)
(16)
(17)
(16)
(19)
(23)
(26)
(27)
(25)
(78)
(199)
(256)
Pre-Tax Income
74
N/A
363
+390%
350
-4%
188
-46%
171
-9%
(4)
N/A
9
N/A
88
+898%
14
-84%
(84)
N/A
(115)
-37%
(73)
+37%
(56)
+23%
(150)
-166%
(483)
-223%
(362)
+25%
28
N/A
242
+774%
475
+97%
621
+31%
759
+22%
820
+8%
736
-10%
345
-53%
42
-88%
(130)
N/A
(768)
-491%
(151)
+80%
2 766
N/A
4 829
+75%
3 801
-21%
1 620
-57%
509
-69%
253
-50%
931
+269%
Net Income
Tax Provision
(22)
(109)
(106)
(61)
(56)
0
1
(23)
49
78
33
21
18
45
141
105
(7)
(72)
(70)
(117)
(234)
(246)
(208)
(95)
(12)
38
224
42
(814)
(1 435)
(1 133)
(476)
(154)
(78)
(282)
Income from Continuing Operations
52
254
244
126
115
(4)
10
65
63
(6)
(82)
(52)
(38)
(105)
(343)
(257)
20
170
405
504
525
574
528
249
30
(92)
(544)
(109)
1 952
3 393
2 668
1 144
355
174
649
Income to Minority Interest
0
0
0
0
0
0
0
0
0
0
0
0
0
0
12
12
0
0
1
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
Net Income (Common)
52
N/A
254
+389%
244
-4%
126
-48%
115
-9%
(4)
N/A
10
N/A
65
+557%
63
-4%
(6)
N/A
(82)
-1 293%
(52)
+37%
(38)
+26%
(105)
-172%
(331)
-216%
(245)
+26%
20
N/A
170
+731%
406
+139%
505
+24%
525
+4%
574
+9%
528
-8%
249
-53%
30
-88%
(92)
N/A
(544)
-492%
(109)
+80%
1 952
N/A
3 393
+74%
2 668
-21%
1 144
-57%
355
-69%
174
-51%
649
+272%
EPS (Diluted)
0.14
N/A
0.62
+343%
0.6
-3%
0.28
-53%
0.24
-14%
-0.01
N/A
0.02
N/A
0.13
+550%
0.11
-15%
0
N/A
-0.08
N/A
-0.05
+38%
-0.04
+20%
-0.11
-175%
-0.33
-200%
-0.24
+27%
0.02
N/A
0.17
+750%
0.41
+141%
0.5
+22%
0.52
+4%
0.57
+10%
0.52
-9%
0.25
-52%
0.03
-88%
-0.09
N/A
-0.55
-511%
-0.11
+80%
1.95
N/A
3.72
+91%
3.03
-19%
1.41
-53%
0.44
-69%
0.22
-50%
0.8
+264%

See Also

Summary
WC2 intrinsic value, competitors valuation, and company profile.
DCF Valuation
WC2 stock valuation using Discount Cash Flow valuation method.
Relative Valuation
WC2 stock valuation using valuation multiples.
Wall Street Estimates
WC2 price targets and financial estimates made by Wall st analysts.
Profitability Analysis
Detailed analysis of the company's profitability.
Solvency Analysis
Analysis of the financial position and solvency of the company.
Financials
Income Statement, Balance Sheet, Cash Flow Statement.
Discount Rate
WC2 stock discount rate: cost of equity and WACC.
Summary
DCF Valuation
Relative Valuation
Wall Street Estimates
Profitability Analysis
Solvency Analysis
Financials
Discount Rate
Discover More
ALPHA SPREAD
Follow us
Join more than 315,400+ value investors using Alpha Spread
Create Free Account
or see our plans & pricing

Company

About Us Careers Pricing Affiliate Program Terms of Service Privacy Policy

Help

What is Intrinsic Value? Help Center Contact Us

Tools

Stock Screener Intrinsic Value Calculator DCF Value Calculator Discount Rate Calculator

Stocks

Most Undervalued Stocks Wide Economic Moat Stocks High Profitability Stocks High Solvency Stocks Most Popular Stocks

© 2026 Alpha Spread Limited. All Rights Reserved.

www.alphaspread.com is not operated by a broker, a dealer, or a registered investment adviser. Under no circumstances does any information posted on www.alphaspread.com represent a recommendation to buy or sell a security. The information on this site, and in its related newsletters, is not intended to be, nor does it constitute, investment advice or recommendations. The information on this site is in no way guaranteed for completeness, accuracy or in any other way. In no event shall Alpha Spread Limited be liable to any member, guest or third party for any damages of any kind arising out of the use of any content or other material published or available on www.alphaspread.com, or relating to the use of, or inability to use, www.alphaspread.com or any content, including, without limitation, any investment losses, lost profits, lost opportunity, special, incidental, indirect, consequential or punitive damages. Past performance is a poor indicator of future performance.