Badger Infrastructure Solutions Ltd. (TSX:BDGI)
Canada
· Delayed Price · Currency is CAD 44.32
+0.62 (1.42%)
May 13, 2025, 10:58 AM EDT
TSX:BDGI Income Statement
Financials in millions USD. Fiscal year is January - December.
Millions USD. Fiscal year is Jan - Dec.
Fiscal Year | TTM | FY 2024 | FY 2023 | FY 2022 | FY 2021 | FY 2020 | 2015 - 2019 |
|---|---|---|---|---|---|---|---|
Period Ending | Mar '25 Mar 31, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 | Dec '20 Dec 31, 2020 | 2015 - 2019 |
| Revenue | 756.02 | 744.95 | 683.8 | 570.81 | 453.91 | 438.41 | Upgrade
|
| Revenue Growth (YoY) | 7.67% | 8.94% | 19.79% | 25.75% | 3.54% | -13.09% | Upgrade
|
| Cost of Revenue | 534 | 526.95 | 492.71 | 431.66 | 361.06 | 314.07 | Upgrade
|
| Gross Profit | 222.03 | 218.01 | 191.09 | 139.15 | 92.85 | 124.34 | Upgrade
|
| Selling, General & Admin | 41.34 | 41.93 | 40.79 | 39.19 | 36.96 | 31.09 | Upgrade
|
| Operating Expenses | 126.88 | 131.95 | 128.83 | 104.29 | 96.54 | 95.19 | Upgrade
|
| Operating Income | 95.15 | 86.06 | 62.27 | 34.87 | -3.69 | 29.15 | Upgrade
|
| Interest Expense | -14.31 | -14.58 | -16.11 | -7.56 | -4.41 | -6.54 | Upgrade
|
| Currency Exchange Gain (Loss) | -0.21 | -0.07 | -0.33 | -0.36 | 0.07 | 1.66 | Upgrade
|
| Other Non Operating Income (Expenses) | -11.2 | -5.7 | 9.24 | -4.39 | -2.14 | - | Upgrade
|
| EBT Excluding Unusual Items | 69.44 | 65.71 | 55.07 | 22.55 | -10.17 | 24.27 | Upgrade
|
| Merger & Restructuring Charges | - | - | - | - | -2.13 | -3.62 | Upgrade
|
| Gain (Loss) on Sale of Assets | 1.57 | 1.76 | 2.05 | 0.33 | -1.37 | -1.41 | Upgrade
|
| Other Unusual Items | - | - | - | - | 2.4 | 6.77 | Upgrade
|
| Pretax Income | 71.01 | 67.47 | 57.12 | 22.88 | -11.27 | 26.01 | Upgrade
|
| Income Tax Expense | 21.66 | 19.6 | 15.35 | 4.59 | -2.54 | 6.59 | Upgrade
|
| Net Income | 49.35 | 47.87 | 41.77 | 18.29 | -8.74 | 19.42 | Upgrade
|
| Net Income to Common | 49.35 | 47.87 | 41.77 | 18.29 | -8.74 | 19.42 | Upgrade
|
| Net Income Growth | 20.99% | 14.61% | 128.38% | - | - | -57.82% | Upgrade
|
| Shares Outstanding (Basic) | 34 | 34 | 34 | 34 | 35 | 35 | Upgrade
|
| Shares Outstanding (Diluted) | 34 | 34 | 34 | 34 | 35 | 35 | Upgrade
|
| Shares Change (YoY) | -0.39% | -0.09% | - | -0.37% | -0.78% | -2.67% | Upgrade
|
| EPS (Basic) | 1.44 | 1.39 | 1.21 | 0.53 | -0.25 | 0.56 | Upgrade
|
| EPS (Diluted) | 1.44 | 1.39 | 1.21 | 0.53 | -0.25 | 0.56 | Upgrade
|
| EPS Growth | 21.64% | 14.87% | 128.30% | - | - | -56.67% | Upgrade
|
| Free Cash Flow | 52.69 | 48.28 | 24.62 | 3.12 | 11.82 | 63.97 | Upgrade
|
| Free Cash Flow Per Share | 1.53 | 1.40 | 0.71 | 0.09 | 0.34 | 1.83 | Upgrade
|
| Dividend Per Share | 0.498 | 0.500 | 0.522 | 0.488 | 0.494 | 0.467 | Upgrade
|
| Dividend Growth | -6.66% | -4.23% | 7.14% | -1.26% | 5.76% | 7.20% | Upgrade
|
| Gross Margin | 29.37% | 29.27% | 27.95% | 24.38% | 20.46% | 28.36% | Upgrade
|
| Operating Margin | 12.58% | 11.55% | 9.11% | 6.11% | -0.81% | 6.65% | Upgrade
|
| Profit Margin | 6.53% | 6.43% | 6.11% | 3.20% | -1.93% | 4.43% | Upgrade
|
| Free Cash Flow Margin | 6.97% | 6.48% | 3.60% | 0.55% | 2.60% | 14.59% | Upgrade
|
| EBITDA | 148.39 | 143.05 | 115.37 | 83.02 | 44.51 | 78.18 | Upgrade
|
| EBITDA Margin | 19.63% | 19.20% | 16.87% | 14.54% | 9.80% | 17.83% | Upgrade
|
| D&A For EBITDA | 53.24 | 56.99 | 53.1 | 48.15 | 48.2 | 49.03 | Upgrade
|
| EBIT | 95.15 | 86.06 | 62.27 | 34.87 | -3.69 | 29.15 | Upgrade
|
| EBIT Margin | 12.58% | 11.55% | 9.11% | 6.11% | -0.81% | 6.65% | Upgrade
|
| Effective Tax Rate | 30.51% | 29.04% | 26.88% | 20.07% | - | 25.33% | Upgrade
|
Updated Mar 5, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.