Badger Infrastructure Solutions Ltd. (TSX:BDGI)
Canada flag Canada · Delayed Price · Currency is CAD
38.89
-0.95 (-2.38%)
Mar 28, 2025, 4:00 PM EST

TSX:BDGI Income Statement

Millions USD. Fiscal year is Jan - Dec.
Fiscal Year
FY 2024 FY 2023 FY 2022 FY 2021 FY 2020 2019 - 2015
Period Ending
Dec '24 Dec '23 Dec '22 Dec '21 Dec '20 2019 - 2015
Revenue
744.95683.8570.81453.91558.63
Upgrade
Revenue Growth (YoY)
8.94%19.79%25.75%-18.75%-14.62%
Upgrade
Cost of Revenue
526.95492.71431.66361.06400.19
Upgrade
Gross Profit
218.01191.09139.1592.85158.44
Upgrade
Selling, General & Admin
41.9340.7939.1936.9639.62
Upgrade
Operating Expenses
131.95128.83104.2996.54121.29
Upgrade
Operating Income
86.0662.2734.87-3.6937.15
Upgrade
Interest Expense
-14.58-16.11-7.56-4.41-8.34
Upgrade
Currency Exchange Gain (Loss)
-0.07-0.33-0.360.072.12
Upgrade
Other Non Operating Income (Expenses)
-5.79.24-4.39-2.14-
Upgrade
EBT Excluding Unusual Items
65.7155.0722.55-10.1730.93
Upgrade
Merger & Restructuring Charges
----2.13-4.62
Upgrade
Gain (Loss) on Sale of Assets
1.762.050.33-1.37-1.8
Upgrade
Other Unusual Items
---2.48.63
Upgrade
Pretax Income
67.4757.1222.88-11.2733.14
Upgrade
Income Tax Expense
19.615.354.59-2.548.39
Upgrade
Net Income
47.8741.7718.29-8.7424.75
Upgrade
Net Income to Common
47.8741.7718.29-8.7424.75
Upgrade
Net Income Growth
14.61%128.38%---58.57%
Upgrade
Shares Outstanding (Basic)
3434343535
Upgrade
Shares Outstanding (Diluted)
3434343535
Upgrade
Shares Change (YoY)
-0.09%--0.37%-0.78%-2.67%
Upgrade
EPS (Basic)
1.391.210.53-0.250.71
Upgrade
EPS (Diluted)
1.391.210.53-0.250.71
Upgrade
EPS Growth
14.87%128.30%---57.43%
Upgrade
Free Cash Flow
48.2824.623.1211.8281.51
Upgrade
Free Cash Flow Per Share
1.400.710.090.342.34
Upgrade
Dividend Per Share
0.5000.5220.4880.4940.595
Upgrade
Dividend Growth
-4.23%7.14%-1.26%-16.99%5.31%
Upgrade
Gross Margin
29.27%27.95%24.38%20.46%28.36%
Upgrade
Operating Margin
11.55%9.11%6.11%-0.81%6.65%
Upgrade
Profit Margin
6.43%6.11%3.20%-1.93%4.43%
Upgrade
Free Cash Flow Margin
6.48%3.60%0.55%2.60%14.59%
Upgrade
EBITDA
143.05115.3783.0244.5199.62
Upgrade
EBITDA Margin
19.20%16.87%14.54%9.80%17.83%
Upgrade
D&A For EBITDA
56.9953.148.1548.262.47
Upgrade
EBIT
86.0662.2734.87-3.6937.15
Upgrade
EBIT Margin
11.55%9.11%6.11%-0.81%6.65%
Upgrade
Effective Tax Rate
29.04%26.88%20.07%-25.33%
Upgrade
Updated Mar 5, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.