Badger Infrastructure Solutions Ltd. (TSX:BDGI)
Canada · Delayed Price · Currency is CAD 90.33
+1.19 (1.33%)
Jun 4, 2026, 4:00 PM EST
TSX:BDGI Income Statement
Financials in millions USD. Fiscal year is January - December.
Millions USD. Fiscal year is Jan - Dec.
Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
Period Ending | Mar '26 Mar 31, 2026 | Dec '25 Dec 31, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 |
| 862.31 | 831.7 | 744.95 | 683.8 | 570.81 | 453.91 | |
Revenue Growth (YoY) | 14.06% | 11.64% | 8.94% | 19.79% | 25.75% | 3.44% |
Cost of Revenue | 615.69 | 590.89 | 526.95 | 492.71 | 431.66 | 358.86 |
Gross Profit | 246.63 | 240.81 | 218.01 | 191.09 | 139.15 | 95.05 |
Selling, General & Admin | 44.13 | 42.58 | 41.93 | 40.79 | 39.19 | 37.12 |
Depreciation & Amortization Expenses | 93.34 | 88.73 | 78.71 | 69.87 | 59.58 | 57.13 |
Other Operating Expenses | 35.54 | 41.95 | 11.31 | 18.16 | 5.51 | 2.45 |
Total Operating Expenses | 173.01 | 173.27 | 131.95 | 128.83 | 104.29 | 96.7 |
Operating Income | 73.62 | 67.55 | 86.06 | 62.27 | 34.87 | -1.65 |
Interest Expense | -16.91 | -16.64 | -15.69 | -16.99 | -8.07 | -4.41 |
Other Non-Operating Income (Expense) | -17.66 | -28.69 | 2.91 | -11.85 | 3.92 | 5.22 |
Total Non-Operating Income (Expense) | -34.58 | -45.33 | -12.78 | -28.84 | -4.15 | 0.82 |
Pretax Income | 74.36 | 79.59 | 67.47 | 57.12 | 22.88 | -11.27 |
Provision for Income Taxes | 17.53 | 20.36 | 19.6 | 15.35 | 4.59 | -2.54 |
Net Income | 56.84 | 59.23 | 47.87 | 41.77 | 18.29 | -8.74 |
Net Income to Common | 56.84 | 59.23 | 47.87 | 41.77 | 18.29 | -8.74 |
Net Income Growth | 15.17% | 23.72% | 14.61% | 128.38% | - | - |
Shares Outstanding (Basic) | 34 | 34 | 34 | 34 | 34 | 35 |
Shares Outstanding (Diluted) | 34 | 34 | 34 | 34 | 34 | 35 |
Shares Change (YoY) | -1.73% | -1.79% | -0.09% | - | -0.37% | -0.78% |
EPS (Basic) | 1.69 | 1.75 | 1.39 | 1.21 | 0.53 | -0.25 |
EPS (Diluted) | 1.69 | 1.75 | 1.39 | 1.21 | 0.53 | -0.25 |
EPS Growth | 16.55% | 25.90% | 14.88% | 128.30% | - | - |
Shares Outstanding | 33.69 | 33.74 | 34.23 | 34.47 | 34.47 | 34.47 |
Free Cash Flow | 40.63 | 45.43 | 48.28 | 24.62 | 3.12 | 11.82 |
Free Cash Flow Growth | -10.57% | -5.90% | 96.10% | 689.01% | -73.59% | -81.16% |
Free Cash Flow Per Share | 1.20 | 1.34 | 1.40 | 0.71 | 0.09 | 0.34 |
Dividends Per Share | 0.556 | 0.547 | 0.500 | 0.522 | 0.488 | 0.494 |
Dividend Growth | 1.69% | 9.31% | -4.23% | 7.14% | -1.26% | 5.76% |
Gross Margin | 28.60% | 28.95% | 29.26% | 27.95% | 24.38% | 20.94% |
Operating Margin | 8.54% | 8.12% | 11.55% | 9.11% | 6.11% | -0.36% |
Profit Margin | 6.59% | 7.12% | 6.43% | 6.11% | 3.20% | -1.92% |
FCF Margin | 4.71% | 5.46% | 6.48% | 3.60% | 0.55% | 2.60% |
EBITDA | 166.95 | 156.28 | 164.76 | 132.14 | 94.45 | 55.48 |
EBITDA Margin | 19.36% | 18.79% | 22.12% | 19.32% | 16.55% | 12.22% |
EBIT | 73.62 | 67.55 | 86.06 | 62.27 | 34.87 | -1.65 |
EBIT Margin | 8.54% | 8.12% | 11.55% | 9.11% | 6.11% | -0.36% |
Effective Tax Rate | 23.57% | 25.58% | 29.04% | 26.88% | 20.07% | 22.49% |