Badger Infrastructure Solutions Ltd. (TSX:BDGI)
Canada · Delayed Price · Currency is CAD 77.01
-0.39 (-0.50%)
Nov 13, 2026, 11:26 AM 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 | Sep '26 Sep 30, 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 |
| 960.43 | 831.7 | 744.95 | 683.8 | 570.81 | 453.91 | |
Revenue Growth | 19.26% | 11.64% | 8.94% | 19.79% | 25.75% | 3.54% |
Cost of Revenue | 682.24 | 590.89 | 526.95 | 492.71 | 431.66 | 361.06 |
Gross Profit | 278.2 | 240.81 | 218.01 | 191.09 | 139.15 | 92.85 |
Selling, General & Admin | 45.66 | 42.58 | 41.93 | 40.79 | 39.19 | 36.96 |
Operating Expenses | 192.82 | 173.27 | 131.95 | 128.83 | 104.29 | 96.54 |
Operating Income | 85.37 | 67.55 | 86.06 | 62.27 | 34.87 | -3.69 |
Interest Expense | -18.69 | -15.34 | -14.58 | -16.11 | -7.56 | -4.41 |
Currency Exchange Gain (Loss) | -0.32 | -0.45 | -0.07 | -0.33 | -0.36 | 0.07 |
Other Non Operating Income (Expenses) | 20.9 | 26.79 | -5.7 | 9.24 | -4.39 | -2.14 |
EBT Excluding Unusual Items | 87.26 | 78.54 | 65.71 | 55.07 | 22.55 | -10.17 |
Merger & Restructuring Charges | - | - | - | - | - | -2.13 |
Gain (Loss) on Sale of Assets | 0.72 | 1.05 | 1.76 | 2.05 | 0.33 | -1.37 |
Other Unusual Items | - | - | - | - | - | 2.4 |
Pretax Income | 87.98 | 79.59 | 67.47 | 57.12 | 22.88 | -11.27 |
Income Tax Expense | 28.86 | 20.36 | 19.6 | 15.35 | 4.59 | -2.54 |
Net Income | 59.12 | 59.23 | 47.87 | 41.77 | 18.29 | -8.74 |
Net Income to Common | 59.12 | 59.23 | 47.87 | 41.77 | 18.29 | -8.74 |
Net Income Growth | -4.11% | 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 | -0.82% | -1.79% | -0.09% | - | -0.37% | -0.78% |
EPS (Basic) | 1.75 | 1.75 | 1.39 | 1.21 | 0.53 | -0.25 |
EPS (Diluted) | 1.75 | 1.75 | 1.39 | 1.21 | 0.53 | -0.25 |
EPS Growth | -3.36% | 25.90% | 14.87% | 128.30% | - | - |
Additional Metrics
Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
Period Ending | Sep '26 Sep 30, 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 |
Free Cash Flow | -8.73 | 45.43 | 48.28 | 24.62 | 3.12 | 11.82 |
Free Cash Flow Per Share | -0.26 | 1.34 | 1.40 | 0.71 | 0.09 | 0.34 |
Dividend Per Share | 0.550 | 0.547 | 0.500 | 0.522 | 0.488 | 0.494 |
Dividend Growth | 9.01% | 9.31% | -4.23% | 7.14% | -1.26% | 5.76% |
Gross Margin | 28.97% | 28.95% | 29.27% | 27.95% | 24.38% | 20.46% |
Operating Margin | 8.89% | 8.12% | 11.55% | 9.11% | 6.11% | -0.81% |
Profit Margin | 6.16% | 7.12% | 6.43% | 6.11% | 3.20% | -1.93% |
Free Cash Flow Margin | -0.91% | 5.46% | 6.48% | 3.60% | 0.55% | 2.60% |
EBITDA | 143.13 | 130.42 | 143.05 | 115.37 | 83.02 | 44.51 |
EBITDA Margin | 14.90% | 15.68% | 19.20% | 16.87% | 14.54% | 9.80% |
D&A For EBITDA | 57.76 | 62.87 | 56.99 | 53.1 | 48.15 | 48.2 |
EBIT | 85.37 | 67.55 | 86.06 | 62.27 | 34.87 | -3.69 |
EBIT Margin | 8.89% | 8.12% | 11.55% | 9.11% | 6.11% | -0.81% |
Effective Tax Rate | 32.80% | 25.59% | 29.04% | 26.88% | 20.07% | - |