Badger Infrastructure Solutions Ltd.
BADFF · OTC
12/31/2024 | 12/31/2023 | 12/31/2022 | 12/31/2021 | |
|---|---|---|---|---|
| Revenue | $744,952 | $683,799 | $570,812 | $568,752 |
| % Growth | 8.9% | 19.8% | 0.4% | – |
| Cost of Goods Sold | $526,945 | $492,706 | $431,662 | $449,743 |
| Gross Profit | $218,007 | $191,093 | $139,150 | $119,009 |
| % Margin | 29.3% | 27.9% | 24.4% | 20.9% |
| R&D Expenses | $0 | $0 | $0 | $0 |
| G&A Expenses | $53,244 | $58,957 | $44,701 | $49,721 |
| SG&A Expenses | $53,244 | $58,957 | $44,701 | $49,721 |
| Sales & Mktg Exp. | $0 | $0 | $0 | $0 |
| Other Operating Expenses | $78,705 | $69,869 | $59,584 | $71,601 |
| Operating Expenses | $131,949 | $128,826 | $104,285 | $121,322 |
| Operating Income | $86,058 | $62,267 | $34,865 | -$2,313 |
| % Margin | 11.6% | 9.1% | 6.1% | -0.4% |
| Other Income/Exp. Net | -$18,591 | -$5,144 | -$11,982 | -$12,789 |
| Pre-Tax Income | $67,467 | $57,123 | $22,883 | -$14,434 |
| Tax Expense | $19,595 | $15,352 | $4,593 | -$3,185 |
| Net Income | $47,872 | $41,771 | $18,290 | -$11,249 |
| % Margin | 6.4% | 6.1% | 3.2% | -2% |
| EPS | 1.39 | 1.21 | 0.53 | -0.33 |
| % Growth | 14.9% | 128.3% | 260.6% | – |
| EPS Diluted | 1.39 | 1.21 | 0.53 | -0.33 |
| Weighted Avg Shares Out | 34,441 | 34,521 | 34,473 | 34,601 |
| Weighted Avg Shares Out Dil | 34,441 | 34,473 | 34,473 | 34,601 |
| Supplemental Information | – | – | – | – |
| Interest Income | -$1,108 | -$887 | $0 | $0 |
| Interest Expense | $14,578 | $16,106 | $8,066 | $4,406 |
| Depreciation & Amortization | $78,705 | $69,869 | $59,584 | $57,125 |
| EBITDA | $160,750 | $143,098 | $90,024 | $56,282 |
| % Margin | 21.6% | 20.9% | 15.8% | 9.9% |