Badger Infrastructure Solutions Ltd.
BADFF · OTC
6/30/2025 | 3/31/2025 | 12/31/2024 | 9/30/2024 | |
|---|---|---|---|---|
| Revenue | $208 | $173 | $187 | $209 |
| % Growth | 20.6% | -7.8% | -10.6% | – |
| Cost of Goods Sold | $145 | $129 | $132 | $141 |
| Gross Profit | $64 | $44 | $55 | $68 |
| % Margin | 30.5% | 25.5% | 29.5% | 32.5% |
| R&D Expenses | $0 | $0 | $0 | $0 |
| G&A Expenses | $20 | $17 | $13 | $9 |
| SG&A Expenses | $20 | $17 | $13 | $9 |
| Sales & Mktg Exp. | $0 | $0 | $0 | $0 |
| Other Operating Expenses | $22 | $20 | $20 | $20 |
| Operating Expenses | $42 | $37 | $33 | $29 |
| Operating Income | $22 | $7 | $22 | $39 |
| % Margin | 10.5% | 4% | 11.6% | 18.8% |
| Other Income/Exp. Net | $3 | -$1 | -$5 | -$8 |
| Pre-Tax Income | $24 | $6 | $17 | $32 |
| Tax Expense | $6 | $3 | $6 | $8 |
| Net Income | $19 | $3 | $11 | $23 |
| % Margin | 8.9% | 1.9% | 5.8% | 11.1% |
| EPS | 0.55 | 0.095 | 0.31 | 0.68 |
| % Growth | 477.1% | -69.3% | -54.4% | – |
| EPS Diluted | 0.55 | 0.095 | 0.31 | 0.68 |
| Weighted Avg Shares Out | 34 | 34 | 34 | 34 |
| Weighted Avg Shares Out Dil | 34 | 34 | 34 | 34 |
| Supplemental Information | – | – | – | – |
| Interest Income | $0 | $0 | -$0 | $0 |
| Interest Expense | $4 | $3 | $4 | $5 |
| Depreciation & Amortization | $22 | $20 | $20 | $20 |
| EBITDA | $50 | $30 | $41 | $56 |
| % Margin | 23.9% | 17.1% | 21.9% | 26.9% |