Badger Infrastructure Solutions Ltd.
BADFF · OTC
12/31/2024 | 12/31/2023 | 12/31/2022 | 12/31/2021 | |
|---|---|---|---|---|
| Revenue | $745 | $684 | $571 | $569 |
| % Growth | 8.9% | 19.8% | 0.4% | – |
| Cost of Goods Sold | $527 | $493 | $432 | $450 |
| Gross Profit | $218 | $191 | $139 | $119 |
| % Margin | 29.3% | 27.9% | 24.4% | 20.9% |
| R&D Expenses | $0 | $0 | $0 | $0 |
| G&A Expenses | $53 | $59 | $45 | $50 |
| SG&A Expenses | $53 | $59 | $45 | $50 |
| Sales & Mktg Exp. | $0 | $0 | $0 | $0 |
| Other Operating Expenses | $79 | $70 | $60 | $72 |
| Operating Expenses | $132 | $129 | $104 | $121 |
| Operating Income | $86 | $62 | $35 | -$2 |
| % Margin | 11.6% | 9.1% | 6.1% | -0.4% |
| Other Income/Exp. Net | -$19 | -$5 | -$12 | -$13 |
| Pre-Tax Income | $67 | $57 | $23 | -$14 |
| Tax Expense | $20 | $15 | $5 | -$3 |
| Net Income | $48 | $42 | $18 | -$11 |
| % 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 | 35 | 34 | 35 |
| Weighted Avg Shares Out Dil | 34 | 34 | 34 | 35 |
| Supplemental Information | – | – | – | – |
| Interest Income | -$1 | -$1 | $0 | $0 |
| Interest Expense | $15 | $16 | $8 | $4 |
| Depreciation & Amortization | $79 | $70 | $60 | $57 |
| EBITDA | $161 | $143 | $90 | $56 |
| % Margin | 21.6% | 20.9% | 15.8% | 9.9% |