Badger Infrastructure Solutions Ltd.
BDGI.TO · TSX
12/31/2024 | 12/31/2023 | 12/31/2022 | 12/31/2021 | |
|---|---|---|---|---|
| Revenue | CA$744 | CA$682 | CA$576 | CA$450 |
| % Growth | 9.1% | 18.4% | 28% | – |
| Cost of Goods Sold | CA$526 | CA$492 | CA$436 | CA$358 |
| Gross Profit | CA$218 | CA$191 | CA$140 | CA$92 |
| % Margin | 29.3% | 27.9% | 24.4% | 20.5% |
| R&D Expenses | CA$0 | CA$0 | CA$0 | CA$0 |
| G&A Expenses | CA$42 | CA$41 | CA$40 | CA$37 |
| SG&A Expenses | CA$53 | CA$59 | CA$45 | CA$39 |
| Sales & Mktg Exp. | CA$11 | CA$18 | CA$6 | CA$2 |
| Other Operating Expenses | CA$79 | CA$70 | CA$60 | CA$55 |
| Operating Expenses | CA$132 | CA$129 | CA$105 | CA$94 |
| Operating Income | CA$86 | CA$62 | CA$35 | -CA$2 |
| % Margin | 11.6% | 9.1% | 6.1% | -0.4% |
| Other Income/Exp. Net | -CA$19 | -CA$5 | -CA$12 | -CA$10 |
| Pre-Tax Income | CA$67 | CA$57 | CA$23 | -CA$11 |
| Tax Expense | CA$20 | CA$15 | CA$5 | -CA$3 |
| Net Income | CA$48 | CA$42 | CA$18 | -CA$9 |
| % Margin | 6.4% | 6.1% | 3.2% | -1.9% |
| EPS | 1.39 | 1.6 | 0.69 | -0.33 |
| % Growth | -13.1% | 131.9% | 309.1% | – |
| EPS Diluted | 1.39 | 1.61 | 0.69 | -0.33 |
| Weighted Avg Shares Out | 34 | 35 | 34 | 35 |
| Weighted Avg Shares Out Dil | 34 | 34 | 34 | 35 |
| Supplemental Information | – | – | – | – |
| Interest Income | CA$0 | CA$0 | CA$0 | CA$0 |
| Interest Expense | CA$15 | CA$17 | CA$8 | CA$4 |
| Depreciation & Amortization | CA$57 | CA$53 | CA$49 | CA$48 |
| EBITDA | CA$143 | CA$115 | CA$84 | CA$44 |
| % Margin | 19.2% | 16.9% | 14.5% | 9.8% |