Badger Infrastructure Solutions Ltd.
BDGI.TO · TSX
9/30/2025 | 6/30/2025 | 3/31/2025 | 12/31/2024 | |
|---|---|---|---|---|
| Revenue | CA$327 | CA$208 | CA$174 | CA$187 |
| % Growth | 57% | 19.3% | -6.7% | – |
| Cost of Goods Sold | CA$251 | CA$145 | CA$130 | CA$132 |
| Gross Profit | CA$76 | CA$64 | CA$45 | CA$55 |
| % Margin | 23.1% | 30.5% | 25.5% | 29.5% |
| R&D Expenses | CA$0 | CA$0 | CA$0 | CA$0 |
| G&A Expenses | CA$0 | CA$11 | CA$10 | CA$11 |
| SG&A Expenses | CA$33 | CA$20 | CA$17 | CA$13 |
| Sales & Mktg Exp. | CA$0 | CA$9 | CA$7 | CA$2 |
| Other Operating Expenses | CA$0 | CA$22 | CA$20 | CA$20 |
| Operating Expenses | CA$33 | CA$42 | CA$37 | CA$33 |
| Operating Income | CA$43 | CA$22 | CA$7 | CA$22 |
| % Margin | 13.2% | 10.5% | 4.1% | 11.6% |
| Other Income/Exp. Net | CA$9 | CA$3 | -CA$1 | -CA$5 |
| Pre-Tax Income | CA$52 | CA$24 | CA$6 | CA$17 |
| Tax Expense | CA$12 | CA$6 | CA$3 | CA$6 |
| Net Income | CA$40 | CA$18 | CA$3 | CA$11 |
| % Margin | 12.2% | 8.9% | 1.9% | 5.8% |
| EPS | 1.18 | 0.55 | 0.1 | 0.32 |
| % Growth | 114.5% | 450% | -68.8% | – |
| EPS Diluted | 1.18 | 0.55 | 0.1 | 0.32 |
| Weighted Avg Shares Out | 34 | 34 | 34 | 34 |
| Weighted Avg Shares Out Dil | 34 | 34 | 34 | 34 |
| Supplemental Information | – | – | – | – |
| Interest Income | CA$0 | CA$0 | CA$0 | CA$0 |
| Interest Expense | CA$6 | CA$4 | CA$4 | CA$4 |
| Depreciation & Amortization | CA$31 | CA$22 | CA$15 | CA$13 |
| EBITDA | CA$89 | CA$43 | CA$23 | CA$34 |
| % Margin | 27.2% | 20.9% | 12.9% | 18.4% |