Badger Meter, Inc.
BMI · NYSE
12/31/2024 | 12/31/2023 | 12/31/2022 | 12/31/2021 | |
|---|---|---|---|---|
| Revenue | $827 | $704 | $566 | $505 |
| % Growth | 17.5% | 24.4% | 11.9% | – |
| Cost of Goods Sold | $497 | $427 | $346 | $300 |
| Gross Profit | $329 | $276 | $220 | $205 |
| % Margin | 39.8% | 39.3% | 38.9% | 40.7% |
| R&D Expenses | $19 | $19 | $16 | $15 |
| G&A Expenses | $0 | $159 | $133 | $127 |
| SG&A Expenses | $171 | $139 | $133 | $127 |
| Sales & Mktg Exp. | $0 | -$19 | $0 | $0 |
| Other Operating Expenses | -$19 | $0 | -$16 | -$15 |
| Operating Expenses | $171 | $158 | $133 | $127 |
| Operating Income | $158 | $118 | $87 | $79 |
| % Margin | 19.1% | 16.8% | 15.4% | 15.6% |
| Other Income/Exp. Net | $9 | $4 | $0 | -$0 |
| Pre-Tax Income | $167 | $122 | $88 | $79 |
| Tax Expense | $42 | $29 | $21 | $18 |
| Net Income | $125 | $93 | $66 | $61 |
| % Margin | 15.1% | 13.2% | 11.8% | 12.1% |
| EPS | 4.26 | 3.16 | 2.28 | 2.09 |
| % Growth | 34.8% | 38.6% | 9.1% | – |
| EPS Diluted | 4.23 | 3.14 | 2.26 | 2.08 |
| Weighted Avg Shares Out | 29 | 29 | 29 | 29 |
| Weighted Avg Shares Out Dil | 30 | 29 | 29 | 29 |
| Supplemental Information | – | – | – | – |
| Interest Income | $9 | $4 | $1 | $0 |
| Interest Expense | $0 | $0 | $0 | $0 |
| Depreciation & Amortization | $32 | $28 | $26 | $28 |
| EBITDA | $190 | $146 | $113 | $106 |
| % Margin | 23% | 20.8% | 20.1% | 21.1% |