Financials in USD. Standardized financial statements.
A compact view of how Badger Infrastructure Solutions Ltd. turns revenue into operating income and net income.
| Metric | FY 2024 | FY 2023 | FY 2022 | FY 2021 | FY 2020 | FY 2019 | FY 2018 | FY 2017 | FY 2016 | FY 2015 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue? | $744.95M | $683.80M | $425.41M | $573.98M | $558.63M | $654.28M | $615.44M | $499.24M | $404.20M | $404.62M |
| Revenue Growth? | +8.9% | +60.7% | -25.9% | +2.7% | -14.6% | +6.3% | +23.3% | +23.5% | -0.1% | 0.0% |
| Cost of Revenue? | $526.95M | $492.71M | $321.71M | $449.74M | $394.29M | $453.26M | $424.16M | $352.64M | $284.30M | $283.11M |
| Gross Profit? | $218.01M | $191.09M | $103.70M | $119.01M | $164.34M | $201.02M | $191.28M | $146.59M | $119.91M | $121.52M |
| Gross Margin? | +29.3% | +27.9% | +24.4% | +20.7% | +29.4% | +30.7% | +31.1% | +29.4% | +29.7% | +30.0% |
| Operating Expenses? | $131.95M | $128.83M | $77.72M | $121.32M | $123.18M | $117.14M | $88.89M | $68.35M | $65.47M | $65.62M |
| Operating Income? | $86.06M | $62.27M | $25.98M | -$2.08M | $41.16M | $83.88M | $102.39M | $78.24M | $54.43M | $55.90M |
| EBITDA? | $160.75M | $143.10M | $67.09M | $56.28M | $89.61M | $120.81M | $151.39M | $123.70M | $97.86M | $106.05M |
| Income Before Tax | $67.47M | $57.12M | $17.05M | -$14.25M | $33.14M | $76.20M | $97.63M | $71.63M | $47.13M | $41.24M |
| Income Tax Expense | $19.59M | $15.35M | $3.42M | $3.21M | $8.39M | $16.47M | $29.82M | $5.77M | $18.22M | $2.75M |
| Net Income? | $47.87M | $41.77M | $13.63M | -$11.33M | $19.41M | $59.73M | $67.82M | $65.85M | $28.91M | $38.49M |
| EPS? | $1.39 | $1.21 | $0.51 | $-0.33 | $0.71 | $1.67 | $1.83 | $1.77 | $0.78 | $1.04 |
| Diluted EPS? | $1.39 | $1.21 | $0.51 | $-0.33 | $0.71 | $1.67 | $1.83 | $1.77 | $0.78 | $1.04 |
Revenue, profitability, margins, EPS, and share-count trends over time.
Top-line demand and scale over time
Profit left after direct production costs
Core business profitability before financing and tax
Bottom-line profit after all expenses
Profit allocated to each diluted share
Share count trend that affects EPS quality
Gross, operating, and net margin quality