Badger Infrastructure Solutions Ltd. (TSX:BDGI)
Canada
· Delayed Price · Currency is CAD 66.68
-4.07 (-5.75%)
At close: Mar 6, 2026
TSX:BDGI Income Statement
Financials in millions USD. Fiscal year is January - December.
Millions USD. Fiscal year is Jan - Dec.
Fiscal Year | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 | 2020 - 2016 |
|---|---|---|---|---|---|---|
Period Ending | Dec '25 Dec 31, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 | 2020 - 2016 |
| Revenue | 831.7 | 744.95 | 683.8 | 570.81 | 453.91 | Upgrade
|
| Revenue Growth (YoY) | 11.64% | 8.94% | 19.79% | 25.75% | 3.54% | Upgrade
|
| Cost of Revenue | 590.89 | 526.95 | 492.71 | 431.66 | 361.06 | Upgrade
|
| Gross Profit | 240.81 | 218.01 | 191.09 | 139.15 | 92.85 | Upgrade
|
| Selling, General & Admin | 42.58 | 41.93 | 40.79 | 39.19 | 36.96 | Upgrade
|
| Operating Expenses | 173.27 | 131.95 | 128.83 | 104.29 | 96.54 | Upgrade
|
| Operating Income | 67.55 | 86.06 | 62.27 | 34.87 | -3.69 | Upgrade
|
| Interest Expense | -15.34 | -14.58 | -16.11 | -7.56 | -4.41 | Upgrade
|
| Currency Exchange Gain (Loss) | -0.45 | -0.07 | -0.33 | -0.36 | 0.07 | Upgrade
|
| Other Non Operating Income (Expenses) | 26.79 | -5.7 | 9.24 | -4.39 | -2.14 | Upgrade
|
| EBT Excluding Unusual Items | 78.54 | 65.71 | 55.07 | 22.55 | -10.17 | Upgrade
|
| Merger & Restructuring Charges | - | - | - | - | -2.13 | Upgrade
|
| Gain (Loss) on Sale of Assets | 1.05 | 1.76 | 2.05 | 0.33 | -1.37 | Upgrade
|
| Other Unusual Items | - | - | - | - | 2.4 | Upgrade
|
| Pretax Income | 79.59 | 67.47 | 57.12 | 22.88 | -11.27 | Upgrade
|
| Income Tax Expense | 20.36 | 19.6 | 15.35 | 4.59 | -2.54 | Upgrade
|
| Net Income | 59.23 | 47.87 | 41.77 | 18.29 | -8.74 | Upgrade
|
| Net Income to Common | 59.23 | 47.87 | 41.77 | 18.29 | -8.74 | Upgrade
|
| Net Income Growth | 23.72% | 14.61% | 128.38% | - | - | Upgrade
|
| Shares Outstanding (Basic) | 34 | 34 | 34 | 34 | 35 | Upgrade
|
| Shares Outstanding (Diluted) | 34 | 34 | 34 | 34 | 35 | Upgrade
|
| Shares Change (YoY) | -1.79% | -0.09% | - | -0.37% | -0.78% | Upgrade
|
| EPS (Basic) | 1.75 | 1.39 | 1.21 | 0.53 | -0.25 | Upgrade
|
| EPS (Diluted) | 1.75 | 1.39 | 1.21 | 0.53 | -0.25 | Upgrade
|
| EPS Growth | 25.90% | 14.87% | 128.30% | - | - | Upgrade
|
| Free Cash Flow | 45.43 | 48.28 | 24.62 | 3.12 | 11.82 | Upgrade
|
| Free Cash Flow Per Share | 1.34 | 1.40 | 0.71 | 0.09 | 0.34 | Upgrade
|
| Dividend Per Share | 0.547 | 0.500 | 0.522 | 0.488 | 0.494 | Upgrade
|
| Dividend Growth | 9.31% | -4.23% | 7.14% | -1.26% | 5.76% | Upgrade
|
| Gross Margin | 28.95% | 29.27% | 27.95% | 24.38% | 20.46% | Upgrade
|
| Operating Margin | 8.12% | 11.55% | 9.11% | 6.11% | -0.81% | Upgrade
|
| Profit Margin | 7.12% | 6.43% | 6.11% | 3.20% | -1.93% | Upgrade
|
| Free Cash Flow Margin | 5.46% | 6.48% | 3.60% | 0.55% | 2.60% | Upgrade
|
| EBITDA | 130.42 | 143.05 | 115.37 | 83.02 | 44.51 | Upgrade
|
| EBITDA Margin | 15.68% | 19.20% | 16.87% | 14.54% | 9.80% | Upgrade
|
| D&A For EBITDA | 62.87 | 56.99 | 53.1 | 48.15 | 48.2 | Upgrade
|
| EBIT | 67.55 | 86.06 | 62.27 | 34.87 | -3.69 | Upgrade
|
| EBIT Margin | 8.12% | 11.55% | 9.11% | 6.11% | -0.81% | Upgrade
|
| Effective Tax Rate | 25.59% | 29.04% | 26.88% | 20.07% | - | Upgrade
|
Source: S&P Capital IQ. Standard template. Financial Sources.