Badger Infrastructure Solutions Ltd. (BDGI.TO)

Growth (Per Share)

Revenue 5Y—
Revenue 3Y—
Earnings 5Y—
Earnings 3Y—
Dividend 5Y—
Dividend 3Y—

Capital Efficiency

ROIC—
ROE—
ROA—
ROTA—

Capital Structure

Market Cap941.41M
EV941.41M
Cash—
Current Ratio—
Debt/Equity—
Net Debt/EBITDA—
Show More

Select a metric from the list below to chart it

Income Statement
Dec '14
Dec '15
Dec '16
Dec '17
Dec '18
Dec '19
Dec '20
Dec '21
Dec '22
TTM
Revenue
270.1
216.5
223.3
294.8
335.5
485.8
414.8
422.3
423.8
405.8
Revenue % Chg.
19.3%
-19.8%
3.1%
32.0%
13.8%
44.8%
-14.6%
1.8%
0.4%
7.9%
Cost of Revenue
180.8
151.5
157.0
208.2
231.2
336.5
292.8
333.9
320.5
301.5
Gross Profit
89.3
65.0
66.2
86.6
104.3
149.3
122.0
88.4
103.3
104.3
Gross Profit Margin
33.1%
30.0%
29.7%
29.4%
31.1%
30.7%
29.4%
20.9%
24.4%
25.7%
Selling, General, & Admin Expenses
14.0
8.3
12.2
13.5
21.7
39.8
37.4
36.9
33.2
32.6
Other Expenses
22.3
23.4
24.0
26.8
26.7
47.2
54.0
53.2
44.2
40.7
Operating Income
53.0
29.9
30.1
46.2
55.8
62.3
30.6
-1.7
25.9
31.1
Operating Income Margin
19.6%
13.8%
13.5%
15.7%
16.6%
12.8%
7.4%
-0.4%
6.1%
7.7%
Total Other Income/Expenses Net
-6.0
-7.8
-4.0
-3.9
-2.6
-5.7
-6.0
-9.0
-8.9
-4.9
Income Before Tax
47.0
22.1
26.0
42.3
53.2
56.6
24.6
-10.7
17.0
26.2
Income Before Tax Margin
17.4%
10.2%
11.7%
14.3%
15.9%
11.6%
5.9%
-2.5%
4.0%
6.4%
Income Tax Expense
13.1
1.5
10.1
3.4
16.3
12.2
6.2
-2.4
3.4
5.5
Net Income
34.0
20.6
16.0
38.9
37.0
44.4
18.4
-8.4
13.6
20.7
Net Income Margin
12.6%
9.5%
7.2%
13.2%
11.0%
9.1%
4.4%
-2.0%
3.2%
5.1%
Weighted Avg. Shares Out
37.0
37.1
37.1
37.1
37.1
35.8
34.9
34.6
34.5
34.5
EPS
0.9
0.6
0.4
1.0
1.0
1.0
0.4
-0.2
0.4
0.6
EPS % Chg.
20.3%
-39.2%
-22.6%
142.6%
-4.5%
-4.7%
-56.3%
—
—
—
Weighted Avg. Shares Out Dil
37.0
37.1
37.1
37.1
37.1
35.8
34.9
34.6
34.5
34.5
EPS Diluted
0.9
0.6
0.4
1.0
1.0
1.0
0.4
-0.2
0.4
0.6
Interest Expense
3.7
3.2
2.7
3.3
2.7
5.1
6.2
4.1
6.0
6.7
EBIT
43.3
18.9
23.3
39.0
50.6
51.4
18.4
-14.8
11.0
19.5
EBIT Margin
16.0%
8.7%
10.4%
13.2%
15.1%
10.6%
4.4%
-3.5%
2.6%
4.8%
Depreciation & Amortization
22.3
23.4
24.0
26.8
26.7
47.2
54.0
53.2
44.2
40.7
EBITDA
65.6
42.3
47.3
65.9
77.3
98.6
72.5
38.3
55.2
60.2
EBITDA Margin
24.3%
19.5%
21.2%
22.3%
23.0%
20.3%
17.5%
9.1%
13.0%
14.8%