Badger State Ethanol, LLC
BADG
$4,300.00
$350.008.86%
| 03/31/2006 | 12/31/2005 | 09/30/2005 | 06/30/2005 | 03/31/2005 | |
|---|---|---|---|---|---|
| Revenue | 32.67M | 25.55M | 24.79M | 22.63M | 24.68M |
| Total Other Revenue | -- | -- | -- | -- | -- |
| Total Revenue | 32.67M | 25.55M | 24.79M | 22.63M | 24.68M |
| Cost of Revenue | 23.78M | 20.73M | 20.19M | 19.14M | 19.43M |
| Gross Profit | 8.89M | 4.81M | 4.61M | 3.49M | 5.25M |
| SG&A Expenses | 990.50K | 895.10K | 767.80K | 1.20M | 768.20K |
| Depreciation & Amortization | -- | -- | -- | -- | -- |
| Other Operating Expenses | -- | -- | -- | -- | -- |
| Total Operating Expenses | 24.77M | 21.63M | 20.96M | 20.33M | 20.20M |
| Operating Income | 7.90M | 3.92M | 3.84M | 2.30M | 4.49M |
| Income Before Tax | 7.62M | 3.56M | 3.53M | 2.03M | 4.21M |
| Income Tax Expenses | -- | -- | -- | -- | -- |
| Earnings from Continuing Operations | 7.62M | 3.56M | 3.53M | 2.03M | 4.21M |
| Earnings from Discontinued Operations | -- | -- | -- | -- | -- |
| Extraordinary Item & Accounting Change | -- | -- | -- | -- | -- |
| Minority Interest in Earnings | -- | -- | -- | -- | -- |
| Net Income | 7.62M | 3.56M | 3.53M | 2.03M | 4.21M |
| EBIT | 7.90M | 3.92M | 3.84M | 2.30M | 4.49M |
| EBITDA | 8.53M | 5.74M | 4.21M | 3.17M | 5.12M |
| EPS Basic | 385.45 | 180.12 | 178.39 | 102.51 | 212.66 |
| Normalized Basic EPS | 240.90 | 112.58 | 111.49 | 64.07 | 132.91 |
| EPS Diluted | 385.45 | 180.12 | 178.39 | 102.51 | 212.66 |
| Normalized Diluted EPS | 240.90 | 112.58 | 111.49 | 64.07 | 132.91 |
| Average Basic Shares Outstanding | 19.80K | 19.80K | 19.80K | 19.80K | 19.80K |
| Average Diluted Shares Outstanding | 19.80K | 19.80K | 19.80K | 19.80K | 19.80K |
| Dividend Per Share | -- | 500.00 | -- | -- | -- |
| Payout Ratio | 129.72% | 0.00% | 0.00% | 0.00% | 182.45% |
