Badger State Ethanol, LLC
BADG
$5,501.00
$1,201.0027.93%
OTC PK
| 03/31/2006 | 12/31/2005 | 09/30/2005 | 06/30/2005 | 03/31/2005 | |
|---|---|---|---|---|---|
| Revenue | 105.64M | 97.65M | 94.41M | 93.65M | 93.34M |
| Total Other Revenue | -- | -- | -- | -- | -- |
| Total Revenue | 105.64M | 97.65M | 94.41M | 93.65M | 93.34M |
| Cost of Revenue | 83.84M | 79.49M | 76.14M | 78.64M | 80.70M |
| Gross Profit | 21.80M | 18.16M | 18.27M | 15.01M | 12.64M |
| SG&A Expenses | 3.85M | 3.63M | 3.45M | 3.41M | 2.97M |
| Depreciation & Amortization | -- | -- | -- | -- | -- |
| Other Operating Expenses | -- | -- | -- | -- | -- |
| Total Operating Expenses | 87.69M | 83.12M | 79.59M | 82.05M | 83.67M |
| Operating Income | 17.95M | 14.54M | 14.82M | 11.60M | 9.67M |
| Income Before Tax | 16.74M | 13.32M | 13.67M | 10.45M | 8.46M |
| Income Tax Expenses | -- | -- | -- | -- | -- |
| Earnings from Continuing Operations | 16.74 | 13.32 | 13.67 | 10.45 | 8.46 |
| Earnings from Discontinued Operations | -- | -- | -- | -- | -- |
| Extraordinary Item & Accounting Change | -- | -- | -- | -- | -- |
| Minority Interest in Earnings | -- | -- | -- | -- | -- |
| Net Income | 16.74M | 13.32M | 13.67M | 10.45M | 8.46M |
| EBIT | 17.95M | 14.54M | 14.82M | 11.60M | 9.67M |
| EBITDA | 21.65M | 18.24M | 17.32M | 14.35M | 12.16M |
| EPS Basic | 846.46 | 673.67 | 691.14 | 528.54 | 428.07 |
| Normalized Basic EPS | 529.04 | 421.05 | 431.96 | 330.34 | 267.55 |
| EPS Diluted | 846.46 | 673.67 | 691.14 | 528.54 | 428.07 |
| Normalized Diluted EPS | 529.04 | 421.05 | 431.96 | 330.34 | 267.55 |
| Average Basic Shares Outstanding | 79.20K | 79.20K | 79.20K | 79.20K | 79.20K |
| Average Diluted Shares Outstanding | 79.20K | 79.20K | 79.20K | 79.20K | 79.20K |
| Dividend Per Share | 500.00 | 500.00 | 388.00 | 388.00 | 388.00 |
| Payout Ratio | 59.07% | 57.59% | 56.14% | 73.41% | 90.64% |