Badger Infrastructure Solutions Ltd.
BDGI.TO
TSX
| 09/30/2025 | 06/30/2025 | 03/31/2025 | 12/31/2024 | 09/30/2024 | |
|---|---|---|---|---|---|
| Total Cash And Short-Term Investments | 5.32M | 6.47M | 1.12M | 14.62M | 5.09M |
| Total Receivables | 204.04M | 186.37M | 167.78M | 170.94M | 195.44M |
| Inventory | 13.64M | 13.06M | 11.08M | 11.70M | 12.19M |
| Prepaid Expenses | 15.93M | 16.57M | 11.09M | 8.51M | 11.40M |
| Finance Division Loans and Leases Current | -- | -- | -- | -- | -- |
| Total Finance Division Other Current Assets | -- | -- | -- | -- | -- |
| Other Current Assets | 15.16M | 7.23M | 2.14M | 514.00K | 1.07M |
| Total Current Assets | 254.09M | 229.71M | 193.21M | 206.29M | 225.18M |
|
|
|||||
| Total Current Assets | 254.09M | 229.71M | 193.21M | 206.29M | 225.18M |
| Net Property, Plant & Equipment | 485.34M | 466.77M | 446.82M | 437.67M | 440.99M |
| Long-term Investments | 1.17M | 1.19M | 1.13M | 1.13M | 1.20M |
| Goodwill | 1.17M | 1.19M | 1.13M | 1.13M | 1.20M |
| Total Other Intangibles | 26.97M | 23.80M | 23.68M | 24.34M | 24.21M |
| Finance Div Loans & Leases LT | -- | -- | -- | -- | -- |
| Total Finance Div Other LT Assets | -- | -- | -- | -- | -- |
| Total Other Assets | 3.68M | 1.22M | -- | -- | -- |
| Total Assets | 771.23M | 722.68M | 664.84M | 669.42M | 691.58M |
|
|
|||||
| Total Accounts Payable | 106.19M | 97.33M | 84.66M | 27.50M | 90.21M |
| Total Accrued Expenses | 31.14M | 22.64M | 17.76M | 70.78M | 17.89M |
| Short-term Debt | -- | -- | -- | -- | -- |
| Current Portion of Long-Term Debt/Capital Leases | -- | -- | -- | -- | -- |
| Finance Division Debt Current | 20.10M | 19.68M | 18.32M | 18.20M | 17.80M |
| Total Finance Division Other Current Liabilities | 14.61M | 7.20M | 4.43M | 28.07M | 4.59M |
| Total Other Current Liabilities | 14.61M | 7.20M | 4.43M | 28.07M | 4.59M |
| Total Current Liabilities | 172.03M | 146.85M | 125.16M | 144.54M | 130.48M |
|
|
|||||
| Total Current Liabilities | 172.03M | 146.85M | 125.16M | 144.54M | 130.48M |
| Long-Term Debt | 207.72M | 213.78M | 193.16M | 170.03M | 196.69M |
| Short-term Debt | -- | -- | -- | -- | -- |
| Capital Leases | 31.53M | 31.90M | 30.60M | 32.05M | 32.01M |
| Finance Division Debt Non Current | -- | -- | -- | -- | -- |
| Total Finance Division Other Non Current Liabilities | -- | -- | -- | -- | -- |
| Total Other Liabilities | 67.19M | 62.74M | 61.58M | 64.60M | 65.90M |
| Total Liabilities | 478.47M | 455.27M | 410.50M | 411.22M | 425.08M |
|
|
|||||
| Common Stock & APIC | 66.20M | 66.20M | 65.79M | 66.26M | 67.30M |
| Retained Earnings | 232.21M | 207.72M | 193.43M | 196.71M | 205.55M |
| Treasury Stock & Other | -5.66M | -6.52M | -4.87M | -4.77M | -6.35M |
| Total Common Equity | 292.76M | 267.40M | 254.35M | 258.20M | 266.50M |
|
|
|||||
| Preferred Stock Redeemable | -- | -- | -- | -- | -- |
| Preferred Stock Non Redeemable | -- | -- | -- | -- | -- |
| Preferred Stock Convertible | -- | -- | -- | -- | -- |
| Preferred Stock, Others | -- | -- | -- | -- | -- |
| Total Preferred Equity | -- | -- | -- | -- | -- |
|
|
|||||
| Total Common Equity | 292.76M | 267.40M | 254.35M | 258.20M | 266.50M |
| Total Preferred Equity | -- | -- | -- | -- | -- |
| Total Minority Interest | -- | -- | -- | -- | -- |
| Total Equity | 292.76M | 267.40M | 254.35M | 258.20M | 266.50M |
|
|
|||||