Badger Infrastructure Solutions Ltd.
BDGI.TO
TSX
| 12/31/2025 | 09/30/2025 | 06/30/2025 | 03/31/2025 | 12/31/2024 | |
|---|---|---|---|---|---|
| Revenue | 213.52M | 237.34M | 208.21M | 172.63M | 187.18M |
| Total Other Revenue | -- | -- | -- | -- | 11.36M |
| Total Revenue | 213.52M | 237.34M | 208.21M | 172.63M | 187.18M |
| Cost of Revenue | 157.70M | 159.96M | 144.65M | 128.58M | 131.94M |
| Gross Profit | 55.82M | 77.38M | 63.56M | 44.05M | 55.23M |
| SG&A Expenses | 24.00M | 23.71M | 20.06M | 16.77M | 12.96M |
| Depreciation & Amortization | 24.29M | 22.45M | 21.72M | 20.27M | 20.48M |
| Other Operating Expenses | -- | -- | -- | -- | -- |
| Total Operating Expenses | 205.99M | 206.12M | 186.43M | 165.63M | 165.38M |
| Operating Income | 7.54M | 31.22M | 21.78M | 7.01M | 21.80M |
| Income Before Tax | 11.40M | 37.94M | 24.37M | 5.89M | 16.98M |
| Income Tax Expenses | 2.95M | 8.92M | 5.86M | 2.63M | 6.11M |
| Earnings from Continuing Operations | 8.45M | 29.02M | 18.50M | 3.26M | 10.87M |
| Earnings from Discontinued Operations | -- | -- | -- | -- | -- |
| Extraordinary Item & Accounting Change | -- | -- | -- | -- | -- |
| Minority Interest in Earnings | -- | -- | -- | -- | -- |
| Net Income | 8.45M | 29.02M | 18.50M | 3.26M | 10.87M |
| EBIT | 7.54M | 31.22M | 21.78M | 7.01M | 21.80M |
| EBITDA | 21.76M | 53.68M | 43.50M | 22.27M | 34.39M |
| EPS Basic | 0.25 | 0.86 | 0.55 | 0.10 | 0.32 |
| Normalized Basic EPS | 0.21 | 0.70 | 0.45 | 0.10 | 0.31 |
| EPS Diluted | 0.25 | 0.86 | 0.55 | 0.10 | 0.32 |
| Normalized Diluted EPS | 0.21 | 0.70 | 0.45 | 0.10 | 0.31 |
| Average Basic Shares Outstanding | 33.74M | 33.74M | 33.77M | 34.06M | 34.36M |
| Average Diluted Shares Outstanding | 33.74M | 33.74M | 33.77M | 34.06M | 34.36M |
| Dividend Per Share | 0.14 | 0.13 | 0.14 | 0.13 | 0.10 |
| Payout Ratio | 53.33% | 15.92% | 24.77% | 131.77% | 41.31% |