Dusseldorf - Delayed Quote EUR
Badger Infrastructure Solutions Ltd (6BD0.DU)
24.80
+1.60
+(6.90%)
At close: May 2 at 8:12:06 AM GMT+2
Breakdown
TTM
12/31/2024
12/31/2023
12/31/2022
12/31/2021
Total Revenue
756,023
744,952
683,799
570,812
453,910
Cost of Revenue
533,995
526,945
492,706
431,662
358,857
Gross Profit
222,028
218,007
191,093
139,150
95,053
Operating Expense
126,880
131,949
128,826
104,285
96,698
Operating Income
95,148
86,058
62,267
34,865
-1,645
Net Non Operating Interest Income Expense
-15,587
-15,686
-16,993
-8,066
-4,406
Other Income Expense
-8,549
-2,905
11,849
-3,916
-5,221
Pretax Income
71,012
67,467
57,123
22,883
-11,272
Tax Provision
21,664
19,595
15,352
4,593
-2,535
Net Income Common Stockholders
49,348
47,872
41,771
18,290
-8,737
Diluted NI Available to Com Stockholders
49,348
47,872
41,771
18,290
-8,737
Basic EPS
1.44
1.39
1.21
0.53
-0.25
Diluted EPS
1.44
1.39
1.21
0.53
-0.25
Basic Average Shares
34,337.74
34,441.44
34,473.44
34,473.44
34,600.68
Diluted Average Shares
34,337.74
34,441.44
34,473.44
34,473.44
34,600.68
Total Operating Income as Reported
95,148
86,058
62,267
34,865
-1,645
Total Expenses
660,875
658,894
621,532
535,947
455,555
Net Income from Continuing & Discontinued Operation
49,348
47,872
41,771
18,290
-8,737
Normalized Income
55,288.91
49,933.28
33,106.46
21,419.99
-4,690.17
Interest Expense
14,305
14,578
16,106
7,557
4,406
Net Interest Income
-15,587
-15,686
-16,993
-8,066
-4,406
EBIT
85,317
82,045
73,229
30,440
-6,866
EBITDA
165,280
160,750
143,098
90,024
50,259
Reconciled Cost of Revenue
533,995
526,945
492,706
431,662
358,857
Reconciled Depreciation
79,963
78,705
69,869
59,584
57,125
Net Income from Continuing Operation Net Minority Interest
49,348
47,872
41,771
18,290
-8,737
Total Unusual Items Excluding Goodwill
-8,549
-2,905
11,849
-3,916
-5,221
Total Unusual Items
-8,549
-2,905
11,849
-3,916
-5,221
Normalized EBITDA
173,829
163,655
131,249
93,940
55,480
Tax Rate for Calcs
0
0
0
0
0
Tax Effect of Unusual Items
-2,608.09
-843.72
3,184.46
-786.01
-1,174.17
12/31/2021 - 2/14/2024
Upgrade to begin using 40 years of financial statements and get so much more.
Perform in-depth fundamental analysis with decades of income statements, balance sheets, and cash flows — all exportable.
Upgrade