Loading...
OTCM
BADFF
Market cap1.24bUSD
Jul 10, Last price  
36.77USD
Name

Badger Infrastructure Solutions Ltd

Chart & Performance

D1W1MN
No data to show
P/E
25.92
P/S
1.67
EPS
1.42
Div Yield, %
1.08%
Shrs. gr., 5y
-0.77%
Rev. gr., 5y
2.63%
Revenues
745m
+8.94%
83,331,67998,370,896117,687,718148,345,556134,970,474139,610,783194,178,089239,228,701324,594,000422,219,000404,620,000404,202,000499,236,000615,442,000654,282,000558,627,000568,752,000570,812,000683,799,000744,952,000
Net income
48m
+14.61%
14,780,99416,496,45516,722,84518,981,89019,653,12818,562,72825,803,15628,049,75940,363,00053,102,00038,488,00028,912,00065,852,00067,817,00059,732,00019,408,544-11,249,00018,290,00041,771,00047,872,000
CFO
146m
+11.14%
26,017,21027,393,44924,432,85635,231,93833,775,82526,104,86133,469,39846,200,78358,403,00084,203,00094,223,00079,075,00087,400,000134,382,000113,406,000139,250,00067,368,00068,329,000131,614,000146,279,000
Dividend
Sep 27, 20240.134 USD/sh
Earnings
Jul 30, 2025

Profile

Badger Infrastructure Solutions Ltd. provides non-destructive excavating and related services in Canada and the United States. Its Badger Hydrovac technology uses a pressurized water stream to liquefy the soil cover, which is then removed with a vacuum system and deposited into a storage tank. The company offers daylighting services for visual confirmation of buried lines, directional drilling test holes, sacrificial anode installation, pipeline and utility crossings, and subsurface utility engineering test holes applications; slot trenching services; and service repair pits for gas service tie-in, electric cable fault repair, water main and service repair, and telecom splice applications. It also provides pole and piling holes services for utility, traffic signal, and transmission pole holes, as well as light standard and sign post holes; pole removals; end-bearing, pilot holes for friction, and spread footing piles; and well monitor installations applications. In addition, the company offers debris removal services for frac tank clean-outs, road and box culvert clean-outs, pipe-rammed casing clean-outs, ballast and filter media removal, and inside structures and buildings material removal; pipeline excavation services for pipeline crossing and tie-in, hydro probing, utility conflict, and oil and fuel spill applications; and anode installation, emergency response, and potholing services, as well as designs, engineers, and supplies excavation shoring systems. It serves the aggregate, construction, engineering, industrial, mining, oil and gas, power generation, transportation, and utility industries, as well as railway hydrovac services. As of December 31, 2021, it had a fleet of 1,371 Badger hydrovacs. The company was formerly known as Badger Daylighting Ltd. and changed its name to Badger Infrastructure Solutions Ltd. in May 2021. Badger Infrastructure Solutions Ltd. was founded in 1992 and is headquartered in Calgary, Canada.
IPO date
Mar 21, 1996
Employees
2,254
Domiciled in
CA
Incorporated in
CA

Valuation

Title
USD in thousands, except ratios and share amounts
FYFYFYFYFYFYFYFYFYFY
2024‑122023‑122022‑122021‑122020‑122019‑122018‑122017‑122016‑122015‑12
Income
Revenues
744,952
8.94%
683,799
19.79%
570,812
0.36%
Cost of revenue
580,189
551,663
476,363
Unusual Expense (Income)
NOPBT
164,763
132,136
94,449
NOPBT Margin
22.12%
19.32%
16.55%
Operating Taxes
19,595
15,352
4,593
Tax Rate
11.89%
11.62%
4.86%
NOPAT
145,168
116,784
89,856
Net income
47,872
14.61%
41,771
128.38%
18,290
-262.59%
Dividends
(17,993)
(23,202)
(14,506)
Dividend yield
Proceeds from repurchase of equity
(6,078)
BB yield
Debt
Debt current
18,198
15,083
8,751
Long-term debt
252,330
243,067
184,345
Deferred revenue
Other long-term liabilities
8,601
53,769
1,070
Net debt
255,911
249,637
187,698
Cash flow
Cash from operating activities
146,279
131,614
68,329
CAPEX
(98,004)
(108,194)
(66,756)
Cash from investing activities
(99,370)
(106,644)
(59,946)
Cash from financing activities
(41,156)
(21,924)
(7,180)
FCF
115,696
52,257
159,967
Balance
Cash
14,617
8,513
5,398
Long term investments
Excess cash
Stockholders' equity
257,778
242,698
222,425
Invested Capital
487,078
509,683
388,765
ROIC
29.13%
26.00%
21.32%
ROCE
30.34%
25.93%
21.65%
EV
Common stock shares outstanding
34,463
34,473
34,473
Price
Market cap
EV
EBITDA
243,468
202,005
154,033
EV/EBITDA
Interest
14,578
16,106
8,066
Interest/NOPBT
8.85%
12.19%
8.54%