Badger Infrastructure Solutions Ltd. Logo

Badger Infrastructure Solutions Ltd.

BADFF

(2.0)
Stock Price

27,53 USD

6.58% ROA

16.97% ROE

23.84x PER

Market Cap.

993.689.376,00 USD

84.23% DER

1.83% Yield

5.77% NPM

Badger Infrastructure Solutions Ltd. Stock Analysis

Badger Infrastructure Solutions Ltd. Fundamental Analysis

Fundamental analysis in stock investing is like studying the foundation of a house before buying it. It involves looking at a company's financial health, like its earnings, assets, and debts, to determine if it's a good investment based on its fundamental strength and potential for growth.

Badger Infrastructure Solutions Ltd. Fundamental Stock Analysis
# Analysis Rating
1 Dividend

The company's consistent dividend payouts over the past five years exemplify its strong commitment to providing shareholders with reliable returns, making it an attractive investment option.

2 ROE

The stock's ROE falls within an average range (13.43%), demonstrating satisfactory profitability and efficiency in utilizing shareholders' equity.

3 ROA

The stock's ROA (5.75%) indicates that it's doing well in making money from the things it owns. This makes it a good option to invest and make consistent profits.

4 DER

The stock has a reasonable amount of debt compared to its ownership (91%), suggesting a balanced financial position and a moderate level of risk.

5 Revenue Growth

With a track record of continuous revenue growth in the last three years, this company offers a promising investment opportunity

6 Net Profit Growth

With continuous net profit growth in the past three years, this company demonstrates a strong financial performance, making it an enticing investment opportunity.

7 Buffet Intrinsic Value

The company's stock presents an enticing opportunity as it appears undervalued (435) by Warren Buffett's formula, indicating that its intrinsic value exceeds the market price.

8 PBV

The stock's high Price-to-Book Value (P/BV) ratio (4.24x) suggests it's overvalued, potentially making it an expensive investment.

9 Assets Growth

Company's revenue has stayed stagnant, showing no signs of improvement and making it a less favorable choice.

10 Graham Number

The company's Graham number indicates that it is overvalued compared to its stock price, suggesting a potentially unfavorable investment opportunity.

11 Dividend Growth

The company's dividend growth has been flat for the past three years, raising concerns for potential investors seeking reliable returns.

Badger Infrastructure Solutions Ltd. Technical Analysis

Technical analysis in stock investing is like reading the patterns on a weather map to predict future weather conditions. It involves studying past stock price movements and trading volumes to make predictions about where a stock's price might go next, without necessarily looking at the company's financial health.

Badger Infrastructure Solutions Ltd. Technical Stock Analysis
# Analysis Recommendation
1 Awesome Oscillator Buy
2 MACD Buy
3 RSI Hold
4 Stoch RSI Buy

Badger Infrastructure Solutions Ltd. Price Chart

Financial Statements

Financial statements are like report cards for companies. They show how much money a company makes (income statement), what it owns and owes (balance sheet), and where it spends its money (cash flow statement), helping stock investors understand if a company is healthy and worth investing in.

Income Statements

An income statement for a company is like a scoreboard for its profits and losses. It shows how much money the company made (revenue) and how much it spent to make that money (expenses), helping stock investors see if a company is making a profit or not.

Revenue in stock investing is the total amount of money a company earns from its sales, and it's a key factor that investors consider to assess a company's financial performance and growth potential.

Badger Infrastructure Solutions Ltd. Revenue
Year Revenue Growth
1997 26.100.000
1998 75.900.000 65.61%
1999 58.800.000 -29.08%
2000 77.110.017 23.75%
2001 58.102.194 -32.71%
2002 50.084.908 -16.01%
2003 63.686.858 21.36%
2004 0 0%
2005 83.331.679 100%
2006 98.370.896 15.29%
2007 117.687.718 16.41%
2008 148.345.556 20.67%
2009 134.970.474 -9.91%
2010 139.610.783 3.32%
2011 194.178.089 28.1%
2012 239.228.701 18.83%
2013 324.594.000 26.3%
2014 422.219.000 23.12%
2015 404.620.000 -4.35%
2016 404.202.000 -0.1%
2017 499.236.000 19.04%
2018 615.442.000 18.88%
2019 654.282.000 5.94%
2020 558.627.000 -17.12%
2021 568.752.000 1.78%
2022 570.812.000 0.36%
2023 782.204.000 27.03%
2023 683.799.000 -14.39%
2024 747.197.868 8.48%

Research and Development Expenses are the costs a company incurs to create and improve its products or services, which can be important for investors to evaluate a company's innovation and potential for future growth.

Badger Infrastructure Solutions Ltd. Research and Development Expenses
Year Research and Development Expenses Growth
1997 0
1998 0 0%
1999 0 0%
2000 0 0%
2001 0 0%
2002 0 0%
2003 0 0%
2004 0 0%
2005 0 0%
2006 0 0%
2007 0 0%
2008 0 0%
2009 0 0%
2010 0 0%
2011 0 0%
2012 0 0%
2013 0 0%
2014 0 0%
2015 0 0%
2016 0 0%
2017 0 0%
2018 0 0%
2019 0 0%
2020 0 0%
2021 0 0%
2022 0 0%
2023 0 0%
2023 0 0%
2024 0 0%

General and Administrative Expenses are the costs a company incurs to run its day-to-day operations, such as office rent, salaries, and utilities, which investors consider to understand a company's overall efficiency and management effectiveness.

Badger Infrastructure Solutions Ltd. General and Administrative Expenses
Year General and Administrative Expenses Growth
1997 0
1998 0 0%
1999 0 0%
2000 0 0%
2001 0 0%
2002 0 0%
2003 0 0%
2004 0 0%
2005 0 0%
2006 0 0%
2007 0 0%
2008 0 0%
2009 0 0%
2010 0 0%
2011 0 0%
2012 0 0%
2013 25.724.000 100%
2014 21.846.000 -17.75%
2015 15.466.000 -41.25%
2016 22.046.000 29.85%
2017 22.890.000 3.69%
2018 39.894.000 42.62%
2019 53.611.000 25.59%
2020 50.389.000 -6.39%
2021 49.721.000 -1.34%
2022 44.701.000 -11.23%
2023 68.656.000 34.89%
2023 58.957.000 -16.45%
2024 32.308.000 -82.48%

EBITDA stands for Earnings Before Interest, Taxes, Depreciation, and Amortization. It is a measure that helps stock investors analyze a company's profitability by looking at its earnings without considering certain expenses. This helps to get a clearer picture of the company's financial performance and its ability to generate cash flow.

Badger Infrastructure Solutions Ltd. EBITDA
Year EBITDA Growth
1997 5.600.000
1998 22.300.000 74.89%
1999 2.400.000 -829.17%
2000 9.742.295 75.37%
2001 11.208.123 13.08%
2002 8.734.677 -28.32%
2003 14.275.069 38.81%
2004 0 0%
2005 24.805.457 100%
2006 28.769.459 13.78%
2007 33.101.853 13.09%
2008 40.383.146 18.03%
2009 36.944.024 -9.31%
2010 34.691.255 -6.49%
2011 51.913.868 33.18%
2012 61.494.796 15.58%
2013 84.159.000 26.93%
2014 117.728.000 28.51%
2015 106.049.000 -11.01%
2016 97.859.000 -8.37%
2017 123.702.000 20.89%
2018 151.386.000 18.29%
2019 147.407.000 -2.7%
2020 113.951.000 -29.36%
2021 69.288.000 -64.46%
2022 94.449.000 26.64%
2023 182.712.000 48.31%
2023 131.249.000 -39.21%
2024 186.129.600 29.49%

Gross profit is the money a company makes from selling its products or services after subtracting the cost of producing or providing them, and it is an important measure for investors to understand a company's profitability.

Badger Infrastructure Solutions Ltd. Gross Profit
Year Gross Profit Growth
1997 7.000.000
1998 25.100.000 72.11%
1999 10.800.000 -132.41%
2000 20.451.356 47.19%
2001 18.555.816 -10.22%
2002 16.604.655 -11.75%
2003 20.299.206 18.2%
2004 0 0%
2005 30.948.235 100%
2006 36.383.079 14.94%
2007 42.792.801 14.98%
2008 52.166.402 17.97%
2009 46.690.923 -11.73%
2010 47.207.139 1.09%
2011 64.779.472 27.13%
2012 75.555.298 14.26%
2013 109.883.000 31.24%
2014 139.574.000 21.27%
2015 121.515.000 -14.86%
2016 119.905.000 -1.34%
2017 146.592.000 18.2%
2018 191.280.000 23.36%
2019 201.018.000 4.84%
2020 164.340.000 -22.32%
2021 119.009.000 -38.09%
2022 139.150.000 14.47%
2023 251.368.000 44.64%
2023 191.093.000 -31.54%
2024 140.535.012 -35.98%

Net income in stock investing is like the money a company actually gets to keep as profit after paying all its bills, and it's an important measure to understand how well a company is doing financially.

Badger Infrastructure Solutions Ltd. Net Profit
Year Net Profit Growth
1997 2.200.000
1998 7.200.000 69.44%
1999 -11.700.000 161.54%
2000 1.405.428 932.49%
2001 -5.376.703 126.14%
2002 513.544 1146.98%
2003 3.979.346 87.09%
2004 0 0%
2005 14.780.994 100%
2006 16.496.455 10.4%
2007 16.722.845 1.35%
2008 18.981.890 11.9%
2009 19.653.128 3.42%
2010 18.562.728 -5.87%
2011 25.803.156 28.06%
2012 28.049.759 8.01%
2013 40.363.000 30.51%
2014 53.102.000 23.99%
2015 38.488.000 -37.97%
2016 28.912.000 -33.12%
2017 65.852.000 56.1%
2018 67.817.000 2.9%
2019 59.732.000 -13.54%
2020 19.408.544 -207.76%
2021 -11.249.000 272.54%
2022 18.290.000 161.5%
2023 93.136.000 80.36%
2023 41.771.000 -122.97%
2024 47.640.000 12.32%

EPS, or earnings per share, is a measure that shows how much profit a company has earned for each outstanding share of its stock, and it is important for stock investors as it helps understand the profitability of a company and compare it with other companies in the market.

Badger Infrastructure Solutions Ltd. Earning per Share (EPS)
Year Earning per Share (EPS) Growth
1997 0
1998 0 0%
1999 0 0%
2000 0 0%
2001 0 0%
2002 0 0%
2003 0 0%
2004 0 0%
2005 0 0%
2006 1 0%
2007 1 0%
2008 1 0%
2009 1 0%
2010 1 0%
2011 1 0%
2012 1 0%
2013 1 100%
2014 1 0%
2015 1 0%
2016 1 0%
2017 2 100%
2018 2 0%
2019 2 0%
2020 1 0%
2021 0 0%
2022 1 0%
2023 3 100%
2023 1 -100%
2024 1 0%

Cashflow Statements

Cashflow statements show the movement of money in and out of a company, helping stock investors understand how much money a company makes and spends. By examining cashflow statements, investors can assess if a company is generating enough cash to pay its bills, invest in growth, and provide returns to stockholders.

Free cash flow is the leftover cash that a company generates after covering its operating expenses and capital expenditures, which is important for stock investors as it shows how much money a company has available to invest in growth, pay dividends, or reduce debt.

Badger Infrastructure Solutions Ltd. Free Cashflow
Year Free Cashflow Growth
1997 -27.000.000
1998 -14.900.000 -81.21%
1999 -20.700.000 28.02%
2000 1.103.913 1975.15%
2001 1.740.098 36.56%
2002 -808.844 315.13%
2003 9.945.466 108.13%
2005 13.385.611 25.7%
2006 4.919.782 -172.08%
2007 -785.393 726.41%
2008 334.358 334.9%
2009 21.212.151 98.42%
2010 9.018.507 -135.21%
2011 -4.036.897 323.4%
2012 -7.891.942 48.85%
2013 -14.631.000 46.06%
2014 -14.880.000 1.67%
2015 55.256.000 126.93%
2016 55.587.000 0.6%
2017 3.791.000 -1366.29%
2018 39.826.000 90.48%
2019 -18.959.000 310.06%
2020 76.659.000 124.73%
2021 11.771.000 -551.25%
2022 1.573.000 -648.32%
2023 2.600.000 39.5%
2023 19.604.000 86.74%
2024 3.214.285 -509.9%

Operating cash flow represents the cash generated or consumed by a company's day-to-day operations, excluding external investing or financing activities, and is crucial for stock investors as it shows how much cash a company is generating from its core business operations.

Badger Infrastructure Solutions Ltd. Operating Cashflow
Year Operating Cashflow Growth
1997 3.700.000
1998 13.600.000 72.79%
1999 -1.300.000 1146.15%
2000 7.995.493 116.26%
2001 13.379.268 40.24%
2002 5.593.485 -139.19%
2003 12.690.261 55.92%
2005 26.017.210 51.22%
2006 27.393.449 5.02%
2007 24.432.856 -12.12%
2008 35.231.938 30.65%
2009 33.775.825 -4.31%
2010 26.104.861 -29.39%
2011 33.469.398 22%
2012 46.200.783 27.56%
2013 58.403.000 20.89%
2014 84.203.000 30.64%
2015 94.223.000 10.63%
2016 79.075.000 -19.16%
2017 87.400.000 9.53%
2018 134.382.000 34.96%
2019 113.406.000 -18.5%
2020 139.250.000 18.56%
2021 67.368.000 -106.7%
2022 68.329.000 1.41%
2023 31.545.000 -116.61%
2023 131.614.000 76.03%
2024 33.144.521 -297.09%

Capex, short for capital expenditures, refers to the money a company spends on acquiring or upgrading tangible assets like buildings, equipment, or technology, which is important for stock investors as it indicates how much a company is investing in its infrastructure to support future growth and profitability.

Badger Infrastructure Solutions Ltd. Capital Expenditure
Year Capital Expenditure Growth
1997 30.700.000
1998 28.500.000 -7.72%
1999 19.400.000 -46.91%
2000 6.891.580 -181.5%
2001 11.639.170 40.79%
2002 6.402.329 -81.8%
2003 2.744.795 -133.25%
2005 12.631.599 78.27%
2006 22.473.667 43.79%
2007 25.218.249 10.88%
2008 34.897.580 27.74%
2009 12.563.674 -177.77%
2010 17.086.354 26.47%
2011 37.506.295 54.44%
2012 54.092.725 30.66%
2013 73.034.000 25.93%
2014 99.083.000 26.29%
2015 38.967.000 -154.27%
2016 23.488.000 -65.9%
2017 83.609.000 71.91%
2018 94.556.000 11.58%
2019 132.365.000 28.56%
2020 62.591.000 -111.48%
2021 55.597.000 -12.58%
2022 66.756.000 16.72%
2023 28.945.000 -130.63%
2023 112.010.000 74.16%
2024 29.930.236 -274.24%

Balance Sheet

Balance sheets provide a snapshot of a company's financial health and its assets (such as cash, inventory, and property) and liabilities (like debts and obligations) at a specific point in time. For stock investors, balance sheets help assess the company's overall worth and evaluate its ability to meet financial obligations and support future growth.

Equity refers to the ownership interest or stake that shareholders have in a company, representing their claim on its assets and earnings after all debts and liabilities are paid.

Badger Infrastructure Solutions Ltd. Equity
Year Equity Growth
1997 25.500.000
1998 42.300.000 39.72%
1999 40.600.000 -4.19%
2000 41.663.860 2.55%
2001 34.133.231 -22.06%
2002 34.646.775 1.48%
2003 38.685.787 10.44%
2004 45.994.217 15.89%
2005 50.923.508 9.68%
2006 54.554.738 6.66%
2007 58.431.562 6.63%
2008 65.449.609 10.72%
2009 72.893.340 10.21%
2010 78.652.941 7.32%
2011 89.381.154 12%
2012 139.707.772 36.02%
2013 171.069.000 18.33%
2014 224.248.000 23.71%
2015 267.686.000 16.23%
2016 279.071.000 4.08%
2017 318.494.000 12.38%
2018 366.502.000 13.1%
2019 330.671.000 -10.84%
2020 328.519.000 -0.66%
2021 281.202.000 -16.83%
2022 222.847.000 -26.19%
2023 246.126.000 9.46%
2023 244.994.000 -0.46%
2024 249.378.422 1.76%

Assets represent the valuable resources that a company owns, such as cash, inventory, property, and equipment, and understanding a company's assets helps investors assess its value and potential for generating future profits.

Badger Infrastructure Solutions Ltd. Assets
Year Assets Growth
1997 51.700.000
1998 79.600.000 35.05%
1999 81.700.000 2.57%
2000 83.739.309 2.44%
2001 59.010.755 -41.91%
2002 60.000.972 1.65%
2003 59.815.382 -0.31%
2004 67.751.424 11.71%
2005 74.551.335 9.12%
2006 90.192.248 17.34%
2007 110.798.162 18.6%
2008 145.529.041 23.87%
2009 137.864.137 -5.56%
2010 154.429.222 10.73%
2011 183.866.809 16.01%
2012 225.582.408 18.49%
2013 333.898.000 32.44%
2014 444.299.000 24.85%
2015 446.685.000 0.53%
2016 458.347.000 2.54%
2017 501.348.000 8.58%
2018 603.890.000 16.98%
2019 668.962.000 9.73%
2020 622.885.000 -7.4%
2021 606.406.000 -2.72%
2022 533.000.000 -13.77%
2023 630.683.000 15.49%
2023 633.014.000 0.37%
2024 657.733.525 3.76%

Liabilities refer to the financial obligations or debts that a company owes to creditors or external parties, and understanding a company's liabilities is important for investors as it helps assess the company's financial risk and ability to meet its obligations.

Badger Infrastructure Solutions Ltd. Liabilities
Year Liabilities Growth
1997 26.200.000
1998 37.300.000 29.76%
1999 41.100.000 9.25%
2000 42.075.449 2.32%
2001 24.877.524 -69.13%
2002 25.354.197 1.88%
2003 21.129.595 -19.99%
2004 21.757.207 2.88%
2005 23.627.827 7.92%
2006 35.637.510 33.7%
2007 52.366.600 31.95%
2008 80.079.432 34.61%
2009 64.970.797 -23.25%
2010 75.776.281 14.26%
2011 94.485.655 19.8%
2012 85.874.636 -10.03%
2013 162.829.000 47.26%
2014 220.051.000 26%
2015 178.999.000 -22.93%
2016 179.276.000 0.15%
2017 182.854.000 1.96%
2018 237.388.000 22.97%
2019 338.291.000 29.83%
2020 294.366.000 -14.92%
2021 325.204.000 9.48%
2022 310.153.000 -4.85%
2023 384.557.000 19.35%
2023 388.020.000 0.89%
2024 408.355.103 4.98%

Badger Infrastructure Solutions Ltd. Financial Ratio (TTM)

Valuation Metrics

Revenue per Share
20.94
Net Income per Share
1.21
Price to Earning Ratio
23.84x
Price To Sales Ratio
1.38x
POCF Ratio
8.01
PFCF Ratio
129.19
Price to Book Ratio
3.99
EV to Sales
1.71
EV Over EBITDA
8.94
EV to Operating CashFlow
9.96
EV to FreeCashFlow
160.64
Earnings Yield
0.04
FreeCashFlow Yield
0.01
Market Cap
0,99 Bil.
Enterprise Value
1,24 Bil.
Graham Number
14.03
Graham NetNet
-7.79

Income Statement Metrics

Net Income per Share
1.21
Income Quality
2.97
ROE
0.17
Return On Assets
0.06
Return On Capital Employed
0.12
Net Income per EBT
0.72
EBT Per Ebit
0.92
Ebit per Revenue
0.09
Effective Tax Rate
0.27

Margins

Sales, General, & Administrative to Revenue
0.09
Research & Developement to Revenue
0
Stock Based Compensation to Revenue
0.03
Gross Profit Margin
0.23
Operating Profit Margin
0.09
Pretax Profit Margin
0.08
Net Profit Margin
0.06

Dividends

Dividend Yield
0.02
Dividend Yield %
1.83
Payout Ratio
0.43
Dividend Per Share
0.53

Operating Metrics

Operating Cashflow per Share
3.6
Free CashFlow per Share
0.22
Capex to Operating CashFlow
0.94
Capex to Revenue
0.16
Capex to Depreciation
1.54
Return on Invested Capital
0.1
Return on Tangible Assets
0.07
Days Sales Outstanding
89.32
Days Payables Outstanding
52.96
Days of Inventory on Hand
8.59
Receivables Turnover
4.09
Payables Turnover
6.89
Inventory Turnover
42.5
Capex per Share
3.37

Balance Sheet

Cash per Share
0,02
Book Value per Share
7,23
Tangible Book Value per Share
6.53
Shareholders Equity per Share
7.23
Interest Debt per Share
6.6
Debt to Equity
0.84
Debt to Assets
0.32
Net Debt to EBITDA
1.75
Current Ratio
1.65
Tangible Asset Value
0,23 Bil.
Net Current Asset Value
-0,21 Bil.
Invested Capital
535468034
Working Capital
0,08 Bil.
Intangibles to Total Assets
0.04
Average Receivables
0,17 Bil.
Average Payables
0,07 Bil.
Average Inventory
12787039
Debt to Market Cap
0.21

Dividends

Dividends in stock investing are like rewards that companies give to their shareholders. They are a portion of the company's profits distributed to investors, typically in the form of cash payments, as a way for them to share in the company's success.

Badger Infrastructure Solutions Ltd. Dividends
Year Dividends Growth
2013 0
2014 0 0%
2015 0 0%
2016 0 0%
2017 0 0%
2018 0 0%
2019 0 0%
2020 0 0%
2021 1 0%
2022 1 0%
2023 1 0%
2024 0 0%

Badger Infrastructure Solutions Ltd. Profile

About Badger Infrastructure Solutions Ltd.

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.

CEO
Mr. Robert G. Blackadar
Employee
2.433
Address
ATCO Centre II
Calgary, T2R 1P3

Badger Infrastructure Solutions Ltd. Executives & BODs

Badger Infrastructure Solutions Ltd. Executives & BODs
# Name Age
1 Mr. Trevor Carson C.F.A.
Vice President of Investor Relations & Corporate Development
70
2 Mr. Pradeep Atluri
Vice President of Information Strategy & Technology
70
3 Mr. Reid Yester
Vice President of Legal, General Counsel & Corporate Secretary
70
4 Ms. Lisa Gigic CPA
Manager of Corporate Finance & Investor Relations
70
5 Mr. Logan Mellott
Regional Vice President of West Region
70
6 Mr. Robert G. Blackadar
Chief Executive Officer, President & Director
70
7 Mr. Robert P. Dawson CA, CFA
Chief Financial Officer
70
8 Ms. Elizabeth Peterson
Senior Vice President of Operations
70
9 Ms. Julie Lee
Chief Human Resources Officer
70
10 Mr. Christopher Gunn
Vice President of Field Sales
70

Badger Infrastructure Solutions Ltd. Competitors