Badger Meter Inc. (BMI)
209.87
1.83 (0.88%)
At close: Feb 28, 2025, 3:59 PM
210.33
0.22%
After-hours: Feb 28, 2025, 04:10 PM EST
Badger Meter Income Statement
Year | FY24 | FY23 | FY22 | FY21 | FY20 | FY19 | FY18 | FY17 | FY16 | FY15 | FY14 | FY13 | FY12 | FY11 | FY10 | FY09 | FY08 | FY07 | FY06 | FY05 | FY04 | FY03 | FY02 | FY01 | FY00 | FY99 | FY98 | FY97 | FY96 | FY95 | FY94 | FY93 | FY92 | FY91 | FY90 | FY89 | FY88 | FY87 | FY86 | FY85 |
Revenue | 826.56M | 703.59M | 565.57M | 505.2M | 425.54M | 424.63M | 433.73M | 402.44M | 393.76M | 377.7M | 364.77M | 334.12M | 319.66M | 262.92M | 276.63M | 250.34M | 279.55M | 234.82M | 229.75M | 216.65M | 205.01M | 183.99M | 167.32M | 138.54M | 146.39M | 150.9M | 143.8M | 130.8M | 116M | 108.6M | 99.2M | 84.5M | 82.1M | 78.4M | 77.1M | 72.3M | 71.1M | 66.7M | 60.9M | 55.9M |
Cost of Revenue | 497.37M | 427.15M | 345.6M | 299.71M | 257.3M | 261.1M | 271.38M | 246.69M | 243.19M | 241.92M | 233.63M | 217.13M | 197.41M | 173.09M | 173.81M | 153.32M | 181.09M | 153.42M | 153.13M | 142.79M | 137.53M | 123.47M | 111.32M | 94.04M | 87.3M | 86M | 81.8M | 78M | 69.4M | 65.1M | 58.4M | 47.8M | 48.2M | 45.2M | 42.9M | 41.3M | 41.1M | 38.6M | 35.1M | 36.3M |
Gross Profit | 329.18M | 276.44M | 219.97M | 205.48M | 168.25M | 163.53M | 162.35M | 155.75M | 150.58M | 135.78M | 131.14M | 116.99M | 122.25M | 89.82M | 102.82M | 97.01M | 98.46M | 81.4M | 76.63M | 73.86M | 67.48M | 60.52M | 56M | 44.49M | 59.09M | 64.9M | 62M | 52.8M | 46.6M | 43.5M | 40.8M | 36.7M | 33.9M | 33.2M | 34.2M | 31M | 30M | 28.1M | 25.8M | 19.6M |
Operating Income | 157.94M | 118.05M | 87.3M | 78.72M | 65.16M | 62.15M | 56.87M | 55.62M | 50.77M | 42.37M | 46.05M | 39.11M | 44.47M | 27.53M | 44.82M | 42.24M | 40.9M | 30.62M | 28.79M | 23.95M | 20.2M | 14.1M | 13.2M | 6.07M | 11.02M | 16.7M | 14M | 11M | 8.8M | 7M | 6M | 4M | 2.1M | 3.3M | 4.9M | 5M | 4.6M | 4.1M | 2.5M | 2.6M |
Interest Income | 8.61M | 4.05M | 552K | 20K | 30K | 253K | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | 770K | n/a | 2.69M | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a |
Pretax Income | 166.5M | 121.97M | 87.72M | 78.62M | 64.98M | 61.61M | 35.85M | 54.83M | 49.84M | 41.15M | 44.91M | 38.01M | 43.47M | 27.35M | 44.44M | 42.33M | 39.55M | 29.32M | 27.49M | 22.8M | 17.98M | 13.35M | 11.44M | 5.01M | 10.73M | 15.7M | 13.3M | 10.2M | 8.1M | 5.9M | 5M | 3.3M | 1.2M | 2.4M | 3.5M | 3.8M | 3.4M | 3.1M | 1.3M | 1.7M |
Net Income | 124.94M | 92.6M | 66.5M | 60.88M | 49.34M | 47.18M | 27.79M | 34.57M | 32.3M | 25.94M | 29.68M | 24.62M | 28.03M | 19.16M | 28.66M | 34.17M | 25.08M | 16.46M | 7.55M | 13.25M | 9.63M | 7.58M | 7.27M | 3.36M | 6.94M | 9.7M | 8.2M | 6.5M | 5.1M | 3.7M | 3.2M | 2.2M | -3.9M | 1.6M | 2.3M | 2.4M | 2.1M | 1.8M | 1.2M | 1.3M |
Selling & General & Admin | 171.25M | 139.39M | 132.81M | 126.88M | 103.24M | 101.67M | 125.34M | 100.12M | 99.81M | 93.41M | 85.09M | 77.88M | 77.78M | 62.29M | 58M | 54.77M | 57.56M | 50.78M | 47.84M | 49.92M | 47.28M | 46.42M | 42.8M | 38.43M | 41.99M | 42.5M | 43.3M | 30.3M | 27.3M | 25.6M | 24.5M | 28.4M | 27.7M | 25.9M | 25.5M | 22.8M | 22.3M | 21M | 20.5M | 14.8M |
Research & Development | n/a | 19M | 15.8M | 14.7M | 11.6M | 11.9M | 11.1M | 10.6M | 10.6M | 10.64M | 9.5M | 10.5M | 9.57M | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | 7.5M | 6.4M | 6.5M | 5.9M | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a |
Other Expenses | n/a | n/a | n/a | -120K | -145K | -288K | -19.86M | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | 6.07M | 5.7M | 4.7M | 4M | 4.1M | 4.4M | 4.4M | 4.3M | 4.1M | 4M | 3.8M | 3.2M | 3.1M | 3M | 2.8M | 2.2M |
Operating Expenses | 171.25M | 158.39M | 132.81M | 126.88M | 103.24M | 101.67M | 125.34M | 100.12M | 99.81M | 93.41M | 85.09M | 77.88M | 77.78M | 62.29M | 58M | 54.77M | 57.56M | 50.78M | 47.84M | 49.92M | 47.28M | 46.42M | 42.8M | 38.43M | 48.07M | 48.2M | 48M | 41.8M | 37.8M | 36.5M | 34.8M | 32.7M | 31.8M | 29.9M | 29.3M | 26M | 25.4M | 24M | 23.3M | 17M |
Interest Expense | n/a | n/a | 552K | n/a | 30K | 253K | 1.16M | 789K | 921K | 1.22M | 1.14M | 1.1M | 998K | 185K | 385K | 90K | 1.35M | 1.29M | 1.3M | 1.61M | 1.61M | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a |
Selling & Marketing Expenses | n/a | -19.13M | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a |
Cost & Expenses | 668.62M | 585.54M | 478.4M | 426.6M | 360.53M | 362.76M | 396.72M | 346.82M | 343M | 335.33M | 318.72M | 295.01M | 275.19M | 235.38M | 231.81M | 208.09M | 238.65M | 204.2M | 200.97M | 192.71M | 184.81M | 169.89M | 154.12M | 132.47M | 135.37M | 134.2M | 129.8M | 119.8M | 107.2M | 101.6M | 93.2M | 80.5M | 80M | 75.1M | 72.2M | 67.3M | 66.5M | 62.6M | 58.4M | 53.3M |
Income Tax | 41.56M | 29.37M | 21.22M | 17.74M | 15.64M | 14.43M | 8.06M | 20.26M | 17.55M | 15.21M | 15.23M | 13.39M | 15.44M | 8.19M | 15.78M | 15.55M | 14.47M | 10.94M | 10.92M | 9.54M | 8.35M | 5.77M | 4.17M | 1.65M | 3.79M | 6M | 5.1M | 3.7M | 3M | 2.2M | 1.8M | 1.1M | 400K | 800K | 1.2M | 1.4M | 1.3M | 1.3M | 100K | 400K |
Shares Outstanding (Basic) | 29.36M | 29.28M | 29.22M | 29.14M | 29.05M | 29.03M | 28.99M | 28.93M | 28.89M | 28.76M | 28.61M | 28.72M | 28.66M | 29.94M | 29.81M | 29.61M | 29.11M | 28.42M | 27.74M | 26.98M | 26.39M | 25.68M | 25.32M | 25.3M | 26.46M | 27.91M | 28.77M | 28.42M | 27.95M | 27.92M | 27.53M | 27.5M | 27.37M | 26.12M | 25.21M | 24.94M | 24.35M | 23.61M | 24M | 22.61M |
Shares Outstanding (Diluted) | 178K | 29.46M | 29.38M | 29.34M | 29.23M | 29.22M | 29.19M | 29.11M | 29.05M | 28.89M | 28.76M | 28.88M | 28.8M | 30.1M | 30.01M | 29.91M | 29.67M | 29.23M | 28.78M | 28.04M | 27.14M | 26.13M | 26.43M | 26.2M | 27.76M | 29.85M | 30.94M | 31.52M | 29.35M | 27.92M | 27.53M | 27.5M | 27.37M | 26.12M | 25.21M | 24.94M | 24.35M | 23.61M | 24M | 22.61M |
EPS (Basic) | 4.26 | 3.16 | 2.28 | 2.09 | 1.70 | 1.63 | 0.96 | 1.20 | 1.12 | 0.90 | 1.03 | 0.86 | 0.98 | 0.64 | 0.96 | 1.16 | 0.86 | 0.58 | 0.27 | 0.49 | 0.37 | 0.30 | 0.29 | 0.13 | 0.26 | 0.35 | 0.28 | 0.23 | 0.18 | 0.13 | 0.12 | 0.08 | -0.14 | 0.06 | 0.09 | 0.10 | 0.09 | 0.08 | 0.05 | 0.06 |
EPS (Diluted) | 701.92 | 3.14 | 2.26 | 2.08 | 1.69 | 1.61 | 0.95 | 1.19 | 1.11 | 0.90 | 1.03 | 0.85 | 0.98 | 0.64 | 0.96 | 1.14 | 0.85 | 0.56 | 0.26 | 0.48 | 0.36 | 0.29 | 0.28 | 0.13 | 0.25 | 0.33 | 0.27 | 0.21 | 0.17 | 0.13 | 0.12 | 0.08 | -0.14 | 0.06 | 0.09 | 0.10 | 0.09 | 0.08 | 0.05 | 0.06 |
EBITDA | 157.94M | 146.03M | 113.41M | 106.47M | 90.23M | 86.01M | 61.32M | 80.02M | 73.21M | 62.97M | 61.71M | 52.6M | 56.52M | 37.02M | 53.28M | 42.24M | 47.95M | 37.08M | 35.8M | 33.52M | 28.05M | 21.86M | 21.18M | 12.87M | 17.09M | 22.4M | 18.7M | 14.7M | 12.6M | 11.4M | 10.4M | 8.3M | 6.2M | 7.3M | 8.7M | 8.2M | 7.7M | 7.1M | 5.3M | 4.8M |
Depreciation & Amortization | n/a | 28.11M | 26.24M | 27.86M | 25.22M | 24.15M | 24.32M | 24.4M | 22.44M | 20.6M | 15.66M | 13.49M | 12.05M | 9.49M | 8.46M | 8.16M | 7.05M | 6.47M | 7.01M | 6.36M | 7.25M | 7.83M | 7.98M | 6.8M | 6.07M | 5.7M | 4.7M | 4M | 4.1M | 4.4M | 4.4M | 4.3M | 4.1M | 4M | 3.8M | 3.2M | 3.1M | 3M | 2.8M | 2.2M |