Badger Statements
33
Data from Badger`s earning releases including common size income statement and balance sheet.
Common size analysis evaluates financial statements by expressing each line item as a percentage of a base amount for that period.
Key Information:
Report currency:
USD - US dollar
Last reporting period:
30 Sep, 2024
Next reporting period:
29 Dec, 2024
Report frequency:
Quarterly
Earnings release date:
17 Oct, 2024
Expected release date:
24 Jan, 2025
Badger Income Statement
B
M
USD (except Earnings per share)
Financial
Revenue
Cost of sales
Gross profit
Research and development
Selling, general and administrative
Total operating expenses
Operating income
Interest expense
Other income
Income before tax
Provision for income taxes
Net income
Diluted earnings per share
Shares outstanding after dilution
208.44
-3.8 %
100
124.56
59.8
83.878
-1.7 %
40.2
—
0
43.255
20.8
43.255
-1.4 %
20.8
40.623
-2.1 %
19.5
2.301
1.1
-0.013
-0.006
42.911
-1 %
20.6
10.873
5.2
32.038
-3.1 %
15.4
1.084
29.548
216.66
10.4 %
100
131.29
60.6
85.368
10.6 %
39.4
—
0
43.856
20.2
43.856
8 %
20.2
41.512
13.5 %
19.2
1.862
0.9
-0.012
-0.006
43.362
13.8 %
20
10.306
4.8
33.056
13.5 %
15.3
1.119
29.529
196.28
7.6 %
100
119.1
60.7
77.178
8 %
39.3
—
0
40.6
20.7
40.6
3.1 %
20.7
36.578
14 %
18.6
1.526
0.8
-0.012
-0.006
38.092
13.9 %
19.4
8.961
4.6
29.131
17.8 %
14.8
0.988
29.494
182.44
-2 %
100
110.97
60.8
71.465
-1.7 %
39.2
—
0
39.386
21.6
39.386
-4.6 %
21.6
32.079
2.1 %
17.6
1.398
0.8
-0.033
-0.02
33.444
2.6 %
18.3
8.723
4.8
24.721
-4.8 %
13.6
0.839
29.479
186.19
5.9 %
100
113.47
60.9
72.723
4.7 %
39.1
—
0
41.301
22.2
41.301
3.4 %
22.2
31.422
6.5 %
16.9
1.2
0.6
-0.032
-0.02
32.59
7.6 %
17.5
6.621
3.6
25.969
15.5 %
13.9
0.881
29.473
175.86
10.5 %
100
106.42
60.5
69.434
10.5 %
39.5
—
0
39.932
22.7
39.932
5.7 %
22.7
29.502
17.8 %
16.8
0.827
0.5
-0.033
-0.02
30.296
18.2 %
17.2
7.803
4.4
22.493
15.9 %
12.8
0.764
29.448
159.1
8 %
100
96.285
60.5
62.816
10.3 %
39.5
—
0
37.77
23.7
37.77
9.5 %
23.7
25.046
11.4 %
15.7
0.622
0.4
-0.032
-0.02
25.636
11.9 %
16.1
6.221
3.9
19.415
10.7 %
12.2
0.66
29.421
147.32
-0.5 %
100
90.359
61.3
56.965
-1 %
38.7
—
0
34.491
23.4
34.491
2.5 %
23.4
22.474
-5.9 %
15.3
0.466
0.3
-0.033
-0.02
22.907
-4.3 %
15.5
5.368
3.6
17.539
-2.2 %
11.9
0.596
29.415
148.01
7.4 %
100
90.487
61.1
57.522
5 %
38.9
—
0
33.651
22.7
33.651
3 %
22.7
23.871
8.1 %
16.1
0.108
0.07
-0.032
-0.02
23.947
8.6 %
16.2
6.014
4.1
17.933
7.6 %
12.1
0.611
29.372
137.83
4.1 %
100
83.073
60.3
54.76
8 %
39.7
—
0
32.672
23.7
32.672
2.5 %
23.7
22.088
17.1 %
16
-0.009
-0.007
-0.033
-0.02
22.046
17.2 %
16
5.382
3.9
16.664
16 %
12.1
0.568
29.344
132.4
-2.5 %
100
81.679
61.7
50.723
-7.5 %
38.3
—
0
31.861
24.1
31.861
-0.4 %
24.1
18.862
-17.5 %
14.2
-0.013
-0.01
-0.032
-0.02
18.817
-17.8 %
14.2
4.457
3.4
14.36
-16.9 %
10.8
0.489
29.363
135.75
5.4 %
100
80.913
59.6
54.836
7.1 %
40.4
—
0
31.975
23.6
31.975
0.7 %
23.6
22.861
17.6 %
16.8
0.048
0.04
-0.03
-0.02
22.879
18 %
16.9
5.603
4.1
17.276
9 %
12.7
0.588
29.378
128.74
4.8 %
100
77.554
60.2
51.184
2.2 %
39.8
—
0
31.744
24.7
31.744
1 %
24.7
19.44
4.1 %
15.1
-0.014
-0.01
-0.03
-0.02
19.396
4.1 %
15.1
3.541
2.8
15.855
13.5 %
12.3
0.54
29.342
122.87
4.3 %
100
72.767
59.2
50.102
1.4 %
40.8
—
0
31.427
25.6
31.427
-0.5 %
25.6
18.675
5.5 %
15.2
-0.007
-0.006
-0.029
-0.02
18.639
5.3 %
15.2
4.667
3.8
13.972
1.2 %
11.4
0.477
29.312
117.8
4.9 %
100
68.5
58.1
49.4
12 %
41.9
—
0
31.6
26.8
31.6
16.6 %
26.8
17.7
4.1 %
15
—
0
—
0
17.7
4.7 %
15
3.9
3.3
13.8
5.3 %
11.7
0.47
29.3
112.3
-1.1 %
100
68.3
60.8
44.1
-2 %
39.3
—
0
27.1
24.1
27.1
6.3 %
24.1
17
-12.8 %
15.1
—
0
—
0
16.9
-13.3 %
15
3.8
3.4
13.1
-12.1 %
11.7
0.45
29.3
113.6
24.7 %
100
68.6
60.4
45
25.3 %
39.6
—
0
25.5
22.4
25.5
9.9 %
22.4
19.5
53.5 %
17.2
—
0
—
0
19.5
54.8 %
17.2
4.7
4.1
14.9
56.8 %
13.1
0.51
29.2
91.1
-16 %
100
55.3
60.7
35.9
-17.1 %
39.4
—
0
23.2
25.5
23.2
-15 %
25.5
12.7
-20.6 %
13.9
—
0
—
0
12.6
-20.8 %
13.8
3.1
3.4
9.5
-20.2 %
10.4
0.33
29.3
108.5
0.8 %
100
65.2
60.1
43.3
5.4 %
39.9
—
0
27.3
25.2
27.3
10.1 %
25.2
16
-1.8 %
14.7
—
0
—
0
15.9
-1.9 %
14.7
4.1
3.8
11.9
-3.3 %
11
0.41
29.2
107.6
-0.9 %
100
66.4
61.7
41.1
-1.4 %
38.2
—
0
24.8
23
24.8
-1.6 %
23
16.3
-0.6 %
15.1
—
0
-0.2
-0.2
16.2
-0.6 %
15.1
3.9
3.6
12.3
-3.1 %
11.4
0.42
29.2
108.6
4.9 %
100
67
61.7
41.7
3.5 %
38.4
—
0
25.2
23.2
25.2
—
23.2
16.4
9.3 %
15.1
-0.1
-0.09
—
0
16.3
9.4 %
15
3.6
3.3
12.7
11.4 %
11.7
0.44
29.2
103.5
-1.3 %
100
63.3
61.2
40.3
-0.5 %
38.9
—
0
25.2
24.3
25.2
-3.8 %
24.3
15
4.9 %
14.5
-0.1
-0.1
—
0
14.9
4.9 %
14.4
3.6
3.5
11.4
5.6 %
11
0.39
29.2
104.9
0.5 %
100
64.4
61.4
40.5
0.7 %
38.6
—
0
26.1
24.9
26.2
5.6 %
25
14.3
-6.5 %
13.6
-0.1
-0.1
—
0
14.2
-2.7 %
13.5
3.3
3.1
10.8
-3.6 %
10.3
0.37
29.2
104.4
-5.6 %
100
64.3
61.6
40.2
-8.4 %
38.5
—
0
24.8
23.8
24.8
-5 %
23.8
15.3
-14 %
14.7
-0.2
-0.2
—
0
14.6
294.6 %
14
3.3
3.2
11.2
286.2 %
10.7
0.38
29.2
110.6
-2.6 %
100
66.7
60.3
43.9
5.8 %
39.7
—
0
26.1
23.6
26.1
3.6 %
23.6
17.8
9.2 %
16.1
-0.3
-0.3
—
0
3.7
-53.2 %
3.3
0.8
0.7
2.9
-53.2 %
2.6
0.1
29.2
113.6
8.2 %
100
72.1
63.5
41.5
13.1 %
36.5
—
0
25.2
22.2
25.2
-5.6 %
22.2
16.3
63 %
14.3
-0.4
-0.4
—
0
7.9
-18.6 %
7
1.8
1.6
6.2
-17.3 %
5.5
0.21
29.1
105
8.6 %
100
68.3
65
36.7
-5.9 %
35
—
0
26.8
25.5
26.7
6 %
25.4
10
-28.1 %
9.5
-0.3
-0.3
—
0
9.7
-24.8 %
9.2
2.2
2.1
7.5
4.2 %
7.1
0.26
29.2
96.7
-3.3 %
57.6
39
5.4 %
—
25.1
25.2
2 %
13.9
13 %
-0.2
—
12.9
5.7 %
4.9
7.2
-10 %
0.24
29.1
100
-4 %
63
37
-10 %
—
24.7
24.7
1.6 %
12.3
-26.8 %
-0.2
—
12.2
-25.6 %
4.2
8
-24.5 %
0.27
29.1
104.2
2.6 %
63.1
41.1
6.2 %
—
24.2
24.3
-2.8 %
16.8
23.5 %
-0.1
—
16.4
23.3 %
5.8
10.6
21.8 %
0.36
29.1
101.6
9.1 %
63
38.7
15.5 %
—
25.1
25
11.1 %
13.6
23.6 %
-0.2
—
13.3
49.4 %
4.5
8.7
42.6 %
0.3
29.1
93.1
-3.3 %
59.6
33.5
-13.2 %
—
22.5
22.5
-8.9 %
11
-20.9 %
-0.2
—
8.9
-35 %
2.8
6.1
-30.7 %
0.21
29.1
96.3
-7.2 %
57.6
38.6
-2 %
—
24.7
24.7
0.8 %
13.9
-6.7 %
-0.2
—
13.7
-6.8 %
4.9
8.8
-6.4 %
0.3
29.1
103.8
3.2 %
64.4
39.4
1 %
—
24.5
24.5
-6.5 %
14.9
16.4 %
-0.2
—
14.7
17.6 %
5.3
9.4
17.5 %
0.32
29.1
100.6
5 %
61.6
39
13 %
—
26.2
26.2
4.8 %
12.8
34.7 %
-0.3
—
12.5
35.9 %
4.5
8
45.5 %
0.28
29
95.8
-3.6 %
61.3
34.5
-4.4 %
—
24.9
25
11.1 %
9.5
-30.1 %
-0.3
—
9.2
-30.8 %
3.8
5.5
-33.7 %
0.19
28.9
99.4
0.5 %
63.3
36.1
2.8 %
—
22.5
22.5
-1.7 %
13.6
11.5 %
-0.3
—
13.3
11.8 %
5
8.3
5.1 %
0.29
28.9
98.9
18.3 %
63.8
35.1
16.6 %
—
23
22.9
-0.4 %
12.2
71.8 %
-0.3
—
11.9
77.6 %
4
7.9
88.1 %
0.27
28.9
83.6
-6.4 %
53.6
30.1
-2.6 %
—
23
23
0.9 %
7.1
-13.4 %
-0.3
—
6.7
-15.2 %
2.5
4.2
-30 %
0.15
28.8
89.3
-7.3 %
58.4
30.9
-15.3 %
—
22.7
22.8
11.2 %
8.2
-48.8 %
-0.3
—
7.9
-49.7 %
1.9
6
-41.2 %
0.2
29.5
96.3
0.6 %
59.8
36.5
4.9 %
—
20.5
20.5
-0.5 %
16
12.7 %
-0.3
—
15.7
12.9 %
5.5
10.2
15.9 %
0.36
28.8
95.7
14.6 %
60.8
34.8
20 %
—
20.6
20.6
-3.3 %
14.2
84.4 %
-0.3
—
13.9
87.8 %
5.1
8.8
91.3 %
0.31
28.7
83.5
3.1 %
54.5
29
—
—
21.3
21.3
13.9 %
7.7
-25.2 %
-0.3
—
7.4
-26.7 %
2.8
4.6
-28.1 %
0.16
28.7
81
-12.9 %
52
29
-12.4 %
—
18.7
18.7
-2.6 %
10.3
-25.9 %
-0.3
—
10.1
-25.7 %
3.7
6.4
-28.9 %
0.22
28.9
93
5.3 %
59.9
33.1
11.1 %
—
19.2
19.2
-2.5 %
13.9
36.3 %
-0.3
—
13.6
38.8 %
4.6
9
42.9 %
0.31
28.9
88.3
23 %
58.5
29.8
19.2 %
—
19.7
19.7
-3 %
10.2
117 %
-0.3
—
9.8
117.8 %
3.5
6.3
117.2 %
0.22
28.9
71.8
—
46.8
25
—
—
20.3
20.3
—
4.7
—
-0.2
—
4.5
—
1.6
2.9
—
0.1
28.5