
BMI
Badger Meter Inc.
$182.92
-$3.57(-1.91%)
42
Overall
50
Value
18
Tech
60
Quality
Market Cap
$5.46B
Volume
412.99K
52W Range
$162.17 - $256.08
Target Price
$238.86
Order:
Income Statement
Metric | Trend | Chart | 2015 Dec | 2016 Dec | 2017 Dec | 2018 Dec | 2019 Dec | 2020 Dec | 2021 Dec | 2022 Dec | 2023 Dec | 2024 Dec |
---|---|---|---|---|---|---|---|---|---|---|---|---|
REVENUE | ||||||||||||
Total Revenue | $377.7M | $393.8M | $402.4M | $433.7M | $424.6M | $425.5M | $505.2M | $565.6M | $703.6M | $826.6M | ||
Total Revenue | $377.7M | $393.8M | $402.4M | $433.7M | $424.6M | $425.5M | $505.2M | $565.6M | $703.6M | $826.6M | ||
COST OF GOODS SOLD | ||||||||||||
Cost of Revenue | $-241.9M | $-243.2M | $-246.7M | $-271.4M | $261.1M | $257.3M | $299.7M | $345.6M | $427.2M | $497.4M | ||
GROSS PROFIT | ||||||||||||
Gross Profit | $135.8M | $150.6M | $155.7M | $162.3M | $163.5M | $168.2M | $205.5M | $220.0M | $276.4M | $329.2M | ||
OPERATING EXPENSES | ||||||||||||
Operating Expenses | $93.4M | $99.8M | $100.1M | $125.3M | $101.7M | $103.2M | $126.9M | $132.8M | $158.5M | $171.3M | ||
Research & Development | $-10.6M | $-10.6M | $-10.6M | $-11.1M | $11.9M | $11.6M | $14.7M | $15.8M | $19.0M | $19.2M | ||
Research Expense | -- | -- | -- | -- | $11.9M | $11.6M | $14.7M | -- | -- | -- | ||
Selling, General & Administrative | $93.4M | $99.8M | $99.2M | $105.5M | $101.4M | $103.1M | $126.8M | $132.7M | $158.4M | $171.2M | ||
Selling & Marketing Expenses | $93.4M | $99.8M | $99.2M | $105.5M | -- | -- | -- | -- | -- | -- | ||
General & Administrative Expenses | $-3.2M | $-3.3M | $-3.6M | $-3.7M | $101.4M | $103.1M | $126.8M | $132.7M | $158.4M | $171.2M | ||
Salaries & Wages | $-1.5M | $-1.6M | $973.0K | $19.9M | $288.0K | $145.0K | $120.0K | $130.0K | $130.0K | $49.0K | ||
Amortization | $-6.1M | $-6.1M | $-6.8M | $-7.5M | $71.3M | $88.7M | $104.3M | $101.3M | $113.2M | $111.8M | ||
Other Operating Expenses | $-166.0K | $-247.0K | $-285.0K | $-190.0K | $-235.0K | $-209.0K | $-230.0K | -- | -- | -- | ||
OPERATING INCOME | ||||||||||||
Operating income | $42.4M | $50.8M | $55.6M | $37.0M | $62.1M | $65.2M | $78.7M | $87.3M | $118.0M | $157.9M | ||
EBITDA | $61.8M | $72.3M | $79.2M | $60.2M | $86.0M | $90.2M | $106.5M | $113.4M | $146.0M | $190.1M | ||
NON-OPERATING ITEMS | ||||||||||||
Interest Expense (Non-Operating) | -- | -- | -- | -- | $253.0K | $30.0K | $-20.0K | $-552.0K | $-4.0M | $-8.6M | ||
Net Non-Operating Interest Income/Expense | -- | -- | -- | -- | $-253.0K | $-30.0K | $20.0K | $552.0K | $4.0M | $8.6M | ||
Other Income/Expense | $-182.0K | $-54.0K | $-323.0K | $19.9M | $4.0K | $28.0K | $46.0K | $33.0K | $137.0K | $199.0K | ||
Other Special Charges | -- | -- | -- | $1.2M | -- | -- | -- | -- | -- | -- | ||
PRE-TAX INCOME | ||||||||||||
EBIT | $41.2M | $49.8M | $54.8M | $35.9M | $61.9M | $65.0M | $78.6M | $87.2M | $117.9M | $157.9M | ||
Pre-Tax Income | $41.2M | $49.8M | $54.8M | $35.9M | $61.6M | $65.0M | $78.6M | $87.7M | $122.0M | $166.5M | ||
INCOME TAX | ||||||||||||
Tax Provision | $15.2M | $17.5M | $20.3M | $8.1M | $14.4M | $15.6M | $17.7M | $21.2M | $29.4M | $41.6M | ||
NET INCOME | ||||||||||||
Net Income | $25.9M | $32.3M | $34.6M | $27.8M | $47.2M | $49.3M | $60.9M | $66.5M | $92.6M | $124.9M | ||
Net Income (Continuing Operations) | $25.9M | $32.3M | $34.6M | $27.8M | $47.2M | $49.3M | $60.9M | $66.5M | $92.6M | $124.9M | ||
Net Income (Discontinued Operations) | $25.9M | $32.3M | $34.6M | $27.8M | $47.2M | $49.3M | $60.9M | $66.5M | $92.6M | $124.9M | ||
Net Income (Common Stockholders) | $25.9M | $32.3M | $34.6M | $27.8M | $47.2M | $49.3M | $60.9M | $66.5M | $92.6M | $124.9M | ||
TOTALS | ||||||||||||
Total Expenses | $-148.5M | $-143.4M | $-146.6M | $-146.0M | $362.8M | $360.5M | $426.6M | $478.4M | $585.7M | $668.7M | ||
SHARE & EPS DATA | ||||||||||||
Average Shares Outstanding | $28.8M | $28.9M | $28.9K | $29.0K | $29.0K | $29.1K | $29.1K | $29.2K | $29.3K | $29.4K | ||
Average Shares Outstanding (Diluted) | $136.0K | $163.0K | $184 | $196 | $192 | $178 | $194 | $29.2K | $29.3K | $29.4K | ||
Shares Outstanding | $29.0M | $29.1M | $29.1M | $29.1M | $29.1M | $29.1M | $29.2M | $29.3M | $29.4M | $29.4M | ||
Basic EPS | $0.19 | $0.21 | $1.2 | $0.96 | $1.63 | $1.7 | $2.09 | $2.28 | $3.16 | $4.26 | ||
Basic EPS (Continuing Operations) | $0.90 | $1.12 | $1.2 | -- | $1.63 | $1.7 | $2.09 | $2.28 | $3.16 | $4.26 | ||
Diluted EPS | $0.19 | $0.21 | $1.19 | $0.95 | $1.61 | $1.69 | $2.08 | $2.26 | $3.14 | $4.23 | ||
Diluted EPS (Continuing Operations) | $0.90 | $1.11 | $1.19 | -- | $1.61 | $1.69 | $2.08 | $2.26 | $3.14 | $4.23 | ||
Dividend Per Share | $0.40 | $0.43 | $0.49 | $0.56 | $0.64 | $0.70 | $0.76 | $0.85 | $0.99 | $1.22 | ||
OTHER METRICS | ||||||||||||
Gain On Sale Of Business | -- | -- | -- | $-19.9M | -- | -- | -- | -- | -- | -- | ||
Net Operating Interest Income Expense | $-1.2M | $-921.0K | $-789.0K | $-1.2M | -- | -- | -- | -- | -- | -- | ||
Other Gand A | $-3.2M | $-3.3M | $-3.6M | $-3.7M | $101.4M | $103.1M | $126.8M | $132.7M | $158.4M | $171.2M | ||
Other Write Off | $-182.0K | $-54.0K | $-323.0K | $-27.0K | $4.0K | $28.0K | $46.0K | -- | -- | -- | ||
Rent And Landing Fees | $-3.2M | $-3.3M | $-3.6M | $-3.7M | $3.4M | $3.1M | -- | -- | -- | -- | ||
Selling Expense | $93.4M | $99.8M | $99.2M | $105.5M | -- | -- | -- | -- | -- | -- |
Financial data is updated quarterly and may not reflect the most recent earnings.
A | B | C | D | |
---|---|---|---|---|
1 | Symbol | Price | Change | Vol |
2 | BMI | $182.92 | -1.9% | 412.99K |
3 | ||||
4 | ||||
5 | ||||
6 |