Badger Infrastructure Solutions Ltd. (FRA:6BD0)
Germany
· Delayed Price · Currency is EUR 43.60
-1.00 (-2.24%)
At close: Dec 4, 2025
FRA:6BD0 Income Statement
Financials in millions USD. Fiscal year is January - December.
Millions USD. Fiscal year is Jan - Dec.
Fiscal Year | TTM | FY 2024 | FY 2023 | FY 2022 | FY 2021 | FY 2020 | 2015 - 2019 |
|---|---|---|---|---|---|---|---|
Period Ending | Sep '25 Sep 30, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 | Dec '20 Dec 31, 2020 | 2015 - 2019 |
| Revenue | 805.35 | 744.95 | 683.8 | 570.81 | 453.91 | 438.41 | Upgrade
|
| Revenue Growth (YoY) | 10.18% | 8.94% | 19.79% | 25.75% | 3.54% | -13.09% | Upgrade
|
| Cost of Revenue | 565.13 | 526.95 | 492.71 | 431.66 | 361.06 | 314.07 | Upgrade
|
| Gross Profit | 240.23 | 218.01 | 191.09 | 139.15 | 92.85 | 124.34 | Upgrade
|
| Selling, General & Admin | 42.94 | 41.93 | 40.79 | 39.19 | 36.96 | 31.09 | Upgrade
|
| Operating Expenses | 158.42 | 131.95 | 128.83 | 104.29 | 96.54 | 95.19 | Upgrade
|
| Operating Income | 81.81 | 86.06 | 62.27 | 34.87 | -3.69 | 29.15 | Upgrade
|
| Interest Expense | -14.33 | -14.58 | -16.11 | -7.56 | -4.41 | -6.54 | Upgrade
|
| Currency Exchange Gain (Loss) | -0.37 | -0.07 | -0.33 | -0.36 | 0.07 | 1.66 | Upgrade
|
| Other Non Operating Income (Expenses) | 17.12 | -5.7 | 9.24 | -4.39 | -2.14 | - | Upgrade
|
| EBT Excluding Unusual Items | 84.23 | 65.71 | 55.07 | 22.55 | -10.17 | 24.27 | Upgrade
|
| Merger & Restructuring Charges | - | - | - | - | -2.13 | -3.62 | Upgrade
|
| Gain (Loss) on Sale of Assets | 0.95 | 1.76 | 2.05 | 0.33 | -1.37 | -1.41 | Upgrade
|
| Other Unusual Items | - | - | - | - | 2.4 | 6.77 | Upgrade
|
| Pretax Income | 85.17 | 67.47 | 57.12 | 22.88 | -11.27 | 26.01 | Upgrade
|
| Income Tax Expense | 23.52 | 19.6 | 15.35 | 4.59 | -2.54 | 6.59 | Upgrade
|
| Net Income | 61.65 | 47.87 | 41.77 | 18.29 | -8.74 | 19.42 | Upgrade
|
| Net Income to Common | 61.65 | 47.87 | 41.77 | 18.29 | -8.74 | 19.42 | Upgrade
|
| Net Income Growth | 47.80% | 14.61% | 128.38% | - | - | -57.82% | Upgrade
|
| Shares Outstanding (Basic) | 34 | 34 | 34 | 34 | 35 | 35 | Upgrade
|
| Shares Outstanding (Diluted) | 34 | 34 | 34 | 34 | 35 | 35 | Upgrade
|
| Shares Change (YoY) | -1.44% | -0.09% | - | -0.37% | -0.78% | -2.67% | Upgrade
|
| EPS (Basic) | 1.81 | 1.39 | 1.21 | 0.53 | -0.25 | 0.56 | Upgrade
|
| EPS (Diluted) | 1.81 | 1.39 | 1.21 | 0.53 | -0.25 | 0.56 | Upgrade
|
| EPS Growth | 50.16% | 14.87% | 128.30% | - | - | -56.67% | Upgrade
|
| Free Cash Flow | 63.92 | 48.28 | 24.62 | 3.12 | 11.82 | 63.97 | Upgrade
|
| Free Cash Flow Per Share | 1.88 | 1.40 | 0.71 | 0.09 | 0.34 | 1.83 | Upgrade
|
| Dividend Per Share | 0.505 | 0.500 | 0.522 | 0.488 | 0.494 | 0.467 | Upgrade
|
| Dividend Growth | -6.32% | -4.23% | 7.14% | -1.26% | 5.76% | 7.20% | Upgrade
|
| Gross Margin | 29.83% | 29.27% | 27.95% | 24.38% | 20.46% | 28.36% | Upgrade
|
| Operating Margin | 10.16% | 11.55% | 9.11% | 6.11% | -0.81% | 6.65% | Upgrade
|
| Profit Margin | 7.66% | 6.43% | 6.11% | 3.20% | -1.93% | 4.43% | Upgrade
|
| Free Cash Flow Margin | 7.94% | 6.48% | 3.60% | 0.55% | 2.60% | 14.59% | Upgrade
|
| EBITDA | 129.21 | 143.05 | 115.37 | 83.02 | 44.51 | 78.18 | Upgrade
|
| EBITDA Margin | 16.04% | 19.20% | 16.87% | 14.54% | 9.80% | 17.83% | Upgrade
|
| D&A For EBITDA | 47.41 | 56.99 | 53.1 | 48.15 | 48.2 | 49.03 | Upgrade
|
| EBIT | 81.81 | 86.06 | 62.27 | 34.87 | -3.69 | 29.15 | Upgrade
|
| EBIT Margin | 10.16% | 11.55% | 9.11% | 6.11% | -0.81% | 6.65% | Upgrade
|
| Effective Tax Rate | 27.62% | 29.04% | 26.88% | 20.07% | - | 25.33% | Upgrade
|
Source: S&P Global Market Intelligence. Standard template. Financial Sources.