image
Badger Meter, Inc. BMI
Technology - Hardware, Equipment & Parts - NYSE - US
Watchlist
$ 213.22
1.37 %
$ 6.27 B
Market Cap
50.41
P/E
INCOME STATEMENT
827 M REVENUE
17.48%
Growth Rates
1Year 17.48%
3Years 17.83%
5Years 14.25%
7Years 10.83%
10Years 8.52%
158 M OPERATING INCOME
33.79%
Growth Rates
1Year 33.79%
3Years 26.12%
5Years 20.51%
7Years 16.08%
10Years 13.12%
125 M NET INCOME
34.93%
Growth Rates
1Year 34.93%
3Years 27.08%
5Years 21.51%
7Years 20.15%
10Years 15.46%
EFFICIENCY
Earnings Waterfall Badger Meter, Inc.
image
Revenue 827 M
Cost Of Revenue 497 M
Gross Profit 329 M
Operating Expenses 171 M
Operating Income 158 M
Other Expenses 33 M
Net Income 125 M

Income Statement

Millions
Dec-2024 Dec-2023 Dec-2022 Dec-2021 Dec-2020 Dec-2019 Dec-2018 Dec-2017 Dec-2016 Dec-2015 Dec-2014 Dec-2013 Dec-2012 Dec-2011 Dec-2010 Dec-2009 Dec-2008 Dec-2007 Dec-2006 Dec-2005 Dec-2004 Dec-2003 Dec-2002 Dec-2001 Dec-2000 Dec-1999 Dec-1998 Dec-1997 Dec-1996 Dec-1995 Dec-1994 Dec-1993 Dec-1992 Dec-1991 Dec-1990 Dec-1989 Dec-1988 Dec-1987 Dec-1986 Dec-1985
REVENUE
Revenue 826.6 703.6 565.6 505.2 425.5 424.6 433.7 402.4 393.8 377.7 364.8 334.1 319.7 262.9 276.6 250.3 279.6 234.8 229.8 216.7 205.0 184.0 167.3 138.5 146.4 150.9 143.8 130.8 116.0 108.6 99.2 84.5 82.1 78.4 77.1 72.3 71.1 66.7 60.9 55.9
GROSS PROFIT
Cost Of Revenue 497.4 427.2 345.6 299.7 257.3 261.1 271.4 246.7 243.2 241.9 233.6 217.1 197.4 173.1 173.8 153.3 181.1 153.4 153.1 142.8 137.5 123.5 111.3 94.0 87.3 86.0 81.8 78.0 69.4 65.1 58.4 47.8 48.2 45.2 42.9 41.3 41.1 38.6 35.1 36.3
Gross Profit 329.2 276.4 220.0 205.5 168.2 163.5 162.3 155.7 150.6 135.8 131.1 117.0 122.2 89.8 102.8 97.0 98.5 81.4 76.6 73.9 67.5 60.5 56.0 44.5 59.1 64.9 62.0 52.8 46.6 43.5 40.8 36.7 33.9 33.2 34.2 31.0 30.0 28.1 25.8 19.6
OPERATING INCOME
Operating Expenses 171.2 158.4 132.8 126.9 103.2 101.7 125.3 100.1 99.8 93.4 85.1 77.9 77.8 62.3 58.0 54.8 57.6 50.8 47.8 49.9 47.3 46.4 42.8 38.4 48.1 48.2 48.0 41.8 37.8 36.5 34.8 32.7 31.8 29.9 29.3 26.0 25.4 24.0 23.3 17.0
Selling, General and Administrative Expenses 171.2 139.4 132.8 126.9 103.2 101.7 125.3 100.1 99.8 93.4 85.1 77.9 77.8 62.3 58.0 54.8 57.6 50.8 47.8 49.9 47.3 46.4 42.8 38.4 42.0 42.5 43.3 30.3 27.3 25.6 24.5 28.4 27.7 25.9 25.5 22.8 22.3 21.0 20.5 14.8
Research and Development Expenses 0 19.0 15.8 14.7 11.6 11.9 11.1 10.6 10.6 10.6 9.5 10.5 9.6 0 0 0 0 0 0 0 0 0 0 0 0 0 0 7.5 6.4 6.5 5.9 0 0 0 0 0 0 0 0 0
Operating Income 157.9 118.0 87.3 78.7 65.2 62.1 56.9 55.6 50.8 42.4 46.0 39.1 44.5 27.5 44.8 42.2 40.9 30.6 28.8 23.9 20.2 14.1 13.2 6.1 11.0 16.7 14.0 11.0 8.8 7.0 6.0 4.0 2.1 3.3 4.9 5.0 4.6 4.1 2.5 2.6
PRE-TAX INCOME
Interest Income Expense 0 0 0.6 0 30 K 0.3 1.2 0.8 0.9 1.2 1.1 1.1 1.0 0.2 0.4 90 K 1.3 1.3 1.3 1.6 1.6 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
Total Other Income 8.6 3.9 0.4 100 K (0.2) (0.5) (21.0) (0.8) (0.9) (1.2) (1.1) (1.1) (1.0) (0.2) (0.4) 90 K (1.3) (1.3) (1.3) (1.5) (2.2) (0.7) (1.8) (1.1) (0.3) (1.0) (0.7) (0.5) (0.4) (1.1) (1.0) (0.7) (0.9) (0.9) (1.4) (1.2) (1.2) (1.0) (1.2) (0.9)
Pre-Tax Income 166.5 122.0 87.7 78.6 65.0 61.6 35.9 54.8 49.8 41.2 44.9 38.0 43.5 27.3 44.4 42.3 39.6 29.3 27.5 22.8 18.0 13.4 11.4 5.0 10.7 15.7 13.3 10.2 8.1 5.9 5.0 3.3 1.2 2.4 3.5 3.8 3.4 3.1 1.3 1.7
NET INCOME
Tax Provision 41.6 29.4 21.2 17.7 15.6 14.4 8.1 20.3 17.5 15.2 15.2 13.4 15.4 8.2 15.8 15.6 14.5 10.9 10.9 9.5 8.3 5.8 4.2 1.6 3.8 6.0 5.1 3.7 3.0 2.2 1.8 1.1 0.4 0.8 1.2 1.4 1.3 1.3 100 K 0.4
Net Income 124.9 92.6 66.5 60.9 49.3 47.2 27.8 34.6 32.3 25.9 29.7 24.6 28.0 19.2 28.7 34.2 25.1 16.5 7.5 13.3 9.6 7.6 7.3 3.4 6.9 9.7 8.2 6.5 5.1 3.7 3.2 2.2 (3.9) 1.6 2.3 2.4 2.1 1.8 1.2 1.3
EPS 4.26 3.16 2.28 2.09 1.7 1.63 0.96 1.2 1.12 0.9 1.03 0.86 0.98 0.64 0.96 1.16 0.86 0.58 0.27 0.49 0.37 0.3 0.29 0.13 0.26 0.35 0.28 0.23 0.18 0.13 0.12 0.08 0.14 0.0613 0.0913 0.0963 0.0862 0.0763 0.05 0.0575