image
Badger Meter, Inc. BMI
Technology - Hardware, Equipment & Parts - NYSE - US
Watchlist
$ 215.32
-1.97 %
$ 6.33 B
Market Cap
53.56
P/E
INCOME STATEMENT
704 M REVENUE
24.40%
Growth Rates
1Year 24.40%
3Years 18.25%
5Years 10.16%
7Years 8.65%
10Years 7.73%
118 M OPERATING INCOME
35.23%
Growth Rates
1Year 35.23%
3Years 21.91%
5Years 15.73%
7Years 12.81%
10Years 11.68%
92.6 M NET INCOME
39.25%
Growth Rates
1Year 39.25%
3Years 23.35%
5Years 27.22%
7Years 16.24%
10Years 14.17%
EFFICIENCY
Earnings Waterfall Badger Meter, Inc.
image
Revenue 704 M
Cost Of Revenue 427 M
Gross Profit 276 M
Operating Expenses 158 M
Operating Income 118 M
Other Expenses 25.5 M
Net Income 92.6 M

Income Statement

Millions
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 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 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 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 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 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 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 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 0.6 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 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 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 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 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 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