Badger Infrastructure Solutions Ltd.
TSX:BDGI.TO · Toronto Stock Exchange
+$1.88 today
Vol 0.04M · Avg 0.18M
Balance Sheet
Inspect the capital base behind the business
Review assets, liabilities, equity, cash, and debt to judge whether the company has the financial position to support future returns.
Balance Sheet
Assets, liabilities & equity
| Cash & Equivalents | $6.8M |
| Receivables | $183.5M |
| Inventory | $17.1M |
| Other Current | $22.5M |
| Total Current Assets | $229.9M |
| PP&E (Net) | $531.5M |
| Goodwill | $1.2M |
| Intangible Assets | $25.2M |
| Other Non-current | $3.8M |
| Total Non-current Assets | $561.6M |
| Total Assets | $791.6M |
Analysis
Selected assets total $791.6M for Latest. The largest visible component is PP&E (Net) at $531.5M, about 67.1% of the tab total. Use the mix to judge balance sheet concentration, liquidity, leverage, and how much of book value is supported by tangible operating assets.
Balance Sheet
Annual data · 5 periods
| Metric | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 |
|---|---|---|---|---|---|---|---|---|
| Cash & Equivalents | $4.8M -67.4% | $14.6M +72.8% | $8.5M +55.1% | $5.5M +32.5% | $4.1M | $1.0B | $841.8M | $673.8M |
| Short-term Investments | $0 | $0 | $0 | $0 | $0 | -$1.6B | $445.6M | $378.4M |
| Net Receivables | $177.6M +4.0% | $170.8M +3.8% | $164.5M +15.2% | $142.9M +15.5% | $123.7M | $533.8M | $399.4M | -$1.7B |
| Inventory | $15.0M +28.5% | $11.7M -11.6% | $13.2M -48.0% | $25.5M +139.3% | $10.6M | $641.6M | $328.0M | $316.8M |
| Other Current Assets | $8.2M +1490.5% | $513.7K -84.9% | $3.4M | $0 | $0 | $1.5B | $966.4M | $764.8M |
| Total Current Assets | $219.7M +6.6% | $206.2M +4.1% | $198.1M +8.0% | $183.4M +27.2% | $144.2M | $12.5B | $10.5B | $5.5B |
| Property, Plant & Equipment (Net) | $508.1M +16.2% | $437.4M +8.6% | $402.9M +21.5% | $331.5M +8.1% | $306.6M | $1.2B | $1.5B | $687.8M |
| Goodwill | $1.2M +4.8% | $1.1M -7.5% | $1.2M +0.7% | $1.2M -4.9% | $1.3M | $925.8M | $466.6M | $309.8M |
| Intangible Assets | $26.6M +9.2% | $24.3M +3.8% | $23.4M +6.3% | $22.0M -6.2% | $23.5M | $568.8M | $860.0M | $1.5B |
| Long-term Investments | $5.9M | $0 -100.0% | $2.8M | $0 | $0 | $524.0M | -$1.5B | $860.0M |
| Tax Assets | $35.9M +35.6% | $26.5M +5.0% | $25.2M +37.2% | $18.4M +53.5% | $12.0M | $1.5B | $1.4B | $1.4B |
| Other Non-current Assets | $0 | $0 | $0 | $0 | $0 | $1.4B | $1.0B | $679.4M |
| Total Non-current Assets | $577.6M +18.0% | $489.4M +7.4% | $455.6M +22.1% | $373.2M +8.7% | $343.3M | -$15.3B | $14.8B | $11.3B |
| Total Assets | $797.3M +14.6% | $695.5M +6.4% | $653.7M +17.4% | $556.6M +14.2% | $487.5M | $13.3B | $11.9B | $10.6B |
| Account Payables | $32.0M +16.6% | $27.5M -6.7% | $29.5M +19.8% | $24.6M +60.6% | $15.3M | $1.3B | -$1.5B | $1.4B |
| Short-term Debt | $22.2M +21.8% | $18.2M +21.5% | $15.0M +69.5% | $8.8M -71.2% | $30.7M | -$1.6B | -$1.6B | $326.6M |
| Tax Payables | $0 | $0 | $0 -100.0% | $1.1M | $0 | $574.4M | -$1.5B | $1.4B |
| Deferred Revenue | $0 | $0 | $0 | $0 | $0 | -$1.6B | $374.2M | $542.2M |
| Other Current Liabilities | $62.7M -21.6% | $80.0M +24.2% | $64.4M +59.5% | $40.4M +26.6% | $31.9M | $1.1B | $1.5B | $493.2M |
| Total Current Liabilities | $160.8M +11.3% | $144.5M +5.1% | $137.4M +30.4% | $105.4M +3.7% | $101.6M | $6.0B | $10.1B | $14.3B |
| Long-term Debt | $197.7M +16.3% | $169.9M +4.6% | $162.5M +15.9% | $140.2M +47.5% | $95.1M | $1.3B | $438.6M | $1.3B |
| Deferred Tax Liabilities | $89.7M +8.8% | $82.5M +4.9% | $78.6M +18.4% | $66.4M +9.9% | $60.4M | $746.6M | $612.2M | $477.8M |
| Deferred Revenue (Non-current) | $0 | $0 | $0 | $0 | $0 | -$1.6B | $715.8M | $1.3B |
| Other Non-current Liabilities | $15.3M +78.2% | $8.6M | $0 -100.0% | $1.1M +138.8% | $452.5K | $489.0M | $1.1B | -$1.5B |
| Total Non-current Liabilities | $341.0M +16.4% | $293.0M +7.3% | $273.0M +20.7% | $226.2M +36.8% | $165.4M | $3.9B | $7.5B | $14.1B |
| Total Liabilities | $501.8M +14.7% | $437.5M +6.6% | $410.5M +23.8% | $331.6M +24.2% | $267.0M | $14.7B | $3.7B | $9.6B |
| Common Stock | $65.7M -0.2% | $65.8M -1.0% | $66.5M -1.7% | $67.6M +10.5% | $61.2M | $651.4M | $517.0M | $382.6M |
| Retained Earnings | $235.7M +19.9% | $196.6M +8.0% | $182.1M +13.2% | $160.9M +11.4% | $144.5M | -$1.6B | $519.8M | $1.1B |
| Accumulated OCI | -$6.2M -31.1% | -$4.8M +16.7% | -$5.7M -46.9% | -$3.9M -127.0% | $14.4M | $393.8M | $550.6M | $707.4M |
| Other Stockholders Equity | $0 | $0 | $0 | $0 | $0 | $351.8M | -$1.6B | $1.5B |
| Minority Interest | $0 | $0 | $0 | $0 | $0 | $1.4B | $337.8M | $931.4M |
| Total Equity | $295.5M +14.5% | $258.0M +6.1% | $243.2M +8.1% | $225.0M +2.0% | $220.5M | $9.1B | $7.7B | $3.3B |
| Total Debt | $258.1M +17.2% | $220.1M +5.1% | $209.4M +24.9% | $167.6M +23.9% | $135.3M | $724.2M | $410.6M | $399.4M |
| Net Debt | $253.3M +23.2% | $205.5M +2.3% | $201.0M +23.9% | $162.2M +23.7% | $131.1M | $389.6M | $501.6M | $311.2M |
Older periods hidden.
Sign in to unlockCompetitors
Peer companies in the same sector
MDA Ltd.
TSX:MDA.TO
$7.57B
Hammond Power Solutions Inc.
TSX:HPS-A.TO
$3.93B
Russel Metals Inc.
TSX:RUS.TO
$3.47B
Bird Construction Inc.
TSX:BDT.TO
$3.38B
Aecon Group Inc.
TSX:ARE.TO
$3.01B
Westshore Terminals Investment Corporation
TSX:WTE.TO
$2.43B
Andlauer Healthcare Group Inc.
AND.TO
$2.15B
Savaria Corporation
TSX:SIS.TO
$2.10B
Transcontinental Inc.
TSX:TCL-A.TO
$414.32M
SEC Filings
Recent regulatory filings
No filings found.
How much cash does BDGI.TO have?
Badger Infrastructure Solutions Ltd. (BDGI.TO) reported $4.76M in cash and equivalents in fiscal 2025.
How much debt does BDGI.TO carry?
Badger Infrastructure Solutions Ltd. (BDGI.TO) reported $258.07M of total debt, with net debt of $253.31M.
Explore More
Continue the stock analysis
Jump to another research area for this company.