BMI
Badger Meter Inc.
$127.81
+$1.97(+1.56%)
49
Overall
60
Value
20
Tech
68
Quality
Market Cap
$5.54B
Volume
420.00K
52W Range
$112.09 - $256.08
Target Price
$145.13
Order:
Income Statement
| Metric | Trend | Chart | 2016 Dec | 2017 Dec | 2018 Dec | 2019 Dec | 2020 Dec | 2021 Dec | 2022 Dec | 2023 Dec | 2024 Dec | 2025 Dec |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| REVENUE | ||||||||||||
| Total Revenue | $393.8M | $402.4M | $433.7M | $424.6M | $425.5M | $505.2M | $565.6M | $703.6M | $826.6M | $916.7M | ||
| Total Revenue | $393.8M | $402.4M | $433.7M | $424.6M | $425.5M | $505.2M | $565.6M | $703.6M | $826.6M | $916.7M | ||
| COST OF GOODS SOLD | ||||||||||||
| Cost of Revenue | $-243.2M | $-246.7M | $-271.4M | $261.1M | $257.3M | $299.7M | $345.6M | $427.2M | $497.4M | $534.6M | ||
| GROSS PROFIT | ||||||||||||
| Gross Profit | $150.6M | $155.7M | $162.3M | $163.5M | $168.2M | $205.5M | $220.0M | $276.4M | $329.2M | $382.1M | ||
| OPERATING EXPENSES | ||||||||||||
| Operating Expenses | $99.8M | $100.1M | $125.3M | $101.7M | $103.2M | $126.9M | $132.8M | $158.5M | $171.3M | $198.5M | ||
| Research & Development | $-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 | $99.8M | $99.2M | $105.5M | $101.4M | $103.1M | $126.8M | $132.7M | $158.4M | $171.2M | $198.6M | ||
| Selling & Marketing Expenses | $99.8M | $99.2M | $105.5M | -- | -- | -- | -- | -- | -- | -- | ||
| General & Administrative Expenses | $-3.3M | $-3.6M | $-3.7M | $101.4M | $103.1M | $126.8M | $132.7M | $158.4M | $171.2M | $198.6M | ||
| Salaries & Wages | $-1.6M | $973.0K | $19.9M | $288.0K | $145.0K | $120.0K | $130.0K | $130.0K | $49.0K | $-112.0K | ||
| Amortization | $-6.1M | $-6.8M | $-7.5M | $71.3M | $88.7M | $104.3M | $101.3M | $113.2M | $111.8M | -- | ||
| Other Operating Expenses | $-247.0K | $-285.0K | $-190.0K | $-235.0K | $-209.0K | $-230.0K | -- | -- | -- | -- | ||
| OPERATING INCOME | ||||||||||||
| Operating income | $50.8M | $55.6M | $37.0M | $62.1M | $65.2M | $78.7M | $87.3M | $118.0M | $157.9M | $183.4M | ||
| EBITDA | $72.3M | $79.2M | $60.2M | $86.0M | $90.2M | $106.5M | $113.4M | $146.0M | $190.1M | $218.1M | ||
| NON-OPERATING ITEMS | ||||||||||||
| Interest Expense (Non-Operating) | -- | -- | -- | $253.0K | $30.0K | $-20.0K | $-552.0K | $-4.0M | $-8.6M | $-5.1M | ||
| Intinc | -- | -- | -- | -- | -- | -- | -- | -- | $8.6M | -- | ||
| Net Non-Operating Interest Income/Expense | -- | -- | -- | $-253.0K | $-30.0K | $20.0K | $552.0K | $4.0M | $8.6M | $5.1M | ||
| Other Income/Expense | $-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 | $49.8M | $54.8M | $35.9M | $61.9M | $65.0M | $78.6M | $87.2M | $117.9M | $157.9M | $183.5M | ||
| Pre-Tax Income | $49.8M | $54.8M | $35.9M | $61.6M | $65.0M | $78.6M | $87.7M | $122.0M | $166.5M | $188.7M | ||
| INCOME TAX | ||||||||||||
| Tax Provision | $17.5M | $20.3M | $8.1M | $14.4M | $15.6M | $17.7M | $21.2M | $29.4M | $41.6M | $47.0M | ||
| NET INCOME | ||||||||||||
| Net Income | $32.3M | $34.6M | $27.8M | $47.2M | $49.3M | $60.9M | $66.5M | $92.6M | $124.9M | $141.6M | ||
| Net Income (Continuing Operations) | $32.3M | $34.6M | $27.8M | $47.2M | $49.3M | $60.9M | $66.5M | $92.6M | $124.9M | $141.6M | ||
| Net Income (Discontinued Operations) | $32.3M | $34.6M | $27.8M | $47.2M | $49.3M | $60.9M | $66.5M | $92.6M | $124.9M | $141.6M | ||
| Net Income (Common Stockholders) | $32.3M | $34.6M | $27.8M | $47.2M | $49.3M | $60.9M | $66.5M | $92.6M | $124.9M | $141.6M | ||
| Normalized Income | -- | -- | -- | -- | -- | -- | -- | -- | -- | $186.8M | ||
| TOTALS | ||||||||||||
| Total Expenses | $-143.4M | $-146.6M | $-146.0M | $362.8M | $360.5M | $426.6M | $478.4M | $585.7M | $668.7M | $733.1M | ||
| SHARE & EPS DATA | ||||||||||||
| Average Shares Outstanding | $28.9M | $28.9M | $29.0K | $29.0K | $29.1K | $29.1K | $29.2K | $29.3K | $29.4K | $29.4M | ||
| Average Shares Outstanding (Diluted) | $163.0K | $184.0K | $196 | $192 | $178 | $194 | $29.2K | $29.3K | $29.4K | $29.4M | ||
| Shares Outstanding | $29.1M | $29.1M | $29.1M | $29.1M | $29.1M | $29.2M | $29.3M | $29.4M | $29.4M | $29.2M | ||
| Basic EPS | $0.21 | $0.25 | $0.96 | $1.63 | $1.7 | $2.09 | $2.28 | $3.16 | $4.26 | $4.82 | ||
| Basic EPS (Continuing Operations) | $1.12 | $1.2 | -- | $1.63 | $1.7 | $2.09 | $2.28 | $3.16 | $4.26 | $4.82 | ||
| Diluted EPS | $0.21 | $0.25 | $0.95 | $1.61 | $1.69 | $2.08 | $2.26 | $3.14 | $4.23 | $4.79 | ||
| Diluted EPS (Continuing Operations) | $1.11 | $1.19 | -- | $1.61 | $1.69 | $2.08 | $2.26 | $3.14 | $4.23 | $4.79 | ||
| Dividend Per Share | $0.43 | $0.49 | $0.56 | $0.64 | $0.70 | $0.76 | $0.85 | $0.99 | -- | -- | ||
| OTHER METRICS | ||||||||||||
| Gain On Sale Of Business | -- | -- | $-19.9M | -- | -- | -- | -- | -- | -- | -- | ||
| Net Operating Interest Income Expense | $-921.0K | $-789.0K | $-1.2M | -- | -- | -- | -- | -- | -- | -- | ||
| Other Gand A | $-3.3M | $-3.6M | $-3.7M | $101.4M | $103.1M | $126.8M | $132.7M | $158.4M | $171.2M | $198.6M | ||
| Other Write Off | $-54.0K | $-323.0K | $-27.0K | $4.0K | $28.0K | $46.0K | -- | -- | -- | -- | ||
| Rent And Landing Fees | $-3.3M | $-3.6M | $-3.7M | $3.4M | $3.1M | -- | -- | -- | -- | -- | ||
| Selling Expense | $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 | $127.81 | +1.6% | 420.00K |
| 3 | ||||
| 4 | ||||
| 5 | ||||
| 6 |