Name: BMI Income Statement - Badger Meter Revenue & EPS | Ledgeburg
Creator: Ledgeburg
License: https://creativecommons.org/licenses/by/4.0/
Keywords: Revenue, Cost of Revenue, Gross Profit, Operating Expenses, Operating Income, Net Income, EPS Basic, EPS Diluted

JavaScript is disabled. Some features may not work properly. For the best experience, please enable JavaScript in your browser.

BMI - Badger Meter Inc.

USD | NYSE

BMI Income Statement - Badger Meter Revenue & EPS | Ledgeburg

(in millions of USD, except per-share data)	Q1 FY 26	Q4 FY 25	Q3 FY 25	Q2 FY 25	Q1 FY 25	Q4 FY 24	Q3 FY 24	Q2 FY 24	Q1 FY 24	Q4 FY 23	Q3 FY 23	Q2 FY 23	Q1 FY 23	Q4 FY 22	Q3 FY 22	Q2 FY 22	Q1 FY 22	Q4 FY 21	Q3 FY 21	Q2 FY 21	Q1 FY 21	Q4 FY 20	Q3 FY 20	Q2 FY 20	Q1 FY 20	Q4 FY 19	Q3 FY 19	Q2 FY 19	Q1 FY 19	Q4 FY 18	Q3 FY 18	Q2 FY 18	Q1 FY 18	Q4 FY 17	Q3 FY 17	Q2 FY 17	Q1 FY 17	Q4 FY 16	Q3 FY 16	Q2 FY 16
Revenues
Revenues	202.3	220.7	235.7	238.1	222.2	205.2	208.4	216.7	196.3	182.4	186.2	175.9	159.1	147.3	148.0	137.8

Source: SEC EDGAR company filings. Figures as reported (US GAAP)

(in millions of USD, except per-share data)	TTM	FY2025	FY2024	FY2023	FY2022	FY2021	FY2020	FY2019	FY2018	FY2017	FY2016	FY2015	FY2014	FY2013	FY2012	FY2011	FY2010	FY2009
Revenues
Revenues	896.7	916.7	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
Cost of Revenue	525.8	534.6	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
Gross Profit	371.0	382.1	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
Operating Expenses
Research & Development	-	21.6	19.2	19.0	15.8	14.7	11.6	11.9	11.1	10.6	10.6	10.6	9.5	10.5	9.6
Operating Income
Operating Income	169.2	183.4	157.9	118.0	87.3	78.7	65.2	62.1	56.9	56.6	52.7	42.4	46.0	39.1
Non-Operating
Interest Income	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Tax & Net
Income Tax Expense	43.6	47.0	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
Per Share
EPS Basic	4.47	4.82	4.26	3.16	2.28	2.09	1.70	1.63	0.96	1.20	1.12	-	-	-	-	1.28
Supplementary Data
EBITDA	-	194.5	169.0	129.0	98.4	90.0	77.4	73.7	68.2	68.7	63.4	52.4	54.9	47.6	52.1	34.7

Source: SEC EDGAR company filings. Figures as reported (US GAAP)

Operating Expenses
Research & Development	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Selling General & Administrative	49.2	49.9	49.8	52.9	46.0	43.5	43.3	43.9	40.6	39.4	41.3	39.9	37.8	34.5	33.7	32.7
Selling & Marketing	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
General & Administrative	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Depreciation & Amortization	2.8	-	-	-	2.8	-	-	-	2.9	-	-	-	2.7	-	-	-
Amortization of Intangibles	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Other Operating Expenses	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Total Operating Expenses	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-

Operating Income
Operating Income	35.2	43.0	46.1	44.9	49.4	39.2	40.6	41.5	36.6	32.1	31.4	29.5	25.0	22.5	23.9	22.1	18.9	22.9	19.4	18.7	17.7	17.0	19.5	12.7	16.0	16.3	16.4	15.0	14.3	14.8	15.7	16.4	10.0	13.9	12.3	16.8	13.6	11.0	13.9	14.9

Non-Operating
Interest Income	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Interest Expense	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Income From Equity Investments	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Other Non-Operating Income	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Pre-Tax Income	36.3	44.6	47.4	45.8	50.8	42.1	42.9	43.4	38.1	33.4	32.6	30.3	25.6	22.9	23.9	22.0	18.8

Tax & Net
Income Tax Expense	9.0	11.1	12.4	11.2	12.4	11.4	10.9	10.3	9.0	8.7	6.6	7.8	6.2	5.4	6.0	5.4	4.5	5.6	3.5	4.7	3.9	3.8	4.7	3.1	4.1	3.9	3.6	3.6	3.3	3.3	0.8	1.8	2.2	5.7	4.2	5.8	4.5	2.8	4.9	5.3
Net Income From Continuing Ops	27.3	33.6	35.1	34.6	38.4	30.7	32.0	33.1	29.1	24.7	26.0	22.5	19.4	17.5	17.9	16.7	14.4
Net Income From Discontinued Ops	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Net Income	27.3	33.6	35.1	34.6	38.4	30.7	32.0	33.1	29.1	24.7	26.0	22.5	19.4	17.5	17.9	16.7	14.4
Net Income Attributable To Parent	27.3	33.6	35.1	34.6	38.4	30.7	32.0	33.1	29.1	24.7	26.0	22.5	19.4	17.5	17.9	16.7
Less: Minority Interest	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Less: Preferred Dividends	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Net Income To Common Shareholders	27.3	33.6	35.1	34.6	38.4	30.7	32.0	33.1	29.1	24.7	26.0	22.5	19.4	17.5	17.9

Per Share
EPS Basic	0.94	-	1.19	1.18	1.31	-	1.09	1.13	0.99	-	0.89	0.77	0.66	-	0.61	0.57	0.49	-	0.54	0.48	0.47	-	0.51	0.33	0.41	-	0.44	0.39	0.37	-	0.10	0.21	0.26	-	0.28	0.37	0.30	-	0.30	0.33
EPS Diluted	0.93	-	1.19	1.17	1.30	-	1.08	1.12	0.99	-	0.88	0.76	0.66	-	0.61	0.57	0.49	-
Shares Basic	29.2	-	29.4	29.4	29.4	-	29.4	29.4	29.3	-	29.3	29.3	29.3	-	29.2	29.2	29.2	-
Shares Diluted	29.4	-	29.6	29.6	29.6	-	29.5	29.5	29.5	-	29.5	29.4	29.4	-	29.4	29.3	29.4	-

Supplementary Data
EBITDA	38.0	-	-	-	52.2	-	-	-	39.5	-	-	-	27.7	-	-	-	21.6	-	-	-	20.6	-	-	-	19.0	-	-	-	17.3	-	-	-	13.1	-	-	-	16.5	-	-	-
EBIT	35.2	43.0	46.1	44.9	49.4	39.2	40.6	41.5	36.6	32.1	31.4	29.5	25.0	22.5	23.9	22.1	18.9	22.9	19.4