Annual Results Results Snapshot
Figures in Million
Consolidate Annual Results
Dec'24
Dec'23
Dec'22
Dec'21
Dec'20
Dec'19
Dec'18
Net Sales
1,020.56
922.91
743.11
568.75
558.63
654.28
615.44
Other Operating Income
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Total Operating income
1,020.56
922.91
743.11
568.75
558.63
654.28
615.44
Raw Material Cost
829.72
759.30
639.53
524.13
469.08
516.19
463.66
Purchase of Finished goods
0.00
0.00
0.00
0.00
0.00
0.00
0.00
(Increase) / Decrease In Stocks
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Employee Cost
0.00
0.00
0.00
0.00
269.53
312.83
279.72
Power Cost
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Manufacturing Expenses
21.49
22.94
10.50
5.53
8.34
6.92
4.89
Selling and Distribution Expenses
72.94
79.57
58.19
49.53
52.40
54.21
49.39
Other Expenses
-2.15
-2.29
-1.05
-0.55
-27.79
-31.97
-28.46
Total Expenditure (Excl Depreciation)
902.66
838.87
697.72
573.66
521.48
570.40
513.05
Operating Profit (PBDIT) excl Other Income
117.89999999999999
84
45.4
-4.9
37.1
83.9
102.4
Other Income
2.31
2.32
-0.04
-1.66
0.32
-0.77
0.14
Operating Profit (PBDIT)
228.03
180.66
122.92
65.03
110.26
146.64
151.52
Interest
21.49
22.94
10.50
5.53
8.34
6.92
4.89
Exceptional Items
-6.29
13.67
-5.06
-2.34
4.01
0.00
0.00
Gross Profit (PBDT)
190.84
163.61
103.58
44.62
89.54
138.09
151.78
Depreciation
107.82
94.30
77.57
71.60
72.79
63.52
49.00
Profit Before Tax
92.43
77.10
29.79
-14.43
33.14
76.20
97.63
Tax
26.84
20.72
5.98
-3.19
8.39
16.47
29.82
Provisions and contingencies
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Profit After Tax
65.58
56.38
23.81
-11.25
24.75
59.73
67.82
Extraordinary Items
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Prior Period Expenses
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Other Adjustments
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Net Profit
65.58
56.38
23.81
-11.25
24.75
59.73
67.82
Share in Profit of Associates
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Minority Interest
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Other related items
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Consolidated Net Profit
65.58
56.38
23.81
-11.25
24.75
59.73
67.82
Equity Capital
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Face Value
0.0
0.0
0.0
0.0
0.0
0.0
0.0
Reserves
371.34
323.05
301.95
281.20
328.52
330.67
366.50
Earnings per share (EPS)
1.9
1.64
0.69
-0.33
0.71
1.67
1.83
Diluted Earnings per share
1.9
1.64
0.69
-0.33
0.71
1.67
1.83
Operating Profit Margin (Excl OI)
11.55%
9.11%
6.11%
-0.86%
6.65%
12.82%
16.64%
Gross Profit Margin
19.62%
18.57%
14.45%
10.05%
18.96%
21.36%
23.83%
PAT Margin
6.43%
6.11%
3.2%
-1.98%
4.43%
9.13%
11.02%
Public Share Holdings (%)
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
Pledged Promotor Holding (%)
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
Annual Analysis Highlights
Net Sales
YoY Growth in year ended Dec 2024 is 10.59% vs 24.20% in Dec 2023
Consolidate Net Profit
YoY Growth in year ended Dec 2024 is 16.31% vs 136.97% in Dec 2023
Operating Profit (PBDIT) excl Other Income
YoY Growth in year ended Dec 2024 is 26.58% vs 44.96% in Dec 2023
Interest
YoY Growth in year ended Dec 2024 is -6.11% vs 118.10% in Dec 2023
Operating Profit Margin (Excl OI)
YoY Growth in year ended Dec 2024 has improved from Dec 2023
Compare Annual Results Of Badger Infrastructure Solutions Ltd. With
Figures in Million
Consolidate Annual Results
Change(CAD)
Change(%)
Net Sales
1,020.56
11,244.64
-10,224.08
-90.92%
Other Operating Income
0.00
0.00
0.00
Total Operating income
1,020.56
11,244.64
-10,224.08
-90.92%
Raw Material Cost
829.72
10,367.87
-9,538.15
-92.00%
Purchase of Finished goods
0
0
0.00
(Increase) / Decrease In Stocks
0
0
0.00
Employee Cost
0.00
0.00
0.00
Power Cost
0
0
0.00
Manufacturing Expenses
21.49
1,139.81
-1,118.32
-98.11%
Selling and Distribution Expenses
72.94
446.61
-373.67
-83.67%
Other Expenses
-2.15
-113.98
111.83
98.11%
Total Expenditure (Excl Depreciation)
902.66
10,814.48
-9,911.82
-91.65%
Operating Profit (PBDIT) excl Other Income
117.90
430.17
-312.27
-72.59%
Other Income
2.31
-912.39
914.70
100.25%
Operating Profit (PBDIT)
228.03
586.34
-358.31
-61.11%
Interest
21.49
1,139.81
-1,118.32
-98.11%
Exceptional Items
-6.29
-1,231.60
1,225.31
99.49%
Gross Profit (PBDT)
190.84
876.78
-685.94
-78.23%
Depreciation
107.82
1,068.57
-960.75
-89.91%
Profit Before Tax
92.43
-2,853.63
2,946.06
103.24%
Tax
26.84
-202.75
229.59
113.24%
Provisions and contingencies
0
0
0.00
Profit After Tax
65.58
-1,216.53
1,282.11
105.39%
Extraordinary Items
0.00
0.00
0.00
Prior Period Expenses
0
0
0.00
Other Adjustments
0
0
0.00
Net Profit
65.58
-1,216.53
1,282.11
105.39%
Share in Profit of Associates
0
0
0.00
Minority Interest
0.00
-1,423.39
1,423.39
100.00%
Other related items
0.00
0.00
0.00
Consolidated Net Profit
65.58
-2,639.92
2,705.50
102.48%
Equity Capital
0
0
0.00
Face Value
0.00
0.00
0.00
Reserves
371.34
-84.85
456.19
537.64%
Earnings per share (EPS)
1.90
-12.30
14.20
115.45%
Diluted Earnings per share
1.90
-12.30
14.20
115.45%
Operating Profit Margin (Excl OI)
11.55%
3.83%
0.00
7.72%
Gross Profit Margin
19.62%
-15.87%
0.00
35.49%
PAT Margin
6.43%
-10.82%
0.00
17.25%
Public Share Holdings (%)
0%
0%
0.00
0.00%
Pledged Promotor Holding (%)
0%
0%
0.00
0.00%
Annual - Net Sales
Net Sales 102.06 Million
in Dec 2024Figures in Million
YoY Growth in year ended Dec 2024 is 10.59% vs 24.20% in Dec 2023
Annual - Consolidate Net Profit
Consolidate Net Profit 6.56 Million
in Dec 2024Figures in Million
YoY Growth in year ended Dec 2024 is 16.31% vs 136.97% in Dec 2023
Annual - Operating Profit (PBDIT)
Operating Profit (PBDIT) 22.57 Million
in Dec 2024Figures in Million
YoY Growth in year ended Dec 2024 is 26.58% vs 44.96% in Dec 2023
Annual - Interest
Interest 2.15 Million
in Dec 2024Figures in Million
YoY Growth in year ended Dec 2024 is -6.11% vs 118.10% in Dec 2023
Annual - Operating Profit Margin (Excl OI)
Operating Profit Margin (Excl OI) 11.55%
in Dec 2024Figures in %
YoY Growth in year ended Dec 2024 has improved from Dec 2023
InfinHub Market Technologies FZ-LLC, Building-2, Unit 112, Dubai Internet City, Dubai, United Arab Emirates
GET THE MARKETSMOJO APP
Company
Stocks
Portfolio
"Investment in securities markets are subject to market risk. Read all the related documents carefully before investing."
