Dashboard Tools Market News Investing Ideas Pricing About Us
Sign Up
Log in

Badger Infrastructure Solutions Ltd
TSX:BDGI

Watchlist Manager
Badger Infrastructure Solutions Ltd Logo
Badger Infrastructure Solutions Ltd
TSX:BDGI
Watchlist
Price: 68.01 CAD -1.32%
Market Cap: CA$2.3B
Write Note Create Alert Ask AI
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Balance Sheet

Assets
+
3Y
+43%
5Y
+15%
10Y
+69%
Liabilities
+
3Y
+51%
5Y
+46%
10Y
+129%
Equity
+
3Y
+32%
5Y
-15%
10Y
+19%

Balance Sheet Decomposition
Badger Infrastructure Solutions Ltd

Balance Sheet
Badger Infrastructure Solutions Ltd

Rotate your device to view
Balance Sheet
Currency: USD
Nov-2001 Nov-2002 Nov-2003 Dec-2004 Dec-2005 Dec-2006 Dec-2007 Dec-2008 Dec-2009 Dec-2010 Dec-2011 Dec-2012 Dec-2013 Dec-2014 Dec-2015 Dec-2016 Dec-2017 Dec-2018 Dec-2019 Dec-2020 Dec-2021 Dec-2022 Dec-2023 Dec-2024
Assets
Cash & Cash Equivalents
1
1
3
1
1
1
2
3
8
2
2
2
9
19
25
36
36
48
9
17
4
5
0
0
Cash
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
36
36
32
9
17
0
5
0
0
Cash Equivalents
1
1
3
1
1
1
2
3
8
2
2
2
9
19
25
0
0
16
0
0
4
0
0
0
Short-Term Investments
0
0
0
0
0
0
0
0
0
10
1
0
0
0
0
27
10
0
0
0
0
0
0
0
Total Receivables
14
13
15
18
20
23
28
36
30
38
56
64
92
116
93
95
112
165
192
154
124
141
166
171
Accounts Receivables
14
13
15
18
20
23
28
36
30
38
56
64
92
112
83
93
112
160
182
148
114
141
0
0
Other Receivables
0
0
0
0
0
0
0
0
0
0
0
0
0
4
10
3
0
5
10
5
11
0
0
0
Inventory
2
2
1
1
1
1
2
2
2
2
2
2
3
4
3
4
5
6
8
9
11
25
13
12
Other Current Assets
0
1
0
3
1
1
1
1
1
1
1
1
2
3
3
3
5
6
10
9
6
10
12
9
Total Current Assets
16
16
20
23
22
26
33
42
40
53
62
70
106
143
124
165
169
225
219
189
145
182
200
206
PP&E Net
43
44
40
45
49
62
72
98
91
91
115
150
212
286
314
284
308
364
419
402
308
328
406
438
PP&E Gross
43
44
40
45
49
62
72
98
91
91
115
150
212
286
314
284
308
364
419
402
0
328
0
0
Accumulated Depreciation
17
22
27
32
37
43
51
61
64
67
79
190
118
153
203
233
246
283
304
323
0
308
0
0
Intangible Assets
0
0
0
0
1
2
5
5
5
5
5
5
14
12
8
8
8
14
30
31
24
22
24
24
Goodwill
0
0
0
0
0
0
2
2
2
2
2
2
3
3
2
2
2
2
2
2
1
1
1
1
Note Receivable
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
15
0
0
0
0
0
0
0
Other Long-Term Assets
0
0
0
0
1
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
3
0
Other Assets
0
0
0
0
0
0
2
2
2
2
2
2
3
3
2
2
2
2
2
2
1
1
1
1
Total Assets
59
N/A
60
+2%
60
0%
68
+13%
75
+10%
90
+21%
111
+23%
146
+31%
138
-5%
151
+10%
184
+22%
226
+23%
334
+48%
444
+33%
447
+1%
458
+3%
501
+9%
604
+20%
669
+11%
623
-7%
478
-23%
533
+11%
633
+19%
669
+6%
Liabilities
Accounts Payable
8
6
8
9
10
15
11
18
11
11
12
12
19
19
11
14
16
25
28
17
51
24
30
27
Accrued Liabilities
0
0
0
0
0
0
0
0
0
1
1
6
16
21
18
24
31
40
56
60
18
42
82
71
Short-Term Debt
0
2
0
3
4
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
Current Portion of Long-Term Debt
4
5
4
1
0
0
0
0
0
0
0
0
0
0
0
0
0
0
38
37
31
9
15
18
Other Current Liabilities
0
0
1
3
1
2
1
1
2
4
9
7
9
10
11
6
8
17
9
4
3
30
12
28
Total Current Liabilities
12
13
13
15
14
17
13
20
14
15
23
26
44
50
40
44
55
82
131
118
102
104
138
145
Long-Term Debt
11
10
4
1
1
9
26
39
32
40
47
30
82
124
104
101
94
102
143
110
105
157
196
202
Deferred Income Tax
2
3
4
5
8
10
14
21
19
20
25
31
37
46
35
35
34
53
65
63
49
48
54
56
Other Liabilities
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
3
0
1
0
9
Total Liabilities
25
N/A
25
+2%
21
-17%
22
+3%
24
+8%
36
+51%
52
+47%
80
+53%
65
-19%
76
+17%
95
+25%
86
-9%
163
+90%
220
+35%
179
-19%
179
+0%
183
+2%
237
+30%
338
+43%
294
-13%
256
-13%
310
+21%
388
+25%
411
+6%
Equity
Common Stock
41
41
41
42
43
44
44
44
44
45
45
81
81
81
83
83
83
83
79
79
69
67
67
66
Retained Earnings
8
7
3
3
7
10
13
19
25
29
43
59
86
126
151
166
216
246
228
230
158
159
183
197
Additional Paid In Capital
1
1
1
1
1
1
2
3
4
5
3
2
1
1
1
1
1
1
1
1
0
0
0
0
Other Equity
0
0
0
0
0
0
0
0
0
2
1
2
3
17
33
30
19
37
23
19
6
4
6
5
Total Equity
34
N/A
35
+1%
39
+12%
46
+19%
51
+11%
55
+7%
58
+7%
66
+12%
73
+11%
75
+3%
89
+19%
140
+56%
171
+22%
224
+31%
268
+19%
279
+4%
319
+14%
367
+15%
331
-10%
329
-1%
222
-32%
223
+0%
245
+10%
258
+5%
Total Liabilities & Equity
59
N/A
60
+2%
60
0%
68
+13%
75
+10%
90
+21%
111
+23%
146
+31%
138
-5%
151
+10%
184
+22%
226
+23%
334
+48%
444
+33%
447
+1%
458
+3%
501
+9%
604
+20%
669
+11%
623
-7%
478
-23%
533
+11%
633
+19%
669
+6%
Shares Outstanding
Common Shares Outstanding
30
30
30
32
32
32
32
32
32
32
32
37
37
37
37
37
37
37
35
35
34
34
34
34

See Also

Summary
BDGI intrinsic value, competitors valuation, and company profile.
DCF Valuation
BDGI stock valuation using Discount Cash Flow valuation method.
Relative Valuation
BDGI stock valuation using valuation multiples.
Wall Street Estimates
BDGI price targets and financial estimates made by Wall st analysts.
Profitability Analysis
Detailed analysis of the company's profitability.
Solvency Analysis
Analysis of the financial position and solvency of the company.
Financials
Income Statement, Balance Sheet, Cash Flow Statement.
Discount Rate
BDGI stock discount rate: cost of equity and WACC.
Summary
DCF Valuation
Relative Valuation
Wall Street Estimates
Profitability Analysis
Solvency Analysis
Financials
Discount Rate
Discover More
ALPHA SPREAD
Follow us
Join more than 316,200+ value investors using Alpha Spread
Create Free Account
or see our plans & pricing

Company

About Us Careers Pricing Affiliate Program Terms of Service Privacy Policy

Help

What is Intrinsic Value? Help Center Contact Us

Tools

Stock Screener Intrinsic Value Calculator DCF Value Calculator Discount Rate Calculator

Stocks

Most Undervalued Stocks Wide Economic Moat Stocks High Profitability Stocks High Solvency Stocks Most Popular Stocks

© 2026 Alpha Spread Limited. All Rights Reserved.

www.alphaspread.com is not operated by a broker, a dealer, or a registered investment adviser. Under no circumstances does any information posted on www.alphaspread.com represent a recommendation to buy or sell a security. The information on this site, and in its related newsletters, is not intended to be, nor does it constitute, investment advice or recommendations. The information on this site is in no way guaranteed for completeness, accuracy or in any other way. In no event shall Alpha Spread Limited be liable to any member, guest or third party for any damages of any kind arising out of the use of any content or other material published or available on www.alphaspread.com, or relating to the use of, or inability to use, www.alphaspread.com or any content, including, without limitation, any investment losses, lost profits, lost opportunity, special, incidental, indirect, consequential or punitive damages. Past performance is a poor indicator of future performance.