BADGER METER INC

Listed Company

BMICIK 0000009092NYSELarge AcceleratedTotalizing Fluid Meters & Counting DevicesWisconsinFY ends Dec 31

Period

FY 2025

Revenue

$916.66M

Net Income

$141.63M

Total Assets

$973.58M

Equity

$713.29M

Shares Out

29.19M

Op. Cash Flow

$183.70M

Business

Badger Meter, Inc. manufactures and markets flow measurement, water-quality, control and system solutions for water applications worldwide. Its products include water meters, water-quality sensors, pressure and acoustic leak-detection hardware, ORION radio and telemetry devices, BEACON cloud analytics and related support services. The company operates two product lines: Utility Water (smart metering, sensors, software and services) and Flow Instrumentation (meters, valves and sensing instruments for commercial and industrial customers). It sells globally through a direct salesforce, resellers, representatives and regional distributors, with North America as its largest market.

Summary from filing dated 2025-02-14

Financials

Consolidated Statement of Income

Year Ended · In millions, except per-share amounts

Concept	FY 2025 2025-12-31	FY 2024 2024-12-31	FY 2023 2023-12-31	FY 2022 2022-12-31	FY 2021 2021-12-31
Net sales	917	827	704	566	505
Cost of sales	535	497	427	346	300
Gross margin	382	329	276	220	205
Selling, engineering and administration	199	171	158	133	127
Operating earnings	183	158	118	87	79
Interest income, net	−5	−9	−4	−552,000	−20,000
Other pension and postretirement (income) costs	−112,000	49,000	130,000	130,000	120,000
Earnings before income taxes	189	167	122	88	79
Provision for income taxes	47	42	29	21	18
Net earnings	142	125	93	66	61
Basic (per share)	4.82	4.26	3.16	2.28	2.09
Diluted (per share)	4.79	4.23	3.14	2.26	2.08
Basic (shares)	29	29	29	29,218	29,144
Impact of dilutive securities	171,000	178,000	172,000	158	194
Diluted (shares)	30	30	29	29,376	29,338

Consolidated Balance Sheet

As of · In millions, except per-share amounts

Concept	FY 2025 2025-12-31	FY 2024 2024-12-31	FY 2023 2023-12-31	FY 2022 2022-12-31	FY 2021 2021-12-31
Cash and cash equivalents	226	295	192	138	87
Receivables, net of allowance for doubtful accounts	112	84	84	77	66
Finished goods	23	24	35	31	26
Work in process	29	37	41	24	25
Raw materials	100	83	78	65	49
Total inventories	152	143	154	120	100
Prepaid expenses and other current assets	17	17	13	13	9
Total current assets	507	540	442	348	261
Land and improvements	10	9	9	9	9
Building and improvements	75	72	72	71	71
Machinery and equipment	164	152	145	141	137
Property, plant and equipment, at cost	248	233	226	221	217
Less accumulated depreciation	−169	−159	−152	−147	−139
Net property, plant and equipment	80	74	74	74	78
Intangible assets, at cost less accumulated amortization	118	45	54	54	64
Other assets	19	13	11	14	15
Deferred income taxes	14	33	23	13	8
Goodwill	236	112	113	101	104
Total assets	974	816	717	603	531
Payables	72	56	82	71	42
Accrued compensation and employee benefits	38	35	30	21	21
Warranty and after-sale costs, current	8	7	11	10	13
Other current liabilities	32	20	9	9	7
Total current liabilities	151	118	132	110	82
Long-term deferred revenue	73	64	50	32	—
Deferred income taxes	3	4	5	5	5
Accrued non-pension postretirement benefits	2	3	4	4	5
Other accrued employee benefits	7	7	5	4	—
Warranty and after-sale costs, long-term	13	9	—	—	—
Other long-term liabilities	11	5	5	6	30
Commitments and contingencies (Note 6)	—	—	—	—	—
Total long-term liabilities	110	92	68	—	—
Common stock, $1 par, authorized 80,000,000 shares, issued 37,221,098 shares in 2025 and 2024	37	37	37	37	37
Capital in excess of par value	75	66	59	53	49
Reinvested earnings	646	548	459	395	354
Accumulated other comprehensive loss	6	−8	−2	−6	136,000
Less: Treasury stock, at cost, 7,834,360 shares in 2025 and 7,810,158 shares in 2024	−52	−37	−37	−37	−37
Total shareholders equity	713	606	516	442	403
Total liabilities and shareholders equity	974	816	717	603	531

Consolidated Statement of Cash Flows

Year Ended · In millions, except per-share amounts

Concept	FY 2025 2025-12-31	FY 2024 2024-12-31	FY 2023 2023-12-31	FY 2022 2022-12-31	FY 2021 2021-12-31
Depreciation	11	11	11	11	11
Amortization	23	21	17	15	17
Deferred income taxes	−854,000	−11	−10	−6	−3
Noncurrent employee benefits	136,000	−153,000	−338,000	−648,000	−234,000
Stock-based compensation expense	9	6	5	3	2
Receivables	−20	−1	−6	−11	−1
Inventories	−987,000	10	−32	−21	−14
Payables	14	−12	9	28	7
Prepaid expenses and other assets	−4	−15	−7	−11	−8
Other liabilities	10	22	32	8	16
Total adjustments	42	30	18	16	27
Net cash provided by operations	184	155	110	82	88
Property, plant and equipment expenditures	−14	−13	−12	−6	−7
Acquisitions, net of cash acquired	−184	−3	−17	0	−45
Net cash used for investing activities	−198	−16	−29	−6	−51
Dividends paid	−44	−36	−29	−25	−22
Proceeds from exercise of stock options	554,000	751,000	967,000	703,000	2
Repurchase of common stock for treasury stock	−15	0	0	−427,000	−460,000
Net cash used for financing activities	−58	−35	−28	−25	−21
Effect of foreign exchange rates on cash	3	−597,000	828,000	−1	−679,000
(Decrease) increase in cash and cash equivalents	−69	104	54	51	15
Income taxes	49	56	39	24	20
Interest	0	0	0	0	118,000
Property, plant and equipment acquired through operating lease	6	2	830,000	2	—
Property, plant and equipment accrued and unpaid	0	364,000	450,000	2	—

Filings

Filing historySign up free to browse every 10-K, 10-Q, 8-K, and proxy this filer has submitted to the SEC.Sign up free · Upgrade to Pro

Material Events

Material EventsTrack every 8-K filing and material event — AI-summarized, timelined, and alertable.Sign up free · Upgrade to Pro

Insiders

Insider ActivitySee executive buy/sell windows and insider trade activity over rolling 30/90/365-day windows.Sign up free · Upgrade to Pro

Institutional Holders

Institutional HoldersSee which funds hold this stock and track position changes quarter over quarter.Sign up free · Upgrade to Pro