Market Price

16.80 

1.50 9.8%

as of Apr 06 '20

52 Week Range:

12.90 37.51


Stock Analyzer Tutorials

S2O Stock Analyzer - General Info

General Info


type: video (mp4); length: 3:30

Demonstrates how to use Stock Analyzer, shows how to analyze a stock and explains in detail "General Info" section of the Stock Analyzer result page.

S2O Stock Analyzer - Financial Statements

Financial Statements


type: video (mp4); length: 5:10

Explains information presented in the Financial Statements section of the S2O Stock Analyzer: financial statements charts, absolute values and growth rates.

S2O Stock Analyzer - Growth Grade and Financial Ratios

Growth Grade and Financial Ratios


type: video (mp4); length: 5:09

Demonstrates how to use Growth Grade & Financial Ratios section; shows the difference between historical and year-over-year Growth Grade on the real life example.

S2O Stock Analyzer - Value Price

Value Price


type: video (mp4); length: 6:03

Demonstrates how to use Value Price (intrinsic value) and the Graham Number, MOS (margin of safety) and IRT - Investment Recovery Time; explains 3 different projection models used to compute value price - pessimistic, moderate and optimistic.

S2O Stock Analyzer - Price Charts

Price Charts


type: video (mp4); length: 8:34

Demonstrates basic rules of how to read a candlestick chart, long and short term moving averages, stochastic, MACD and relative strength (RS) charts. Explains how bull or bear market condition is computed.

General Info

Badger Daylighting Ltd. provides non-destructive excavating and related services in Canada and the United States. Its Badger Hydrovac technology uses a pressurized water stream to liquefy the soil cover, which is then removed with a vacuum system and deposited into a storage tank. The company offers daylighting services for visual confirmation of buried lines, directional drilling test holes, sacrificial anode installation, pipeline and utility crossings, and subsurface utility engineering test holes applications; slot trenching services for perimeter slot trenching, exposing existing cables or conduits, cable or conduit and drain tile installation, and line fault repairs; and service repair pits for gas service tie-in, electric cable fault repair, water main and service repair, and telecom splice applications. It also provides pole and piling holes services for utility, traffic signal, and transmission pole holes, as well as light standard and sign post holes; pole removals; end-bearing, pilot holes for friction, and spread footing piles; and well monitor installations applications. In addition, the company offers debris removal and tank cleanouts services for frac tank cleanouts, road and box culvert cleanouts, pipe-rammed casing cleanouts, ballast and filter media removal, and inside structures and buildings material removal; pipeline excavation services for pipeline crossing and tie-in, hydro probing, utility conflict, and oil and fuel spill applications; and anode installation, emergency response, and potholing services, as well as designs, engineers, and supplies excavation shoring systems. It serves the aggregate, construction, engineering, industrial, mining, oil and gas, power generation, transportation, and utility industries, as well as railway hydrovac services. As of December 31, 2019, it operated a fleet of 1,364 Badger hydrovacs. The company was founded in 1992 and is headquartered in Calgary, Canada.

Financial Statements

The charts below show selected Annual and Quarterly Financial Data.

The purpose of these charts is to discover long and short term change dynamics. When numbers are growing year after year in the annual statements chart, the business become stronger and stronger and this is a good sign.

Quarterly Data Chart can be used to do a short term analysis. It makes sense to pay attention to the quarterly dynamics and do not wait for the next yearly statement. We should be alerted if we see that quarterly numbers are going down.

You can check "Annual Financial Statements" and "Quarterly Financial Statements" sections for exact numbers and growth rates.

Annual Statements

On a charts below the Line shows absolute values and the Bar chart shows Year-Over-Year Growth Rate for selected financial statement item. A consistent GROWTH is generally considered necessary to fund future growth from within a business.
NOTE: Growth Rate is not provided if either the latest period or the year-ago period contains a net loss. (source: WSJ Digest of Earnings)
TIP! move your mouse pointer over bar or a circle on any chart below to see details.

Financial Statements

Income Statement



 

Cash Flow Statement



 

Balance Sheet



 

Liquidity Ratios

Current Ratio


 

Current Ratio measures the ability to meet short term obligations. Generally accepted standard is 2 (current assets should be 2 times or 200% of current liabilities).

Quick Ratio


 

Measures immediate liquidity or the cash available to cover immediate liabilities. A safe margin would be at least 1 (100%).

Financial Leverage


 

Defined as total assets divided by total shareholders' equity. The higher the ratio, the more debt a company uses in its capital structure.

Profitability Ratios

ROA


 

Return on Assets (ROA) measures the income (profit) that is generated by the use of the assets of the business.

ROE


 

Return on Equity (ROE) is a measure of profitability that calculates how many dollars of profit a company generates with each dollar of shareholders equity. ROE is sometimes called "return on net worth."

ROIC


 

The Return on Invested Capital (ROIC) measure gives a sense of how well a company is using its money to generate returns. Some investors use this figure as a final evaluation to determine whether or not to invest in a company.

Annual Statements

Item Name Dec '09 Dec '10 Dec '11 Dec '12 Dec '13 Dec '14 Dec '15 Dec '16 Dec '17 Dec '18 Dec '19
Equity (BVPS) 6.62
2.42
2.70
3.80
4.06
4.75
4.80
5.44
6.25
7.15
7.36
growth rate -63.4% 11.6% 40.7% 6.8% 17.0% 1.1% 13.3% 14.9% 14.4% 2.9%
Earnings BIT 19.39
18.41
32.10
37.66
59.76
82.84
62.41
54.43
78.24
102.39
83.88
growth rate -5.1% 74.4% 17.3% 58.7% 38.6% -24.7% -12.8% 43.7% 30.9% -18.1%
Avg.PE 6.10
8.78
6.46
6.21
26.04
21.40
22.41
41.23
21.18
19.83
11.86
growth rate 43.9% -26.4% -3.9% 319.3% -17.8% 4.7% 84.0% -48.6% -6.4% -40.2%
ROA 13.87
12.70
15.25
13.70
14.43
13.65
8.64
6.39
13.72
12.27
9.39
growth rate -8.4% 20.1% -10.2% 5.3% -5.4% -36.7% -26.0% 114.7% -10.6% -23.5%
ROE 28.41
24.50
30.71
24.49
25.98
26.87
15.65
10.58
22.04
19.80
17.14
growth rate -13.8% 25.4% -20.3% 6.1% 3.4% -41.8% -32.4% 108.3% -10.2% -13.4%
ROIC 19.98
17.33
20.95
18.91
19.63
19.04
12.22
8.51
17.90
16.16
12.79
growth rate -13.3% 20.9% -9.7% 3.8% -3.0% -35.8% -30.4% 110.3% -9.7% -20.9%
Cur. Ratio 2.93
3.50
2.76
2.72
2.42
2.86
3.08
3.76
3.08
2.76
1.67
growth rate 19.5% -21.1% -1.5% -11.0% 18.2% 7.7% 22.1% -18.1% -10.4% -39.5%
Quick Ratio 2.75
3.29
2.71
2.59
2.31
2.72
2.92
3.61
2.89
2.61
1.53
growth rate 19.6% -17.6% -4.4% -10.8% 17.8% 7.4% 23.6% -19.9% -9.7% -41.4%
Leverage 1.89
1.96
2.06
1.61
1.95
1.98
1.67
1.64
1.57
1.65
2.02
growth rate 3.7% 5.1% -21.8% 21.1% 1.5% -15.7% -1.8% -4.3% 5.1% 22.4%
Balance Sheet Dec '09 Dec '10 Dec '11 Dec '12 Dec '13 Dec '14 Dec '15 Dec '16 Dec '17 Dec '18 Dec '19
Acct.Receivable 27.07
33.98
50.38
56.66
92.12
116.35
92.89
95.44
112.26
164.56
191.76
growth rate 25.5% 48.3% 12.5% 62.6% 26.3% -20.2% 2.7% 17.6% 46.6% 16.5%
Acct.Payable 18.74
18.78
10.71
14.31
15.84
25.13
28.04
growth rate 0.2% -43.0% 33.6% 10.7% 58.6% 11.6%
Cur.Assets 36.13
47.78
55.85
62.31
105.50
142.77
123.91
164.94
168.59
225.10
218.46
growth rate 32.3% 16.9% 11.6% 69.3% 35.3% -13.2% 33.1% 2.2% 33.5% -3.0%
Total Assets 123.63
138.42
164.87
202.25
333.90
444.30
446.69
458.35
501.35
603.89
668.96
growth rate 12.0% 19.1% 22.7% 65.1% 33.1% 0.5% 2.6% 9.4% 20.5% 10.8%
Cash 6.72
10.67
2.33
2.15
8.62
19.15
24.99
62.88
46.11
48.30
8.80
growth rate 58.7% -78.2% -7.7% 300.8% 122.1% 30.5% 151.6% -26.7% 4.8% -81.8%
Inventory 1.61
1.79
2.06
1.88
3.30
4.40
3.30
3.62
5.35
6.00
8.26
growth rate 11.1% 15.0% -8.7% 75.3% 33.3% -25.0% 9.6% 47.9% 12.1% 37.7%
Cur.Liabilities 12.28
13.63
20.17
22.86
43.65
49.86
40.26
43.81
54.71
81.66
131.07
growth rate 11.0% 48.0% 13.3% 91.0% 14.2% -19.3% 8.8% 24.9% 49.3% 60.5%
Liabilities 58.27
67.95
84.72
77.01
162.83
220.05
179.00
179.28
182.85
237.39
338.29
growth rate 16.6% 24.7% -9.1% 111.4% 35.1% -18.7% 0.2% 2.0% 29.8% 42.5%
LT Debt 28.69
36.13
41.78
26.72
82.32
124.36
103.85
100.70
94.09
102.32
131.19
growth rate 25.9% 15.6% -36.1% 208.1% 51.1% -16.5% -3.0% -6.6% 8.7% 28.2%
Equity 65.35
70.55
80.15
125.24
171.07
224.25
267.69
279.07
318.49
366.50
330.67
growth rate 8.0% 13.6% 56.3% 36.6% 31.1% 19.4% 4.3% 14.1% 15.1% -9.8%
Common Shares 32.00
33.00
33.00
35.00
37.00
37.00
37.00
37.00
37.00
37.00
36.00
growth rate 3.1% 0.0% 6.1% 5.7% 0.0% 0.0% 0.0% 0.0% 0.0% -2.7%
Cash Flow Statement Dec '09 Dec '10 Dec '11 Dec '12 Dec '13 Dec '14 Dec '15 Dec '16 Dec '17 Dec '18 Dec '19
Capital Expenditures 6.99
14.61
33.26
48.32
69.96
99.05
38.42
23.49
83.61
89.19
109.94
growth rate 109.0% 127.6% 45.3% 44.8% 41.6% -61.2% -38.9% 256.0% 6.7% 23.3%
Cash Dividends 12.19
12.19
10.04
10.67
13.32
13.33
13.35
14.25
15.43
19.00
20.07
growth rate 0.0% -17.7% 6.3% 24.9% 0.1% 0.1% 6.7% 8.3% 23.1% 5.6%
Cash From OA 30.30
23.40
30.03
41.42
58.40
84.20
100.27
79.08
87.40
134.38
113.41
growth rate -22.8% 28.4% 37.9% 41.0% 44.2% 19.1% -21.1% 10.5% 53.8% -15.6%
FCF per Share -0.48
-0.44
0.81
1.03
0.08
0.28
0.38
growth rate 0.0% 100.0% 27.2% -92.2% 250.0% 35.7%
Sale Purchase of Stock 0.30
1.78
1.78
growth rate 485.5% 0.0%
FCF 21.00
9.00
-4.00
-8.00
-15.00
-15.00
55.00
56.00
4.00
40.00
-19.00
growth rate -57.1% -100.0% 0.0% 0.0% 0.0% 100.0% 1.8% -92.9% 900.0% -100.0%
Income Statement Dec '09 Dec '10 Dec '11 Dec '12 Dec '13 Dec '14 Dec '15 Dec '16 Dec '17 Dec '18 Dec '19
Sales 121.03
125.15
174.10
214.44
324.59
422.22
404.62
404.20
496.81
615.44
654.28
growth rate 3.4% 39.1% 23.2% 51.4% 30.1% -4.2% -0.1% 22.9% 23.9% 6.3%
Op.Income 19.36
18.38
34.07
38.64
59.76
82.84
62.41
54.43
78.24
102.39
83.88
growth rate -5.1% 85.4% 13.4% 54.7% 38.6% -24.7% -12.8% 43.7% 30.9% -18.1%
IBT 19.36
18.38
32.09
37.65
57.83
73.52
41.24
47.13
71.63
97.63
76.20
growth rate -5.1% 74.6% 17.3% 53.6% 27.1% -43.9% 14.3% 52.0% 36.3% -22.0%
Net Income 17.66
16.67
23.13
25.19
40.36
53.10
38.49
28.91
65.85
67.82
59.73
growth rate -5.6% 38.7% 8.9% 60.2% 31.6% -27.5% -24.9% 127.8% 3.0% -11.9%
EPS 0.61
0.57
0.79
0.80
1.09
1.43
1.04
0.78
1.77
1.83
1.67
growth rate -6.6% 38.6% 1.3% 36.3% 31.2% -27.3% -25.0% 126.9% 3.4% -8.7%
Gross Profit 41.87
42.31
58.09
67.78
109.88
131.67
121.52
119.91
146.59
191.28
201.02
growth rate 1.1% 37.3% 16.7% 62.1% 19.8% -7.7% -1.3% 22.3% 30.5% 5.1%

Quarterly Statements

Item Name Dec '18 Mar '19 Jun '19 Sep '19 Dec '19
Earnings BIT 31.87
10.30
16.77
36.39
20.42
growth rate -67.7% 62.8% 117.0% -43.9%
Balance Sheet Dec '18 Mar '19 Jun '19 Sep '19 Dec '19
Acct.Receivable 164.56
155.11
178.99
199.84
191.76
growth rate -5.7% 15.4% 11.7% -4.0%
Acct.Payable 25.13
53.51
57.59
59.58
28.04
growth rate 112.9% 7.6% 3.5% -52.9%
Cur.Assets 225.10
203.32
212.86
229.54
218.46
growth rate -9.7% 4.7% 7.8% -4.8%
Total Assets 603.89
603.25
623.06
671.85
668.96
growth rate -0.1% 3.3% 7.8% -0.4%
Cash 48.30
36.79
21.85
12.21
8.80
growth rate -23.8% -40.6% -44.1% -27.9%
Inventory 6.00
6.15
6.37
8.07
8.26
growth rate 2.5% 3.6% 26.8% 2.3%
Cur.Liabilities 81.66
130.86
131.99
125.70
131.07
growth rate 60.3% 0.9% -4.8% 4.3%
Liabilities 237.39
260.51
284.93
336.02
338.29
growth rate 9.7% 9.4% 17.9% 0.7%
LT Debt 102.32
66.82
86.44
136.38
131.19
growth rate -34.7% 29.4% 57.8% -3.8%
Equity 366.50
342.74
338.14
335.84
330.67
growth rate -6.5% -1.3% -0.7% -1.5%
Common Shares 82.60
81.17
80.86
79.51
79.01
growth rate -1.7% -0.4% -1.7% -0.6%
Cash Flow Statement Dec '18 Mar '19 Jun '19 Sep '19 Dec '19
Capital Expenditures 17.64
20.58
21.98
36.67
30.73
growth rate 16.7% 6.8% 66.9% -16.2%
Cash Dividends 5.01
4.89
5.11
5.07
5.00
growth rate -2.5% 4.7% -0.9% -1.3%
Cash From OA 67.20
36.19
13.35
21.42
42.45
growth rate -46.1% -63.1% 60.4% 98.2%
FCF 49.56
15.61
-8.62
-15.24
11.72
growth rate -68.5% -100.0% 0.0% 100.0%
Income Statement Dec '18 Mar '19 Jun '19 Sep '19 Dec '19
Sales 178.61
146.61
161.21
183.74
162.72
growth rate -17.9% 10.0% 14.0% -11.4%
Op.Income 31.87
10.30
16.77
36.39
20.42
growth rate -67.7% 62.8% 117.0% -43.9%
IBT 31.95
8.37
15.28
34.74
17.81
growth rate -73.8% 82.5% 127.3% -48.7%
Net Income 23.47
6.03
11.95
25.84
15.91
growth rate -74.3% 98.1% 116.2% -38.4%
EPS
growth rate
Gross Profit 56.19
42.56
50.58
60.24
47.64
growth rate -24.3% 18.9% 19.1% -20.9%

Growth Grade & Financial Ratios

All financial ratios below are calculated based on latest annual statements available and present the most up to date snapshot of a company finances.

Growth Grade

Historical Growth Grade:

D (49.01)

YOY Growth Grade:

D (44.79)

Click on buttons above for detailed yearly growth rates.

Market Ratios

Profitability Ratios

Liquidity Ratios

Efficiency Ratios

Value Price

PE and EPS

Historical Current Forward
PE 10.97 10.97 15.43
EPS / Growth 1.53

Value Price & Investment Recovery Time

Read more about Stock2Own value price in Stock Market: Fundamental Analysis.

Equity Growth Rate: 9.4%

Estimates Pessimistic Moderate Optimistic My Numbers
Rate of Return 15.0%
MOS Price % 50 %
Future EPS Growth 9.4% 9.4% 9.4%
Future PE 10.97 15.04 15.04
Future EPS 3.75 3.75 3.75
Value Price
MOS %
10.16
-39.5%
13.94
-17.1%
13.94
-17.1%
MOS Price 5.08 6.97 6.97
IRT 7.39 7.39 7.39

Graham Number:

NOTE: The Graham Number applies only to certain types of stocks in combination with a number of other criteria.

Read more about Graham Number in Stock Market: Fundamental Analysis.

Price Chart

The functionality you are trying to reach is available to registered users only.

Login to your account or Register Now if you are not registered yet. Registration is FREE and will take only a minute.

Risk / Reward Ratios

The functionality you are trying to reach is available to registered users only.

Login to your account or Register Now if you are not registered yet. Registration is FREE and will take only a minute.