Skip to main content
Institutional deep-dive - valuation, health, statements

Financial Analysis

Filing-based analysis. Market pricing is not included. Fundamentals from SEC filings; economic data from FRED and the BLS. About our data

Fundamentals

BADGER METER INC BMI

· Healthcare · Totalizing Fluid Meters & Counting Devices

FY2025 10-K, filed 2026-02-17
SEC EDGAR

Filing evidence summary

Mixed evidenceCoverage 4/5 core metrics

Flagged areas: Earnings quality, Dilution.

Backward-looking filed evidence under visible rules - not a rating, forecast or investment advice. Missing data is never scored.

Evidence signals

  • 2 filing risk checks flagged

    Flagged areas: Earnings quality, Dilution.

    Why this surfaced

    The full financial analysis shows each value, threshold, and sector limitation.

  • Operating margin was stable

    Operating margin changed +0.9 percentage points from the prior annual period.

    Why this surfaced

    Direction threshold: more than +1 percentage point constructive; below -1 point caution. Period end 2025-12-31.

  • Revenue expanded

    Latest reported annual revenue changed +10.9% from the prior reported annual observation.

    Why this surfaced

    Direction threshold: above +2% constructive; below -2% caution; otherwise monitor. This is not labeled one-year growth when filing periods have a gap. Period end 2025-12-31.

  • Free cash flow was positive

    Latest reported free cash flow was $170M.

    Why this surfaced

    Free cash flow = operating cash flow minus capital expenditures; positive is supporting evidence, not a valuation conclusion. Period end 2025-12-31.

Core trend metrics

Latest annual revenue growth
+10.9%
as of 2025-12-31
Latest annual operating margin
20.0%
as of 2025-12-31
Free cash flow
$170M
as of 2025-12-31
ROIC snapshot
21.2%
period varies

Hover a tile for its exact definition; the Statements tab carries per-cell filing citations.

Where to look next

Risk checks

2of 9 rule-based checks flagged
  • Earnings quality
  • Dilution

Financial movement

  • Cash→ flat
  • Long-term debt→ flat
  • Inventory→ flat
  • Receivables→ flat
  • Current assets→ flat

Source & freshness

Source
SEC EDGAR XBRL
Fetched
2026-09-06
Latest period end
2025-12-31
Filings
EDGAR ↗

Reported segment mix

figures as filed · share of the filed sum · change vs the prior period in the same filing
Fiscal year ending 2025-12-3110-K filed 2026-02-17prior period 2024-12-31 from the same filingView filing
By product or service
Revenue
  • Software As A Service$73.6M
    100.0%
    +29.5% yoy

Members sum to $73.6M against $917M consolidated (residual $843M) - eliminations or corporate lines the filer did not tag on this axis.

By geography
Revenue
  • United States$826M
    90.1%
    +10.8% yoy
  • Europe$43.9M
    4.8%
    +17.8% yoy
  • Canada$15.2M
    1.7%
    +45.8% yoy
  • Asia$14.3M
    1.6%
    +27.1% yoy
  • Middle East$11M
    1.2%
    -34.5% yoy
  • Other Geographical Areas$3.62M
    0.4%
    +81.8% yoy
  • Mexico$2.69M
    0.3%
    -25.7% yoy

Members sum to the consolidated $917M for this period.

Latest quarter
Quarter ending 2026-06-3010-Q filed 2026-07-23prior period 2025-06-30 from the same filingView filing
  • United States$200M
    90.1%
    -6.5% yoy
  • Europe$13M
    5.8%
    +14.9% yoy
  • Canada$3.5M
    1.6%
    -15.5% yoy
  • Asia$3.49M
    1.6%
    -14.5% yoy
  • Mexico$824K
    0.4%
    +38.7% yoy
  • Middle East$813K
    0.4%
    -69.3% yoy
  • +1 more member in the filing

Change is against the same quarter a year earlier, as reported in the same 10-Q.

Source: SEC DERA Financial Statement and Notes data sets. Dimensional XBRL facts on the business-segment, product/service and geographic axes; the engine keeps the accession of every figure. Descriptive and educational, not advice.

Peer percentiles

latest fiscal year ending 2025-12-31 · among 4,104 US-listed filers · 318 in Healthcare
MetricValuevs all filersvs sector
Revenue
latest fiscal-year revenue as filed
$917M
54thof 3,301
middle third
63rdof 291
middle third
Revenue growth
latest fiscal-year revenue vs the prior fiscal year
10.9%
64thof 3,135
middle third
54thof 277
middle third
Gross margin
gross profit ÷ revenue
41.7%
55thof 1,603
middle third
26thof 212
bottom third
Operating margin
operating income ÷ revenue
20.0%
85thof 2,819
top third
93rdof 280
top third
Net margin
net income ÷ revenue
15.4%
81stof 3,263
top third
90thof 290
top third
Free-cash-flow margin
(operating cash flow − |capex|) ÷ revenue
18.5%
81stof 2,679
top third
91stof 261
top third
Return on equity
net income ÷ stockholders' equity (positive equity only)
19.9%
86thof 3,577
top third
90thof 291
top third
Stock comp ÷ revenue
stock-based compensation ÷ revenue · lower is ranked higher
1.0%
67thof 2,895
top third
80thof 272
top third
Days sales outstanding
receivables ÷ revenue × 365 · lower is ranked higher
45 days
56thof 2,398
middle third
76thof 266
top third
Cash conversion
operating cash flow ÷ net income (net income > 0)
1.3×
39thof 2,135
middle third
31stof 119
bottom third
Cash-flow accrual ratio
(net income − operating cash flow) ÷ average total assets · lower is ranked higher
-4.7%
52ndof 3,291
middle third
41stof 243
middle third

Each filer's latest fiscal year as stored by the nightly crawl; fiscal year ends differ across the universe. A metric ranks only filers for which it is computable from filed facts. Ties split; a rank reads "better than N% of filers" in the metric's own direction. Descriptive and educational, not a rating.

Earnings quality

latest fiscal year ending 2025-12-31 · accruals and cash conversion as filed
Cash conversion
1.30×
operating cash flow ÷ net income, latest fiscal year
Cash-flow accrual ratio
-4.7%
(net income − operating cash flow) ÷ average total assets
Balance-sheet accrual ratio
-
change in net operating assets ÷ average net operating assets
Cash-backed years
5 of 5
fiscal years where operating cash flow met or exceeded net income
Mean cash conversion
1.28×
across the stored fiscal years with positive net income

Per fiscal year from filed facts: cash conversion = operating cash flow / net income (net income > 0); cash-flow accrual ratio = (net income - operating cash flow) / average total assets; balance-sheet accrual ratio = change in net operating assets / average net operating assets, NOA = (assets - cash) - (liabilities - debt). Descriptive; a missing input yields a missing ratio. High accrual ratios and cash conversion well below one are the measures the accruals literature associates with less persistent earnings; they are screens to read the cash-flow statement with, not conclusions. The per-year series is part of Pro risk analysis.

Point-in-time ledger

first-reported vs latest filing · periods since 2020-01-01 · 7 changed periods
Line itemPeriodFirst reportedLatest filingChangeFilings
Diluted shares
WeightedAverageNumberOfDilutedSharesOutstanding
fiscal year 2023-12-3129,456 shares
10-K 2024-02-16
29,456,000 shares
10-K 2026-02-17
+99900.0%first · latest · 3 filings carry it
Diluted shares
WeightedAverageNumberOfDilutedSharesOutstanding
fiscal year 2024-12-3129,534 shares
10-K 2025-02-14
29,534,000 shares
10-K 2026-02-17
+99900.0%first · latest
Basic shares
WeightedAverageNumberOfSharesOutstandingBasic
fiscal year 2023-12-3129,284 shares
10-K 2024-02-16
29,284,000 shares
10-K 2026-02-17
+99900.0%first · latest · 3 filings carry it
Basic shares
WeightedAverageNumberOfSharesOutstandingBasic
fiscal year 2024-12-3129,356 shares
10-K 2025-02-14
29,356,000 shares
10-K 2026-02-17
+99900.0%first · latest
Goodwill
Goodwill
balance at 2021-03-31$105M
10-Q 2021-04-28
$17.4M
10-Q 2021-07-27
-83.4%first · latest
Revenue
RevenueFromContractWithCustomerExcludingAssessedTax
quarter 2025-09-30$222M
10-Q 2025-04-18
$236M
10-K 2026-02-17
+6.0%first · latest · 3 filings carry it
Total assets
Assets
balance at 2020-12-31$468M
10-K 2021-02-24
$471M
10-K 2022-02-23
+0.6%first · latest · 5 filings carry it

First filing reporting each period vs the latest filing carrying it (10-K and 10-Q only, periods since 2020, the extractor's winning tag per concept); a change under 0.5% is treated as rounding. A change can be a restatement, a reclassification or a re-tagging in a later comparative column; the two filings are linked so the reader can see which. Descriptive, not a verdict.

Notes by disclosure type

debt, leases, revenue, segments, contingencies, taxes and more · the filer's own words
Latest quarterly report10-Q FY2026 Q2 · filed 20260723View filing
Business combinations · 4,278 characters as filed

Note 4 Acquisition s Acquisitions are accounted for under the purchase method, and accordingly, the results of operations were included in the Company's financial statements from the date of acquisition. The acquisitions did not have a material impact on the Company's consolidated financial statements or the notes thereto. Effective May 1, 2026 , the Company acquired 100 % of the outstanding stock of UDlive Limited (UDlive), headquartered in Alton, England. UDlive is a provider of hardware-enabled software solutions for sewer line monitoring. The purchase consideration was $ 94.4 million, net of cash acquired, with a potential earn-out of up to an additional $ 50.0 million based on the achievement of established EBITDA targets in the 24 month period following the acquisition date. The earn-out is payable within 90 days following April 30, 2028, or, if disputed, 21 days following the agreement as to or determination of the earn-out amount. The UDlive acquisition is accounted for under the purchase method, and accordingly, the results of operations will be included in the Company's financial statements from the date of acquisition. The total purchase consideration for UDlive, net of cash acquired, was $ 94.4 million. The acquisition was funded by cash on hand. The fair value of the potential earn-out at June 30, 2026 was $ 12.0 million and was recorded as a liability. The fair value of the earn-out was calculated using a Monte Carlo simulation model which incorporated projected

BusinessCombinationDisclosureTextBlock · excerpt; the full note is in the filing

Commitments and contingencies · 1,492 characters as filed

Note 5 Contingencies, Litigation and Commitments In the normal course of business, the Company is named in legal proceedings. There are currently no material legal proceedings pending with respect to the Company. The Company is subject to contingencies related to environmental laws and regulations. A future change in circumstances with respect to specific matters or with respect to sites formerly or currently owned or operated by the Company, off-site disposal locations used by the Company, and property owned by third parties that is near such sites, could result in future costs to the Company and such amounts could be material. Expenditures for compliance with environmental control provisions and regulations during 2025 and the first half of 2026 were not material. The Company relies on single suppliers for most brass castings and certain resin and electronic subassemblies in several of its product lines. The Company believes these items would be available from other sources, but that the loss of certain suppliers could result in a higher cost of materials, delivery delays, short-term increases in inventory and higher quality control costs in the short term. The Company attempts to mitigate these risks by working closely with key suppliers, purchasing minimal amounts from alternative suppliers and by purchasing business interruption insurance where appropriate. The Company reevaluates its exposures on a periodic basis and makes adjustments to reserves as appropriate.

CommitmentsAndContingenciesDisclosureTextBlock

Revenue disaggregation · 941 characters as filed

Information regarding revenues disaggregated by geographic area is as follows: Three months ended Six months ended June 30, June 30, (In thousands) 2026 2025 2026 2025 Revenues: United States $ 200,413 $ 214,350 $ 379,045 $ 416,325 Foreign: Asia 3,489 4,083 7,705 7,205 Canada 3,504 4,147 6,638 8,093 Europe 12,953 11,278 24,560 20,826 Mexico 824 594 1,625 1,071 Middle East 813 2,649 4,011 5,115 Other 325 994 1,014 1,671 Total $ 222,321 $ 238,095 $ 424,598 $ 460,306 Information regarding revenues disaggregated by the timing of when goods and services are transferred is as follows: Three months ended Six months ended June 30, June 30, (In thousands) 2026 2025 2026 2025 Revenue recognized over time $ 24,754 11.1 % $ 23,086 9.7 % $ 44,081 10.4 % $ 43,372 9.4 % Revenue recognized at a point in time 197,567 88.9 % 215,009 90.3 % 380,517 89.6 % 416,934 90.6 % Total $ 222,321 100.0 % $ 238,095 100.0 % $ 424,598 100.0 % $ 460,306 100.0 %

DisaggregationOfRevenueTableTextBlock

Fair value · 586 characters as filed

Note 7 Fair Value Measurements of Financial Instruments The Company applies the accounting standards for fair value measurements and disclosures for its financial assets and financial liabilities. The carrying amounts of cash and cash equivalents, receivables and payables in the financial statements approximate their fair values due to the short-term nature of these financial instruments. Included in other assets are insurance policies on various individuals who were previously employed by the Company. The carrying amounts of these insurance policies approximate their fair value.

FairValueDisclosuresTextBlock

Income taxes · 1,228 characters as filed

Note 6 Income Taxes The Company is subject to income taxes in the United States and numerous foreign jurisdictions. The Company's income tax positions are based on interpretations of income tax laws and rulings in each of the jurisdictions that the Company operates. Significant judgment is required in determining the worldwide provision for income taxes and recording the related deferred tax assets and liabilities. The Company's deferred tax assets and liabilities are measured using the currently enacted tax rates that apply to taxable income for the years in which the assets or liabilities are expected to be realized or settled. Interim provisions are based on an estimate of the overall annual rate which can vary due to the relationship of foreign and domestic earnings, state taxes and available deductions, credits and discrete items. The Company's earnings before income taxes, provision for income taxes, and effective income tax rate are as follows: Three months ended June 30, Six months ended June 30, (In thousands) 2026 2025 2026 2025 Earnings before income taxes $ 39,724 $ 45,786 $ 76,061 $ 96,573 Provision for income taxes 10,004 11,202 19,006 23,591 Effective income tax rate 25.2 % 24.5 % 25.0 % 24.4 %

IncomeTaxDisclosureTextBlock

Revenue recognition · 4,861 characters as filed

"Note 10 Revenue Recognition Revenue for sales of products and services is derived from contracts with customers. The products and services promised in contracts include the sale of utility water and flow instrumentation products, such as flow meters and radios, quality sensing, pressure monitoring and sewer line monitoring equipment, software as a service (SaaS) and other ancillary services. Contracts generally state the terms of sale, including the description, quantity and price of each product or service. Since the customer typically agrees to a stated rate and price in the contract that does not vary over the life of the contract, the majority of the Company's contracts do not contain variable consideration. The Company establishes a provision for estimated warranty and returns as well as certain after sale costs as discussed in Note 2 ""Additional Financial Information Disclosures"" in the Notes to Unaudited Consolidated Condensed Financial Statements. The Company disaggregates revenue from contracts with customers into geographical regions and by the timing of when goods and services are transferred. The Company determined that disaggregating revenue into these categories depicts how the nature, amount, timing and uncertainty of revenue and cash flows are affected by regional economic factors. Information regarding revenues disaggregated by geographic area is as follows: Three months ended Six months ended June 30, June 30, (In thousands) 2026 2025 2026 2025 Revenues:

RevenueFromContractWithCustomerTextBlock · excerpt; the full note is in the filing

Segment reporting · 1,329 characters as filed

Note 9 Industry Segment and Geographic Areas Th e Company is an innovator, manufacturer, developer, marketer and distributor of water management solutions incorporating hardware and sensors, communication solutions and data analytics, which comprise one reportable segment. The Company concludes on their segments based on the internally reported financial information that is routinely reviewed by the chief operating decision maker (CODM) to assess financial performance, make decisions and allocate resources. The Company manages and evaluates its operations as one segment primarily due to similarities in the nature of the products, production processes, customers and methods of distribution. The Companys CODM is the Chairman, President and Chief Executive Officer. The Companys CODM assesses performance by using gross margin, operating earnings and net earnings. These metrics are analyzed by reviewing budget versus actual and prior year versus current year reporting. The various income performance measures are reviewed to ensure proper pricing strategies and effective cost controls across the organization. The CODM is regularly provided with consolidated expenses as noted on the consolidated income statements. Additionally, the CODM reviews assets at the same level as noted on the consolidated balance sheets.

SegmentReportingDisclosureTextBlock · excerpt; the full note is in the filing

Subsequent events · 1,036 characters as filed

Note 8 Subsequent Events The Company evaluates subsequent events at the date of the balance sheet as well as conditions that arise after the balance sheet date but before the financial statements are issued. The effects of conditions that existed at the balance sheet date are recognized in the financial statements. Events and conditions arising after the balance sheet date but before the financial statements are issued are evaluated to determine if disclosure is required to keep the financial statements from being misleading. To the extent such events and conditions exist, if any, disclosures are made regarding the nature of events and the estimated financial effects for those events and conditions. For purposes of preparing the accompanying consolidated financial statements and the notes to these financial statements, the Company evaluated subsequent events through the date that the accompanying financial statements were issued, and has determined that no material subsequent events exist through the date of this filing.

SubsequentEventsTextBlock

Source: SEC DERA Financial Statement and Notes data sets (txt.tsv), excerpts of the filer's own note text; the full note is in the linked filing. Excerpts are the first part of each note exactly as tagged in the filing; open the filing for the full text and the tables. Descriptive and educational, not advice.

Fundamentals from SEC EDGAR. Scores, the DCF, and every model shown are educational analysis, not investment advice or price predictions.

Educational content only. Not financial advice. TrendNalysis provides educational and informational financial analysis built from public SEC filings and economic data (FRED, BLS). It is not financial, investment, tax, or legal advice and is not a recommendation to buy or sell any security. Market pricing is not currently included. Past performance does not guarantee future results. Always do your own research and consult a licensed financial professional before investing.