VCP ScannerFree US Stock Screener & Financial AnalysisFree US Stock Screener
ScreenerThemes
DCF ValuationCalculate intrinsic value of US stocks
Market ValuationBuffett indicator, CAPE & macro gauges
Total ReturnSee dividends + price return history
DCA CalculatorSimulate recurring buys & compounding
Earnings
FAANG & Tech
AAPL vs MSFTNVDA vs AMDGOOGL vs META
Cloud & Cyber
CRM vs NOWCRWD vs PANWSNOW vs DDOG
Consumer & Auto
TSLA vs FAMZN vs WMTNFLX vs DIS
Finance & Crypto
JPM vs BACV vs MACOIN vs MSTR
Pharma & Energy
LLY vs NVOJNJ vs PFEXOM vs CVX
Compare Any Stocks...
WatchlistInsider
ScreenerThemes
Earnings
WatchlistInsider
BMI
← Back to Screener
VCP ScannerFree US Stock Screener & Financial Analysis

Find stocks. Verify deeply. Act with conviction.

Data updated daily

Product

  • Screener
  • Themes
  • Valuation
  • Total Return
  • DCA Calculator
  • News
  • Earnings

Resources

  • Market Valuation
  • Compare
  • Insider Activity
  • Methodology
  • How It Works
  • Glossary
  • Learn

Get Ideas

Get weekly stock ideas — free

© 2026 VCP Scanner
AboutPrivacyTerms
Not financial advice. Do your own research.
ScreenerNewsCompareWatchlist
BMIBadger Meter, Inc.
$138.67$4.0B
Overview & Verdict
Overview
Valuation & Forecasts
Valuation ModelsEstimatesDCF Model
Price & Analyst Data
Analyst TargetsPrice HistoryTechnical Analysis
Financial Statements
Income StatementBalance SheetCash FlowRatios & Margins
Performance
P/E HistoryRevenue HistoryEarnings HistoryDividend HistoryTotal Return
Ownership
Holders
HomeStocksBMICash Flow

Badger Meter, Inc. (BMI) Cash Flow Statement

30Y historyFree accessUpdated daily

Free cash flow generation has weakened, with FCF margins contracting from 23.1% in 2024Q4 to 14.6% in 2026Q1, even as the firm initiated a $38.2 million share repurchase program.

BMI Cash Flow Statement

Income StatementBalance SheetCash FlowRatios
AnnualQuarterly
MetricTTMDec'25Dec'24Dec'23Dec'22Dec'21Dec'20Dec'19Dec'18Dec'17Dec'16Dec'15Dec'14Dec'13Dec'12Dec'11Dec'10Dec'09Dec'08Dec'07Dec'06Dec'05Dec'04Dec'03Dec'02Dec'01Dec'00Dec'99Dec'98Dec'97Dec'96
Cash from Operations184.56M183.7M155.03M110.12M82.45M87.51M89.58M80.71M60.35M49.75M56.19M35.83M35.73M34.82M34.8M31.32M18.4M36.59M27.05M28.27M16.75M18.36M5.5M14.08M12.23M8.59M13.25M15.4M14.7M5.2M9.9M
Operating CF Margin %-20.04%18.76%15.65%14.58%17.32%21.05%19.01%13.91%12.36%14.27%9.49%9.8%10.42%10.89%11.91%6.65%14.62%9.68%12.04%7.29%8.47%2.68%7.65%7.31%6.2%9.05%10.21%10.22%3.98%8.53%
Operating CF Growth %44.04%18.49%40.79%33.55%-5.78%-2.31%10.98%33.74%21.3%-11.45%56.81%0.27%2.63%0.05%11.13%70.24%-49.72%35.25%-4.33%68.81%-8.77%233.96%-60.96%15.11%42.47%-35.2%-13.95%4.76%182.69%-47.47%-17.5%
Net Income130.57M141.63M124.94M92.6M66.5M60.88M49.34M47.18M27.79M34.57M32.3M25.94M29.68M24.62M28.03M19.16M28.66M34.17M25.08M16.46M7.55M13.25M9.63M7.58M7.27M3.36M6.94M9.7M8.2M6.5M5.1M
Depreciation & Amortization17.76M34.58M32.19M28.11M26.24M27.86M25.22M24.15M24.32M24.4M22.44M20.6M15.66M13.49M12.05M9.49M8.46M8.16M7.05M6.47M7.01M6.36M7.25M7.83M7.98M6.8M6.07M5.7M4.7M4M4.1M
Stock-Based Compensation6.79M9.19M6.18M5.19M3.15M2.33M1.42M1.21M4.17M1.73M1.54M1.54M1.45M1.39M1.27M1.47M1.36M1.17M1.27M1.2M00000000000
Deferred Taxes-854K-854K-11.07M-9.65M-5.62M-3.02M-3.08M-1.52M-5.27M-4.1M710K-3.02M-1.33M1.46M-551K-800K1.98M5.17M-1.49M-1.15M-2.08M-318K1.48M323K1.99M1.35M817K700K-700K-1M300K
Other Non-Cash Items25.5M136K-153K-338K-648K-234K206K-40K17.5M-111K-340K1.26M4.42M1.39M-975K4.7M-3.17M-15.03M2.4M2.67M5.52M2.4M1.14M2.6M-7.87M-3.09M1.03M600K100K600K100K
Working Capital Changes4.8M-992K2.95M-5.79M-7.17M-277K16.48M9.74M-8.16M-6.73M-459K-10.48M-14.14M-7.54M-5.02M-2.71M-18.9M2.95M-7.27M2.63M-1.24M-3.33M-14M-4.25M2.87M166K-1.61M-1.3M1.3M-4.9M1.2M
Change in Receivables2.18M-20.11M-1.44M-6.35M-11.33M-1.24M3.04M-8M-8M-967K-3.56M-5.51M-997K-3.99M812K-3.78M-3.78M-6.03M-6.03M301K-4.33M-4.33M-3.85M00000000
Change in Inventory-24.56M-987K10.32M-32.47M-21.02M-13.63M5.13M-1.22M4.86M-6.17M955K-7.12M-6.94M247K-4.74M42K-14.89M7.01M-5.58M241K-1.53M2.69M-5.62M-4.15M-344K-1.85M-1.32M3.4M-800K-4.1M-1.7M
Change in Payables32.37M14.4M-12.16M8.51M28.01M7M-391K8M8M-65.11M-73.03M-42.64M2.62M-32.91M-28.39M2.31M-64.89M-58.46M-31.41M-36.64M-29.02M-34.66M-30.67M00000000
Cash from Investing-14.57M-198.05M-15.82M-29.13M-5.89M-51.42M-38.19M-7.5M-16.69M-35.45M-12.4M-21.67M-33.16M-29.71M-59.72M-9.29M-26.05M-7.75M-38.16M-13.12M-11.58M-9.36M-6.23M-7.35M-14.65M-4.9M-6.33M-10.7M-16M-12M-5.9M
Capital Expenditures-15.49M-14.03M-12.82M-12M-5.89M-6.75M-9.06M-7.5M-8.64M-15.07M-10.6M-19.77M-12.33M-14.31M-8.2M-5.34M-17.27M-7.75M-38.89M-15.97M-11.06M-9.09M-5.57M-7.05M-5.91M-5.01M-6.4M-10M-17.9M-8.3M-5.4M
CapEx % of Revenue1.73%1.53%1.55%1.71%1.04%1.34%2.13%1.77%1.99%3.74%2.69%5.23%3.38%4.28%2.57%2.03%6.24%3.1%13.91%6.8%4.81%4.19%2.72%3.83%3.53%3.61%4.37%6.63%12.45%6.35%4.66%
Acquisitions913K-184.02M-3M-17.13M-45.27M-45.27M-29.13M-8.05M-8.05M-20.38M-1.8M-1.91M-20.83M-15.4M-51.52M-3.95M-7.28M0000000-8.56M000000
Investments-------------------------------
Other Investing000045.27M596K08.05M000000-51.52M-9.53M-1.5M-24.02M723K2.85M-516K-271K-655K-301K-168K105K76K-700K1.9M-3.7M-500K
Cash from Financing-97.81M-57.98M-35.1M-28.09M-24.61M-20.51M-27.82M-37.71M-42.14M-10.43M-44.47M-12.97M-2.74M-4.28M26.78M-20M-2.72M-21.49M8.91M-11.08M-3.7M-9.13M1.47M-8.42M2.78M-4.51M-6.44M-3.4M2.7M6.7M-4M
Debt Issued (Net)000000-4.6M-13.5M00000065.14M-11.89M5.03M-17.19M8.56M-9.9M-5.95M2.62M4.05M10.27M5.57M-199K879K11.2M2.8M8.5M-2.9M
Equity Issued (Net)-53.08M-14.45M751K967K-427K-460K-1.88M-5.21M-4.27M-3.8M518K470K469K498K-29.52M493K-848K183K176K1.69M3.64M397K1.05M748K442K-1.15M-4.47M-12.1M1.9M-200K400K
Dividends Paid-45.22M-43.53M-35.85M-29.05M-24.88M-22.16M-20.34M-18.59M-16.27M-14.21M-12.46M-11.26M-10.63M-10M-9.51M-9.02M-7.78M-6.83M-5.85M-4.87M-4.33M-3.92M-3.63M-3.42M-3.23M-3.16M-2.85M-2.5M-2.1M-1.7M-1.5M
Share Repurchases-53.22M-15M00-427K-460K-3.12M-5.21M-4.79M-4.4M0000-30M0-1M0000-3.32M-1.71M-1.07M-1.59M-2.44M-5.49M-13.8M-2.7M-1.8M-200K
Other Financing486K000703K2.11M-1M-407K-21.6M7.59M-32.53M-2.18M7.42M5.23M679K426K887K2.34M6.03M2M2.94M-8.23M0-16.01M0000100K100K0
Net Change in Cash74.09M-69.29M103.52M53.73M50.88M14.9M23.4M35.78M1.92M3.83M-825K1.51M-607K709K1.58M1.89M-10.24M7.11M-2.45M3.62M645K1.57M745K-1.69M369K-827K485K1.4M1.4M-100K0
Free Cash Flow169.08M169.67M142.22M98.11M76.56M80.76M80.52M73.22M51.71M34.68M45.59M16.07M23.4M20.51M26.6M25.98M1.13M28.84M-11.84M12.3M5.69M9.27M-74K7.03M6.32M3.58M6.85M5.4M-3.2M-3.1M4.5M
FCF Margin %18.85%18.51%17.21%13.94%13.54%15.99%18.92%17.24%11.92%8.62%11.58%4.25%6.42%6.14%8.32%9.88%0.41%11.52%-4.23%5.24%2.48%4.28%-0.04%3.82%3.78%2.58%4.68%3.58%-2.23%-2.37%3.88%
FCF Growth %10.15%19.31%44.95%28.15%-5.21%0.3%9.97%41.6%49.09%-23.92%183.78%-31.36%14.12%-22.91%2.38%2199.2%-96.08%343.67%-196.19%116.24%-38.64%12631.08%-101.05%11.23%76.54%-47.72%26.81%268.75%-3.23%-168.89%-40%
FCF per Share5.765.744.823.332.612.752.752.511.771.191.570.560.810.710.920.860.040.96-0.400.420.200.33-0.000.270.240.140.250.18-0.10-0.100.15
FCF Conversion (FCF/Net Income)1.29x1.30x1.24x1.19x1.24x1.44x1.82x1.71x2.17x1.44x1.74x1.38x1.20x1.41x1.24x1.63x0.64x1.07x1.08x1.72x2.22x1.39x0.57x1.86x1.68x2.55x1.91x1.59x1.79x0.80x1.94x
Interest Paid00000118K91K268K1.18M867K952K1.25M1.14M1.11M1.11M324K330K861K1.54M000000000000
Taxes Paid0056.04M38.93M24.04M19.98M18M13.07M12.5M17.91M19.72M18.17M17.22M15.29M15.25M10.31M10.88M13.24M10.86M000000000000

Key Metrics

Growth RegimeDecelerating
ProfitabilityModerate
Balance SheetFortress
Cash FlowMixed
Top Statement Risk

Working capital volatility

Verified Source

Metrics are mathematically derived from official filings.

SEC 10-K (2026Q1)

Earnings Quality and Cash Conversion

As reported in financial statements, Badger Meter's OCF/NI ratio has fluctuated significantly, ranging from a low of 0.74 in 2024Q1 to a high of 1.70 in 2024Q4, suggesting that reported net income is frequently decoupled from the actual cash generated by core operations.

The volatility in the conversion ratio indicates that accrual-based accounting measures may not fully capture the timing of municipal project milestones. Investors should monitor whether this divergence reflects genuine operational efficiency or merely the lumpy nature of large-scale infrastructure contract recognition.

Free Cash Flow Margin Compression

Based on recent SEC filings, Badger Meter's FCF margin has experienced notable contraction, falling from a peak of 23.1% in 2024Q4 to 14.6% in 2026Q1, which may indicate that the company is struggling to maintain historical cash generation efficiency during the current revenue downturn.

The downward trend in FCF margins suggests that the company's cost structure is becoming less flexible as top-line growth decelerates. This warrants further investigation into whether the recent decline in cash flow is a temporary cyclical phenomenon or a structural shift in the profitability of the newer electronic product lines.

Working Capital Dynamics and Efficiency

According to the provided cash flow data, working capital changes have been highly erratic, swinging from a $17.0 million outflow in 2024Q1 to a $22.9 million inflow in 2024Q4, highlighting the significant impact of inventory and receivable management on the company's quarterly liquidity profile.

These swings suggest that the company's cash position is highly sensitive to the timing of municipal billing cycles and inventory procurement for ultrasonic meters. The inability to stabilize working capital suggests that management may face challenges in aligning supply chain costs with the irregular cadence of large-scale utility deployments.

Capital Allocation and Shareholder Returns

As evidenced by recent quarterly data, Badger Meter has shifted its capital deployment strategy, moving from consistent dividend payments to a significant $38.2 million share repurchase in 2026Q1, despite the concurrent decline in free cash flow generation observed during the same period.

This aggressive buyback activity, occurring while operating cash flow is under pressure, may indicate management's attempt to support valuation multiples during a period of growth deceleration. Investors should monitor whether this prioritization of share repurchases over cash preservation could limit the company's flexibility for future strategic acquisitions.

BMI — Frequently Asked Questions

Quick answers to the most common questions about buying BMI stock.

How much cash does Badger Meter, Inc. (BMI) generate from operations?

Badger Meter, Inc. (BMI) generated $183.7M in net cash from operating activities in 2025. This reflects the cash generated directly from core business operations.

What is Badger Meter, Inc.'s free cash flow?

Badger Meter, Inc. (BMI) generated $169.7M in free cash flow in 2025. Free cash flow is the cash left over after capital expenditures, which can be used to pay dividends, repurchase shares, or pay down debt.

What is Badger Meter, Inc.'s capital expenditure (CapEx)?

Badger Meter, Inc. (BMI) spent $14.0M on capital expenditures in 2025. CapEx represents the cash invested in physical assets like property, plant, and equipment to maintain or grow the business.

How does Badger Meter, Inc. distribute cash to shareholders?

In 2025, Badger Meter, Inc. (BMI) returned $43.5M to shareholders via cash dividends and spent $15.0M on share repurchases. This shows the company's commitment to returning capital to its equity investors.