Dashboard › Demo Universe › Ridgeline Infrastructure Services
Ridgeline Infrastructure Services · RDGL
DEMO DATAUNDERWRITING ASSUMPTIONHOLDFinancial statements DEMO DATA ANALYST PROJECTION
| $M | FY2022A | FY2023A | FY2024A | FY2025A | FY2026E | FY2027E | FY2028E | FY2029E | FY2030E |
|---|---|---|---|---|---|---|---|---|---|
| Revenue | $1.8B | $1.9B | $2.0B | $2.1B | $2.2B | $2.3B | $2.4B | $2.5B | $2.6B |
| % growth | 7.4% | 5.9% | 5.5% | 4.0% | 4.0% | 4.0% | 4.0% | 4.0% | |
| Direct costs / COGS | $1.2B | $1.3B | $1.4B | $1.5B | $1.5B | $1.6B | $1.6B | $1.7B | $1.8B |
| Gross profit (NOI for real estate) | $516.2M | $564.0M | $597.0M | $630.0M | $655.2M | $686.0M | $718.1M | $751.8M | $786.9M |
| % margin | 29.5% | 30.0% | 30.0% | 30.0% | 30.0% | 30.2% | 30.4% | 30.6% | 30.8% |
| Operating expenses (cash, adjusted) | $210.0M | $225.6M | $238.8M | $252.0M | $262.1M | $272.6M | $283.5M | $294.8M | $306.6M |
| EBITDA (company-adjusted basis) | $306.3M | $338.4M | $358.2M | $378.0M | $393.1M | $413.4M | $434.6M | $456.9M | $480.3M |
| % margin | 17.5% | 18.0% | 18.0% | 18.0% | 18.0% | 18.2% | 18.4% | 18.6% | 18.8% |
| D&A | $61.3M | $65.8M | $69.7M | $73.5M | $76.4M | $79.5M | $82.7M | $86.0M | $89.4M |
| Share-based compensation | $0.0M | $0.0M | $0.0M | $0.0M | $0.0M | $0.0M | $0.0M | $0.0M | $0.0M |
| EBIT | $245.0M | $272.6M | $288.5M | $304.5M | $316.7M | $333.9M | $352.0M | $371.0M | $390.9M |
| Interest expense | $92.8M | $98.3M | $103.7M | $109.2M | $109.2M | $101.2M | $98.6M | $98.1M | $97.5M |
| EBT | $152.2M | $174.3M | $184.8M | $195.3M | $207.5M | $232.7M | $253.3M | $272.9M | $293.4M |
| Taxes | $38.0M | $43.6M | $46.2M | $48.8M | $51.9M | $58.2M | $63.3M | $68.2M | $73.4M |
| Net income (model basis) | $114.1M | $130.7M | $138.6M | $146.5M | $155.6M | $174.5M | $190.0M | $204.7M | $220.1M |
| Capex | $70.0M | $75.2M | $79.6M | $84.0M | $87.4M | $90.9M | $94.5M | $98.3M | $102.2M |
| Working capital & other cash items | $6.7M | $13.0M | $11.0M | $11.0M | $8.4M | $8.7M | $9.1M | $9.4M | $9.8M |
| Free cash flow | $98.7M | $108.3M | $117.7M | $125.0M | $136.3M | $154.4M | $169.1M | $182.9M | $197.4M |
Historical columns are fictional demo inputs. Projections flow from the selected scenario’s assumptions (Scenarios tab): interest accrues on beginning balances by tranche; floating tranches use MAX(SOFR, floor) + spread + scenario shock; PIK accrues to principal. FCF = net income + D&A + SBC + PIK − capex − ΔNWC / other. Impairments, restructuring and other one-offs are excluded from EBITDA and net income and sit in the cash plug.
Sources & data lineage (3)
| Source | Document | Data type | Period | Accession | Doc date | Retrieved | Class |
|---|---|---|---|---|---|---|---|
| CreditIQ demo dataset | Ridgeline Infrastructure Services — illustrative financial statements FY2022–FY2025 | Income statement / cash flow | FY2022–FY2025 | — | 2026-03-31 | 2026-03-31 | DEMO DATA |
| CreditIQ demo dataset | Ridgeline Infrastructure Services — illustrative capital structure & covenants | Debt schedule | As of 2026-03-31 | — | 2026-03-31 | 2026-03-31 | DEMO DATA |
| CreditIQ demo dataset | Illustrative indicative bid marks (% of par) | Market price | 2026-03-31 | — | 2026-03-31 | 2026-03-31 | DEMO DATA |