BRP Inc. (DOO)
Every figure this model derived for DOO, the value it took, and the element in the company's own XBRL it was read from — so any of it can be checked against the filing rather than taken on trust. As at 2026-01-31.
The figures, and where each came from
This is the part no other screener shows. Each figure below names the XBRL element it was read from, so it can be checked against the filing itself.
| Figure | Value | XBRL tag | As at |
|---|---|---|---|
| capex | 297,700,000 | PurchaseOfPropertyPlantAndEquipmentClassifiedAsInvestingActivities |
2026-01-31 |
| cash | 487,800,000 | CashAndCashEquivalents |
2026-01-31 |
| current assets | 3,269,500,000 | CurrentAssets |
2026-01-31 |
| current liabilities | 2,569,900,000 | CurrentLiabilities |
2026-01-31 |
| equity | 610,700,000 | Equity |
2026-01-31 |
| interest expense | 211,900,000 | FinanceCosts |
2026-01-31 |
| ocf | 1,212,500,000 | CashFlowsFromUsedInOperatingActivities |
2026-01-31 |
| revenue | 8,442,700,000 | Revenue |
2026-01-31 |
| sbc | 21,700,000 | ExpenseFromSharebasedPaymentTransactionsWithEmployees |
2026-01-31 |
The ratios
The figures themselves rather than their scores — what somebody looking up DOO on one particular measure came for.
| Ratio | Value |
|---|---|
| cash operating margin | 10.36 |
| current ratio | 1.27 |
| current ratio reported | 1.27 |
| dilution pct | -0.93 |
| ebit cagr | -23.84 |
| ebit yoy | -27.95 |
| ev ebit | 18.78 |
| ev owner earnings | 8.4 |
| ev sales | 0.89 |
| fcf margin | 10.84 |
| growth cv | 2.13 |
| interest cover | 1.88 |
| net debt ebitda | 2.29 |
| operating margin | 4.73 |
| owner earnings margin | 10.58 |
| revenue growth | 6.83 |
| revenue growth per share | 7.83 |
| roic | 12.3 |
| rule of 40 | 11.56 |
| sbc pct revenue | 0.26 |
Everything else this filing tags
249 more elements from DOO's own XBRL that this model has no measure for, newest reading each, largest first. Nothing here is converted, added up or renamed — it is the filing's own element names and the filing's own numbers.
| Element | Newest | As of | Periods | Unit |
|---|---|---|---|---|
CostOfSales | 6,555,400,000 | 2026-01-31 | 16 | CAD |
Assets | 6,322,800,000 | 2026-01-31 | 17 | CAD |
EquityAndLiabilities | 6,322,800,000 | 2026-01-31 | 17 | CAD |
CostOfInventoriesRecognisedAsExpenseDuringPeriod | 5,782,000,000 | 2026-01-31 | 16 | CAD |
Liabilities | 5,712,100,000 | 2026-01-31 | 17 | CAD |
NoncurrentLiabilities | 3,142,200,000 | 2026-01-31 | 17 | CAD |
NoncurrentAssets | 3,053,300,000 | 2026-01-31 | 17 | CAD |
Borrowings | 2,442,300,000 | 2026-01-31 | 24 | CAD |
LongtermBorrowings | 2,393,100,000 | 2026-01-31 | 17 | CAD |
GrossProfit | 1,887,300,000 | 2026-01-31 | 16 | CAD |
Inventories | 1,824,600,000 | 2026-01-31 | 17 | CAD |
PropertyPlantAndEquipment | 1,816,800,000 | 2026-01-31 | 24 | CAD |
TradeAndOtherCurrentPayables | 1,515,200,000 | 2026-01-31 | 17 | CAD |
OperatingExpense | 1,487,900,000 | 2026-01-31 | 16 | CAD |
EmployeeBenefitsExpense | 1,363,300,000 | 2026-01-31 | 16 | CAD |
ProvisionUsedOtherProvisions | 1,349,900,000 | 2026-01-31 | 8 | CAD |
CashFlowsFromUsedInOperations | 1,297,700,000 | 2026-01-31 | 16 | CAD |
NewProvisionsOtherProvisions | 1,268,400,000 | 2026-01-31 | 8 | CAD |
ShorttermEmployeeBenefitsExpense | 1,267,000,000 | 2026-01-31 | 16 | CAD |
CashFlowsFromUsedInOperationsBeforeChangesInWorkingCapital | 1,068,200,000 | 2026-01-31 | 16 | CAD |
TradeAndOtherPayables | 994,500,000 | 2026-01-31 | 17 | CAD |
Provisions | 858,100,000 | 2026-01-31 | 17 | CAD |
CurrentProvisions | 737,400,000 | 2026-01-31 | 17 | CAD |
CashFlowsFromUsedInFinancingActivities | -662,500,000 | 2026-01-31 | 16 | CAD |
TradeAndOtherCurrentReceivables | 607,200,000 | 2026-01-31 | 17 | CAD |
TradeAndOtherReceivables | 607,200,000 | 2026-01-31 | 17 | CAD |
IntangibleAssetsAndGoodwill | 494,900,000 | 2026-01-31 | 24 | CAD |
TradeReceivables | 484,500,000 | 2026-01-31 | 17 | CAD |
SalesAndMarketingExpense | 463,000,000 | 2026-01-31 | 16 | CAD |
AdjustmentsForDepreciationExpense | 453,800,000 | 2026-01-31 | 16 | CAD |
ComprehensiveIncomeAttributableToOwnersOfParent | 440,300,000 | 2026-01-31 | 16 | CAD |
ComprehensiveIncome | 438,000,000 | 2026-01-31 | 16 | CAD |
DeferredTaxAssets | 436,200,000 | 2026-01-31 | 17 | CAD |
ResearchAndDevelopmentExpense | 434,700,000 | 2026-01-31 | 16 | CAD |
DeferredTaxLiabilityAsset | -401,800,000 | 2026-01-31 | 17 | CAD |
ProfitLossFromOperatingActivities | 399,400,000 | 2026-01-31 | 16 | CAD |
GeneralAndAdministrativeExpense | 373,100,000 | 2026-01-31 | 16 | CAD |
ProfitLossBeforeTax | 365,500,000 | 2026-01-31 | 16 | CAD |
DepreciationPropertyPlantAndEquipment | 352,800,000 | 2026-01-31 | 16 | CAD |
ProfitLossFromContinuingOperations | 340,400,000 | 2026-01-31 | 4 | CAD |
RepaymentsOfBorrowingsClassifiedAsFinancingActivities | 336,400,000 | 2026-01-31 | 16 | CAD |
RepaymentsOfNoncurrentBorrowings | 336,400,000 | 2026-01-31 | 16 | CAD |
CashFlowsFromUsedInInvestingActivities | -318,400,000 | 2026-01-31 | 16 | CAD |
Accruals | 313,900,000 | 2026-01-31 | 17 | CAD |
AdditionsOtherThanThroughBusinessCombinationsPropertyPlantAndEquipment | 293,200,000 | 2026-01-31 | 16 | CAD |
ProfitLossAttributableToOwnersOfParent | 291,600,000 | 2026-01-31 | 16 | CAD |
ProfitLoss | 289,300,000 | 2026-01-31 | 16 | CAD |
IssuedCapital | 279,500,000 | 2026-01-31 | 8 | CAD |
AdjustmentsForIncreaseDecreaseInTradeAndOtherPayables | 256,000,000 | 2026-01-31 | 16 | CAD |
MinimumLeasePaymentsPayableUnderNoncancellableOperatingLease | 249,500,000 | 2019-01-31 | 1 | CAD |
IncreaseDecreaseInCashAndCashEquivalents | 247,800,000 | 2026-01-31 | 16 | CAD |
AdjustmentsForImpairmentLossReversalOfImpairmentLossRecognisedInProfitOrLoss | 238,200,000 | 2026-01-31 | 10 | CAD |
PlanAssetsAtFairValue | 231,800,000 | 2026-01-31 | 16 | CAD |
LeaseLiabilities | 217,100,000 | 2019-02-01 | 1 | CAD |
RightofuseAssets | 212,200,000 | 2026-01-31 | 20 | CAD |
NoncurrentProvisionsForEmployeeBenefits | 210,900,000 | 2026-01-31 | 17 | CAD |
IdentifiableAssetsAcquiredLiabilitiesAssumed | 208,600,000 | 2023-01-31 | 4 | CAD |
CashFlowsUsedInObtainingControlOfSubsidiariesOrOtherBusinessesClassifiedAsInvestingActivities | 208,200,000 | 2023-01-31 | 8 | CAD |
ShorttermEmployeeBenefitsAccruals | 206,800,000 | 2026-01-31 | 17 | CAD |
FinanceIncomeCost | -200,900,000 | 2026-01-31 | 16 | CAD |
AdjustmentsForFinanceCosts | 193,800,000 | 2026-01-31 | 16 | CAD |
NoncurrentLeaseLiabilities | 182,300,000 | 2026-01-31 | 13 | CAD |
InterestPaidClassifiedAsFinancingActivities | 176,500,000 | 2026-01-31 | 16 | CAD |
OtherComprehensiveIncome | 148,700,000 | 2026-01-31 | 16 | CAD |
OtherFinancialLiabilities | 145,300,000 | 2026-01-31 | 17 | CAD |
OtherComprehensiveIncomeThatWillBeReclassifiedToProfitOrLossNetOfTax | 139,700,000 | 2026-01-31 | 16 | CAD |
ImpairmentLossRecognisedInProfitOrLossIntangibleAssetsAndGoodwill | 137,500,000 | 2026-01-31 | 8 | CAD |
GoodwillRecognisedAsOfAcquisitionDate | 136,400,000 | 2023-01-31 | 4 | CAD |
QualifyingInsurancePoliciesAmountContributedToFairValueOfPlanAssets | 136,000,000 | 2026-01-31 | 11 | CAD |
ImpairmentLossRecognisedInProfitOrLossIntangibleAssetsOtherThanGoodwill | 135,900,000 | 2026-01-31 | 4 | CAD |
DeferredIncomeClassifiedAsNoncurrent | 132,700,000 | 2021-01-31 | 7 | CAD |
CurrentAssetsOtherThanAssetsOrDisposalGroupsClassifiedAsHeldForSaleOrAsHeldForDistributionToOwners | 126,100,000 | 2026-01-31 | 4 | CAD |
OtherFinancialAssets | 123,600,000 | 2026-01-31 | 17 | CAD |
NoncurrentProvisions | 120,700,000 | 2026-01-31 | 17 | CAD |
Goodwill | 114,700,000 | 2020-01-31 | 9 | CAD |
GainsLossesOnExchangeDifferencesOnTranslationBeforeTax | 105,000,000 | 2026-01-31 | 16 | CAD |
AdjustmentsForProvisions | -102,000,000 | 2026-01-31 | 16 | CAD |
DecreaseThroughClassifiedAsHeldForSaleIntangibleAssetsAndGoodwill | 98,500,000 | 2025-01-31 | 2 | CAD |
PropertyPlantAndEquipmentExpendituresRecognisedForConstructions | 98,200,000 | 2026-01-31 | 17 | CAD |
TaxExpenseIncomeAtApplicableTaxRate | 96,900,000 | 2026-01-31 | 16 | CAD |
RevenueOfAcquiree | 94,900,000 | 2019-01-31 | 2 | CAD |
ImpairmentLossRecognisedInProfitOrLossPropertyPlantAndEquipment | 94,400,000 | 2026-01-31 | 7 | CAD |
CurrentTaxExpenseIncome | 86,100,000 | 2026-01-31 | 16 | CAD |
IncomeTaxesPaidRefundClassifiedAsOperatingActivities | 85,200,000 | 2026-01-31 | 16 | CAD |
RentDeferredIncomeClassifiedAsNoncurrent | 82,300,000 | 2026-01-31 | 10 | CAD |
AdditionsToRightofuseAssets | 77,000,000 | 2026-01-31 | 13 | CAD |
AdjustedWeightedAverageShares | 73,896,505 | 2026-01-31 | 16 | shares |
OtherCurrentFinancialLiabilities | 73,400,000 | 2026-01-31 | 17 | CAD |
OtherLiabilities | 73,300,000 | 2026-01-31 | 2 | CAD |
WeightedAverageShares | 73,134,185 | 2026-01-31 | 16 | shares |
NumberOfSharesOutstanding | 73,122,989 | 2026-01-31 | 8 | shares |
DeferredIncomeClassifiedAsCurrent | 72,400,000 | 2021-01-31 | 7 | CAD |
OtherNoncurrentFinancialLiabilities | 71,900,000 | 2026-01-31 | 17 | CAD |
OtherAssets | 69,700,000 | 2026-01-31 | 10 | CAD |
OtherCurrentNonfinancialAssets | 66,200,000 | 2026-01-31 | 17 | CAD |
DividendsPaid | 62,900,000 | 2026-01-31 | 16 | CAD |
DividendsPaidClassifiedAsFinancingActivities | 62,900,000 | 2026-01-31 | 16 | CAD |
DividendsPaidOrdinaryShares | 62,900,000 | 2026-01-31 | 16 | CAD |
OtherNoncurrentFinancialAssets | 62,900,000 | 2026-01-31 | 17 | CAD |
CurrentTaxExpenseIncomeAndAdjustmentsForCurrentTaxOfPriorPeriods | 62,100,000 | 2026-01-31 | 16 | CAD |
RentDeferredIncomeClassifiedAsCurrent | 62,000,000 | 2026-01-31 | 10 | CAD |
OtherCurrentFinancialAssets | 60,700,000 | 2026-01-31 | 17 | CAD |
DepreciationRightofuseAssets | 60,300,000 | 2026-01-31 | 13 | CAD |
PaymentsOfLeaseLiabilitiesClassifiedAsFinancingActivities | 60,300,000 | 2026-01-31 | 13 | CAD |
AdjustmentsForDecreaseIncreaseInTradeAccountReceivable | 57,400,000 | 2026-01-31 | 16 | CAD |
PostemploymentBenefitExpenseDefinedContributionPlans | 57,000,000 | 2026-01-31 | 16 | CAD |
Prepayments | 56,100,000 | 2026-01-31 | 10 | CAD |
CurrentLeaseLiabilities | 55,100,000 | 2026-01-31 | 13 | CAD |
CashFlowsFromUsedInOperatingActivitiesDiscontinuedOperations | -54,500,000 | 2026-01-31 | 4 | CAD |
InventoryWritedown2011 | 52,400,000 | 2026-01-31 | 16 | CAD |
ProfitLossFromDiscontinuedOperations | -51,100,000 | 2026-01-31 | 4 | CAD |
PaymentsToAcquireOrRedeemEntitysShares | 50,300,000 | 2026-01-31 | 16 | CAD |
CurrentPortionOfLongtermBorrowings | 49,200,000 | 2026-01-31 | 17 | CAD |
GainsLossesOnCashFlowHedgesBeforeTax | 47,200,000 | 2026-01-31 | 16 | CAD |
OtherNoncurrentNonfinancialLiabilities | 46,600,000 | 2026-01-31 | 17 | CAD |
OtherNoncurrentLiabilities | 46,600,000 | 2026-01-31 | 2 | CAD |
PurchaseOfIntangibleAssetsClassifiedAsInvestingActivities | 43,500,000 | 2026-01-31 | 16 | CAD |
AmortisationIntangibleAssetsOtherThanGoodwill | 40,700,000 | 2026-01-31 | 16 | CAD |
DeferredTaxExpenseIncome | -37,000,000 | 2026-01-31 | 16 | CAD |
RetirementsIntangibleAssetsAndGoodwill | 36,900,000 | 2025-01-31 | 2 | CAD |
KeyManagementPersonnelCompensation | 34,800,000 | 2026-01-31 | 16 | CAD |
DeferredTaxLiabilities | 34,400,000 | 2026-01-31 | 17 | CAD |
CashFlowsFromUsedInFinancingActivitiesDiscontinuedOperations | 34,400,000 | 2026-01-31 | 4 | CAD |
CurrentAssetsRecognisedAsOfAcquisitionDate | 33,700,000 | 2023-01-31 | 4 | CAD |
AdjustmentsForIncreaseDecreaseInOtherLiabilities | 32,800,000 | 2026-01-31 | 14 | CAD |
AdjustmentsForDecreaseIncreaseInOtherAssets | -32,200,000 | 2026-01-31 | 16 | CAD |
DecreaseThroughTransferToLiabilitiesIncludedInDisposalGroupsClassifiedAsHeldForSaleOtherProvisions | 30,100,000 | 2026-01-31 | 2 | CAD |
DisposalsIntangibleAssetsAndGoodwill | 26,800,000 | 2022-01-31 | 1 | CAD |
CurrentLiabilitiesOtherThanLiabilitiesIncludedInDisposalGroupsClassifiedAsHeldForSale | 26,800,000 | 2026-01-31 | 4 | CAD |
OtherCurrentLiabilities | 26,700,000 | 2026-01-31 | 2 | CAD |
IncreaseDecreaseThroughNetExchangeDifferencesOtherProvisions | -26,200,000 | 2026-01-31 | 8 | CAD |
IncomeTaxExpenseContinuingOperations | 25,100,000 | 2026-01-31 | 17 | CAD |
CurrentTaxLiabilitiesCurrent | 24,100,000 | 2026-01-31 | 17 | CAD |
AdjustmentsForCurrentTaxOfPriorPeriod | -24,000,000 | 2026-01-31 | 16 | CAD |
ProceedsFromIssueOfOrdinaryShares | 24,000,000 | 2026-01-31 | 16 | CAD |
AcquisitionsThroughBusinessCombinationsIntangibleAssetsAndGoodwill | 22,600,000 | 2026-01-31 | 7 | CAD |
IncreaseDecreaseThroughSharebasedPaymentTransactions | 21,600,000 | 2026-01-31 | 16 | CAD |
OtherAssetsAmountContributedToFairValueOfPlanAssets | 20,900,000 | 2026-01-31 | 17 | CAD |
CashFlowsFromUsedInInvestingActivitiesDiscontinuedOperations | 20,500,000 | 2026-01-31 | 4 | CAD |
NoncontrollingInterestInAcquireeRecognisedAtAcquisitionDate | 20,400,000 | 2023-01-31 | 2 | CAD |
DeferredIncomeRecognisedAsOfAcquisitionDate | -20,300,000 | 2019-01-31 | 1 | CAD |
NoncurrentLiabilitiesRecognisedAsOfAcquisitionDate | 19,700,000 | 2023-01-31 | 2 | CAD |
WeightedAverageFairValueAtMeasurementDateShareOptionsGranted | 17,490,000 | 2026-01-31 | 16 | CAD |
KeyManagementPersonnelCompensationSharebasedPayment | 17,400,000 | 2026-01-31 | 16 | CAD |
DeferredTaxExpenseIncomeRelatingToOriginationAndReversalOfTemporaryDifferences | -17,100,000 | 2026-01-31 | 16 | CAD |
EffectOfExchangeRateChangesOnCashAndCashEquivalents | 16,200,000 | 2026-01-31 | 16 | CAD |
OtherReceivables | 16,200,000 | 2026-01-31 | 17 | CAD |
CurrentLiabilitiesRecognisedAsOfAcquisitionDate | 14,900,000 | 2023-01-31 | 4 | CAD |
GainsLossesOnExchangeDifferencesOnTranslationRecognisedInProfitOrLoss | -14,800,000 | 2026-01-31 | 16 | CAD |
AdjustmentsForDecreaseIncreaseInInventories | 14,700,000 | 2026-01-31 | 16 | CAD |
CustomerrelatedIntangibleAssetsRecognisedAsOfAcquisitionDate | 13,000,000 | 2023-01-31 | 2 | CAD |
OtherAdjustmentsToReconcileProfitLoss | 12,800,000 | 2026-01-31 | 16 | CAD |
GainsOnDisposalsOfPropertyPlantAndEquipment | 12,700,000 | 2021-01-31 | 2 | CAD |
OtherOperatingIncomeExpense | 12,700,000 | 2026-01-31 | 16 | CAD |
IncomeTaxRelatingToComponentsOfOtherComprehensiveIncomeThatWillBeReclassifiedToProfitOrLoss | 12,500,000 | 2026-01-31 | 16 | CAD |
TaxEffectOfForeignTaxRates | -12,100,000 | 2026-01-31 | 16 | CAD |
PostemploymentBenefitExpenseDefinedBenefitPlans | 11,600,000 | 2026-01-31 | 16 | CAD |
OtherAdjustmentsForNoncashItems | 11,400,000 | 2026-01-31 | 16 | CAD |
OtherComprehensiveIncomeBeforeTaxGainsLossesOnRemeasurementsOfDefinedBenefitPlans | 11,400,000 | 2026-01-31 | 16 | CAD |
ReversalOfInventoryWritedown | 11,200,000 | 2025-01-31 | 14 | CAD |
FinanceIncome | 11,000,000 | 2026-01-31 | 16 | CAD |
DebtInstrumentsAmountContributedToFairValueOfPlanAssets | 10,900,000 | 2026-01-31 | 17 | CAD |
SharesReservedForIssueUnderOptionsAndContractsForSaleOfShares | 10,814,828 | 2026-01-31 | 9 | shares |
AcquisitionsThroughBusinessCombinationsPropertyPlantAndEquipment | 10,800,000 | 2023-01-31 | 6 | CAD |
PropertyPlantAndEquipmentRecognisedAsOfAcquisitionDate | 10,800,000 | 2023-01-31 | 4 | CAD |
InterestExpenseOnLeaseLiabilities | 9,800,000 | 2026-01-31 | 13 | CAD |
NoncurrentAssetsRecognisedAsOfAcquisitionDate | 9,800,000 | 2023-01-31 | 2 | CAD |
AdjustmentsForIncomeTaxExpense | 9,200,000 | 2026-01-31 | 16 | CAD |
OtherComprehensiveIncomeThatWillNotBeReclassifiedToProfitOrLossNetOfTax | 9,000,000 | 2026-01-31 | 16 | CAD |
UnusedProvisionReversedOtherProvisions | 7,400,000 | 2026-01-31 | 8 | CAD |
ImpairmentLoss | 6,100,000 | 2025-01-31 | 6 | CAD |
MiscellaneousOtherOperatingExpense | 5,200,000 | 2024-01-31 | 12 | CAD |
OtherLongtermBenefits | 4,900,000 | 2026-01-31 | 16 | CAD |
CurrentRestrictedCashAndCashEquivalents | 4,400,000 | 2026-01-31 | 7 | CAD |
NumberOfOutstandingShareOptions | 3,883,019 | 2019-01-31 | 3 | pure |
OtherInflowsOutflowsOfCashClassifiedAsFinancingActivities | 3,600,000 | 2026-01-31 | 16 | CAD |
OtherNoncurrentNonfinancialAssets | 3,500,000 | 2026-01-31 | 17 | CAD |
AssetbackedSecuritiesAmountContributedToFairValueOfPlanAssets | 3,500,000 | 2026-01-31 | 2 | CAD |
IncreaseDecreaseThroughTransfersAndOtherChangesEquity | 3,400,000 | 2026-01-31 | 5 | CAD |
NumberOfOutstandingShareOptions | 3,206,452 | 2026-01-31 | 22 | shares |
AcquisitionsThroughBusinessCombinationsOtherProvisions | 3,200,000 | 2020-01-31 | 2 | CAD |
IncreaseDecreaseThroughNetExchangeDifferencesIntangibleAssetsAndGoodwill | 3,200,000 | 2026-01-31 | 15 | CAD |
IncomeTaxRelatingToComponentsOfOtherComprehensiveIncomeThatWillNotBeReclassifiedToProfitOrLoss | 2,800,000 | 2026-01-31 | 16 | CAD |
AdjustmentsForIncreaseDecreaseInOtherFinancialLiabilities | 2,800,000 | 2026-01-31 | 4 | CAD |
OtherTaxEffectsForReconciliationBetweenAccountingProfitAndTaxExpenseIncome | 2,400,000 | 2024-01-31 | 12 | CAD |
ComprehensiveIncomeAttributableToNoncontrollingInterests | -2,300,000 | 2026-01-31 | 16 | CAD |
ProfitLossAttributableToNoncontrollingInterests | -2,300,000 | 2026-01-31 | 16 | CAD |
NumberOfShareOptionsExercisableInSharebasedPaymentArrangement | 1,781,808 | 2026-01-31 | 16 | pure |
NumberOfShareOptionsExercisedInSharebasedPaymentArrangement | 1,668,032 | 2022-01-31 | 2 | Dividends |
IncreaseDecreaseThroughChangeInDiscountRateOtherProvisions | -1,300,000 | 2026-01-31 | 8 | CAD |
KeyManagementPersonnelCompensationPostemploymentBenefits | 1,100,000 | 2026-01-31 | 16 | CAD |
TerminationBenefitsExpense | 1,100,000 | 2026-01-31 | 16 | CAD |
AdjustmentsForGainLossOnDisposalsPropertyPlantAndEquipment | -1,000,000 | 2022-01-31 | 4 | CAD |
GainsLossesOnDisposalsOfPropertyPlantAndEquipment | -1,000,000 | 2022-01-31 | 4 | CAD |
NumberOfShareOptionsGrantedInSharebasedPaymentArrangement | 937,150 | 2019-01-31 | 2 | pure |
OtherInflowsOutflowsOfCashClassifiedAsInvestingActivities | -900,000 | 2026-01-31 | 16 | CAD |
AcquisitionrelatedCostsRecognisedAsExpenseForTransactionRecognisedSeparatelyFromAcquisitionOfAssetsAndAssumptionOfLiabilitiesInBusinessCombination | 800,000 | 2026-01-31 | 1 | CAD |
NumberOfShareOptionsGrantedInSharebasedPaymentArrangement | 765,030 | 2026-01-31 | 14 | shares |
DilutiveEffectOfShareOptionsOnNumberOfOrdinaryShares | 762,320 | 2026-01-31 | 16 | shares |
DisposalsPropertyPlantAndEquipment | 700,000 | 2026-01-31 | 16 | CAD |
IncreaseDecreaseThroughTransfersIntangibleAssetsAndGoodwill | -700,000 | 2020-01-31 | 2 | CAD |
ProceedsFromBorrowingsClassifiedAsFinancingActivities | 700,000 | 2026-01-31 | 16 | CAD |
ProceedsFromNoncurrentBorrowings | 700,000 | 2026-01-31 | 16 | CAD |
NumberOfShareOptionsExercisedInSharebasedPaymentArrangement | 576,632 | 2026-01-31 | 12 | shares |
ProceedsFromSalesOfPropertyPlantAndEquipmentClassifiedAsInvestingActivities | 400,000 | 2022-01-31 | 5 | CAD |
NumberOfShareOptionsForfeitedInSharebasedPaymentArrangement | 387,608 | 2026-01-31 | 14 | shares |
NumberOfShareOptionsExercisedInSharebasedPaymentArrangement | 264,478 | 2019-01-31 | 2 | pure |
NumberOfShareOptionsForfeitedInSharebasedPaymentArrangement | 189,387 | 2019-01-31 | 2 | pure |
NumberOfEmployees | 650 | 2021-01-31 | 1 | Employees |
WeightedAverageExercisePriceOfShareOptionsInSharebasedPaymentArrangementExercisedDuringPeriodAtDateOfExercise2019 | 101 | 2023-01-31 | 2 | USD/shares |
WeightedAverageExercisePriceOfShareOptionsInSharebasedPaymentArrangementExercisedDuringPeriodAtDateOfExercise2019 | 93 | 2026-01-31 | 12 | CAD/shares |
WeightedAverageExercisePriceOfShareOptionsOutstandingInSharebasedPaymentArrangement2019 | 70 | 2026-01-31 | 14 | CAD/shares |
WeightedAverageExercisePriceOfShareOptionsExercisableInSharebasedPaymentArrangement2019 | 68 | 2026-01-31 | 11 | CAD/shares |
WeightedAverageExercisePriceOfShareOptionsOutstandingInSharebasedPaymentArrangement2019 | 67 | 2024-04-30 | 3 | USD/shares |
WeightedAverageExercisePriceOfShareOptionsInSharebasedPaymentArrangementExercisedDuringPeriodAtDateOfExercise | 61 | 2019-01-31 | 2 | CAD |
WeightedAverageSharePriceShareOptionsGranted | 60 | 2019-01-31 | 2 | CAD |
WeightedAverageExercisePriceOfShareOptionsExercisableInSharebasedPaymentArrangement2019 | 52 | 2024-01-31 | 3 | USD/shares |
WeightedAverageSharePriceShareOptionsGranted2019 | 51 | 2026-01-31 | 14 | CAD/shares |
WeightedAverageExercisePriceOfShareOptionsOutstandingInSharebasedPaymentArrangement | 36 | 2019-01-31 | 2 | CAD |
WeightedAverageExercisePriceOfShareOptionsExercisableInSharebasedPaymentArrangement | 26 | 2019-01-31 | 2 | CAD |
WeightedAverageRemainingContractualLifeOfOutstandingShareOptions | 7 | 2019-01-31 | 2 | pure |
DescriptionOfOptionLifeShareOptionsGranted | 5 | 2026-01-31 | 16 | Y |
BasicEarningsLossPerShareFromContinuingOperations | 5 | 2026-01-31 | 4 | CAD/shares |
BasicEarningsLossPerShareFromContinuingOperations | 5 | 2026-01-31 | 4 | USD/shares |
DilutedEarningsLossPerShareFromContinuingOperations | 5 | 2026-01-31 | 4 | CAD/shares |
DilutedEarningsLossPerShareFromContinuingOperations | 5 | 2026-01-31 | 4 | USD/shares |
BasicEarningsLossPerShare | 4 | 2026-01-31 | 16 | CAD/shares |
BasicEarningsLossPerShare | 4 | 2026-01-31 | 6 | USD/shares |
DilutedEarningsLossPerShare | 4 | 2026-01-31 | 16 | CAD/shares |
DilutedEarningsLossPerShare | 4 | 2026-01-31 | 6 | USD/shares |
BasicEarningsLossPerShareFromDiscontinuedOperations | -1 | 2026-01-31 | 4 | CAD/shares |
BasicEarningsLossPerShareFromDiscontinuedOperations | -1 | 2026-01-31 | 4 | USD/shares |
DilutedEarningsLossPerShareFromDiscontinuedOperations | -1 | 2026-01-31 | 4 | CAD/shares |
DilutedEarningsLossPerShareFromDiscontinuedOperations | -1 | 2026-01-31 | 4 | USD/shares |
DescriptionOfExpectedVolatilityShareOptionsGranted | 0 | 2026-01-31 | 16 | pure |
ApplicableTaxRate | 0 | 2026-01-31 | 16 | pure |
DescriptionOfDiscountRatesAppliedToCashFlowProjections | 0 | 2026-01-31 | 2 | pure |
WeightedAverageLesseesIncrementalBorrowingRateAppliedToLeaseLiabilitiesRecognisedAtDateOfInitialApplicationOfIFRS16 | 0 | 2019-02-01 | 1 | pure |
DescriptionOfRiskFreeInterestRateShareOptionsGranted | 0 | 2026-01-31 | 16 | pure |
ExpectedDividendAsPercentageShareOptionsGranted | 0 | 2026-01-31 | 16 | pure |
DeferredTaxExpenseIncomeRelatingToTaxRateChangesOrImpositionOfNewTaxes | 0 | 2025-01-31 | 13 | CAD |
GainsLossesOnLitigationSettlements | 0 | 2022-01-31 | 8 | CAD |
KeyManagementPersonnelCompensationTerminationBenefits | 0 | 2022-01-31 | 5 | CAD |
TaxEffectFromChangeInTaxRate | 0 | 2025-01-31 | 13 | CAD |
CashFlowsFromUsedInIncreaseDecreaseInCurrentBorrowings | 0 | 2025-01-31 | 8 | CAD |
BankOverdraftsClassifiedAsCashEquivalents | 0 | 2024-01-31 | 4 | CAD |
ComprehensiveIncomeFromDiscontinuedOperationsAttributableToNoncontrollingInterests | 0 | 2026-01-31 | 2 | CAD |
ImpairmentLossRecognisedInOtherComprehensiveIncomeIntangibleAssetsOtherThanGoodwill | 0 | 2025-01-31 | 3 | CAD |
ProfitLossFromDiscontinuedOperationsAttributableToNoncontrollingInterests | 0 | 2026-01-31 | 2 | CAD |
What to be careful about
What this model itself distrusts about DOO's figures. Written by the derivation as it ran, not added afterwards.
- revenue is annual, not TTM
- operating income is annual, not TTM
- reports in CAD and quotes in USD, so the share price is converted at 1 USD = 1.4296 CAD as at 2026-10-14. Only the price is converted: every figure from the filing is as reported, and only the multiples built on market capitalisation carry the rate
- forward EPS growth +18.1% is analyst consensus, not a filing: consensus 2028 EPS 5.52 against trailing 3.96, over 2 year(s), from 19 analysts (taken 2026-10-12)
- durability rests on 3 of 4 inputs; not tagged: contracted coverage