Stantec Inc (STN)
Every figure this model derived for STN, 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 2025-12-31.
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 | 0 | PurchaseOfPropertyPlantAndEquipmentClassifiedAsInvestingActivities |
2022-12-31 |
| cash | 415,700,000 | CashAndCashEquivalents |
2025-12-31 |
| current assets | 2,790,800,000 | CurrentAssets |
2025-12-31 |
| current liabilities | 2,266,000,000 | CurrentLiabilities |
2025-12-31 |
| equity | 3,240,400,000 | EquityAttributableToOwnersOfParent |
2025-12-31 |
| interest expense | 115,100,000 | InterestExpense |
2025-12-31 |
| ocf | 862,900,000 | CashFlowsFromUsedInOperatingActivities |
2025-12-31 |
| revenue | 8,144,200,000 | RevenueFromContractsWithCustomers |
2025-12-31 |
| sbc | 40,300,000 | ExpenseFromSharebasedPaymentTransactionsWithEmployees |
2025-12-31 |
The ratios
The figures themselves rather than their scores — what somebody looking up STN on one particular measure came for.
| Ratio | Value |
|---|---|
| current ratio | 1.66 |
| current ratio reported | 1.23 |
| deferred revenue growth | 15.78 |
| dilution pct | 0.0 |
| ev owner earnings | 15.0 |
| ev sales | 1.52 |
| fcf margin | 10.6 |
| growth cv | 0.76 |
| owner earnings margin | 10.1 |
| revenue growth | 8.59 |
| revenue growth per share | 8.59 |
| sbc pct revenue | 0.49 |
Everything else this filing tags
378 more elements from STN'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 |
|---|---|---|---|---|
TransactionPriceAllocatedToRemainingPerformanceObligations | 8,570,200,000 | 2025-12-31 | 16 | CAD |
Assets | 7,956,900,000 | 2025-12-31 | 21 | CAD |
EquityAndLiabilities | 7,956,900,000 | 2025-12-31 | 21 | CAD |
RevenueOfCombinedEntity | 5,140,400,000 | 2021-12-31 | 1 | CAD |
EmployeeBenefitsExpense | 4,852,500,000 | 2025-12-31 | 20 | CAD |
Revenue | 4,827,300,000 | 2019-12-31 | 8 | CAD |
Liabilities | 4,716,500,000 | 2025-12-31 | 21 | CAD |
ReceiptsFromSalesOfGoodsAndRenderingOfServices | 4,703,900,000 | 2021-12-31 | 12 | CAD |
ShorttermEmployeeBenefitsExpense | 4,671,500,000 | 2025-12-31 | 20 | CAD |
NoncurrentAssetsOtherThanFinancialInstrumentsDeferredTaxAssetsPostemploymentBenefitAssetsAndRightsArisingUnderInsuranceContracts | 4,670,100,000 | 2025-12-31 | 18 | CAD |
NonderivativeFinancialLiabilitiesUndiscountedCashFlows | 3,838,800,000 | 2025-12-31 | 18 | CAD |
Goodwill | 3,221,800,000 | 2025-12-31 | 22 | CAD |
MaximumExposureToCreditRisk | 2,873,700,000 | 2025-12-31 | 20 | CAD |
GrossProfit | 2,744,700,000 | 2023-12-31 | 16 | CAD |
PaymentsToAndOnBehalfOfEmployees | 2,636,900,000 | 2021-12-31 | 12 | CAD |
LiabilitiesArisingFromFinancingActivities | 2,517,300,000 | 2025-12-31 | 25 | CAD |
SellingGeneralAndAdministrativeExpense | 2,457,500,000 | 2025-12-31 | 20 | CAD |
CostOfSales | 2,321,500,000 | 2023-12-31 | 16 | CAD |
NoncurrentAssets | 2,031,600,000 | 2017-12-31 | 2 | CAD |
Equity | 1,896,300,000 | 2017-12-31 | 3 | CAD |
Borrowings | 1,818,300,000 | 2025-12-31 | 20 | CAD |
PaymentsToSuppliersForGoodsAndServices | 1,538,900,000 | 2021-12-31 | 12 | CAD |
LongtermBorrowings | 1,527,300,000 | 2025-12-31 | 21 | CAD |
DerivativeFinancialLiabilitiesUndiscountedCashFlows | 1,456,300,000 | 2017-12-31 | 2 | CAD |
NetDebt | 1,449,800,000 | 2025-12-31 | 12 | CAD |
TradeAndOtherCurrentReceivables | 1,306,500,000 | 2025-12-31 | 21 | CAD |
TradeAndOtherReceivables | 1,306,500,000 | 2025-12-31 | 20 | CAD |
TradeReceivables | 1,260,200,000 | 2025-12-31 | 20 | CAD |
RetainedEarnings | 1,154,900,000 | 2022-12-31 | 14 | CAD |
TradeAndOtherCurrentPayables | 1,125,300,000 | 2025-12-31 | 21 | CAD |
TradeAndOtherPayables | 1,125,300,000 | 2025-12-31 | 20 | CAD |
TradeAndOtherPayablesUndiscountedCashFlows | 1,125,300,000 | 2025-12-31 | 20 | CAD |
ReceivablesFromContractsWithCustomers | 1,091,800,000 | 2018-12-31 | 4 | CAD |
CashFlowsFromUsedInOperationsBeforeChangesInWorkingCapital | 985,300,000 | 2025-12-31 | 10 | CAD |
IssuedCapital | 983,800,000 | 2022-12-31 | 14 | CAD |
MinimumLeasePaymentsPayableUnderNoncancellableOperatingLease | 902,500,000 | 2018-12-31 | 3 | CAD |
GrossLeaseLiabilities | 829,400,000 | 2025-12-31 | 13 | CAD |
AcquisitiondateFairValueOfTotalConsiderationTransferred | 784,000,000 | 2025-12-31 | 9 | CAD |
LeaseLiabilities | 688,900,000 | 2019-12-31 | 2 | CAD |
ProfitLossBeforeTax | 630,000,000 | 2025-12-31 | 20 | CAD |
IntangibleAssetsOtherThanGoodwill | 594,500,000 | 2025-12-31 | 21 | CAD |
NoncurrentLeaseLiabilities | 585,400,000 | 2025-12-31 | 14 | CAD |
CurrentContractLiabilities | 581,700,000 | 2025-12-31 | 21 | CAD |
GoodwillRecognisedAsOfAcquisitionDate | 553,500,000 | 2025-12-31 | 8 | CAD |
RightofuseAssets | 545,400,000 | 2025-12-31 | 14 | CAD |
CashFlowsFromUsedInInvestingActivities | -534,100,000 | 2025-12-31 | 20 | CAD |
TradeAndOtherPayablesToTradeSuppliers | 503,500,000 | 2025-12-31 | 20 | CAD |
CashTransferred | 492,800,000 | 2025-12-31 | 8 | CAD |
ProfitLoss | 479,400,000 | 2025-12-31 | 20 | CAD |
ProfitLossFromContinuingOperations | 479,400,000 | 2025-12-31 | 18 | CAD |
PlanAssetsAtFairValue | 461,900,000 | 2025-12-31 | 20 | CAD |
CashFlowsUsedInObtainingControlOfSubsidiariesOrOtherBusinessesClassifiedAsInvestingActivities | 454,000,000 | 2025-12-31 | 20 | CAD |
RepaymentsOfBorrowingsClassifiedAsFinancingActivities | 448,000,000 | 2020-12-31 | 4 | CAD |
RevenueThatWasIncludedInContractLiabilityBalanceAtBeginningOfPeriod | 442,800,000 | 2025-12-31 | 16 | CAD |
ProceedsFromIssueOfBondsNotesAndDebentures | 422,800,000 | 2025-12-31 | 10 | CAD |
GrossAmountDueFromCustomersForContractWorkAsAsset | 414,800,000 | 2017-12-31 | 2 | CAD |
IncreaseDecreaseThroughObtainingOrLosingControlOfSubsidiariesOrOtherBusinessesLiabilitiesArisingFromFinancingActivities | 401,900,000 | 2025-12-31 | 4 | CAD |
CashAndCashEquivalentsIfDifferentFromStatementOfFinancialPosition | 398,100,000 | 2025-12-31 | 19 | CAD |
ComprehensiveIncome | 398,100,000 | 2025-12-31 | 20 | CAD |
CashFlowsFromUsedInOperatingActivitiesContinuingOperations | 397,000,000 | 2021-12-31 | 10 | CAD |
Cash | 394,100,000 | 2025-12-31 | 20 | CAD |
CurrentReceivablesFromContractsWithCustomers | 384,600,000 | 2018-12-31 | 2 | CAD |
CashFlowsFromLosingControlOfSubsidiariesOrOtherBusinessesClassifiedAsInvestingActivities | 336,600,000 | 2017-12-31 | 1 | CAD |
OtherAssets | 312,400,000 | 2025-12-31 | 20 | CAD |
PropertyPlantAndEquipment | 308,400,000 | 2025-12-31 | 21 | CAD |
OtherNoncurrentAssets | 293,200,000 | 2025-12-31 | 21 | CAD |
LiabilitiesIncurred | 291,200,000 | 2025-12-31 | 8 | CAD |
CurrentPortionOfLongtermBorrowings | 291,000,000 | 2025-12-31 | 21 | CAD |
CashFlowsFromUsedInFinancingActivitiesContinuingOperations | -286,000,000 | 2019-12-31 | 6 | CAD |
IdentifiableIntangibleAssetsRecognisedAsOfAcquisitionDate | 278,100,000 | 2025-12-31 | 9 | CAD |
IssueOfEquity | 277,800,000 | 2023-12-31 | 3 | CAD |
ProceedsFromBorrowingsClassifiedAsFinancingActivities | 259,400,000 | 2017-12-31 | 2 | CAD |
OtherProvisions | 237,700,000 | 2025-12-31 | 20 | CAD |
IdentifiableAssetsAcquiredLiabilitiesAssumed | 230,500,000 | 2025-12-31 | 9 | CAD |
CashOutflowForLeases | 229,000,000 | 2025-12-31 | 13 | CAD |
OtherFinancialAssets | 215,100,000 | 2025-12-31 | 20 | CAD |
ProfitLossOfCombinedEntity | 208,400,000 | 2021-12-31 | 1 | CAD |
GoodwillDerecognisedWithoutHavingPreviouslyBeenIncludedInDisposalGroupClassifiedAsHeldForSale | 194,400,000 | 2017-12-31 | 1 | CAD |
NoncurrentProvisions | 191,200,000 | 2025-12-31 | 21 | CAD |
OtherLongtermProvisions | 191,200,000 | 2025-12-31 | 11 | CAD |
OtherNoncurrentFinancialAssets | 186,100,000 | 2017-12-31 | 2 | CAD |
RentalExpense | 181,700,000 | 2018-12-31 | 6 | CAD |
AdjustmentsForReconcileProfitLoss | 179,500,000 | 2017-12-31 | 2 | CAD |
IncomeTaxesPaidClassifiedAsOperatingActivities | 179,300,000 | 2025-12-31 | 20 | CAD |
DeferredIncomeClassifiedAsCurrent | 174,400,000 | 2018-12-31 | 4 | CAD |
IncreaseDecreaseInCashAndCashEquivalents | 169,600,000 | 2025-12-31 | 20 | CAD |
IncomeTaxExpenseContinuingOperations | 150,600,000 | 2025-12-31 | 20 | CAD |
RepaymentsOfCurrentBorrowings | 150,000,000 | 2018-12-31 | 3 | CAD |
PaymentsOfLeaseLiabilitiesClassifiedAsFinancingActivities | 149,500,000 | 2025-12-31 | 9 | CAD |
AdjustmentsForAmortisationExpense | 147,500,000 | 2025-12-31 | 12 | CAD |
AmortisationExpense | 147,500,000 | 2025-12-31 | 20 | CAD |
FinancialAssetsAtFairValue | 147,100,000 | 2017-12-31 | 2 | CAD |
FinancialAssets | 146,900,000 | 2017-12-31 | 2 | CAD |
PostemploymentBenefitExpenseInProfitOrLoss | 140,700,000 | 2025-12-31 | 10 | CAD |
AccumulatedOtherComprehensiveIncome | 140,600,000 | 2022-12-31 | 14 | CAD |
CashFlowsFromUsedInFinancingActivities | -139,500,000 | 2025-12-31 | 20 | CAD |
ContractLiabilitiesRecognisedAsOfAcquisitionDate | 137,800,000 | 2025-12-31 | 9 | CAD |
CashFlowsFromUsedInInvestingActivitiesContinuingOperations | -135,200,000 | 2019-12-31 | 6 | CAD |
DepreciationRightofuseAssets | 133,600,000 | 2025-12-31 | 13 | CAD |
CurrentTaxAssetsCurrent | 127,500,000 | 2025-12-31 | 21 | CAD |
Accruals | 125,100,000 | 2025-12-31 | 20 | CAD |
RepaymentsOfBondsNotesAndDebentures | 125,000,000 | 2016-12-31 | 1 | CAD |
AdjustmentsForDecreaseIncreaseInTradeAndOtherReceivables | 124,900,000 | 2025-12-31 | 12 | CAD |
IncomeTaxesPaidRefundClassifiedAsInvestingActivities | 124,100,000 | 2017-12-31 | 3 | CAD |
TaxExpenseRelatingToGainLossOnDiscontinuance | 124,100,000 | 2017-12-31 | 1 | CAD |
CurrentTaxExpenseIncome | 122,700,000 | 2025-12-31 | 20 | CAD |
IncreaseDecreaseInWorkingCapital | 122,400,000 | 2025-12-31 | 10 | CAD |
DeferredTaxAssets | 115,400,000 | 2025-12-31 | 21 | CAD |
AdjustedWeightedAverageShares | 114,066,995 | 2025-12-31 | 20 | shares |
WeightedAverageShares | 114,066,995 | 2025-12-31 | 20 | shares |
CurrentLeaseLiabilities | 113,600,000 | 2025-12-31 | 14 | CAD |
CurrentContractAssets | 111,200,000 | 2025-12-31 | 19 | CAD |
Provisions | 109,800,000 | 2017-12-31 | 2 | CAD |
AdjustmentsForIncreaseDecreaseInTradeAndOtherPayables | -108,700,000 | 2025-12-31 | 12 | CAD |
PostemploymentBenefitExpenseDefinedContributionPlans | 108,300,000 | 2023-12-31 | 8 | CAD |
OtherLiabilities | 106,900,000 | 2025-12-31 | 20 | CAD |
AmountByWhichUnitsRecoverableAmountExceedsItsCarryingAmount | 106,700,000 | 2023-10-01 | 3 | CAD |
TradeAndOtherPayablesRecognisedAsOfAcquisitionDate | 104,300,000 | 2025-12-31 | 5 | CAD |
DividendsPaid | 102,800,000 | 2025-12-31 | 20 | CAD |
InterestRevenueExpense | -102,000,000 | 2025-12-31 | 20 | CAD |
DividendsPaidClassifiedAsFinancingActivities | 101,000,000 | 2025-12-31 | 20 | CAD |
ProvisionUsedOtherProvisions | 99,700,000 | 2025-12-31 | 11 | CAD |
FinancialAssetsRecognisedAsOfAcquisitionDate | 99,600,000 | 2025-12-31 | 5 | CAD |
IncreaseDecreaseInExistingProvisionsOtherProvisions | 96,200,000 | 2025-12-31 | 5 | CAD |
IncreaseDecreaseThroughNetExchangeDifferencesGoodwill | -93,400,000 | 2017-12-31 | 2 | CAD |
PurchaseOfInvestmentsOtherThanInvestmentsAccountedForUsingEquityMethod | 92,500,000 | 2025-12-31 | 4 | CAD |
OtherComprehensiveIncomeNetOfTaxExchangeDifferencesOnTranslation | -89,700,000 | 2025-12-31 | 20 | CAD |
OtherComprehensiveIncomeThatWillBeReclassifiedToProfitOrLossNetOfTax | -87,800,000 | 2025-12-31 | 20 | CAD |
NoncurrentRecognisedAssetsDefinedBenefitPlan | 87,400,000 | 2025-12-31 | 20 | CAD |
CashFlowsFromUsedInOperations | 84,200,000 | 2017-12-31 | 2 | CAD |
InterestPaidClassifiedAsOperatingActivities | 83,700,000 | 2025-12-31 | 20 | CAD |
ProceedsFromSalesOfInvestmentsOtherThanInvestmentsAccountedForUsingEquityMethod | 82,000,000 | 2025-12-31 | 4 | CAD |
OtherComprehensiveIncome | -81,300,000 | 2025-12-31 | 20 | CAD |
LiabilitiesFromSharebasedPaymentTransactions2011 | 81,100,000 | 2025-12-31 | 14 | CAD |
AdjustmentsForProvisions | 78,400,000 | 2025-12-31 | 12 | CAD |
IncomeTaxesPaidRefundClassifiedAsOperatingActivities | 72,900,000 | 2025-12-31 | 10 | CAD |
DeferredTaxLiabilities | 72,600,000 | 2025-12-31 | 21 | CAD |
AdjustmentsForIncreaseDecreaseInDeferredIncomeOtherThanContractLiabilities | 72,200,000 | 2023-12-31 | 6 | CAD |
PurchaseOfOtherLongtermAssetsClassifiedAsInvestingActivities | 71,900,000 | 2025-12-31 | 8 | CAD |
DepreciationPropertyPlantAndEquipment | 70,600,000 | 2025-12-31 | 14 | CAD |
CurrentPrepaidExpenses | 66,700,000 | 2025-12-31 | 21 | CAD |
AdditionalProvisionsOtherProvisions | 58,000,000 | 2018-12-31 | 4 | CAD |
DeferredTaxLiabilitiesRecognisedAsOfAcquisitionDate | 57,000,000 | 2024-12-31 | 3 | CAD |
ExpenseFromCashsettledSharebasedPaymentTransactionsInWhichGoodsOrServicesReceivedDidNotQualifyForRecognitionAsAssets | 56,500,000 | 2025-12-31 | 14 | CAD |
OtherNoncurrentLiabilities | 55,100,000 | 2025-12-31 | 21 | CAD |
AdjustmentsForDepreciationExpense | 54,600,000 | 2017-12-31 | 2 | CAD |
AdjustmentsForGainLossOnDisposalOfInvestmentsInSubsidiariesJointVenturesAndAssociates | -54,600,000 | 2017-12-31 | 1 | CAD |
GainsLossesOnDisposalsOfInvestments | 54,600,000 | 2017-12-31 | 3 | CAD |
ExpenseRelatingToVariableLeasePaymentsNotIncludedInMeasurementOfLeaseLiabilities | 52,300,000 | 2025-12-31 | 13 | CAD |
OtherCurrentLiabilities | 51,800,000 | 2025-12-31 | 21 | CAD |
PortionOfConsiderationPaidReceivedConsistingOfCashAndCashEquivalents | 50,800,000 | 2020-12-31 | 4 | CAD |
ConsiderationPaidReceived | 50,600,000 | 2020-12-31 | 2 | CAD |
DepreciationExpense | 50,100,000 | 2018-12-31 | 6 | CAD |
FairValueGainLossThatWouldHaveBeenRecognisedInOtherComprehensiveIncomeIfFinancialAssetsHadNotBeenReclassified | 49,400,000 | 2017-12-31 | 1 | USD |
CurrentProvisions | 46,500,000 | 2025-12-31 | 21 | CAD |
OtherShorttermProvisions | 46,500,000 | 2025-12-31 | 11 | CAD |
KeyManagementPersonnelCompensation | 44,800,000 | 2025-12-31 | 20 | CAD |
DeferredTaxLiabilityAsset | -42,800,000 | 2025-12-31 | 29 | CAD |
AdjustmentsForSharebasedPayments | 40,300,000 | 2025-12-31 | 13 | CAD |
ExpenseFromSharebasedPaymentTransactionsInWhichGoodsOrServicesReceivedDidNotQualifyForRecognitionAsAssets | 40,300,000 | 2025-12-31 | 20 | CAD |
AdjustmentsForIncreaseDecreaseInContractLiabilities | -38,900,000 | 2025-12-31 | 4 | CAD |
CashAndCashEquivalentsRecognisedAsOfAcquisitionDate | 38,800,000 | 2025-12-31 | 8 | CAD |
AdjustmentsForDecreaseIncreaseInAccruedIncomeOtherThanContractAssets | -34,900,000 | 2025-12-31 | 10 | CAD |
InterestExpenseOnBorrowings | 33,700,000 | 2025-12-31 | 12 | CAD |
RepaymentsOfNoncurrentBorrowings | 33,200,000 | 2020-12-31 | 8 | CAD |
AdjustmentsForIncreaseDecreaseInDeferredIncome | -32,200,000 | 2017-12-31 | 2 | CAD |
OtherReceivables | 31,800,000 | 2025-12-31 | 20 | CAD |
AdditionalRecognitionGoodwill | 31,400,000 | 2020-12-31 | 3 | CAD |
InterestExpenseOnLeaseLiabilities | 31,100,000 | 2025-12-31 | 13 | CAD |
ReturnOnPlanAssetsNetDefinedBenefitLiabilityAsset | 30,100,000 | 2017-12-31 | 2 | CAD |
BankBorrowingsUndiscountedCashFlows | 29,600,000 | 2025-12-31 | 13 | CAD |
ActuarialGainsLossesArisingFromChangesInFinancialAssumptionsNetDefinedBenefitLiabilityAsset | -29,500,000 | 2017-12-31 | 2 | CAD |
AdjustmentsForDeferredTaxExpense | 27,900,000 | 2025-12-31 | 12 | CAD |
DeferredTaxExpenseIncome | 27,900,000 | 2025-12-31 | 20 | CAD |
DeferredTaxExpenseIncomeRecognisedInProfitOrLoss | 27,900,000 | 2025-12-31 | 20 | CAD |
CurrentTaxLiabilitiesCurrent | 26,500,000 | 2025-12-31 | 21 | CAD |
PaymentsForShareIssueCosts | 25,800,000 | 2016-12-31 | 1 | CAD |
DividendPayables | 25,700,000 | 2025-12-31 | 20 | CAD |
ImpairmentLoss | 24,800,000 | 2021-12-31 | 3 | CAD |
BankOverdraftsClassifiedAsCashEquivalents | 23,600,000 | 2023-12-31 | 9 | CAD |
IncreaseDecreaseThroughBusinessCombinationsDeferredTaxLiabilityAsset | -23,100,000 | 2025-12-31 | 20 | CAD |
DeferredTaxAssetsRecognisedAsOfAcquisitionDate | 23,100,000 | 2025-12-31 | 3 | CAD |
PropertyPlantAndEquipmentRecognisedAsOfAcquisitionDate | 22,400,000 | 2025-12-31 | 3 | CAD |
ContributionsToPlanByEmployerNetDefinedBenefitLiabilityAsset | 21,300,000 | 2017-12-31 | 2 | CAD |
KeyManagementPersonnelCompensationShorttermEmployeeBenefits | 21,300,000 | 2025-12-31 | 20 | CAD |
DeferredTaxExpenseIncomeRelatingToOriginationAndReversalOfTemporaryDifferences | 20,800,000 | 2025-12-31 | 20 | CAD |
MinimumFinanceLeasePaymentsPayable | 19,800,000 | 2018-12-31 | 6 | CAD |
UndiscountedFinanceLeasePaymentsToBeReceived | 19,800,000 | 2025-12-31 | 14 | CAD |
EffectOfExchangeRateChangesOnCashAndCashEquivalents | -19,700,000 | 2025-12-31 | 20 | CAD |
MinimumFinanceLeasePaymentsPayableAtPresentValue | 19,500,000 | 2018-12-31 | 6 | CAD |
CashAndCashEquivalentsAmountContributedToFairValueOfPlanAssets | 19,200,000 | 2025-12-31 | 20 | CAD |
ExpectedFutureMinimumSubleasePaymentsReceivableUnderNoncancellableSubleasesClassifiedAsOperatingLease | 19,200,000 | 2018-12-31 | 6 | CAD |
OtherCurrentAssets | 19,200,000 | 2025-12-31 | 21 | CAD |
InterestExpenseOnOtherFinancialLiabilities | 19,100,000 | 2025-12-31 | 6 | CAD |
NoncurrentRecognisedLiabilitiesDefinedBenefitPlan | 18,900,000 | 2025-12-31 | 21 | CAD |
ProceedsFromIssueOfOrdinaryShares | 18,900,000 | 2019-12-31 | 8 | CAD |
LiabilityAssetOfDefinedBenefitPlans | 18,500,000 | 2017-12-31 | 3 | CAD |
KeyManagementPersonnelCompensationSharebasedPayment | 18,300,000 | 2025-12-31 | 20 | CAD |
OtherOperatingIncomeExpense | 18,200,000 | 2025-12-31 | 20 | CAD |
GainsLossesOnFinancialAssetsAtFairValueThroughProfitOrLoss | -18,000,000 | 2022-12-31 | 4 | CAD |
OtherCurrentFinancialAssets | 17,600,000 | 2025-12-31 | 20 | CAD |
ReclassificationAdjustmentsOnCashFlowHedgesNetOfTax | 16,200,000 | 2025-12-31 | 7 | CAD |
LeaseCommitmentsForShorttermLeasesForWhichRecognitionExemptionHasBeenUsed | 15,300,000 | 2019-01-01 | 1 | CAD |
RevenueFromInterest | 14,900,000 | 2025-12-31 | 20 | CAD |
PaymentsOfFinanceLeaseLiabilitiesClassifiedAsFinancingActivities | 14,800,000 | 2018-12-31 | 6 | CAD |
IncreaseDecreaseThroughOtherChangesLiabilitiesArisingFromFinancingActivities | 13,900,000 | 2025-12-31 | 15 | CAD |
AcquisitionsThroughBusinessCombinationsOtherProvisions | 13,700,000 | 2025-12-31 | 10 | CAD |
ContingentLiabilitiesRecognisedAsOfAcquisitionDate | 13,700,000 | 2025-12-31 | 5 | CAD |
ProvisionsForEmployeeBenefits | 13,600,000 | 2017-12-31 | 2 | CAD |
GainLossOnRemeasurementOfNetDefinedBenefitLiabilityAsset | 13,200,000 | 2017-12-31 | 2 | CAD |
IncomeTaxesRefundClassifiedAsOperatingActivities | 12,500,000 | 2021-12-31 | 10 | CAD |
OnerousContractsProvision | 12,500,000 | 2020-12-31 | 3 | CAD |
CurrentAndDeferredTaxRelatingToItemsChargedOrCreditedDirectlyToEquity | 11,500,000 | 2018-12-31 | 3 | CAD |
RevenueFromGovernmentGrants | 11,500,000 | 2019-12-31 | 2 | CAD |
CancellationOfTreasuryShares | 10,000,000 | 2023-12-31 | 17 | CAD |
PaymentsToAcquireOrRedeemEntitysShares | 10,000,000 | 2023-12-31 | 16 | CAD |
PurchaseOfTreasuryShares | 10,000,000 | 2023-12-31 | 17 | CAD |
ContractualCommitmentsForAcquisitionOfIntangibleAssets | 9,900,000 | 2024-12-31 | 2 | CAD |
GainsLossesOnAvailableforsaleFinancialAssets | 9,600,000 | 2017-12-31 | 1 | CAD |
ReclassificationAdjustmentsOnAvailableforsaleFinancialAssetsBeforeTax | 9,600,000 | 2017-12-31 | 1 | CAD |
ReclassificationAdjustmentsOnFinancialAssetsMeasuredAtFairValueThroughOtherComprehensiveIncomeBeforeTax | 9,600,000 | 2017-12-31 | 2 | CAD |
ReductionOfIssuedCapital | 9,600,000 | 2022-12-31 | 13 | CAD |
PaymentsForDebtIssueCosts | 9,400,000 | 2016-12-31 | 1 | CAD |
IncreaseDecreaseThroughExerciseOfOptions | 9,300,000 | 2023-12-31 | 17 | CAD |
ProceedsFromExerciseOfOptions | 9,300,000 | 2023-12-31 | 8 | CAD |
FinanceIncomeCost | -9,200,000 | 2022-12-31 | 14 | CAD |
OtherNoncurrentFinancialLiabilities | 9,100,000 | 2017-12-31 | 2 | CAD |
InvestmentAccountedForUsingEquityMethod | 8,800,000 | 2019-12-31 | 9 | CAD |
ShorttermDepositsClassifiedAsCashEquivalents | 8,700,000 | 2018-12-31 | 4 | CAD |
ActuarialGainsLossesArisingFromChangesInDemographicAssumptionsNetDefinedBenefitLiabilityAsset | 8,100,000 | 2017-12-31 | 2 | CAD |
ReversalOfImpairmentLoss | 8,100,000 | 2022-12-31 | 3 | CAD |
GainsLossesOnExchangeDifferencesOnTranslationRecognisedInProfitOrLoss | 7,200,000 | 2023-12-31 | 16 | CAD |
RentalIncome | 7,200,000 | 2018-12-31 | 6 | CAD |
CurrentTaxLiabilitiesNoncurrent | 7,100,000 | 2022-12-31 | 13 | CAD |
DeferredTaxExpenseArisingFromWritedownOrReversalOfWritedownOfDeferredTaxAsset | 7,100,000 | 2025-12-31 | 14 | CAD |
EstimateOfContributionsExpectedToBePaidToPlan | 7,000,000 | 2025-12-31 | 8 | CAD |
IncreaseDecreaseThroughNetExchangeDifferencesOtherProvisions | -6,800,000 | 2025-12-31 | 11 | CAD |
AdditionalPaidinCapital | 6,700,000 | 2022-12-31 | 14 | CAD |
OtherLongtermBenefits | 6,600,000 | 2024-12-31 | 2 | CAD |
OtherComprehensiveIncomeNetOfTaxGainsLossesOnRemeasurementsOfDefinedBenefitPlans | 6,500,000 | 2025-12-31 | 21 | CAD |
IncreaseDecreaseThroughNetExchangeDifferencesDeferredTaxLiabilityAsset | 6,400,000 | 2025-12-31 | 20 | CAD |
PurchaseOfIntangibleAssetsClassifiedAsInvestingActivities | 6,400,000 | 2022-12-31 | 14 | CAD |
IncomeFromSubleasingRightofuseAssets | 6,100,000 | 2025-12-31 | 13 | CAD |
ImpairmentLossReversalOfImpairmentLossRecognisedInProfitOrLoss | 6,000,000 | 2025-12-31 | 10 | CAD |
AdjustmentsForImpairmentLossReversalOfImpairmentLossRecognisedInProfitOrLoss | 6,000,000 | 2025-12-31 | 8 | CAD |
IncreaseDecreaseThroughEffectOfChangesInForeignExchangeRatesLiabilitiesArisingFromFinancingActivities | -5,800,000 | 2025-12-31 | 14 | CAD |
FinanceCostsPaidClassifiedAsOperatingActivities | 5,700,000 | 2021-12-31 | 12 | CAD |
GainsLossesOnFinancialAssetsAtFairValueThroughProfitOrLossMandatorilyMeasuredAtFairValue | 5,700,000 | 2025-12-31 | 10 | CAD |
CashFlowsFromUsedInDecreaseIncreaseInRestrictedCashAndCashEquivalents | -5,400,000 | 2017-12-31 | 2 | CAD |
ActuarialGainsLossesArisingFromExperienceAdjustmentsNetDefinedBenefitLiabilityAsset | 5,300,000 | 2017-12-31 | 2 | CAD |
GainsLossesOnCashFlowHedgesNetOfTax | 5,300,000 | 2023-12-31 | 7 | CAD |
DirectorsRemunerationExpense | 5,200,000 | 2025-12-31 | 20 | CAD |
OtherFinanceCost | 4,900,000 | 2020-12-31 | 10 | CAD |
AdjustmentsForDecreaseIncreaseInContractAssets | 4,800,000 | 2025-12-31 | 10 | CAD |
InterestReceivedClassifiedAsOperatingActivities | 4,700,000 | 2021-12-31 | 12 | CAD |
IncreaseThroughBusinessCombinationsContractLiabilities | 4,600,000 | 2019-12-31 | 1 | CAD |
NumberOfOutstandingShareOptions | 4,426,237 | 2017-12-31 | 2 | Options |
BankAndSimilarCharges | 4,000,000 | 2020-12-31 | 10 | CAD |
IncomeTaxRelatingToComponentsOfOtherComprehensiveIncome | -4,000,000 | 2019-12-31 | 8 | CAD |
ShorttermInvestmentsClassifiedAsCashEquivalents | 4,000,000 | 2025-12-31 | 14 | CAD |
InterestRevenueForFinancialAssetsMeasuredAtFairValueThroughOtherComprehensiveIncome | 3,500,000 | 2021-12-31 | 10 | CAD |
AdjustmentsForDecreaseIncreaseInPrepaidExpenses | 3,300,000 | 2025-12-31 | 10 | CAD |
CashFlowsFromUsedInInvestingActivitiesDiscontinuedOperations | -3,200,000 | 2018-12-31 | 5 | CAD |
IncreaseDecreaseInNumberOfOrdinarySharesIssued | 3,108,450 | 2023-12-31 | 2 | shares |
GainsLossesOnFinancialAssetsMeasuredAtFairValueThroughOtherComprehensiveIncomeBeforeTax | 3,000,000 | 2020-12-31 | 8 | CAD |
AllowanceAccountForCreditLossesOfFinancialAssets | 2,700,000 | 2023-12-31 | 14 | CAD |
TaxBenefitArisingFromPreviouslyUnrecognisedTaxLossTaxCreditOrTemporaryDifferenceOfPriorPeriodUsedToReduceCurrentTaxExpense | -2,700,000 | 2018-12-31 | 4 | CAD |
AdjustmentsForUndistributedProfitsOfInvestmentsAccountedForUsingEquityMethod | 2,600,000 | 2017-12-31 | 2 | CAD |
ShareOfTotalComprehensiveIncomeOfAssociatesAndJointVenturesAccountedForUsingEquityMethod | -2,600,000 | 2017-12-31 | 2 | CAD |
CurrentTaxExpenseIncomeRelatedToPillarTwoIncomeTaxes | 2,500,000 | 2024-12-31 | 1 | CAD |
AdjustmentsForFairValueGainsLosses | 2,400,000 | 2022-12-31 | 5 | CAD |
InterestIncomeOnAvailableforsaleFinancialAssets | 2,400,000 | 2017-12-31 | 2 | CAD |
MeasurementPeriodAdjustmentsRecognisedForParticularAssetsLiabilitiesNoncontrollingInterestsOrItemsOfConsideration | 2,400,000 | 2022-12-31 | 1 | CAD |
DerivativeFinancialLiabilitiesHeldForHedging | 2,300,000 | 2021-12-31 | 4 | CAD |
OtherInflowsOutflowsOfCashClassifiedAsInvestingActivities | 2,300,000 | 2025-12-31 | 18 | CAD |
ProceedsFromSalesOrMaturityOfFinancialInstrumentsClassifiedAsInvestingActivities | -2,300,000 | 2017-12-31 | 2 | CAD |
IncomeTaxRelatingToRemeasurementsOfDefinedBenefitPlansOfOtherComprehensiveIncome | 2,100,000 | 2025-12-31 | 19 | CAD |
DividendsReceivedFromInvestmentsAccountedForUsingEquityMethodClassifiedAsInvestingActivities | -2,000,000 | 2017-12-31 | 2 | CAD |
UnusedTaxCreditsForWhichNoDeferredTaxAssetRecognised | 2,000,000 | 2025-12-31 | 10 | CAD |
DividendsReceivedClassifiedAsInvestingActivities | 1,900,000 | 2017-12-31 | 2 | CAD |
ImpairmentLossRecognisedInProfitOrLossTradeReceivables | 1,900,000 | 2022-12-31 | 2 | CAD |
OtherCurrentFinancialLiabilities | 1,800,000 | 2017-12-31 | 2 | CAD |
ShareOfProfitLossOfAssociatesAndJointVenturesAccountedForUsingEquityMethod | 1,800,000 | 2021-12-31 | 12 | CAD |
OtherFinanceIncomeCost | -1,800,000 | 2025-12-31 | 6 | CAD |
DeferredTaxRelatingToItemsChargedOrCreditedDirectlyToEquity | 1,700,000 | 2025-12-31 | 12 | CAD |
GainsLossesOnDisposalsOfPropertyPlantAndEquipment | -1,700,000 | 2018-12-31 | 6 | CAD |
NoncurrentLiabilitiesRecognisedAsOfAcquisitionDate | 1,700,000 | 2025-12-31 | 3 | CAD |
AdjustmentsForDeferredTaxOfPriorPeriods | -1,600,000 | 2017-12-31 | 1 | CAD |
OtherAdjustmentsForNoncashItems | 1,600,000 | 2025-12-31 | 12 | CAD |
OtherCurrentNonfinancialAssets | 1,600,000 | 2025-12-31 | 16 | CAD |
InterestExpenseIncomeNetDefinedBenefitLiabilityAsset | 1,500,000 | 2017-12-31 | 2 | CAD |
ProceedsFromSalesOfPropertyPlantAndEquipmentClassifiedAsInvestingActivities | 1,400,000 | 2017-12-31 | 2 | CAD |
InterestIncomeOnOtherFinancialAssets | 1,300,000 | 2021-12-31 | 12 | CAD |
RecoverableAmountOfAssetOrCashgeneratingUnit | 1,300,000 | 2024-12-31 | 6 | CAD |
IncreaseThroughBusinessCombinationsContractAssets | 1,100,000 | 2019-12-31 | 1 | CAD |
ReversalOfImpairmentLossRecognisedInProfitOrLossTradeReceivables | 1,100,000 | 2022-12-31 | 2 | CAD |
ReversalOfImpairmentLossRecognisedInProfitOrLoss | 1,100,000 | 2024-12-31 | 2 | CAD |
CumulativeGainLossPreviouslyRecognisedInOtherComprehensiveIncomeArisingFromReclassificationOfFinancialAssetsOutOfFairValueThroughOtherComprehensiveIncomeIntoFairValueThroughProfitOrLossMeasurementCategory | 1,000,000 | 2017-12-31 | 1 | USD |
DecreaseThroughWriteoffFinancialAssets | 1,000,000 | 2021-12-31 | 4 | CAD |
IncreaseDecreaseThroughChangesInForeignExchangeRatesNetDefinedBenefitLiabilityAsset | 800,000 | 2017-12-31 | 2 | CAD |
DecreaseIncreaseThroughTaxOnSharebasedPaymentTransactions | 800,000 | 2022-12-31 | 4 | CAD |
OtherExpenseByNature | -600,000 | 2017-12-31 | 2 | CAD |
GainsLossesOnFinancialAssetsMeasuredAtFairValueThroughOtherComprehensiveIncomeNetOfTax | -600,000 | 2022-12-31 | 4 | CAD |
NumberOfShareOptionsExercisedInSharebasedPaymentArrangement | 561,217 | 2022-12-31 | 6 | pure |
GainsLossesOnRemeasuringAvailableforsaleFinancialAssetsBeforeTax | 500,000 | 2017-12-31 | 2 | CAD |
InterestExpenseOnFinanceLeases | 500,000 | 2018-12-31 | 6 | CAD |
IncreaseDecreaseThroughSharebasedPaymentTransactions | 400,000 | 2023-12-31 | 17 | CAD |
NoncontrollingInterests | 400,000 | 2022-12-31 | 14 | CAD |
FutureFinanceChargeOnFinanceLease | -300,000 | 2018-12-31 | 4 | CAD |
ImpairmentLossRecognisedInProfitOrLoss | 300,000 | 2023-12-31 | 1 | CAD |
NumberOfOutstandingShareOptions | 281,061 | 2022-12-31 | 9 | pure |
NumberOfOutstandingShareOptions | 281,061 | 2022-12-31 | 1 | shares |
AdjustmentsForGainLossOnDisposalsPropertyPlantAndEquipment | -200,000 | 2017-12-31 | 2 | CAD |
CashAndCashEquivalentsInSubsidiaryOrBusinessesAcquiredOrDisposed2013 | 200,000 | 2020-12-31 | 1 | CAD |
GainLossOnChangeInFairValueOfHedgingInstrumentUsedAsBasisForRecognisingHedgeIneffectiveness | 200,000 | 2019-12-31 | 1 | CAD |
CashFlowsFromUsedInFinancingActivitiesDiscontinuedOperations | -100,000 | 2018-12-31 | 5 | CAD |
IncomeTaxRelatingToAvailableforsaleFinancialAssetsOfOtherComprehensiveIncome | 100,000 | 2016-12-31 | 1 | CAD |
OtherComprehensiveIncomeBeforeTaxGainsLossesOnRemeasurementsOfDefinedBenefitPlans | -100,000 | 2024-12-31 | 2 | CAD |
NumberOfShareOptionsForfeitedInSharebasedPaymentArrangement | 6,000 | 2022-12-31 | 6 | pure |
ParValuePerShare | 92 | 2023-12-31 | 2 | CAD/shares |
AmountByWhichValueAssignedToKeyAssumptionMustChangeInOrderForUnitsRecoverableAmountToBeEqualToCarryingAmount | 50 | 2019-10-01 | 1 | Basis_Points |
ExercisePriceShareOptionsGranted | 33 | 2018-12-31 | 6 | CAD |
ExercisePriceShareOptionsGranted2019 | 33 | 2018-12-31 | 1 | CAD/shares |
WeightedAverageExercisePriceOfShareOptionsOutstandingInSharebasedPaymentArrangement2019 | 33 | 2022-12-31 | 9 | CAD/shares |
WeightedAverageExercisePriceOfShareOptionsForfeitedInSharebasedPaymentArrangement2019 | 32 | 2022-12-31 | 6 | CAD/shares |
WeightedAverageExercisePriceOfShareOptionsExercisedInSharebasedPaymentArrangement2019 | 32 | 2022-12-31 | 6 | CAD/shares |
WeightedAverageDurationOfDefinedBenefitObligation | 16 | 2018-12-31 | 5 | Y |
WeightedAverageFairValueAtMeasurementDateShareOptionsGranted | 6 | 2018-12-31 | 7 | CAD |
BasicEarningsLossPerShare | 4 | 2025-12-31 | 14 | CAD/shares |
DilutedEarningsLossPerShare | 4 | 2025-12-31 | 14 | CAD/shares |
DescriptionOfOptionLifeShareOptionsGranted | 4 | 2018-12-31 | 6 | Y |
DescriptionOfOptionLifeShareOptionsGranted | 4 | 2018-12-31 | 1 | yr |
BasicEarningsLossPerShareFromContinuingOperations | 2 | 2021-12-31 | 4 | CAD/shares |
DilutedEarningsLossPerShareFromContinuingOperations | 2 | 2021-12-31 | 4 | CAD/shares |
BasicAndDilutedEarningsLossPerShare | 2 | 2019-12-31 | 6 | CAD/shares |
BasicAndDilutedEarningsLossPerShareFromContinuingOperations | 2 | 2019-12-31 | 6 | CAD/shares |
BasicAndDilutedEarningsLossPerShareFromDiscontinuedOperations | -1 | 2018-12-31 | 3 | CAD/shares |
ApplicableTaxRate | 0 | 2025-12-31 | 20 | pure |
DescriptionOfExpectedVolatilityShareOptionsGranted | 0 | 2018-12-31 | 7 | pure |
AverageEffectiveTaxRate | 0 | 2025-12-31 | 20 | pure |
DescriptionOfDiscountRatesAppliedToCashFlowProjections | 0 | 2019-10-01 | 1 | pure |
DescriptionOfDiscountRatesUsedInCurrentEstimateOfValueInUse | 0 | 2020-12-31 | 1 | pure |
ActuarialAssumptionOfDiscountRates | 0 | 2025-12-31 | 20 | pure |
TaxRateEffectFromChangeInTaxRate | -0 | 2017-12-31 | 2 | pure |
WeightedAverageLesseesIncrementalBorrowingRateAppliedToLeaseLiabilitiesRecognisedAtDateOfInitialApplicationOfIFRS16 | 0 | 2019-12-31 | 2 | pure |
ActuarialAssumptionOfExpectedRatesOfSalaryIncreases | 0 | 2023-12-31 | 16 | pure |
BorrowingsInterestRate | 0 | 2025-12-31 | 8 | pure |
ActuarialAssumptionOfExpectedRatesOfPensionIncreases | 0 | 2025-12-31 | 20 | pure |
ActuarialAssumptionOfExpectedRatesOfInflation | 0 | 2025-12-31 | 12 | pure |
DescriptionOfRiskFreeInterestRateShareOptionsGranted | 0 | 2018-12-31 | 7 | pure |
TaxRateEffectOfForeignTaxRates | -0 | 2025-12-31 | 20 | pure |
ExpectedDividendAsPercentageShareOptionsGranted | 0 | 2018-12-31 | 7 | pure |
AmountByWhichValueAssignedToKeyAssumptionMustChangeInOrderForUnitsRecoverableAmountToBeEqualToCarryingAmount | 0 | 2023-10-01 | 1 | pure |
PercentageOfEntitysRevenue | 0 | 2025-12-31 | 12 | pure |
TaxRateEffectOfExpenseNotDeductibleInDeterminingTaxableProfitTaxLoss | 0 | 2025-12-31 | 12 | pure |
TaxRateEffectOfRevenuesExemptFromTaxation | 0 | 2025-12-31 | 12 | pure |
PercentageOfReasonablyPossibleDecreaseInActuarialAssumption | 0 | 2019-12-31 | 8 | pure |
PercentageOfReasonablyPossibleIncreaseInActuarialAssumption | 0 | 2019-12-31 | 8 | pure |
TaxRateEffectOfTaxLosses | -0 | 2021-12-31 | 12 | pure |
TaxRateEffectOfAdjustmentsForCurrentTaxOfPriorPeriods | 0 | 2025-12-31 | 6 | pure |
BasicEarningsLossPerShareFromDiscontinuedOperations | 0 | 2021-12-31 | 4 | CAD/shares |
CashFlowsFromUsedInOperatingActivitiesDiscontinuedOperations | 0 | 2021-12-31 | 10 | CAD |
CurrentRestrictedCashAndCashEquivalents | 0 | 2021-12-31 | 8 | CAD |
DeductibleTemporaryDifferencesForWhichNoDeferredTaxAssetIsRecognised | 0 | 2023-12-31 | 16 | CAD |
DeferredTaxExpenseIncomeRelatingToTaxRateChangesOrImpositionOfNewTaxes | 0 | 2024-12-31 | 18 | CAD |
DilutedEarningsLossPerShareFromDiscontinuedOperations | 0 | 2021-12-31 | 4 | CAD/shares |
DilutiveEffectOfShareOptionsOnNumberOfOrdinaryShares | 0 | 2023-12-31 | 15 | shares |
DividendsPaidOrdinaryShares | 0 | 2017-12-31 | 2 | CAD |
ExpenseFromEquitysettledSharebasedPaymentTransactionsInWhichGoodsOrServicesReceivedDidNotQualifyForRecognitionAsAssets | 0 | 2022-12-31 | 8 | CAD |
IncreaseDecreaseThroughLossOfControlOfSubsidiaryDeferredTaxLiabilityAsset | 0 | 2019-12-31 | 4 | CAD |
NumberOfShareOptionsGrantedInSharebasedPaymentArrangement | 0 | 2019-12-31 | 8 | pure |
OtherTaxRateEffectsForReconciliationBetweenAccountingProfitAndTaxExpenseIncome | 0 | 2024-12-31 | 14 | pure |
PayablesOnSocialSecurityAndTaxesOtherThanIncomeTax | 0 | 2021-12-31 | 4 | CAD |
ProfitLossFromDiscontinuedOperations | 0 | 2021-12-31 | 7 | CAD |
ReclassificationAdjustmentsOnExchangeDifferencesOnTranslationNetOfTax | 0 | 2019-12-31 | 7 | CAD |
TaxBenefitArisingFromPreviouslyUnrecognisedTaxLossTaxCreditOrTemporaryDifferenceOfPriorPeriodUsedToReduceDeferredTaxExpense | 0 | 2024-12-31 | 16 | CAD |
ProceedsFromIssuingShares | 0 | 2024-12-31 | 4 | CAD |
OtherInflowsOutflowsOfCashClassifiedAsFinancingActivities | 0 | 2024-12-31 | 2 | CAD |
What to be careful about
What this model itself distrusts about STN's figures. Written by the derivation as it ran, not added afterwards.
- revenue is annual, not TTM
- no operating income found in XBRL
- no current capital expenditure tagged (last tagged 2022-12-31); treated as zero, so free cash flow is overstated and equals operating cash flow
- 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
- gross profit last tagged 2023-12-31 and no cost of sales line to rebuild it from; dropped from durability
- forward EPS growth +28.2% is analyst consensus, not a filing: consensus 2027 EPS 6.90 against trailing 4.20, over 2 year(s), from 11 analysts (taken 2026-10-12)
- quality DROPPED from the total: only 2 of 5 inputs could be computed (operating margin, roic, cash operating margin not tagged), so the score is not meaningful. Its weight is spread over the other dimensions
- valuation rests on 1 of 2 inputs; not tagged: ev ebit
- durability rests on 3 of 4 inputs; not tagged: gross margin stability
- resilience rests on 2 of 3 inputs; not tagged: interest cover
- growth DROPPED from the total: only 2 of 4 inputs could be computed (margin trend, margin recent not tagged), so the score is not meaningful. Its weight is spread over the other dimensions
- 2 of 5 dimensions could not be measured (quality, growth -- 50% of the model), so this row is not comparable with the others; its total rests on what was left