IntrinsicIntrinsic
OverviewFinancialsChartBusiness SummaryFilingsOwnershipValuation

Financial Statements — DOO

Balance Sheet

(in billions CAD)
MetricFY 2026FY 2025FY 2024FY 2023FY 2022FY 2021FY 2020FY 2019
Cash & Equivalents0.430.180.490.200.271.330.040.10
Inventory1.821.732.162.291.691.091.170.95
Total Current Assets3.273.173.533.382.672.861.671.49
Goodwill------------0.110.11
Total Non-current Assets3.053.123.253.082.362.022.091.59
Total Assets6.326.296.786.465.034.893.773.08
Total Current Liabilities2.572.432.512.482.622.191.881.68
Total Non-current Liabilities3.143.623.463.442.543.172.471.72
Total Liabilities5.716.055.965.925.165.364.363.40
Total Stockholder Equity0.610.250.810.54(0.13)(0.47)(0.59)(0.32)

Income Statement

(in billions CAD) (except per-share rows)
MetricFY 2026FY 2025FY 2024FY 2023FY 2022FY 2021FY 2020FY 2019
Total Revenue8.447.8310.3710.037.655.956.055.24
Cost of Revenue*6.566.067.777.535.524.484.603.99
Gross Profit1.891.772.602.502.131.471.451.25
Research & Development0.430.390.440.370.290.240.240.22
Selling, General & Admin0.370.320.380.340.270.230.260.21
Total Operating Expenses1.491.221.441.130.951.010.850.78
Operating Income0.400.551.161.371.190.470.600.47
Pretax Income0.370.150.951.171.080.480.510.33
Tax Provision0.030.090.210.300.280.120.140.10
Net Income0.29(0.21)0.740.870.790.360.370.23
Basic EPS3.99(2.89)9.6310.889.574.154.002.31
Diluted EPS3.95(2.86)9.4710.679.314.103.962.28

* Derived from reported values

Cash Flow Statement

(in billions CAD)
MetricFY 2026FY 2025FY 2024FY 2023FY 2022FY 2021FY 2020FY 2019
Operating Cash Flow1.210.741.660.650.770.950.560.56
Investing Cash Flow(0.32)(0.43)(0.57)(0.85)(0.69)(0.26)(0.44)(0.47)
Financing Cash Flow(0.66)(0.55)(0.80)0.19(1.14)0.58(0.18)(0.21)