{ "ticker": { "uuid": "0671cd96-2c6a-4372-a3be-f5d11a9bf5ab", "symbol": "ORV", "name": "Orvana Minerals Corp.", "exchange": "TOR", "exchange_name": "Toronto Stock Exchange", "country": "CA", "currency": "CAD", "sector": "Basic Materials", "industry": "Other Precious Metals & Mining", "page_url": "https://sharemaestro.com/factors/ticker/0671cd96-2c6a-4372-a3be-f5d11a9bf5ab/", "api_url": "https://sharemaestro.com/factors/api/tickers/0671cd96-2c6a-4372-a3be-f5d11a9bf5ab/" }, "ticker_metadata": { "id": 36362, "uuid": "0671cd96-2c6a-4372-a3be-f5d11a9bf5ab", "symbol": "ORV", "name": "Orvana Minerals Corp.", "asset_type": "equity", "market_cap": 263682704, "stock_exchange_id": 42, "industry": "Other Precious Metals & Mining", "sector": "Basic Materials", "description": "Orvana Minerals Corp., a mining and exploration company, engages in the evaluation, development, and mining of gold, copper, silver, and other precious and base metal deposits. It owns and operates El Valle and Carl\u00e9s mines that produces copper concentrate located in the Rio Narcea Gold Belt, northern Spain. The company also owns Don Mario Mine containing 10 contiguous mineral concessions covering an area of approximately 53,325 hectares situated in Don Mario district, southeastern Bolivia. In addition, it owns interest in the Taguas property, which consist of 15 mining concessions located in San Juan, Argentina. The company is based in Toronto, Canada. Orvana Minerals Corp. operates as a subsidiary of Fabulosa Mines Limited.", "currency": "CAD", "is_active": true }, "exchange_metadata": { "id": 42, "name": "Toronto Stock Exchange", "symbol": "TOR", "country_code": "CA", "currency": "CAD", "benchmark": "^GSPTSE", "data_symbol": "TOR", "ticker_suffix": ".TO", "update_provider": "yfinance", "update_group": "primary", "update_order": 0, "update_enabled": true, "is_active": true }, "latest_snapshot": { "ticker": { "uuid": "0671cd96-2c6a-4372-a3be-f5d11a9bf5ab", "symbol": "ORV", "name": "Orvana Minerals Corp.", "exchange": "TOR", "exchange_name": "Toronto Stock Exchange", "country": "CA", "currency": "CAD", "sector": "Basic Materials", "industry": "Other Precious Metals & Mining", "page_url": "https://sharemaestro.com/factors/ticker/0671cd96-2c6a-4372-a3be-f5d11a9bf5ab/", "api_url": "https://sharemaestro.com/factors/api/tickers/0671cd96-2c6a-4372-a3be-f5d11a9bf5ab/" }, "week_end_date": "2026-06-07", "universe": "CAD_CA", "score": { "os": 0.45, "value": 0.32, "quality": 0.31, "momentum": 0.94, "coverage": 0.879, "confidence": 0.879, "delta": null }, "headline_factors": { "price": 1.71, "market_cap": 233625622.41, "pe_ratio": null, "earnings_yield": 0.124, "ebitda_to_ev": 0.0788, "shareholder_yield": 0, "roe": -0.0322, "piotroski_f_score": 4, "momentum_12_1": 2.1167, "volatility_252d": 1.0973 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": false, "small_cap_core": false, "veiled_value": false, "earnings_consistent_5y": false }, "factor_groups": { "identity": { "week_end_date": "2026-06-07", "source_primary": "yfinance", "financials_period_end": "2025-09-30", "financials_age_days": 250, "has_full_data": true, "completeness_score": 0.8571, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T20:10:51.789288+00:00", "batch_id": "" }, "size": { "price_close": 1.71, "market_cap": 233625622.41, "market_cap_usd": 233625622.41, "enterprise_value": 280369622.41, "shares_outstanding": 136623171, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": null, "pb_ratio": 4.1347, "ptbv_ratio": 4.1347, "ps_ratio": 1.7067, "pcf_ratio": 13.884, "pfcf_ratio": -13.3241, "ev_ebitda": 12.691, "ev_ebit": 8.0619, "ev_sales": 2.0482, "ev_fcf": -15.9901, "earnings_yield": 0.124, "fcf_yield": -0.0625, "price_to_sales": 1.7067, "price_to_book": 4.1347, "price_to_cashflow": 13.884, "ebitda_to_ev": 0.0788, "sales_yield": 0.4882 }, "yield": { "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": 0.0011, "total_yield": 0.0011 }, "quality": { "gross_margin": 0.3848, "operating_margin": 0.2541, "net_margin": -0.0133, "ebitda_margin": 0.1614, "fcf_margin": -0.1281, "roe": -0.0322, "roa": -0.0079, "roic": 0.2526, "roc_greenblatt": 0.335, "asset_turnover": 0.5913, "cash_conversion": 9.6235, "accruals_ratio": -0.0806, "sbc_to_revenue": null, "piotroski_f_score": 4, "altman_z_score": null, "earnings_stability_5y": 45.6926, "revenue_stability_5y": 0.0435, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.2276, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": null, "net_debt_to_ebitda": 2.1159, "debt_to_assets": 0.4074, "interest_coverage": 8.5637, "current_ratio": 0.6586, "quick_ratio": 0.6586, "net_debt": 46744000, "local_beta": 1.64, "volatility_252d": 1.0973, "volatility_60d": 2.6596, "max_drawdown_12m": -0.3948, "risk_adjusted_momentum": 1.929 }, "growth": { "revenue_growth_1y": 0.0952, "revenue_growth_3y_cagr": 0.0147, "revenue_growth_5y_cagr": null, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": -3.7858, "book_value_growth_1y": -0.1595, "revenue_growth": 0.0952, "earnings_growth": null }, "momentum": { "price_return_1m": -0.0856, "price_return_3m": -0.1186, "price_return_6m": 0, "price_return_9m": 1.9483, "price_return_12m": 1.85, "price_return_12m_ex1m": 2.1167, "momentum_6m": 0, "momentum_12m": 1.85, "momentum_12_1": 2.1167, "distance_from_52w_high": -0.2754, "distance_from_52w_low": 2.3529, "relative_strength": 1.5479 }, "raw_ttm": { "revenue_ttm": 136888000, "gross_profit_ttm": 52681000, "ebit_ttm": 34777000, "ebitda_ttm": 22092000, "net_income_ttm": -1822000, "eps_diluted_ttm": -0.0133, "operating_cash_flow_ttm": 16827000, "capital_expenditure_ttm": -53266000, "fcf_ttm": -17534000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 4061000, "cash_and_equivalents": 47557000, "total_current_assets": 79813000, "total_current_liabilities": 121190000, "net_ppe": 114628000, "total_assets": 231488000, "total_debt": 94301000, "total_equity": 56503000, "net_working_capital": -10815000, "book_value_per_share": 0.4136, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 0.4136 }, "ranks": { "universe_ticker_count": 524, "rank_pe": 50, "rank_pb": 78, "rank_ptbv": 78, "rank_ps": 38, "rank_pcf": 63, "rank_ev_ebitda": 55, "rank_ev_ebit": 10, "rank_earnings_yield": 10, "rank_fcf_yield": 91, "rank_dividend_yield": 70, "rank_shareholder_yield": 77, "rank_total_yield": 81, "rank_roe": 80, "rank_roc": 21, "rank_roic": 10, "rank_gross_margin": 57, "rank_fcf_margin": 87, "rank_piotroski": 82, "rank_accruals": 36, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 41, "rank_momentum_12m": 7, "rank_momentum_12m_ex1m": 7, "rank_relative_strength": 7 }, "composites": { "value_composite": 68, "quality_composite": 69, "momentum_composite": 6, "growth_composite": 32, "yield_composite": 91, "svqf_composite": 5, "vc1_composite": 72, "vc2_composite": 78, "vc3_composite": 77, "trending_value_composite": null, "overall_composite": 55, "quality_value_composite": 0.315, "os_score": 0.45, "value_percentile": 0.32, "quality_percentile": 0.31, "momentum_percentile": 0.94, "factor_coverage": 0.879, "signal_confidence": 0.879, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 61, "small_cap_core_rank": 78, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false, "trending_value_rank": null, "veiled_value": false, "earnings_consistent_5y": false } } }, "latest_snapshot_fields": { "id": 11537, "ticker_id": 36362, "universe_id": 6, "week_end_date": "2026-06-07", "source_primary": "yfinance", "source_gaps": {}, "financials_period_end": "2025-09-30", "financials_age_days": 250, "has_full_data": true, "completeness_score": 0.8571, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T20:10:51.789288+00:00", "batch_id": "", "os_score_delta": null, "price_close": 1.71, "market_cap": 233625622.41, "market_cap_usd": 233625622.41, "enterprise_value": 280369622.41, "shares_outstanding": 136623171, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": 4.13474722, "ptbv_ratio": 4.13474722, "ps_ratio": 1.70669177, "pcf_ratio": 13.88397352, "pfcf_ratio": -13.32414865, "ev_ebitda": 12.69100228, "ev_ebit": 8.06192663, "ev_sales": 2.04816801, "ev_fcf": -15.99005489, "earnings_yield": 0.12403983, "fcf_yield": -0.06253887, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": 0.00113001, "total_yield": 0.00113001, "gross_margin": 0.38484747, "operating_margin": 0.25405441, "net_margin": -0.01331015, "ebitda_margin": 0.16138741, "fcf_margin": -0.12809012, "roe": -0.03224608, "roa": -0.00787082, "roic": 0.25262477, "roc_greenblatt": 0.33499658, "asset_turnover": 0.59133951, "cash_conversion": 9.62349067, "accruals_ratio": -0.08056141, "sbc_to_revenue": null, "debt_to_equity": null, "net_debt_to_ebitda": 2.11587905, "debt_to_assets": 0.40736885, "interest_coverage": 8.56365427, "current_ratio": 0.65857744, "quick_ratio": 0.65857744, "net_debt": 46744000, "revenue_growth_1y": 0.09515004, "revenue_growth_3y_cagr": 0.01469477, "revenue_growth_5y_cagr": null, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": -3.78581173, "book_value_growth_1y": -0.15953127, "piotroski_f_score": 4, "altman_z_score": null, "earnings_stability_5y": 45.692558, "revenue_stability_5y": 0.043513, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.0855615, "price_return_3m": -0.1185567, "price_return_6m": 0, "price_return_9m": 1.94827586, "price_return_12m": 1.85, "price_return_12m_ex1m": 2.11666667, "distance_from_52w_high": -0.27542373, "distance_from_52w_low": 2.35294118, "relative_strength": 1.54789359, "local_beta": 1.64, "volatility_252d": 1.097273, "volatility_60d": 2.659612, "max_drawdown_12m": -0.39484979, "revenue_ttm": 136888000, "gross_profit_ttm": 52681000, "ebit_ttm": 34777000, "ebitda_ttm": 22092000, "net_income_ttm": -1822000, "eps_diluted_ttm": -0.01333595, "operating_cash_flow_ttm": 16827000, "capital_expenditure_ttm": -53266000, "fcf_ttm": -17534000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 4061000, "cash_and_equivalents": 47557000, "total_current_assets": 79813000, "total_current_liabilities": 121190000, "net_ppe": 114628000, "total_assets": 231488000, "total_debt": 94301000, "total_equity": 56503000, "net_working_capital": -10815000, "book_value_per_share": 0.41356821, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 0.41356821, "universe_ticker_count": 524, "sector": "Basic Materials", "rank_pe": 50, "rank_pb": 78, "rank_ptbv": 78, "rank_ps": 38, "rank_pcf": 63, "rank_ev_ebitda": 55, "rank_ev_ebit": 10, "rank_earnings_yield": 10, "rank_fcf_yield": 91, "rank_dividend_yield": 70, "rank_shareholder_yield": 77, "rank_total_yield": 81, "rank_roe": 80, "rank_roc": 21, "rank_roic": 10, "rank_gross_margin": 57, "rank_fcf_margin": 87, "rank_piotroski": 82, "rank_accruals": 36, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 41, "rank_momentum_12m": 7, "rank_momentum_12m_ex1m": 7, "rank_relative_strength": 7, "value_composite": 68, "quality_composite": 69, "momentum_composite": 6, "growth_composite": 32, "yield_composite": 91, "svqf_composite": 5, "vc1_composite": 72, "vc2_composite": 78, "vc3_composite": 77, "trending_value_composite": null, "overall_composite": 55, "factor_coverage": 0.879, "signal_confidence": 0.879, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 61, "small_cap_core_rank": 78, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 1.71, "os": 0.45, "value": 0.32, "quality": 0.31, "momentum": 0.94, "confidence": 0.879, "coverage": 0.879, "pe_ratio": null, "earnings_yield": 0.124, "shareholder_yield": 0, "roe": -0.0322, "momentum_12_1": 2.1167, "complete_fields": { "id": 11537, "ticker_id": 36362, "universe_id": 6, "week_end_date": "2026-06-07", "source_primary": "yfinance", "source_gaps": {}, "financials_period_end": "2025-09-30", "financials_age_days": 250, "has_full_data": true, "completeness_score": 0.8571, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T20:10:51.789288+00:00", "batch_id": "", "os_score_delta": null, "price_close": 1.71, "market_cap": 233625622.41, "market_cap_usd": 233625622.41, "enterprise_value": 280369622.41, "shares_outstanding": 136623171, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": 4.13474722, "ptbv_ratio": 4.13474722, "ps_ratio": 1.70669177, "pcf_ratio": 13.88397352, "pfcf_ratio": -13.32414865, "ev_ebitda": 12.69100228, "ev_ebit": 8.06192663, "ev_sales": 2.04816801, "ev_fcf": -15.99005489, "earnings_yield": 0.12403983, "fcf_yield": -0.06253887, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": 0.00113001, "total_yield": 0.00113001, "gross_margin": 0.38484747, "operating_margin": 0.25405441, "net_margin": -0.01331015, "ebitda_margin": 0.16138741, "fcf_margin": -0.12809012, "roe": -0.03224608, "roa": -0.00787082, "roic": 0.25262477, "roc_greenblatt": 0.33499658, "asset_turnover": 0.59133951, "cash_conversion": 9.62349067, "accruals_ratio": -0.08056141, "sbc_to_revenue": null, "debt_to_equity": null, "net_debt_to_ebitda": 2.11587905, "debt_to_assets": 0.40736885, "interest_coverage": 8.56365427, "current_ratio": 0.65857744, "quick_ratio": 0.65857744, "net_debt": 46744000, "revenue_growth_1y": 0.09515004, "revenue_growth_3y_cagr": 0.01469477, "revenue_growth_5y_cagr": null, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": -3.78581173, "book_value_growth_1y": -0.15953127, "piotroski_f_score": 4, "altman_z_score": null, "earnings_stability_5y": 45.692558, "revenue_stability_5y": 0.043513, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.0855615, "price_return_3m": -0.1185567, "price_return_6m": 0, "price_return_9m": 1.94827586, "price_return_12m": 1.85, "price_return_12m_ex1m": 2.11666667, "distance_from_52w_high": -0.27542373, "distance_from_52w_low": 2.35294118, "relative_strength": 1.54789359, "local_beta": 1.64, "volatility_252d": 1.097273, "volatility_60d": 2.659612, "max_drawdown_12m": -0.39484979, "revenue_ttm": 136888000, "gross_profit_ttm": 52681000, "ebit_ttm": 34777000, "ebitda_ttm": 22092000, "net_income_ttm": -1822000, "eps_diluted_ttm": -0.01333595, "operating_cash_flow_ttm": 16827000, "capital_expenditure_ttm": -53266000, "fcf_ttm": -17534000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 4061000, "cash_and_equivalents": 47557000, "total_current_assets": 79813000, "total_current_liabilities": 121190000, "net_ppe": 114628000, "total_assets": 231488000, "total_debt": 94301000, "total_equity": 56503000, "net_working_capital": -10815000, "book_value_per_share": 0.41356821, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 0.41356821, "universe_ticker_count": 524, "sector": "Basic Materials", "rank_pe": 50, "rank_pb": 78, "rank_ptbv": 78, "rank_ps": 38, "rank_pcf": 63, "rank_ev_ebitda": 55, "rank_ev_ebit": 10, "rank_earnings_yield": 10, "rank_fcf_yield": 91, "rank_dividend_yield": 70, "rank_shareholder_yield": 77, "rank_total_yield": 81, "rank_roe": 80, "rank_roc": 21, "rank_roic": 10, "rank_gross_margin": 57, "rank_fcf_margin": 87, "rank_piotroski": 82, "rank_accruals": 36, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 41, "rank_momentum_12m": 7, "rank_momentum_12m_ex1m": 7, "rank_relative_strength": 7, "value_composite": 68, "quality_composite": 69, "momentum_composite": 6, "growth_composite": 32, "yield_composite": 91, "svqf_composite": 5, "vc1_composite": 72, "vc2_composite": 78, "vc3_composite": 77, "trending_value_composite": null, "overall_composite": 55, "factor_coverage": 0.879, "signal_confidence": 0.879, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 61, "small_cap_core_rank": 78, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false } } ], "financial_periods": { "annual": [ { "period_end_date": "2025-09-30", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "CAD", "fetched_at": "2026-06-07T19:55:50.085639+00:00", "is_restated": false, "income_statement": { "revenue": 98903000, "cost_of_revenue": 73867000, "gross_profit": 25036000, "ebit": 16746000, "ebitda": 4670000, "pretax_income": null, "tax_provision": null, "net_income": -12299000, "net_income_to_common": -12299000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 16862000, "total_current_assets": 53055000, "total_assets": 165191000, "short_term_debt": 16773000, "long_term_debt": 51608000, "total_debt": 68721000, "total_liabilities": null, "total_equity": 45329000, "shares_outstanding": 136623171, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 16827000, "capital_expenditure": -33163000, "free_cash_flow": -16336000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -586000 }, "complete_fields": { "id": 423534, "ticker_id": 36362, "period_end_date": "2025-09-30", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "CAD", "fetched_at": "2026-06-07T19:55:50.085639+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "4670000", "netIncome": "-12299000", "grossProfit": "25036000", "totalRevenue": "98903000", "costOfRevenue": "73867000", "interestExpense": "1901000", "operatingIncome": "16746000", "fiscalDateEnding": "2025-09-30", "researchAndDevelopment": null, "depreciationAndAmortization": "10565000" }, "balance": { "totalDebt": "68721000", "totalAssets": "165191000", "longTermDebt": "51608000", "shortTermDebt": "16773000", "preferredStock": null, "fiscalDateEnding": "2025-09-30", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": "136623171", "totalCurrentAssets": "53055000", "totalShareholderEquity": "45329000", "totalCurrentLiabilities": "42390000", "propertyPlantEquipmentNet": "82128000", "cashAndShortTermInvestments": "16862000" }, "cashflow": { "freeCashFlow": "-16336000", "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": "-586000", "fiscalDateEnding": "2025-09-30", "operatingCashflow": "16827000", "repurchaseOfStock": null, "capitalExpenditures": "-33163000" } }, "revenue": 98903000, "cost_of_revenue": 73867000, "gross_profit": 25036000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 16746000, "depreciation_amortisation": 10565000, "ebitda": 4670000, "interest_expense": 1901000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": -12299000, "net_income_continuing_ops": null, "net_income_to_common": -12299000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 16862000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 53055000, "net_ppe": 82128000, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": null, "total_assets": 165191000, "short_term_debt": 16773000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 42390000, "long_term_debt": 51608000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 68721000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 45329000, "shares_outstanding": 136623171, "operating_cash_flow": 16827000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -33163000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -586000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": -16336000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "4670000", "netIncome": "-12299000", "grossProfit": "25036000", "totalRevenue": "98903000", "costOfRevenue": "73867000", "interestExpense": "1901000", "operatingIncome": "16746000", "fiscalDateEnding": "2025-09-30", "researchAndDevelopment": null, "depreciationAndAmortization": "10565000" }, "balance": { "totalDebt": "68721000", "totalAssets": "165191000", "longTermDebt": "51608000", "shortTermDebt": "16773000", "preferredStock": null, "fiscalDateEnding": "2025-09-30", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": "136623171", "totalCurrentAssets": "53055000", "totalShareholderEquity": "45329000", "totalCurrentLiabilities": "42390000", "propertyPlantEquipmentNet": "82128000", "cashAndShortTermInvestments": "16862000" }, "cashflow": { "freeCashFlow": "-16336000", "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": "-586000", "fiscalDateEnding": "2025-09-30", "operatingCashflow": "16827000", "repurchaseOfStock": null, "capitalExpenditures": "-33163000" } } }, { "period_end_date": "2024-09-30", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "CAD", "fetched_at": "2026-06-07T19:55:50.085639+00:00", "is_restated": false, "income_statement": { "revenue": 90310000, "cost_of_revenue": 78713000, "gross_profit": 11597000, "ebit": 6597000, "ebitda": 16445000, "pretax_income": null, "tax_provision": null, "net_income": -4952000, "net_income_to_common": -4952000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 8717000, "total_current_assets": 53273000, "total_assets": 138575000, "short_term_debt": 7600000, "long_term_debt": 28660000, "total_debt": 37193000, "total_liabilities": null, "total_equity": 53933000, "shares_outstanding": 136623171, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 16481000, "capital_expenditure": -10617000, "free_cash_flow": 5864000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -1108000 }, "complete_fields": { "id": 423539, "ticker_id": 36362, "period_end_date": "2024-09-30", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "CAD", "fetched_at": "2026-06-07T19:55:50.085639+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "16445000", "netIncome": "-4952000", "grossProfit": "11597000", "totalRevenue": "90310000", "costOfRevenue": "78713000", "interestExpense": "1477000", "operatingIncome": "6597000", "fiscalDateEnding": "2024-09-30", "researchAndDevelopment": null, "depreciationAndAmortization": "12661000" }, "balance": { "totalDebt": "37193000", "totalAssets": "138575000", "longTermDebt": "28660000", "shortTermDebt": "7600000", "preferredStock": null, "fiscalDateEnding": "2024-09-30", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": "136623171", "totalCurrentAssets": "53273000", "totalShareholderEquity": "53933000", "totalCurrentLiabilities": "34841000", "propertyPlantEquipmentNet": "57454000", "cashAndShortTermInvestments": "8717000" }, "cashflow": { "freeCashFlow": "5864000", "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": "-1108000", "fiscalDateEnding": "2024-09-30", "operatingCashflow": "16481000", "repurchaseOfStock": null, "capitalExpenditures": "-10617000" } }, "revenue": 90310000, "cost_of_revenue": 78713000, "gross_profit": 11597000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 6597000, "depreciation_amortisation": 12661000, "ebitda": 16445000, "interest_expense": 1477000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": -4952000, "net_income_continuing_ops": null, "net_income_to_common": -4952000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 8717000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 53273000, "net_ppe": 57454000, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": null, "total_assets": 138575000, "short_term_debt": 7600000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 34841000, "long_term_debt": 28660000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 37193000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 53933000, "shares_outstanding": 136623171, "operating_cash_flow": 16481000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -10617000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -1108000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 5864000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "16445000", "netIncome": "-4952000", "grossProfit": "11597000", "totalRevenue": "90310000", "costOfRevenue": "78713000", "interestExpense": "1477000", "operatingIncome": "6597000", "fiscalDateEnding": "2024-09-30", "researchAndDevelopment": null, "depreciationAndAmortization": "12661000" }, "balance": { "totalDebt": "37193000", "totalAssets": "138575000", "longTermDebt": "28660000", "shortTermDebt": "7600000", "preferredStock": null, "fiscalDateEnding": "2024-09-30", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": "136623171", "totalCurrentAssets": "53273000", "totalShareholderEquity": "53933000", "totalCurrentLiabilities": "34841000", "propertyPlantEquipmentNet": "57454000", "cashAndShortTermInvestments": "8717000" }, "cashflow": { "freeCashFlow": "5864000", "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": "-1108000", "fiscalDateEnding": "2024-09-30", "operatingCashflow": "16481000", "repurchaseOfStock": null, "capitalExpenditures": "-10617000" } } }, { "period_end_date": "2023-09-30", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "CAD", "fetched_at": "2026-06-07T19:55:50.085639+00:00", "is_restated": false, "income_statement": { "revenue": 99122000, "cost_of_revenue": 92397000, "gross_profit": 6725000, "ebit": 2165000, "ebitda": 20360000, "pretax_income": null, "tax_provision": null, "net_income": 2708000, "net_income_to_common": 2708000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 8329000, "total_current_assets": 26158000, "total_assets": 123249000, "short_term_debt": 8636000, "long_term_debt": 6225000, "total_debt": 16139000, "total_liabilities": null, "total_equity": 56559000, "shares_outstanding": 136623171, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 21037000, "capital_expenditure": -11666000, "free_cash_flow": 9371000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -677000 }, "complete_fields": { "id": 423540, "ticker_id": 36362, "period_end_date": "2023-09-30", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "CAD", "fetched_at": "2026-06-07T19:55:50.085639+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "20360000", "netIncome": "2708000", "grossProfit": "6725000", "totalRevenue": "99122000", "costOfRevenue": "92397000", "interestExpense": "681000", "operatingIncome": "2165000", "fiscalDateEnding": "2023-09-30", "researchAndDevelopment": null, "depreciationAndAmortization": "17537000" }, "balance": { "totalDebt": "16139000", "totalAssets": "123249000", "longTermDebt": "6225000", "shortTermDebt": "8636000", "preferredStock": null, "fiscalDateEnding": "2023-09-30", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": "136623171", "totalCurrentAssets": "26158000", "totalShareholderEquity": "56559000", "totalCurrentLiabilities": "38430000", "propertyPlantEquipmentNet": "59083000", "cashAndShortTermInvestments": "8329000" }, "cashflow": { "freeCashFlow": "9371000", "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": "-677000", "fiscalDateEnding": "2023-09-30", "operatingCashflow": "21037000", "repurchaseOfStock": null, "capitalExpenditures": "-11666000" } }, "revenue": 99122000, "cost_of_revenue": 92397000, "gross_profit": 6725000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 2165000, "depreciation_amortisation": 17537000, "ebitda": 20360000, "interest_expense": 681000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 2708000, "net_income_continuing_ops": null, "net_income_to_common": 2708000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 8329000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 26158000, "net_ppe": 59083000, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": null, "total_assets": 123249000, "short_term_debt": 8636000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 38430000, "long_term_debt": 6225000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 16139000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 56559000, "shares_outstanding": 136623171, "operating_cash_flow": 21037000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -11666000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -677000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 9371000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "20360000", "netIncome": "2708000", "grossProfit": "6725000", "totalRevenue": "99122000", "costOfRevenue": "92397000", "interestExpense": "681000", "operatingIncome": "2165000", "fiscalDateEnding": "2023-09-30", "researchAndDevelopment": null, "depreciationAndAmortization": "17537000" }, "balance": { "totalDebt": "16139000", "totalAssets": "123249000", "longTermDebt": "6225000", "shortTermDebt": "8636000", "preferredStock": null, "fiscalDateEnding": "2023-09-30", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": "136623171", "totalCurrentAssets": "26158000", "totalShareholderEquity": "56559000", "totalCurrentLiabilities": "38430000", "propertyPlantEquipmentNet": "59083000", "cashAndShortTermInvestments": "8329000" }, "cashflow": { "freeCashFlow": "9371000", "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": "-677000", "fiscalDateEnding": "2023-09-30", "operatingCashflow": "21037000", "repurchaseOfStock": null, "capitalExpenditures": "-11666000" } } }, { "period_end_date": "2022-09-30", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "CAD", "fetched_at": "2026-06-07T19:55:50.085639+00:00", "is_restated": false, "income_statement": { "revenue": 94668000, "cost_of_revenue": 100870000, "gross_profit": -6202000, "ebit": -12260000, "ebitda": 2609000, "pretax_income": null, "tax_provision": null, "net_income": -13719000, "net_income_to_common": -13719000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 6544000, "total_current_assets": 28675000, "total_assets": 128784000, "short_term_debt": 10669000, "long_term_debt": 9256000, "total_debt": 20219000, "total_liabilities": null, "total_equity": 54182000, "shares_outstanding": 136623171, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 7175000, "capital_expenditure": -20084000, "free_cash_flow": -12909000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 12987000 }, "complete_fields": { "id": 423541, "ticker_id": 36362, "period_end_date": "2022-09-30", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "CAD", "fetched_at": "2026-06-07T19:55:50.085639+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "2609000", "netIncome": "-13719000", "grossProfit": "-6202000", "totalRevenue": "94668000", "costOfRevenue": "100870000", "interestExpense": "512000", "operatingIncome": "-12260000", "fiscalDateEnding": "2022-09-30", "researchAndDevelopment": null, "depreciationAndAmortization": "15253000" }, "balance": { "totalDebt": "20219000", "totalAssets": "128784000", "longTermDebt": "9256000", "shortTermDebt": "10669000", "preferredStock": null, "fiscalDateEnding": "2022-09-30", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": "136623171", "totalCurrentAssets": "28675000", "totalShareholderEquity": "54182000", "totalCurrentLiabilities": "41079000", "propertyPlantEquipmentNet": "63763000", "cashAndShortTermInvestments": "6544000" }, "cashflow": { "freeCashFlow": "-12909000", "dividendsPaid": null, "issuanceOfDebt": "14471000", "issuanceOfStock": null, "repaymentOfDebt": "-1484000", "fiscalDateEnding": "2022-09-30", "operatingCashflow": "7175000", "repurchaseOfStock": null, "capitalExpenditures": "-20084000" } }, "revenue": 94668000, "cost_of_revenue": 100870000, "gross_profit": -6202000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -12260000, "depreciation_amortisation": 15253000, "ebitda": 2609000, "interest_expense": 512000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": -13719000, "net_income_continuing_ops": null, "net_income_to_common": -13719000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 6544000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 28675000, "net_ppe": 63763000, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": null, "total_assets": 128784000, "short_term_debt": 10669000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 41079000, "long_term_debt": 9256000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 20219000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 54182000, "shares_outstanding": 136623171, "operating_cash_flow": 7175000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -20084000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 12987000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": -12909000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "2609000", "netIncome": "-13719000", "grossProfit": "-6202000", "totalRevenue": "94668000", "costOfRevenue": "100870000", "interestExpense": "512000", "operatingIncome": "-12260000", "fiscalDateEnding": "2022-09-30", "researchAndDevelopment": null, "depreciationAndAmortization": "15253000" }, "balance": { "totalDebt": "20219000", "totalAssets": "128784000", "longTermDebt": "9256000", "shortTermDebt": "10669000", "preferredStock": null, "fiscalDateEnding": "2022-09-30", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": "136623171", "totalCurrentAssets": "28675000", "totalShareholderEquity": "54182000", "totalCurrentLiabilities": "41079000", "propertyPlantEquipmentNet": "63763000", "cashAndShortTermInvestments": "6544000" }, "cashflow": { "freeCashFlow": "-12909000", "dividendsPaid": null, "issuanceOfDebt": "14471000", "issuanceOfStock": null, "repaymentOfDebt": "-1484000", "fiscalDateEnding": "2022-09-30", "operatingCashflow": "7175000", "repurchaseOfStock": null, "capitalExpenditures": "-20084000" } } }, { "period_end_date": "2021-09-30", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "CAD", "fetched_at": "2026-06-07T19:55:50.085639+00:00", "is_restated": false, "income_statement": { "revenue": null, "cost_of_revenue": null, "gross_profit": null, "ebit": null, "ebitda": null, "pretax_income": null, "tax_provision": null, "net_income": null, "net_income_to_common": null, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": null, "total_current_assets": null, "total_assets": null, "short_term_debt": null, "long_term_debt": null, "total_debt": null, "total_liabilities": null, "total_equity": null, "shares_outstanding": null, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": null, "capital_expenditure": null, "free_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 813000 }, "complete_fields": { "id": 423542, "ticker_id": 36362, "period_end_date": "2021-09-30", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "CAD", "fetched_at": "2026-06-07T19:55:50.085639+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": null, "netIncome": null, "grossProfit": null, "totalRevenue": null, "costOfRevenue": null, "interestExpense": null, "operatingIncome": null, "fiscalDateEnding": "2021-09-30", "researchAndDevelopment": null, "depreciationAndAmortization": null }, "balance": { "totalDebt": null, "totalAssets": null, "longTermDebt": null, "shortTermDebt": null, "preferredStock": null, "fiscalDateEnding": "2021-09-30", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": null, "totalCurrentAssets": null, "totalShareholderEquity": null, "totalCurrentLiabilities": null, "propertyPlantEquipmentNet": null, "cashAndShortTermInvestments": null }, "cashflow": { "freeCashFlow": null, "dividendsPaid": null, "issuanceOfDebt": "813000", "issuanceOfStock": null, "repaymentOfDebt": null, "fiscalDateEnding": "2021-09-30", "operatingCashflow": null, "repurchaseOfStock": null, "capitalExpenditures": null } }, "revenue": null, "cost_of_revenue": null, "gross_profit": null, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": null, "depreciation_amortisation": null, "ebitda": null, "interest_expense": null, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": null, "net_income_continuing_ops": null, "net_income_to_common": null, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": null, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": null, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": null, "total_assets": null, "short_term_debt": null, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": null, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": null, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": null, "shares_outstanding": null, "operating_cash_flow": null, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": null, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 813000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": null, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": null, "netIncome": null, "grossProfit": null, "totalRevenue": null, "costOfRevenue": null, "interestExpense": null, "operatingIncome": null, "fiscalDateEnding": "2021-09-30", "researchAndDevelopment": null, "depreciationAndAmortization": null }, "balance": { "totalDebt": null, "totalAssets": null, "longTermDebt": null, "shortTermDebt": null, "preferredStock": null, "fiscalDateEnding": "2021-09-30", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": null, "totalCurrentAssets": null, "totalShareholderEquity": null, "totalCurrentLiabilities": null, "propertyPlantEquipmentNet": null, "cashAndShortTermInvestments": null }, "cashflow": { "freeCashFlow": null, "dividendsPaid": null, "issuanceOfDebt": "813000", "issuanceOfStock": null, "repaymentOfDebt": null, "fiscalDateEnding": "2021-09-30", "operatingCashflow": null, "repurchaseOfStock": null, "capitalExpenditures": null } } } ], "quarterly": [ { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider": "yFinance", "currency_reported": "CAD", "fetched_at": "2026-06-07T19:55:50.085639+00:00", "is_restated": false, "income_statement": { "revenue": 54410000, "cost_of_revenue": 29655000, "gross_profit": 24755000, "ebit": 25307000, "ebitda": 29316000, "pretax_income": null, "tax_provision": null, "net_income": 19582000, "net_income_to_common": 19582000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 47557000, "total_current_assets": 79813000, "total_assets": 231488000, "short_term_debt": 78119000, "long_term_debt": 15968000, "total_debt": 94301000, "total_liabilities": null, "total_equity": 56503000, "shares_outstanding": 136623171, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 29947000, "capital_expenditure": -14906000, "free_cash_flow": 15041000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -69000 }, "complete_fields": { "id": 423531, "ticker_id": 36362, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 2, "currency_reported": "CAD", "fetched_at": "2026-06-07T19:55:50.085639+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "29316000", "netIncome": "19582000", "grossProfit": "24755000", "totalRevenue": "54410000", "costOfRevenue": "29655000", "interestExpense": "778000", "operatingIncome": "25307000", "fiscalDateEnding": "2026-03-31", "researchAndDevelopment": null, "depreciationAndAmortization": "2399000" }, "balance": { "totalDebt": "94301000", "totalAssets": "231488000", "longTermDebt": "15968000", "shortTermDebt": "78119000", "preferredStock": null, "fiscalDateEnding": "2026-03-31", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": "136623171", "totalCurrentAssets": "79813000", "totalShareholderEquity": "56503000", "totalCurrentLiabilities": "121190000", "propertyPlantEquipmentNet": "114628000", "cashAndShortTermInvestments": "47557000" }, "cashflow": { "freeCashFlow": "15041000", "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": "-69000", "fiscalDateEnding": "2026-03-31", "operatingCashflow": "29947000", "repurchaseOfStock": null, "capitalExpenditures": "-14906000" } }, "revenue": 54410000, "cost_of_revenue": 29655000, "gross_profit": 24755000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 25307000, "depreciation_amortisation": 2399000, "ebitda": 29316000, "interest_expense": 778000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 19582000, "net_income_continuing_ops": null, "net_income_to_common": 19582000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 47557000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 79813000, "net_ppe": 114628000, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": null, "total_assets": 231488000, "short_term_debt": 78119000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 121190000, "long_term_debt": 15968000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 94301000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 56503000, "shares_outstanding": 136623171, "operating_cash_flow": 29947000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -14906000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -69000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 15041000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "29316000", "netIncome": "19582000", "grossProfit": "24755000", "totalRevenue": "54410000", "costOfRevenue": "29655000", "interestExpense": "778000", "operatingIncome": "25307000", "fiscalDateEnding": "2026-03-31", "researchAndDevelopment": null, "depreciationAndAmortization": "2399000" }, "balance": { "totalDebt": "94301000", "totalAssets": "231488000", "longTermDebt": "15968000", "shortTermDebt": "78119000", "preferredStock": null, "fiscalDateEnding": "2026-03-31", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": "136623171", "totalCurrentAssets": "79813000", "totalShareholderEquity": "56503000", "totalCurrentLiabilities": "121190000", "propertyPlantEquipmentNet": "114628000", "cashAndShortTermInvestments": "47557000" }, "cashflow": { "freeCashFlow": "15041000", "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": "-69000", "fiscalDateEnding": "2026-03-31", "operatingCashflow": "29947000", "repurchaseOfStock": null, "capitalExpenditures": "-14906000" } } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider": "yFinance", "currency_reported": "CAD", "fetched_at": "2026-06-07T19:55:50.085639+00:00", "is_restated": false, "income_statement": { "revenue": 32034000, "cost_of_revenue": 17540000, "gross_profit": 14494000, "ebit": 865000, "ebitda": -1979000, "pretax_income": null, "tax_provision": null, "net_income": -7180000, "net_income_to_common": -7180000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 27276000, "total_current_assets": 65940000, "total_assets": 204559000, "short_term_debt": 49885000, "long_term_debt": 42872000, "total_debt": 93037000, "total_liabilities": null, "total_equity": 39104000, "shares_outstanding": 136623171, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": null, "capital_expenditure": -16767000, "free_cash_flow": -17580000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -51000 }, "complete_fields": { "id": 423532, "ticker_id": 36362, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 2, "currency_reported": "CAD", "fetched_at": "2026-06-07T19:55:50.085639+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "-1979000", "netIncome": "-7180000", "grossProfit": "14494000", "totalRevenue": "32034000", "costOfRevenue": "17540000", "interestExpense": "1236000", "operatingIncome": "865000", "fiscalDateEnding": "2025-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "2568000" }, "balance": { "totalDebt": "93037000", "totalAssets": "204559000", "longTermDebt": "42872000", "shortTermDebt": "49885000", "preferredStock": null, "fiscalDateEnding": "2025-12-31", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": "136623171", "totalCurrentAssets": "65940000", "totalShareholderEquity": "39104000", "totalCurrentLiabilities": "79789000", "propertyPlantEquipmentNet": "101149000", "cashAndShortTermInvestments": "27276000" }, "cashflow": { "freeCashFlow": "-17580000", "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": "-51000", "fiscalDateEnding": "2025-12-31", "operatingCashflow": null, "repurchaseOfStock": null, "capitalExpenditures": "-16767000" } }, "revenue": 32034000, "cost_of_revenue": 17540000, "gross_profit": 14494000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 865000, "depreciation_amortisation": 2568000, "ebitda": -1979000, "interest_expense": 1236000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": -7180000, "net_income_continuing_ops": null, "net_income_to_common": -7180000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 27276000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 65940000, "net_ppe": 101149000, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": null, "total_assets": 204559000, "short_term_debt": 49885000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 79789000, "long_term_debt": 42872000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 93037000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 39104000, "shares_outstanding": 136623171, "operating_cash_flow": null, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -16767000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -51000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": -17580000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "-1979000", "netIncome": "-7180000", "grossProfit": "14494000", "totalRevenue": "32034000", "costOfRevenue": "17540000", "interestExpense": "1236000", "operatingIncome": "865000", "fiscalDateEnding": "2025-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "2568000" }, "balance": { "totalDebt": "93037000", "totalAssets": "204559000", "longTermDebt": "42872000", "shortTermDebt": "49885000", "preferredStock": null, "fiscalDateEnding": "2025-12-31", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": "136623171", "totalCurrentAssets": "65940000", "totalShareholderEquity": "39104000", "totalCurrentLiabilities": "79789000", "propertyPlantEquipmentNet": "101149000", "cashAndShortTermInvestments": "27276000" }, "cashflow": { "freeCashFlow": "-17580000", "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": "-51000", "fiscalDateEnding": "2025-12-31", "operatingCashflow": null, "repurchaseOfStock": null, "capitalExpenditures": "-16767000" } } }, { "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider": "yFinance", "currency_reported": "CAD", "fetched_at": "2026-06-07T19:55:50.085639+00:00", "is_restated": false, "income_statement": { "revenue": 23462000, "cost_of_revenue": 19601000, "gross_profit": 3861000, "ebit": 1761000, "ebitda": -8747000, "pretax_income": null, "tax_provision": null, "net_income": -12043000, "net_income_to_common": -12043000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 16862000, "total_current_assets": 53055000, "total_assets": 165191000, "short_term_debt": 16773000, "long_term_debt": 51608000, "total_debt": 68721000, "total_liabilities": null, "total_equity": 45329000, "shares_outstanding": 136623171, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": null, "capital_expenditure": -10553000, "free_cash_flow": -8720000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -60000 }, "complete_fields": { "id": 423533, "ticker_id": 36362, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 2, "currency_reported": "CAD", "fetched_at": "2026-06-07T19:55:50.085639+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "-8747000", "netIncome": "-12043000", "grossProfit": "3861000", "totalRevenue": "23462000", "costOfRevenue": "19601000", "interestExpense": "1082000", "operatingIncome": "1761000", "fiscalDateEnding": "2025-09-30", "researchAndDevelopment": null, "depreciationAndAmortization": "3136000" }, "balance": { "totalDebt": "68721000", "totalAssets": "165191000", "longTermDebt": "51608000", "shortTermDebt": "16773000", "preferredStock": null, "fiscalDateEnding": "2025-09-30", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": "136623171", "totalCurrentAssets": "53055000", "totalShareholderEquity": "45329000", "totalCurrentLiabilities": "42390000", "propertyPlantEquipmentNet": "82128000", "cashAndShortTermInvestments": "16862000" }, "cashflow": { "freeCashFlow": "-8720000", "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": "-60000", "fiscalDateEnding": "2025-09-30", "operatingCashflow": null, "repurchaseOfStock": null, "capitalExpenditures": "-10553000" } }, "revenue": 23462000, "cost_of_revenue": 19601000, "gross_profit": 3861000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 1761000, "depreciation_amortisation": 3136000, "ebitda": -8747000, "interest_expense": 1082000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": -12043000, "net_income_continuing_ops": null, "net_income_to_common": -12043000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 16862000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 53055000, "net_ppe": 82128000, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": null, "total_assets": 165191000, "short_term_debt": 16773000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 42390000, "long_term_debt": 51608000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 68721000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 45329000, "shares_outstanding": 136623171, "operating_cash_flow": null, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -10553000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -60000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": -8720000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "-8747000", "netIncome": "-12043000", "grossProfit": "3861000", "totalRevenue": "23462000", "costOfRevenue": "19601000", "interestExpense": "1082000", "operatingIncome": "1761000", "fiscalDateEnding": "2025-09-30", "researchAndDevelopment": null, "depreciationAndAmortization": "3136000" }, "balance": { "totalDebt": "68721000", "totalAssets": "165191000", "longTermDebt": "51608000", "shortTermDebt": "16773000", "preferredStock": null, "fiscalDateEnding": "2025-09-30", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": "136623171", "totalCurrentAssets": "53055000", "totalShareholderEquity": "45329000", "totalCurrentLiabilities": "42390000", "propertyPlantEquipmentNet": "82128000", "cashAndShortTermInvestments": "16862000" }, "cashflow": { "freeCashFlow": "-8720000", "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": "-60000", "fiscalDateEnding": "2025-09-30", "operatingCashflow": null, "repurchaseOfStock": null, "capitalExpenditures": "-10553000" } } }, { "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider": "yFinance", "currency_reported": "CAD", "fetched_at": "2026-06-07T19:55:50.085639+00:00", "is_restated": false, "income_statement": { "revenue": 26982000, "cost_of_revenue": 17411000, "gross_profit": 9571000, "ebit": 6844000, "ebitda": 3502000, "pretax_income": null, "tax_provision": null, "net_income": -2181000, "net_income_to_common": -2181000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 19065000, "total_current_assets": 43903000, "total_assets": 142710000, "short_term_debt": 14983000, "long_term_debt": 24242000, "total_debt": 39624000, "total_liabilities": null, "total_equity": 56825000, "shares_outstanding": 136623171, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": null, "capital_expenditure": -11040000, "free_cash_flow": -6275000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -84000 }, "complete_fields": { "id": 423535, "ticker_id": 36362, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 2, "currency_reported": "CAD", "fetched_at": "2026-06-07T19:55:50.085639+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "3502000", "netIncome": "-2181000", "grossProfit": "9571000", "totalRevenue": "26982000", "costOfRevenue": "17411000", "interestExpense": "965000", "operatingIncome": "6844000", "fiscalDateEnding": "2025-06-30", "researchAndDevelopment": null, "depreciationAndAmortization": "2291000" }, "balance": { "totalDebt": "39624000", "totalAssets": "142710000", "longTermDebt": "24242000", "shortTermDebt": "14983000", "preferredStock": null, "fiscalDateEnding": "2025-06-30", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": "136623171", "totalCurrentAssets": "43903000", "totalShareholderEquity": "56825000", "totalCurrentLiabilities": "38523000", "propertyPlantEquipmentNet": "73372000", "cashAndShortTermInvestments": "19065000" }, "cashflow": { "freeCashFlow": "-6275000", "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": "-84000", "fiscalDateEnding": "2025-06-30", "operatingCashflow": null, "repurchaseOfStock": null, "capitalExpenditures": "-11040000" } }, "revenue": 26982000, "cost_of_revenue": 17411000, "gross_profit": 9571000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 6844000, "depreciation_amortisation": 2291000, "ebitda": 3502000, "interest_expense": 965000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": -2181000, "net_income_continuing_ops": null, "net_income_to_common": -2181000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 19065000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 43903000, "net_ppe": 73372000, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": null, "total_assets": 142710000, "short_term_debt": 14983000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 38523000, "long_term_debt": 24242000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 39624000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 56825000, "shares_outstanding": 136623171, "operating_cash_flow": null, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -11040000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -84000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": -6275000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "3502000", "netIncome": "-2181000", "grossProfit": "9571000", "totalRevenue": "26982000", "costOfRevenue": "17411000", "interestExpense": "965000", "operatingIncome": "6844000", "fiscalDateEnding": "2025-06-30", "researchAndDevelopment": null, "depreciationAndAmortization": "2291000" }, "balance": { "totalDebt": "39624000", "totalAssets": "142710000", "longTermDebt": "24242000", "shortTermDebt": "14983000", "preferredStock": null, "fiscalDateEnding": "2025-06-30", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": "136623171", "totalCurrentAssets": "43903000", "totalShareholderEquity": "56825000", "totalCurrentLiabilities": "38523000", "propertyPlantEquipmentNet": "73372000", "cashAndShortTermInvestments": "19065000" }, "cashflow": { "freeCashFlow": "-6275000", "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": "-84000", "fiscalDateEnding": "2025-06-30", "operatingCashflow": null, "repurchaseOfStock": null, "capitalExpenditures": "-11040000" } } }, { "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider": "yFinance", "currency_reported": "CAD", "fetched_at": "2026-06-07T19:55:50.085639+00:00", "is_restated": false, "income_statement": { "revenue": 26746000, "cost_of_revenue": 19611000, "gross_profit": 7135000, "ebit": 4781000, "ebitda": 4638000, "pretax_income": null, "tax_provision": null, "net_income": 499000, "net_income_to_common": 499000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 15217000, "total_current_assets": 49616000, "total_assets": 138055000, "short_term_debt": 13330000, "long_term_debt": 25565000, "total_debt": 39342000, "total_liabilities": null, "total_equity": 54837000, "shares_outstanding": 136623171, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": null, "capital_expenditure": -7914000, "free_cash_flow": -214000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -190000 }, "complete_fields": { "id": 423536, "ticker_id": 36362, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 2, "currency_reported": "CAD", "fetched_at": "2026-06-07T19:55:50.085639+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "4638000", "netIncome": "499000", "grossProfit": "7135000", "totalRevenue": "26746000", "costOfRevenue": "19611000", "interestExpense": "459000", "operatingIncome": "4781000", "fiscalDateEnding": "2025-03-31", "researchAndDevelopment": null, "depreciationAndAmortization": "2598000" }, "balance": { "totalDebt": "39342000", "totalAssets": "138055000", "longTermDebt": "25565000", "shortTermDebt": "13330000", "preferredStock": null, "fiscalDateEnding": "2025-03-31", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": "136623171", "totalCurrentAssets": "49616000", "totalShareholderEquity": "54837000", "totalCurrentLiabilities": "36784000", "propertyPlantEquipmentNet": "62698000", "cashAndShortTermInvestments": "15217000" }, "cashflow": { "freeCashFlow": "-214000", "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": "-190000", "fiscalDateEnding": "2025-03-31", "operatingCashflow": null, "repurchaseOfStock": null, "capitalExpenditures": "-7914000" } }, "revenue": 26746000, "cost_of_revenue": 19611000, "gross_profit": 7135000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 4781000, "depreciation_amortisation": 2598000, "ebitda": 4638000, "interest_expense": 459000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 499000, "net_income_continuing_ops": null, "net_income_to_common": 499000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 15217000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 49616000, "net_ppe": 62698000, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": null, "total_assets": 138055000, "short_term_debt": 13330000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 36784000, "long_term_debt": 25565000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 39342000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 54837000, "shares_outstanding": 136623171, "operating_cash_flow": null, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -7914000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -190000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": -214000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "4638000", "netIncome": "499000", "grossProfit": "7135000", "totalRevenue": "26746000", "costOfRevenue": "19611000", "interestExpense": "459000", "operatingIncome": "4781000", "fiscalDateEnding": "2025-03-31", "researchAndDevelopment": null, "depreciationAndAmortization": "2598000" }, "balance": { "totalDebt": "39342000", "totalAssets": "138055000", "longTermDebt": "25565000", "shortTermDebt": "13330000", "preferredStock": null, "fiscalDateEnding": "2025-03-31", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": "136623171", "totalCurrentAssets": "49616000", "totalShareholderEquity": "54837000", "totalCurrentLiabilities": "36784000", "propertyPlantEquipmentNet": "62698000", "cashAndShortTermInvestments": "15217000" }, "cashflow": { "freeCashFlow": "-214000", "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": "-190000", "fiscalDateEnding": "2025-03-31", "operatingCashflow": null, "repurchaseOfStock": null, "capitalExpenditures": "-7914000" } } }, { "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider": "yFinance", "currency_reported": "CAD", "fetched_at": "2026-06-07T19:55:50.085639+00:00", "is_restated": false, "income_statement": { "revenue": null, "cost_of_revenue": null, "gross_profit": null, "ebit": null, "ebitda": null, "pretax_income": null, "tax_provision": null, "net_income": null, "net_income_to_common": null, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": null, "total_current_assets": null, "total_assets": null, "short_term_debt": null, "long_term_debt": null, "total_debt": null, "total_liabilities": null, "total_equity": null, "shares_outstanding": null, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": null, "capital_expenditure": null, "free_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 423537, "ticker_id": 36362, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 2, "currency_reported": "CAD", "fetched_at": "2026-06-07T19:55:50.085639+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": null, "netIncome": null, "grossProfit": null, "totalRevenue": null, "costOfRevenue": null, "interestExpense": null, "operatingIncome": null, "fiscalDateEnding": "2024-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": null }, "cashflow": { "freeCashFlow": null, "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": null, "fiscalDateEnding": "2024-12-31", "operatingCashflow": null, "repurchaseOfStock": null, "capitalExpenditures": null } }, "revenue": null, "cost_of_revenue": null, "gross_profit": null, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": null, "depreciation_amortisation": null, "ebitda": null, "interest_expense": null, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": null, "net_income_continuing_ops": null, "net_income_to_common": null, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": null, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": null, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": null, "total_assets": null, "short_term_debt": null, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": null, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": null, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": null, "shares_outstanding": null, "operating_cash_flow": null, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": null, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": null, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": null, "netIncome": null, "grossProfit": null, "totalRevenue": null, "costOfRevenue": null, "interestExpense": null, "operatingIncome": null, "fiscalDateEnding": "2024-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": null }, "cashflow": { "freeCashFlow": null, "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": null, "fiscalDateEnding": "2024-12-31", "operatingCashflow": null, "repurchaseOfStock": null, "capitalExpenditures": null } } }, { "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider": "yFinance", "currency_reported": "CAD", "fetched_at": "2026-06-07T19:55:50.085639+00:00", "is_restated": false, "income_statement": { "revenue": null, "cost_of_revenue": null, "gross_profit": null, "ebit": null, "ebitda": null, "pretax_income": null, "tax_provision": null, "net_income": null, "net_income_to_common": null, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": null, "total_current_assets": null, "total_assets": null, "short_term_debt": null, "long_term_debt": null, "total_debt": null, "total_liabilities": null, "total_equity": null, "shares_outstanding": null, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": null, "capital_expenditure": null, "free_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 423538, "ticker_id": 36362, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 2, "currency_reported": "CAD", "fetched_at": "2026-06-07T19:55:50.085639+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": null, "netIncome": null, "grossProfit": null, "totalRevenue": null, "costOfRevenue": null, "interestExpense": null, "operatingIncome": null, "fiscalDateEnding": "2024-09-30", "researchAndDevelopment": null, "depreciationAndAmortization": null }, "balance": { "totalDebt": null, "totalAssets": null, "longTermDebt": null, "shortTermDebt": null, "preferredStock": null, "fiscalDateEnding": "2024-09-30", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": null, "totalCurrentAssets": null, "totalShareholderEquity": null, "totalCurrentLiabilities": null, "propertyPlantEquipmentNet": null, "cashAndShortTermInvestments": null }, "cashflow": { "freeCashFlow": null, "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": null, "fiscalDateEnding": "2024-09-30", "operatingCashflow": null, "repurchaseOfStock": null, "capitalExpenditures": null } }, "revenue": null, "cost_of_revenue": null, "gross_profit": null, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": null, "depreciation_amortisation": null, "ebitda": null, "interest_expense": null, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": null, "net_income_continuing_ops": null, "net_income_to_common": null, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": null, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": null, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": null, "total_assets": null, "short_term_debt": null, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": null, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": null, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": null, "shares_outstanding": null, "operating_cash_flow": null, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": null, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": null, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": null, "netIncome": null, "grossProfit": null, "totalRevenue": null, "costOfRevenue": null, "interestExpense": null, "operatingIncome": null, "fiscalDateEnding": "2024-09-30", "researchAndDevelopment": null, "depreciationAndAmortization": null }, "balance": { "totalDebt": null, "totalAssets": null, "longTermDebt": null, "shortTermDebt": null, "preferredStock": null, "fiscalDateEnding": "2024-09-30", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": null, "totalCurrentAssets": null, "totalShareholderEquity": null, "totalCurrentLiabilities": null, "propertyPlantEquipmentNet": null, "cashAndShortTermInvestments": null }, "cashflow": { "freeCashFlow": null, "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": null, "fiscalDateEnding": "2024-09-30", "operatingCashflow": null, "repurchaseOfStock": null, "capitalExpenditures": null } } } ] }, "strategy_matches": [ { "key": "os_composite", "name": "OS Composite Score", "slug": "composite", "group": "multi_factor", "page_url": "/factors/composite/", "rank_field": "-os_score" }, { "key": "quality_value", "name": "Quality \u00d7 Value", "slug": "quality-value", "group": "multi_factor", "page_url": "/factors/quality-value/", "rank_field": "-quality_value_composite" }, { "key": "ebitda_ev", "name": "EBITDA/EV Value", "slug": "ebitda-ev", "group": "value", "page_url": "/factors/ebitda-ev/", "rank_field": "-ebitda_to_ev" }, { "key": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/", "rank_field": "-sector_value_pct" }, { "key": "risk_adj_momentum", "name": "Risk-Adjusted Momentum", "slug": "risk-adj-momentum", "group": "momentum", "page_url": "/factors/risk-adj-momentum/", "rank_field": "-risk_adjusted_momentum" }, { "key": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/", "rank_field": "-shareholder_yield" } ], "coverage": { "factor_history_points": 1, "annual_financial_periods": 5, "quarterly_financial_periods": 7, "latest_factor_week": "2026-06-07", "latest_financials_period_end": "2025-09-30" }, "schema": { "snapshot_field_groups": { "identity": [ "week_end_date", "source_primary", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id" ], "size": [ "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd" ], "valuation": [ "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "price_to_sales", "price_to_book", "price_to_cashflow", "ebitda_to_ev", "sales_yield" ], "yield": [ "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield" ], "quality": [ "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "gross_profit_to_assets", "external_financing" ], "leverage_and_risk": [ "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "risk_adjusted_momentum" ], "growth": [ "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "revenue_growth", "earnings_growth" ], "momentum": [ "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "momentum_6m", "momentum_12m", "momentum_12_1", "distance_from_52w_high", "distance_from_52w_low", "relative_strength" ], "raw_ttm": [ "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share" ], "ranks": [ "universe_ticker_count", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength" ], "composites": [ "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "quality_value_composite", "os_score", "value_percentile", "quality_percentile", "momentum_percentile", "factor_coverage", "signal_confidence", "os_score_delta" ], "strategy_ranks": [ "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core", "trending_value_rank", "veiled_value", "earnings_consistent_5y" ] }, "financial_field_groups": { "income_statement": [ "revenue", "cost_of_revenue", "gross_profit", "ebit", "ebitda", "pretax_income", "tax_provision", "net_income", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted" ], "balance_sheet": [ "cash_and_equivalents", "total_current_assets", "total_assets", "short_term_debt", "long_term_debt", "total_debt", "total_liabilities", "total_equity", "shares_outstanding", "goodwill_and_intangibles" ], "cash_flow": [ "operating_cash_flow", "capital_expenditure", "free_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued" ] }, "complete_model_fields": { "ticker": [ "id", "uuid", "symbol", "name", "asset_type", "market_cap", "stock_exchange", "industry", "sector", "description", "currency", "is_active" ], "exchange": [ "id", "name", "symbol", "country_code", "currency", "benchmark", "data_symbol", "ticker_suffix", "update_provider", "update_group", "update_order", "update_enabled", "is_active" ], "factor_snapshot": [ "id", "ticker", "universe", "week_end_date", "source_primary", "source_gaps", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "missing_fields", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id", "os_score_delta", "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd", "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield", "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "distance_from_52w_high", "distance_from_52w_low", "relative_strength", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share", "universe_ticker_count", "sector", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength", "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "factor_coverage", "signal_confidence", "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core" ], "financial_period": [ "id", "ticker", "period_end_date", "period_type", "fiscal_year", "fiscal_quarter", "provider", "currency_reported", "fetched_at", "is_restated", "raw_data", "revenue", "cost_of_revenue", "gross_profit", "research_and_development", "selling_general_admin", "other_operating_expenses", "total_operating_expenses", "ebit", "depreciation_amortisation", "ebitda", "interest_expense", "interest_income", "other_non_operating", "pretax_income", "tax_provision", "effective_tax_rate", "net_income", "net_income_continuing_ops", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted", "cash_and_equivalents", "short_term_investments", "net_receivables", "inventory", "other_current_assets", "total_current_assets", "net_ppe", "goodwill", "intangible_assets", "goodwill_and_intangibles", "long_term_investments", "other_non_current_assets", "total_non_current_assets", "total_assets", "short_term_debt", "accounts_payable", "deferred_revenue_current", "other_current_liabilities", "total_current_liabilities", "long_term_debt", "deferred_revenue_lt", "other_non_current_liabilities", "total_non_current_liabilities", "total_liabilities", "total_debt", "preferred_stock", "minority_interest", "retained_earnings", "total_equity", "shares_outstanding", "operating_cash_flow", "stock_based_compensation", "deferred_tax_cf", "change_in_working_capital", "capital_expenditure", "acquisitions", "other_investing", "investing_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued", "other_financing", "financing_cash_flow", "free_cash_flow", "net_change_in_cash" ] } } }