{ "ticker": { "uuid": "0893b0f4-b36d-4a51-8e40-7c457ae30a58", "symbol": "MTEK", "name": "Metatek-Group Ltd.", "exchange": "TOR", "exchange_name": "Toronto Stock Exchange", "country": "CA", "currency": "CAD", "sector": "Energy", "industry": "Oil & Gas Equipment & Services", "page_url": "https://sharemaestro.com/factors/ticker/0893b0f4-b36d-4a51-8e40-7c457ae30a58/", "api_url": "https://sharemaestro.com/factors/api/tickers/0893b0f4-b36d-4a51-8e40-7c457ae30a58/" }, "ticker_metadata": { "id": 36264, "uuid": "0893b0f4-b36d-4a51-8e40-7c457ae30a58", "symbol": "MTEK", "name": "Metatek-Group Ltd.", "asset_type": "equity", "market_cap": 220619136, "stock_exchange_id": 42, "industry": "Oil & Gas Equipment & Services", "sector": "Energy", "description": "Metatek-Group Ltd. provides geophysical survey and data services for resource exploration, including planning, acquisition, processing, interpretation, and project management. The company delivers geophysical surveys for airborne, land, and marine data acquisition, and offers consultancy, survey planning, operations, security, and logistics for exploration programmes. Its services span feasibility studies, survey design, data acquisition, processing, modelling, interpretation, and integration of complementary data. The company supplies instruments for airborne geophysical surveying, such as gravity gradiometry, conventional gravity, magnetics, lidar, and ground geophysics including magnetotellurics. Additional offerings include 3D modelling, environmental monitoring, corridor mapping, hazard mitigation, remediation works, client training in software and proprietary processing tools, and project management. The company serves clients in the mineral, oil and gas, geothermal energy, and hydrocarbon industries, as well as national ministries of natural resources, exploration companies in the energy sector, and organizations involved in geotechnical mapping and environmental monitoring. The company was founded in 2012 and is based in Milton Keynes, United Kingdom.", "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": "0893b0f4-b36d-4a51-8e40-7c457ae30a58", "symbol": "MTEK", "name": "Metatek-Group Ltd.", "exchange": "TOR", "exchange_name": "Toronto Stock Exchange", "country": "CA", "currency": "CAD", "sector": "Energy", "industry": "Oil & Gas Equipment & Services", "page_url": "https://sharemaestro.com/factors/ticker/0893b0f4-b36d-4a51-8e40-7c457ae30a58/", "api_url": "https://sharemaestro.com/factors/api/tickers/0893b0f4-b36d-4a51-8e40-7c457ae30a58/" }, "week_end_date": "2026-06-07", "universe": "CAD_CA", "score": { "os": 0.21, "value": 0.09, "quality": 0.87, "momentum": 0.37, "coverage": 0.758, "confidence": 0.758, "delta": null }, "headline_factors": { "price": 4.12, "market_cap": 201989085.24, "pe_ratio": null, "earnings_yield": 0.0228, "ebitda_to_ev": null, "shareholder_yield": 0, "roe": -0.7767, "piotroski_f_score": 6, "momentum_12_1": null, "volatility_252d": 0.248 }, "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": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 0.7857, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T20:10:50.978184+00:00", "batch_id": "" }, "size": { "price_close": 4.12, "market_cap": 201989085.24, "market_cap_usd": 201989085.24, "enterprise_value": 185573085.24, "shares_outstanding": 49026477, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": null, "pb_ratio": 4.9692, "ptbv_ratio": 4.9692, "ps_ratio": 8.7109, "pcf_ratio": 27.5715, "pfcf_ratio": 33.1946, "ev_ebitda": null, "ev_ebit": 43.8086, "ev_sales": 8.003, "ev_fcf": 30.4968, "earnings_yield": 0.0228, "fcf_yield": 0.0328, "price_to_sales": 8.7109, "price_to_book": 4.9692, "price_to_cashflow": 27.5715, "ebitda_to_ev": null, "sales_yield": 0.125 }, "yield": { "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": 0.0145, "total_yield": 0.0145 }, "quality": { "gross_margin": 0.5794, "operating_margin": 0.1827, "net_margin": -1.3615, "ebitda_margin": -1.1866, "fcf_margin": 0.2624, "roe": -0.7767, "roa": -0.6742, "roic": 0.1311, "roc_greenblatt": 0.1752, "asset_turnover": 0.4952, "cash_conversion": -0.1927, "accruals_ratio": -0.8306, "sbc_to_revenue": null, "piotroski_f_score": 6, "altman_z_score": null, "earnings_stability_5y": 1.0619, "revenue_stability_5y": null, "eps_surprise_avg": -183.33, "sue_score": null, "gross_profit_to_assets": 0.2869, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": null, "net_debt_to_ebitda": 0.5966, "debt_to_assets": 0.0167, "interest_coverage": 1.7171, "current_ratio": 3.6464, "quick_ratio": 3.6464, "net_debt": -16416000, "local_beta": null, "volatility_252d": 0.248, "volatility_60d": 0.248, "max_drawdown_12m": -0.176, "risk_adjusted_momentum": null }, "growth": { "revenue_growth_1y": 0.9884, "revenue_growth_3y_cagr": null, "revenue_growth_5y_cagr": null, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": null, "book_value_growth_1y": -3.008, "revenue_growth": 0.9884, "earnings_growth": null }, "momentum": { "price_return_1m": -0.1626, "price_return_3m": null, "price_return_6m": null, "price_return_9m": null, "price_return_12m": null, "price_return_12m_ex1m": null, "momentum_6m": null, "momentum_12m": null, "momentum_12_1": null, "distance_from_52w_high": -0.176, "distance_from_52w_low": 0, "relative_strength": null }, "raw_ttm": { "revenue_ttm": 23188000, "gross_profit_ttm": 13434000, "ebit_ttm": 4236000, "ebitda_ttm": -27515000, "net_income_ttm": -31570000, "eps_diluted_ttm": -0.6439, "operating_cash_flow_ttm": 7326000, "capital_expenditure_ttm": -1241000, "fcf_ttm": 6085000, "dividends_paid_ttm": 0, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 2467000, "cash_and_equivalents": 17198000, "total_current_assets": 21780000, "total_current_liabilities": 5973000, "net_ppe": 25049000, "total_assets": 46829000, "total_debt": 782000, "total_equity": 40648000, "net_working_capital": -877000, "book_value_per_share": 0.8291, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 0.8291 }, "ranks": { "universe_ticker_count": 524, "rank_pe": 50, "rank_pb": 83, "rank_ptbv": 83, "rank_ps": 87, "rank_pcf": 85, "rank_ev_ebitda": 50, "rank_ev_ebit": 89, "rank_earnings_yield": 89, "rank_fcf_yield": 50, "rank_dividend_yield": 64, "rank_shareholder_yield": 76, "rank_total_yield": 69, "rank_roe": 97, "rank_roc": 39, "rank_roic": 24, "rank_gross_margin": 29, "rank_fcf_margin": 19, "rank_piotroski": 43, "rank_accruals": 1, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 4, "rank_momentum_12m": 50, "rank_momentum_12m_ex1m": 50, "rank_relative_strength": 50 }, "composites": { "value_composite": 91, "quality_composite": 13, "momentum_composite": 63, "growth_composite": 12, "yield_composite": 86, "svqf_composite": 77, "vc1_composite": 88, "vc2_composite": 89, "vc3_composite": 87, "trending_value_composite": null, "overall_composite": 79, "quality_value_composite": 0.2798, "os_score": 0.21, "value_percentile": 0.09, "quality_percentile": 0.87, "momentum_percentile": 0.37, "factor_coverage": 0.758, "signal_confidence": 0.758, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 60, "small_cap_core_rank": 90, "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": 11485, "ticker_id": 36264, "universe_id": 6, "week_end_date": "2026-06-07", "source_primary": "yfinance", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 0.7857, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T20:10:50.978184+00:00", "batch_id": "", "os_score_delta": null, "price_close": 4.12, "market_cap": 201989085.24, "market_cap_usd": 201989085.24, "enterprise_value": 185573085.24, "shares_outstanding": 49026477, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": 4.96922568, "ptbv_ratio": 4.96922568, "ps_ratio": 8.71093174, "pcf_ratio": 27.57153771, "pfcf_ratio": 33.19459084, "ev_ebitda": null, "ev_ebit": 43.80856592, "ev_sales": 8.00297935, "ev_fcf": 30.49680941, "earnings_yield": 0.02282659, "fcf_yield": 0.03279032, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": 0.01453544, "total_yield": 0.01453544, "gross_margin": 0.57935139, "operating_margin": 0.1826807, "net_margin": -1.36148008, "ebitda_margin": -1.18660514, "fcf_margin": 0.26242022, "roe": -0.77666798, "roa": -0.6741549, "roic": 0.13110763, "roc_greenblatt": 0.17524408, "asset_turnover": 0.49516325, "cash_conversion": -0.19274628, "accruals_ratio": -0.83059643, "sbc_to_revenue": null, "debt_to_equity": null, "net_debt_to_ebitda": 0.59662003, "debt_to_assets": 0.01669905, "interest_coverage": 1.71706526, "current_ratio": 3.64640884, "quick_ratio": 3.64640884, "net_debt": -16416000, "revenue_growth_1y": 0.98839946, "revenue_growth_3y_cagr": null, "revenue_growth_5y_cagr": null, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": null, "book_value_growth_1y": -3.00795925, "piotroski_f_score": 6, "altman_z_score": null, "earnings_stability_5y": 1.061939, "revenue_stability_5y": null, "eps_surprise_avg": -183.33, "sue_score": null, "price_return_1m": -0.16260163, "price_return_3m": null, "price_return_6m": null, "price_return_9m": null, "price_return_12m": null, "price_return_12m_ex1m": null, "distance_from_52w_high": -0.176, "distance_from_52w_low": 0, "relative_strength": null, "local_beta": null, "volatility_252d": 0.248017, "volatility_60d": 0.248017, "max_drawdown_12m": -0.176, "revenue_ttm": 23188000, "gross_profit_ttm": 13434000, "ebit_ttm": 4236000, "ebitda_ttm": -27515000, "net_income_ttm": -31570000, "eps_diluted_ttm": -0.64393776, "operating_cash_flow_ttm": 7326000, "capital_expenditure_ttm": -1241000, "fcf_ttm": 6085000, "dividends_paid_ttm": 0, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 2467000, "cash_and_equivalents": 17198000, "total_current_assets": 21780000, "total_current_liabilities": 5973000, "net_ppe": 25049000, "total_assets": 46829000, "total_debt": 782000, "total_equity": 40648000, "net_working_capital": -877000, "book_value_per_share": 0.82910302, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 0.82910302, "universe_ticker_count": 524, "sector": "Energy", "rank_pe": 50, "rank_pb": 83, "rank_ptbv": 83, "rank_ps": 87, "rank_pcf": 85, "rank_ev_ebitda": 50, "rank_ev_ebit": 89, "rank_earnings_yield": 89, "rank_fcf_yield": 50, "rank_dividend_yield": 64, "rank_shareholder_yield": 76, "rank_total_yield": 69, "rank_roe": 97, "rank_roc": 39, "rank_roic": 24, "rank_gross_margin": 29, "rank_fcf_margin": 19, "rank_piotroski": 43, "rank_accruals": 1, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 4, "rank_momentum_12m": 50, "rank_momentum_12m_ex1m": 50, "rank_relative_strength": 50, "value_composite": 91, "quality_composite": 13, "momentum_composite": 63, "growth_composite": 12, "yield_composite": 86, "svqf_composite": 77, "vc1_composite": 88, "vc2_composite": 89, "vc3_composite": 87, "trending_value_composite": null, "overall_composite": 79, "factor_coverage": 0.758, "signal_confidence": 0.758, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 60, "small_cap_core_rank": 90, "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": 4.12, "os": 0.21, "value": 0.09, "quality": 0.87, "momentum": 0.37, "confidence": 0.758, "coverage": 0.758, "pe_ratio": null, "earnings_yield": 0.0228, "shareholder_yield": 0, "roe": -0.7767, "momentum_12_1": null, "complete_fields": { "id": 11485, "ticker_id": 36264, "universe_id": 6, "week_end_date": "2026-06-07", "source_primary": "yfinance", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 0.7857, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T20:10:50.978184+00:00", "batch_id": "", "os_score_delta": null, "price_close": 4.12, "market_cap": 201989085.24, "market_cap_usd": 201989085.24, "enterprise_value": 185573085.24, "shares_outstanding": 49026477, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": 4.96922568, "ptbv_ratio": 4.96922568, "ps_ratio": 8.71093174, "pcf_ratio": 27.57153771, "pfcf_ratio": 33.19459084, "ev_ebitda": null, "ev_ebit": 43.80856592, "ev_sales": 8.00297935, "ev_fcf": 30.49680941, "earnings_yield": 0.02282659, "fcf_yield": 0.03279032, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": 0.01453544, "total_yield": 0.01453544, "gross_margin": 0.57935139, "operating_margin": 0.1826807, "net_margin": -1.36148008, "ebitda_margin": -1.18660514, "fcf_margin": 0.26242022, "roe": -0.77666798, "roa": -0.6741549, "roic": 0.13110763, "roc_greenblatt": 0.17524408, "asset_turnover": 0.49516325, "cash_conversion": -0.19274628, "accruals_ratio": -0.83059643, "sbc_to_revenue": null, "debt_to_equity": null, "net_debt_to_ebitda": 0.59662003, "debt_to_assets": 0.01669905, "interest_coverage": 1.71706526, "current_ratio": 3.64640884, "quick_ratio": 3.64640884, "net_debt": -16416000, "revenue_growth_1y": 0.98839946, "revenue_growth_3y_cagr": null, "revenue_growth_5y_cagr": null, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": null, "book_value_growth_1y": -3.00795925, "piotroski_f_score": 6, "altman_z_score": null, "earnings_stability_5y": 1.061939, "revenue_stability_5y": null, "eps_surprise_avg": -183.33, "sue_score": null, "price_return_1m": -0.16260163, "price_return_3m": null, "price_return_6m": null, "price_return_9m": null, "price_return_12m": null, "price_return_12m_ex1m": null, "distance_from_52w_high": -0.176, "distance_from_52w_low": 0, "relative_strength": null, "local_beta": null, "volatility_252d": 0.248017, "volatility_60d": 0.248017, "max_drawdown_12m": -0.176, "revenue_ttm": 23188000, "gross_profit_ttm": 13434000, "ebit_ttm": 4236000, "ebitda_ttm": -27515000, "net_income_ttm": -31570000, "eps_diluted_ttm": -0.64393776, "operating_cash_flow_ttm": 7326000, "capital_expenditure_ttm": -1241000, "fcf_ttm": 6085000, "dividends_paid_ttm": 0, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 2467000, "cash_and_equivalents": 17198000, "total_current_assets": 21780000, "total_current_liabilities": 5973000, "net_ppe": 25049000, "total_assets": 46829000, "total_debt": 782000, "total_equity": 40648000, "net_working_capital": -877000, "book_value_per_share": 0.82910302, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 0.82910302, "universe_ticker_count": 524, "sector": "Energy", "rank_pe": 50, "rank_pb": 83, "rank_ptbv": 83, "rank_ps": 87, "rank_pcf": 85, "rank_ev_ebitda": 50, "rank_ev_ebit": 89, "rank_earnings_yield": 89, "rank_fcf_yield": 50, "rank_dividend_yield": 64, "rank_shareholder_yield": 76, "rank_total_yield": 69, "rank_roe": 97, "rank_roc": 39, "rank_roic": 24, "rank_gross_margin": 29, "rank_fcf_margin": 19, "rank_piotroski": 43, "rank_accruals": 1, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 4, "rank_momentum_12m": 50, "rank_momentum_12m_ex1m": 50, "rank_relative_strength": 50, "value_composite": 91, "quality_composite": 13, "momentum_composite": 63, "growth_composite": 12, "yield_composite": 86, "svqf_composite": 77, "vc1_composite": 88, "vc2_composite": 89, "vc3_composite": 87, "trending_value_composite": null, "overall_composite": 79, "factor_coverage": 0.758, "signal_confidence": 0.758, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 60, "small_cap_core_rank": 90, "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": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "CAD", "fetched_at": "2026-06-07T19:53:13.386674+00:00", "is_restated": false, "income_statement": { "revenue": 23654000, "cost_of_revenue": 9450000, "gross_profit": 14204000, "ebit": 7013000, "ebitda": -15013000, "pretax_income": null, "tax_provision": null, "net_income": -19967000, "net_income_to_common": -19967000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1400000, "total_current_assets": 7341000, "total_assets": 32856000, "short_term_debt": 36686000, "long_term_debt": 2684000, "total_debt": 39657000, "total_liabilities": null, "total_equity": -12614000, "shares_outstanding": 30688716, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 7326000, "capital_expenditure": -1241000, "free_cash_flow": 6085000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -2936000 }, "complete_fields": { "id": 423074, "ticker_id": 36264, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "CAD", "fetched_at": "2026-06-07T19:53:13.386674+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "-15013000", "netIncome": "-19967000", "grossProfit": "14204000", "totalRevenue": "23654000", "costOfRevenue": "9450000", "interestExpense": "2515000", "operatingIncome": "7013000", "fiscalDateEnding": "2025-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "1339000" }, "balance": { "totalDebt": "39657000", "totalAssets": "32856000", "longTermDebt": "2684000", "shortTermDebt": "36686000", "preferredStock": null, "fiscalDateEnding": "2025-12-31", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": "30688716", "totalCurrentAssets": "7341000", "totalShareholderEquity": "-12614000", "totalCurrentLiabilities": "41478000", "propertyPlantEquipmentNet": "25515000", "cashAndShortTermInvestments": "1400000" }, "cashflow": { "freeCashFlow": "6085000", "dividendsPaid": "0", "issuanceOfDebt": "0", "issuanceOfStock": null, "repaymentOfDebt": "-2936000", "fiscalDateEnding": "2025-12-31", "operatingCashflow": "7326000", "repurchaseOfStock": null, "capitalExpenditures": "-1241000" } }, "revenue": 23654000, "cost_of_revenue": 9450000, "gross_profit": 14204000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 7013000, "depreciation_amortisation": 1339000, "ebitda": -15013000, "interest_expense": 2515000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": -19967000, "net_income_continuing_ops": null, "net_income_to_common": -19967000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1400000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 7341000, "net_ppe": 25515000, "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": 32856000, "short_term_debt": 36686000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 41478000, "long_term_debt": 2684000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 39657000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": -12614000, "shares_outstanding": 30688716, "operating_cash_flow": 7326000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -1241000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -2936000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 6085000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "-15013000", "netIncome": "-19967000", "grossProfit": "14204000", "totalRevenue": "23654000", "costOfRevenue": "9450000", "interestExpense": "2515000", "operatingIncome": "7013000", "fiscalDateEnding": "2025-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "1339000" }, "balance": { "totalDebt": "39657000", "totalAssets": "32856000", "longTermDebt": "2684000", "shortTermDebt": "36686000", "preferredStock": null, "fiscalDateEnding": "2025-12-31", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": "30688716", "totalCurrentAssets": "7341000", "totalShareholderEquity": "-12614000", "totalCurrentLiabilities": "41478000", "propertyPlantEquipmentNet": "25515000", "cashAndShortTermInvestments": "1400000" }, "cashflow": { "freeCashFlow": "6085000", "dividendsPaid": "0", "issuanceOfDebt": "0", "issuanceOfStock": null, "repaymentOfDebt": "-2936000", "fiscalDateEnding": "2025-12-31", "operatingCashflow": "7326000", "repurchaseOfStock": null, "capitalExpenditures": "-1241000" } } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "CAD", "fetched_at": "2026-06-07T19:53:13.386674+00:00", "is_restated": false, "income_statement": { "revenue": 11896000, "cost_of_revenue": 5884000, "gross_profit": 6012000, "ebit": -767000, "ebitda": -3335000, "pretax_income": null, "tax_provision": null, "net_income": -6469000, "net_income_to_common": -6469000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 159000, "total_current_assets": 3685000, "total_assets": 29339000, "short_term_debt": 13280000, "long_term_debt": 5198000, "total_debt": 18901000, "total_liabilities": null, "total_equity": 6282000, "shares_outstanding": 30688716, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 195000, "capital_expenditure": -2194000, "free_cash_flow": -1999000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": 0, "net_debt_issued": 1657000 }, "complete_fields": { "id": 423078, "ticker_id": 36264, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "CAD", "fetched_at": "2026-06-07T19:53:13.386674+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "-3335000", "netIncome": "-6469000", "grossProfit": "6012000", "totalRevenue": "11896000", "costOfRevenue": "5884000", "interestExpense": "963000", "operatingIncome": "-767000", "fiscalDateEnding": "2024-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "2171000" }, "balance": { "totalDebt": "18901000", "totalAssets": "29339000", "longTermDebt": "5198000", "shortTermDebt": "13280000", "preferredStock": null, "fiscalDateEnding": "2024-12-31", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": "30688716", "totalCurrentAssets": "3685000", "totalShareholderEquity": "6282000", "totalCurrentLiabilities": "17518000", "propertyPlantEquipmentNet": "25655000", "cashAndShortTermInvestments": "159000" }, "cashflow": { "freeCashFlow": "-1999000", "dividendsPaid": "0", "issuanceOfDebt": "11482000", "issuanceOfStock": "0", "repaymentOfDebt": "-9825000", "fiscalDateEnding": "2024-12-31", "operatingCashflow": "195000", "repurchaseOfStock": null, "capitalExpenditures": "-2194000" } }, "revenue": 11896000, "cost_of_revenue": 5884000, "gross_profit": 6012000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -767000, "depreciation_amortisation": 2171000, "ebitda": -3335000, "interest_expense": 963000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": -6469000, "net_income_continuing_ops": null, "net_income_to_common": -6469000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 159000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 3685000, "net_ppe": 25655000, "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": 29339000, "short_term_debt": 13280000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 17518000, "long_term_debt": 5198000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 18901000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 6282000, "shares_outstanding": 30688716, "operating_cash_flow": 195000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -2194000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": 0, "share_repurchases": null, "shares_issued": 0, "net_debt_issued": 1657000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": -1999000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "-3335000", "netIncome": "-6469000", "grossProfit": "6012000", "totalRevenue": "11896000", "costOfRevenue": "5884000", "interestExpense": "963000", "operatingIncome": "-767000", "fiscalDateEnding": "2024-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "2171000" }, "balance": { "totalDebt": "18901000", "totalAssets": "29339000", "longTermDebt": "5198000", "shortTermDebt": "13280000", "preferredStock": null, "fiscalDateEnding": "2024-12-31", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": "30688716", "totalCurrentAssets": "3685000", "totalShareholderEquity": "6282000", "totalCurrentLiabilities": "17518000", "propertyPlantEquipmentNet": "25655000", "cashAndShortTermInvestments": "159000" }, "cashflow": { "freeCashFlow": "-1999000", "dividendsPaid": "0", "issuanceOfDebt": "11482000", "issuanceOfStock": "0", "repaymentOfDebt": "-9825000", "fiscalDateEnding": "2024-12-31", "operatingCashflow": "195000", "repurchaseOfStock": null, "capitalExpenditures": "-2194000" } } }, { "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "CAD", "fetched_at": "2026-06-07T19:53:13.386674+00:00", "is_restated": false, "income_statement": { "revenue": 10583000, "cost_of_revenue": 5332000, "gross_profit": 5251000, "ebit": -650000, "ebitda": 714000, "pretax_income": null, "tax_provision": null, "net_income": -1551000, "net_income_to_common": -1551000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 859000, "total_current_assets": 2881000, "total_assets": 28801000, "short_term_debt": 521000, "long_term_debt": 1922000, "total_debt": 13799000, "total_liabilities": null, "total_equity": 11505000, "shares_outstanding": 30688716, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 453000, "capital_expenditure": -4612000, "free_cash_flow": -4159000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": 5961000, "net_debt_issued": -774000 }, "complete_fields": { "id": 423080, "ticker_id": 36264, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "CAD", "fetched_at": "2026-06-07T19:53:13.386674+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "714000", "netIncome": "-1551000", "grossProfit": "5251000", "totalRevenue": "10583000", "costOfRevenue": "5332000", "interestExpense": "1223000", "operatingIncome": "-650000", "fiscalDateEnding": "2023-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "1519000" }, "balance": { "totalDebt": "13799000", "totalAssets": "28801000", "longTermDebt": "1922000", "shortTermDebt": "521000", "preferredStock": null, "fiscalDateEnding": "2023-12-31", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": "30688716", "totalCurrentAssets": "2881000", "totalShareholderEquity": "11505000", "totalCurrentLiabilities": "15238000", "propertyPlantEquipmentNet": "25921000", "cashAndShortTermInvestments": "859000" }, "cashflow": { "freeCashFlow": "-4159000", "dividendsPaid": "0", "issuanceOfDebt": "4000000", "issuanceOfStock": "5961000", "repaymentOfDebt": "-4774000", "fiscalDateEnding": "2023-12-31", "operatingCashflow": "453000", "repurchaseOfStock": null, "capitalExpenditures": "-4612000" } }, "revenue": 10583000, "cost_of_revenue": 5332000, "gross_profit": 5251000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -650000, "depreciation_amortisation": 1519000, "ebitda": 714000, "interest_expense": 1223000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": -1551000, "net_income_continuing_ops": null, "net_income_to_common": -1551000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 859000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 2881000, "net_ppe": 25921000, "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": 28801000, "short_term_debt": 521000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 15238000, "long_term_debt": 1922000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 13799000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 11505000, "shares_outstanding": 30688716, "operating_cash_flow": 453000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -4612000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": 0, "share_repurchases": null, "shares_issued": 5961000, "net_debt_issued": -774000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": -4159000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "714000", "netIncome": "-1551000", "grossProfit": "5251000", "totalRevenue": "10583000", "costOfRevenue": "5332000", "interestExpense": "1223000", "operatingIncome": "-650000", "fiscalDateEnding": "2023-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "1519000" }, "balance": { "totalDebt": "13799000", "totalAssets": "28801000", "longTermDebt": "1922000", "shortTermDebt": "521000", "preferredStock": null, "fiscalDateEnding": "2023-12-31", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": "30688716", "totalCurrentAssets": "2881000", "totalShareholderEquity": "11505000", "totalCurrentLiabilities": "15238000", "propertyPlantEquipmentNet": "25921000", "cashAndShortTermInvestments": "859000" }, "cashflow": { "freeCashFlow": "-4159000", "dividendsPaid": "0", "issuanceOfDebt": "4000000", "issuanceOfStock": "5961000", "repaymentOfDebt": "-4774000", "fiscalDateEnding": "2023-12-31", "operatingCashflow": "453000", "repurchaseOfStock": null, "capitalExpenditures": "-4612000" } } } ], "quarterly": [ { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider": "yFinance", "currency_reported": "CAD", "fetched_at": "2026-06-07T19:53:13.386674+00:00", "is_restated": false, "income_statement": { "revenue": 4075000, "cost_of_revenue": 2262000, "gross_profit": 1813000, "ebit": -1768000, "ebitda": -11222000, "pretax_income": null, "tax_provision": null, "net_income": -11091000, "net_income_to_common": -11091000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 17198000, "total_current_assets": 21780000, "total_assets": 46829000, "short_term_debt": 514000, "long_term_debt": null, "total_debt": 782000, "total_liabilities": null, "total_equity": 40648000, "shares_outstanding": 49026477, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 178000, "capital_expenditure": -52000, "free_cash_flow": 126000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": 23160000, "net_debt_issued": -7202000 }, "complete_fields": { "id": 423072, "ticker_id": 36264, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 2, "currency_reported": "CAD", "fetched_at": "2026-06-07T19:53:13.386674+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "-11222000", "netIncome": "-11091000", "grossProfit": "1813000", "totalRevenue": "4075000", "costOfRevenue": "2262000", "interestExpense": "451000", "operatingIncome": "-1768000", "fiscalDateEnding": "2026-03-31", "researchAndDevelopment": null, "depreciationAndAmortization": "518000" }, "balance": { "totalDebt": "782000", "totalAssets": "46829000", "longTermDebt": null, "shortTermDebt": "514000", "preferredStock": null, "fiscalDateEnding": "2026-03-31", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": "49026477", "totalCurrentAssets": "21780000", "totalShareholderEquity": "40648000", "totalCurrentLiabilities": "5973000", "propertyPlantEquipmentNet": "25049000", "cashAndShortTermInvestments": "17198000" }, "cashflow": { "freeCashFlow": "126000", "dividendsPaid": "0", "issuanceOfDebt": null, "issuanceOfStock": "23160000", "repaymentOfDebt": "-7202000", "fiscalDateEnding": "2026-03-31", "operatingCashflow": "178000", "repurchaseOfStock": null, "capitalExpenditures": "-52000" } }, "revenue": 4075000, "cost_of_revenue": 2262000, "gross_profit": 1813000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -1768000, "depreciation_amortisation": 518000, "ebitda": -11222000, "interest_expense": 451000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": -11091000, "net_income_continuing_ops": null, "net_income_to_common": -11091000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 17198000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 21780000, "net_ppe": 25049000, "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": 46829000, "short_term_debt": 514000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 5973000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 782000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 40648000, "shares_outstanding": 49026477, "operating_cash_flow": 178000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -52000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": 0, "share_repurchases": null, "shares_issued": 23160000, "net_debt_issued": -7202000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 126000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "-11222000", "netIncome": "-11091000", "grossProfit": "1813000", "totalRevenue": "4075000", "costOfRevenue": "2262000", "interestExpense": "451000", "operatingIncome": "-1768000", "fiscalDateEnding": "2026-03-31", "researchAndDevelopment": null, "depreciationAndAmortization": "518000" }, "balance": { "totalDebt": "782000", "totalAssets": "46829000", "longTermDebt": null, "shortTermDebt": "514000", "preferredStock": null, "fiscalDateEnding": "2026-03-31", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": "49026477", "totalCurrentAssets": "21780000", "totalShareholderEquity": "40648000", "totalCurrentLiabilities": "5973000", "propertyPlantEquipmentNet": "25049000", "cashAndShortTermInvestments": "17198000" }, "cashflow": { "freeCashFlow": "126000", "dividendsPaid": "0", "issuanceOfDebt": null, "issuanceOfStock": "23160000", "repaymentOfDebt": "-7202000", "fiscalDateEnding": "2026-03-31", "operatingCashflow": "178000", "repurchaseOfStock": null, "capitalExpenditures": "-52000" } } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider": "yFinance", "currency_reported": "CAD", "fetched_at": "2026-06-07T19:53:13.386674+00:00", "is_restated": false, "income_statement": { "revenue": 7492000, "cost_of_revenue": 2865000, "gross_profit": 4627000, "ebit": 2539000, "ebitda": -16087000, "pretax_income": null, "tax_provision": null, "net_income": -18654000, "net_income_to_common": -18654000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1400000, "total_current_assets": 7341000, "total_assets": 32856000, "short_term_debt": 36686000, "long_term_debt": 2684000, "total_debt": 39657000, "total_liabilities": null, "total_equity": -12614000, "shares_outstanding": 30688716, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 1148000, "capital_expenditure": null, "free_cash_flow": 1329000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -676000 }, "complete_fields": { "id": 423073, "ticker_id": 36264, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 2, "currency_reported": "CAD", "fetched_at": "2026-06-07T19:53:13.386674+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "-16087000", "netIncome": "-18654000", "grossProfit": "4627000", "totalRevenue": "7492000", "costOfRevenue": "2865000", "interestExpense": "1026000", "operatingIncome": "2539000", "fiscalDateEnding": "2025-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "441000" }, "balance": { "totalDebt": "39657000", "totalAssets": "32856000", "longTermDebt": "2684000", "shortTermDebt": "36686000", "preferredStock": null, "fiscalDateEnding": "2025-12-31", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": "30688716", "totalCurrentAssets": "7341000", "totalShareholderEquity": "-12614000", "totalCurrentLiabilities": "41478000", "propertyPlantEquipmentNet": "25515000", "cashAndShortTermInvestments": "1400000" }, "cashflow": { "freeCashFlow": "1329000", "dividendsPaid": "0", "issuanceOfDebt": "0", "issuanceOfStock": null, "repaymentOfDebt": "-676000", "fiscalDateEnding": "2025-12-31", "operatingCashflow": "1148000", "repurchaseOfStock": null, "capitalExpenditures": null } }, "revenue": 7492000, "cost_of_revenue": 2865000, "gross_profit": 4627000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 2539000, "depreciation_amortisation": 441000, "ebitda": -16087000, "interest_expense": 1026000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": -18654000, "net_income_continuing_ops": null, "net_income_to_common": -18654000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1400000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 7341000, "net_ppe": 25515000, "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": 32856000, "short_term_debt": 36686000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 41478000, "long_term_debt": 2684000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 39657000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": -12614000, "shares_outstanding": 30688716, "operating_cash_flow": 1148000, "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": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -676000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 1329000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "-16087000", "netIncome": "-18654000", "grossProfit": "4627000", "totalRevenue": "7492000", "costOfRevenue": "2865000", "interestExpense": "1026000", "operatingIncome": "2539000", "fiscalDateEnding": "2025-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "441000" }, "balance": { "totalDebt": "39657000", "totalAssets": "32856000", "longTermDebt": "2684000", "shortTermDebt": "36686000", "preferredStock": null, "fiscalDateEnding": "2025-12-31", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": "30688716", "totalCurrentAssets": "7341000", "totalShareholderEquity": "-12614000", "totalCurrentLiabilities": "41478000", "propertyPlantEquipmentNet": "25515000", "cashAndShortTermInvestments": "1400000" }, "cashflow": { "freeCashFlow": "1329000", "dividendsPaid": "0", "issuanceOfDebt": "0", "issuanceOfStock": null, "repaymentOfDebt": "-676000", "fiscalDateEnding": "2025-12-31", "operatingCashflow": "1148000", "repurchaseOfStock": null, "capitalExpenditures": null } } }, { "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider": "yFinance", "currency_reported": "CAD", "fetched_at": "2026-06-07T19:53:13.386674+00:00", "is_restated": false, "income_statement": { "revenue": 7533000, "cost_of_revenue": 2783000, "gross_profit": 4750000, "ebit": 2900000, "ebitda": -1108000, "pretax_income": null, "tax_provision": null, "net_income": -1901000, "net_income_to_common": -1901000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1243000, "total_current_assets": 5111000, "total_assets": 31190000, "short_term_debt": 17849000, "long_term_debt": 2932000, "total_debt": 21051000, "total_liabilities": null, "total_equity": 5486000, "shares_outstanding": 30688716, "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": 423075, "ticker_id": 36264, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 2, "currency_reported": "CAD", "fetched_at": "2026-06-07T19:53:13.386674+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "-1108000", "netIncome": "-1901000", "grossProfit": "4750000", "totalRevenue": "7533000", "costOfRevenue": "2783000", "interestExpense": "493000", "operatingIncome": "2900000", "fiscalDateEnding": "2025-09-30", "researchAndDevelopment": null, "depreciationAndAmortization": "300000" }, "balance": { "totalDebt": "21051000", "totalAssets": "31190000", "longTermDebt": "2932000", "shortTermDebt": "17849000", "preferredStock": null, "fiscalDateEnding": "2025-09-30", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": "30688716", "totalCurrentAssets": "5111000", "totalShareholderEquity": "5486000", "totalCurrentLiabilities": "22551000", "propertyPlantEquipmentNet": "26079000", "cashAndShortTermInvestments": "1243000" } }, "revenue": 7533000, "cost_of_revenue": 2783000, "gross_profit": 4750000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 2900000, "depreciation_amortisation": 300000, "ebitda": -1108000, "interest_expense": 493000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": -1901000, "net_income_continuing_ops": null, "net_income_to_common": -1901000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1243000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 5111000, "net_ppe": 26079000, "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": 31190000, "short_term_debt": 17849000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 22551000, "long_term_debt": 2932000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 21051000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 5486000, "shares_outstanding": 30688716, "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": "-1108000", "netIncome": "-1901000", "grossProfit": "4750000", "totalRevenue": "7533000", "costOfRevenue": "2783000", "interestExpense": "493000", "operatingIncome": "2900000", "fiscalDateEnding": "2025-09-30", "researchAndDevelopment": null, "depreciationAndAmortization": "300000" }, "balance": { "totalDebt": "21051000", "totalAssets": "31190000", "longTermDebt": "2932000", "shortTermDebt": "17849000", "preferredStock": null, "fiscalDateEnding": "2025-09-30", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": "30688716", "totalCurrentAssets": "5111000", "totalShareholderEquity": "5486000", "totalCurrentLiabilities": "22551000", "propertyPlantEquipmentNet": "26079000", "cashAndShortTermInvestments": "1243000" } } }, { "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider": "yFinance", "currency_reported": "CAD", "fetched_at": "2026-06-07T19:53:13.386674+00:00", "is_restated": false, "income_statement": { "revenue": 4088000, "cost_of_revenue": 1844000, "gross_profit": 2244000, "ebit": 565000, "ebitda": 902000, "pretax_income": null, "tax_provision": null, "net_income": 76000, "net_income_to_common": 76000, "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": 1080000, "capital_expenditure": -204000, "free_cash_flow": 876000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": 0, "net_debt_issued": -39000 }, "complete_fields": { "id": 423076, "ticker_id": 36264, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 2, "currency_reported": "CAD", "fetched_at": "2026-06-07T19:53:13.386674+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "902000", "netIncome": "76000", "grossProfit": "2244000", "totalRevenue": "4088000", "costOfRevenue": "1844000", "interestExpense": "497000", "operatingIncome": "565000", "fiscalDateEnding": "2025-03-31", "researchAndDevelopment": null, "depreciationAndAmortization": "329000" }, "cashflow": { "freeCashFlow": "876000", "dividendsPaid": "0", "issuanceOfDebt": null, "issuanceOfStock": "0", "repaymentOfDebt": "-39000", "fiscalDateEnding": "2025-03-31", "operatingCashflow": "1080000", "repurchaseOfStock": null, "capitalExpenditures": "-204000" } }, "revenue": 4088000, "cost_of_revenue": 1844000, "gross_profit": 2244000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 565000, "depreciation_amortisation": 329000, "ebitda": 902000, "interest_expense": 497000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 76000, "net_income_continuing_ops": null, "net_income_to_common": 76000, "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": 1080000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -204000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": 0, "share_repurchases": null, "shares_issued": 0, "net_debt_issued": -39000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 876000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "902000", "netIncome": "76000", "grossProfit": "2244000", "totalRevenue": "4088000", "costOfRevenue": "1844000", "interestExpense": "497000", "operatingIncome": "565000", "fiscalDateEnding": "2025-03-31", "researchAndDevelopment": null, "depreciationAndAmortization": "329000" }, "cashflow": { "freeCashFlow": "876000", "dividendsPaid": "0", "issuanceOfDebt": null, "issuanceOfStock": "0", "repaymentOfDebt": "-39000", "fiscalDateEnding": "2025-03-31", "operatingCashflow": "1080000", "repurchaseOfStock": null, "capitalExpenditures": "-204000" } } }, { "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider": "yFinance", "currency_reported": "CAD", "fetched_at": "2026-06-07T19:53:13.386674+00:00", "is_restated": false, "income_statement": { "revenue": 4445000, "cost_of_revenue": 1587000, "gross_profit": 2858000, "ebit": 1096000, "ebitda": -3347000, "pretax_income": null, "tax_provision": null, "net_income": -4494000, "net_income_to_common": -4494000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 159000, "total_current_assets": 3685000, "total_assets": 29339000, "short_term_debt": 13280000, "long_term_debt": 5198000, "total_debt": 18901000, "total_liabilities": null, "total_equity": 6282000, "shares_outstanding": 30688716, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 66000, "capital_expenditure": -1029000, "free_cash_flow": -963000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 566000 }, "complete_fields": { "id": 423077, "ticker_id": 36264, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 2, "currency_reported": "CAD", "fetched_at": "2026-06-07T19:53:13.386674+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "-3347000", "netIncome": "-4494000", "grossProfit": "2858000", "totalRevenue": "4445000", "costOfRevenue": "1587000", "interestExpense": "176000", "operatingIncome": "1096000", "fiscalDateEnding": "2024-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "971000" }, "balance": { "totalDebt": "18901000", "totalAssets": "29339000", "longTermDebt": "5198000", "shortTermDebt": "13280000", "preferredStock": null, "fiscalDateEnding": "2024-12-31", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": "30688716", "totalCurrentAssets": "3685000", "totalShareholderEquity": "6282000", "totalCurrentLiabilities": "17518000", "propertyPlantEquipmentNet": "25655000", "cashAndShortTermInvestments": "159000" }, "cashflow": { "freeCashFlow": "-963000", "dividendsPaid": "0", "issuanceOfDebt": "7042000", "issuanceOfStock": null, "repaymentOfDebt": "-6476000", "fiscalDateEnding": "2024-12-31", "operatingCashflow": "66000", "repurchaseOfStock": null, "capitalExpenditures": "-1029000" } }, "revenue": 4445000, "cost_of_revenue": 1587000, "gross_profit": 2858000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 1096000, "depreciation_amortisation": 971000, "ebitda": -3347000, "interest_expense": 176000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": -4494000, "net_income_continuing_ops": null, "net_income_to_common": -4494000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 159000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 3685000, "net_ppe": 25655000, "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": 29339000, "short_term_debt": 13280000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 17518000, "long_term_debt": 5198000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 18901000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 6282000, "shares_outstanding": 30688716, "operating_cash_flow": 66000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -1029000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 566000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": -963000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "-3347000", "netIncome": "-4494000", "grossProfit": "2858000", "totalRevenue": "4445000", "costOfRevenue": "1587000", "interestExpense": "176000", "operatingIncome": "1096000", "fiscalDateEnding": "2024-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "971000" }, "balance": { "totalDebt": "18901000", "totalAssets": "29339000", "longTermDebt": "5198000", "shortTermDebt": "13280000", "preferredStock": null, "fiscalDateEnding": "2024-12-31", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": "30688716", "totalCurrentAssets": "3685000", "totalShareholderEquity": "6282000", "totalCurrentLiabilities": "17518000", "propertyPlantEquipmentNet": "25655000", "cashAndShortTermInvestments": "159000" }, "cashflow": { "freeCashFlow": "-963000", "dividendsPaid": "0", "issuanceOfDebt": "7042000", "issuanceOfStock": null, "repaymentOfDebt": "-6476000", "fiscalDateEnding": "2024-12-31", "operatingCashflow": "66000", "repurchaseOfStock": null, "capitalExpenditures": "-1029000" } } }, { "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider": "yFinance", "currency_reported": "CAD", "fetched_at": "2026-06-07T19:53:13.386674+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": 423079, "ticker_id": 36264, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 2, "currency_reported": "CAD", "fetched_at": "2026-06-07T19:53:13.386674+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 } }, "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 } } } ] }, "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": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/", "rank_field": "-sector_value_pct" }, { "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": 3, "quarterly_financial_periods": 6, "latest_factor_week": "2026-06-07", "latest_financials_period_end": "2025-12-31" }, "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" ] } } }