{ "ticker": { "uuid": "0acfad58-03b9-4cd0-b6ac-672858005b0b", "symbol": "VMET", "name": "Versamet Royalties Corporation", "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/0acfad58-03b9-4cd0-b6ac-672858005b0b/", "api_url": "https://sharemaestro.com/factors/api/tickers/0acfad58-03b9-4cd0-b6ac-672858005b0b/" }, "ticker_metadata": { "id": 36928, "uuid": "0acfad58-03b9-4cd0-b6ac-672858005b0b", "symbol": "VMET", "name": "Versamet Royalties Corporation", "asset_type": "equity", "market_cap": 2009982208, "stock_exchange_id": 42, "industry": "Other Precious Metals & Mining", "sector": "Basic Materials", "description": "Versamet Royalties Corporation operates as metals royalty and streaming company, engages in the acquiring and managing royalties, streams, and other similar interests on metals and mining operations and projects in Peru, the United States, Africa, and Canada. It explores for silver, gold, copper, graphite, lead, uranium, zinc, and molybdenum metals. Versamet Royalties Corporation was formerly known as Sandbox Royalties Corp. and changed its name to Versamet Royalties Corporation in June 2024. The company was incorporated in 2011 and is based in Vancouver, Canada.", "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": "0acfad58-03b9-4cd0-b6ac-672858005b0b", "symbol": "VMET", "name": "Versamet Royalties Corporation", "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/0acfad58-03b9-4cd0-b6ac-672858005b0b/", "api_url": "https://sharemaestro.com/factors/api/tickers/0acfad58-03b9-4cd0-b6ac-672858005b0b/" }, "week_end_date": "2026-06-07", "universe": "CAD_CA", "score": { "os": 0.04, "value": 0.02, "quality": 0.31, "momentum": 0.37, "coverage": 0.818, "confidence": 0.818, "delta": null }, "headline_factors": { "price": 17.06, "market_cap": 1852549402.87, "pe_ratio": 57.3447, "earnings_yield": 0.0092, "ebitda_to_ev": 0.0371, "shareholder_yield": 0, "roe": 0.0883, "piotroski_f_score": 6, "momentum_12_1": null, "volatility_252d": 0.5631 }, "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": 0.8571, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T20:10:54.797610+00:00", "batch_id": "" }, "size": { "price_close": 17.06, "market_cap": 1852549402.8698, "market_cap_usd": 1852549402.8698, "enterprise_value": 1891420402.8698, "shares_outstanding": 108590241, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": 57.3447, "pb_ratio": 5.0655, "ptbv_ratio": 5.0655, "ps_ratio": 33.5148, "pcf_ratio": 58.4735, "pfcf_ratio": 27.7445, "ev_ebitda": 26.9521, "ev_ebit": 108.6407, "ev_sales": 34.218, "ev_fcf": 28.3266, "earnings_yield": 0.0092, "fcf_yield": 0.0353, "price_to_sales": 33.5148, "price_to_book": 5.0655, "price_to_cashflow": 58.4735, "ebitda_to_ev": 0.0371, "sales_yield": 0.0292 }, "yield": { "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": 0, "total_yield": 0 }, "quality": { "gross_margin": 0.4937, "operating_margin": 0.315, "net_margin": 0.5844, "ebitda_margin": 1.2696, "fcf_margin": 1.208, "roe": 0.0883, "roa": 0.0759, "roic": 0.0323, "roc_greenblatt": 0.0418, "asset_turnover": 0.1298, "cash_conversion": 2.0669, "accruals_ratio": 0.0015, "sbc_to_revenue": null, "piotroski_f_score": 6, "altman_z_score": null, "earnings_stability_5y": 1.0315, "revenue_stability_5y": null, "eps_surprise_avg": 11.9033, "sue_score": 0.2862, "gross_profit_to_assets": 0.0641, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": null, "net_debt_to_ebitda": 0.5539, "debt_to_assets": 0.1057, "interest_coverage": 1.2743, "current_ratio": 33.7587, "quick_ratio": 33.7587, "net_debt": 38871000, "local_beta": null, "volatility_252d": 0.5631, "volatility_60d": 0.6959, "max_drawdown_12m": -0.1637, "risk_adjusted_momentum": null }, "growth": { "revenue_growth_1y": 1.8907, "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": 1.2908, "book_value_growth_1y": 0.1003, "revenue_growth": 1.8907, "earnings_growth": null }, "momentum": { "price_return_1m": 0.0321, "price_return_3m": 0.1782, "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": -0.0783, "distance_from_52w_low": 0.4064, "relative_strength": null }, "raw_ttm": { "revenue_ttm": 55275637, "gross_profit_ttm": 27289329, "ebit_ttm": 17409864, "ebitda_ttm": 70177126, "net_income_ttm": 32305487, "eps_diluted_ttm": 0.2975, "operating_cash_flow_ttm": 31681888, "capital_expenditure_ttm": null, "fcf_ttm": 66771888, "dividends_paid_ttm": 0, "share_repurchases_ttm": null, "shares_issued_ttm": 0, "interest_expense_ttm": 13662138, "cash_and_equivalents": 6129000, "total_current_assets": 30214000, "total_current_liabilities": 895000, "net_ppe": 393141000, "total_assets": 425809000, "total_debt": 45000000, "total_equity": 365720000, "net_working_capital": 23190000, "book_value_per_share": 3.3679, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 3.3679 }, "ranks": { "universe_ticker_count": 524, "rank_pe": 89, "rank_pb": 83, "rank_ptbv": 83, "rank_ps": 98, "rank_pcf": 94, "rank_ev_ebitda": 87, "rank_ev_ebit": 97, "rank_earnings_yield": 97, "rank_fcf_yield": 47, "rank_dividend_yield": 95, "rank_shareholder_yield": 80, "rank_total_yield": 85, "rank_roe": 51, "rank_roc": 70, "rank_roic": 75, "rank_gross_margin": 42, "rank_fcf_margin": 2, "rank_piotroski": 51, "rank_accruals": 82, "rank_sue": 49, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 2, "rank_momentum_12m": 50, "rank_momentum_12m_ex1m": 50, "rank_relative_strength": 50 }, "composites": { "value_composite": 98, "quality_composite": 69, "momentum_composite": 63, "growth_composite": 10, "yield_composite": 97, "svqf_composite": 96, "vc1_composite": 98, "vc2_composite": 99, "vc3_composite": 99, "trending_value_composite": null, "overall_composite": 96, "quality_value_composite": 0.0787, "os_score": 0.04, "value_percentile": 0.02, "quality_percentile": 0.31, "momentum_percentile": 0.37, "factor_coverage": 0.818, "signal_confidence": 0.818, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 66, "small_cap_core_rank": 100, "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": 11724, "ticker_id": 36928, "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": 0.8571, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T20:10:54.797610+00:00", "batch_id": "", "os_score_delta": null, "price_close": 17.06, "market_cap": 1852549402.8698, "market_cap_usd": 1852549402.8698, "enterprise_value": 1891420402.8698, "shares_outstanding": 108590241, "fx_rate_to_usd": null, "pe_ratio": 57.34472917, "pb_ratio": 5.06548563, "ptbv_ratio": 5.06548563, "ps_ratio": 33.51475448, "pcf_ratio": 58.47345344, "pfcf_ratio": 27.74445142, "ev_ebitda": 26.95209266, "ev_ebit": 108.64073395, "ev_sales": 34.21797569, "ev_fcf": 28.32659761, "earnings_yield": 0.00920465, "fcf_yield": 0.03530251, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": 0, "total_yield": 0, "gross_margin": 0.49369542, "operating_margin": 0.31496451, "net_margin": 0.5844435, "ebitda_margin": 1.26958512, "fcf_margin": 1.20798043, "roe": 0.08833394, "roa": 0.07586849, "roic": 0.03227308, "roc_greenblatt": 0.04181736, "asset_turnover": 0.12981322, "cash_conversion": 2.06689, "accruals_ratio": 0.0014645, "sbc_to_revenue": null, "debt_to_equity": null, "net_debt_to_ebitda": 0.55389843, "debt_to_assets": 0.10568119, "interest_coverage": 1.27431475, "current_ratio": 33.75865922, "quick_ratio": 33.75865922, "net_debt": 38871000, "revenue_growth_1y": 1.89072765, "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": 1.29079356, "book_value_growth_1y": 0.10029113, "piotroski_f_score": 6, "altman_z_score": null, "earnings_stability_5y": 1.031511, "revenue_stability_5y": null, "eps_surprise_avg": 11.9033, "sue_score": 0.2862, "price_return_1m": 0.03206279, "price_return_3m": 0.17817673, "price_return_6m": null, "price_return_9m": null, "price_return_12m": null, "price_return_12m_ex1m": null, "distance_from_52w_high": -0.07833609, "distance_from_52w_low": 0.40643026, "relative_strength": null, "local_beta": null, "volatility_252d": 0.563083, "volatility_60d": 0.695877, "max_drawdown_12m": -0.16369427, "revenue_ttm": 55275637, "gross_profit_ttm": 27289329, "ebit_ttm": 17409864, "ebitda_ttm": 70177126, "net_income_ttm": 32305487, "eps_diluted_ttm": 0.29749899, "operating_cash_flow_ttm": 31681888, "capital_expenditure_ttm": null, "fcf_ttm": 66771888, "dividends_paid_ttm": 0, "share_repurchases_ttm": null, "shares_issued_ttm": 0, "interest_expense_ttm": 13662138, "cash_and_equivalents": 6129000, "total_current_assets": 30214000, "total_current_liabilities": 895000, "net_ppe": 393141000, "total_assets": 425809000, "total_debt": 45000000, "total_equity": 365720000, "net_working_capital": 23190000, "book_value_per_share": 3.36789012, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 3.36789012, "universe_ticker_count": 524, "sector": "Basic Materials", "rank_pe": 89, "rank_pb": 83, "rank_ptbv": 83, "rank_ps": 98, "rank_pcf": 94, "rank_ev_ebitda": 87, "rank_ev_ebit": 97, "rank_earnings_yield": 97, "rank_fcf_yield": 47, "rank_dividend_yield": 95, "rank_shareholder_yield": 80, "rank_total_yield": 85, "rank_roe": 51, "rank_roc": 70, "rank_roic": 75, "rank_gross_margin": 42, "rank_fcf_margin": 2, "rank_piotroski": 51, "rank_accruals": 82, "rank_sue": 49, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 2, "rank_momentum_12m": 50, "rank_momentum_12m_ex1m": 50, "rank_relative_strength": 50, "value_composite": 98, "quality_composite": 69, "momentum_composite": 63, "growth_composite": 10, "yield_composite": 97, "svqf_composite": 96, "vc1_composite": 98, "vc2_composite": 99, "vc3_composite": 99, "trending_value_composite": null, "overall_composite": 96, "factor_coverage": 0.818, "signal_confidence": 0.818, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 66, "small_cap_core_rank": 100, "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": 17.06, "os": 0.04, "value": 0.02, "quality": 0.31, "momentum": 0.37, "confidence": 0.818, "coverage": 0.818, "pe_ratio": 57.3447, "earnings_yield": 0.0092, "shareholder_yield": 0, "roe": 0.0883, "momentum_12_1": null, "complete_fields": { "id": 11724, "ticker_id": 36928, "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": 0.8571, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T20:10:54.797610+00:00", "batch_id": "", "os_score_delta": null, "price_close": 17.06, "market_cap": 1852549402.8698, "market_cap_usd": 1852549402.8698, "enterprise_value": 1891420402.8698, "shares_outstanding": 108590241, "fx_rate_to_usd": null, "pe_ratio": 57.34472917, "pb_ratio": 5.06548563, "ptbv_ratio": 5.06548563, "ps_ratio": 33.51475448, "pcf_ratio": 58.47345344, "pfcf_ratio": 27.74445142, "ev_ebitda": 26.95209266, "ev_ebit": 108.64073395, "ev_sales": 34.21797569, "ev_fcf": 28.32659761, "earnings_yield": 0.00920465, "fcf_yield": 0.03530251, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": 0, "total_yield": 0, "gross_margin": 0.49369542, "operating_margin": 0.31496451, "net_margin": 0.5844435, "ebitda_margin": 1.26958512, "fcf_margin": 1.20798043, "roe": 0.08833394, "roa": 0.07586849, "roic": 0.03227308, "roc_greenblatt": 0.04181736, "asset_turnover": 0.12981322, "cash_conversion": 2.06689, "accruals_ratio": 0.0014645, "sbc_to_revenue": null, "debt_to_equity": null, "net_debt_to_ebitda": 0.55389843, "debt_to_assets": 0.10568119, "interest_coverage": 1.27431475, "current_ratio": 33.75865922, "quick_ratio": 33.75865922, "net_debt": 38871000, "revenue_growth_1y": 1.89072765, "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": 1.29079356, "book_value_growth_1y": 0.10029113, "piotroski_f_score": 6, "altman_z_score": null, "earnings_stability_5y": 1.031511, "revenue_stability_5y": null, "eps_surprise_avg": 11.9033, "sue_score": 0.2862, "price_return_1m": 0.03206279, "price_return_3m": 0.17817673, "price_return_6m": null, "price_return_9m": null, "price_return_12m": null, "price_return_12m_ex1m": null, "distance_from_52w_high": -0.07833609, "distance_from_52w_low": 0.40643026, "relative_strength": null, "local_beta": null, "volatility_252d": 0.563083, "volatility_60d": 0.695877, "max_drawdown_12m": -0.16369427, "revenue_ttm": 55275637, "gross_profit_ttm": 27289329, "ebit_ttm": 17409864, "ebitda_ttm": 70177126, "net_income_ttm": 32305487, "eps_diluted_ttm": 0.29749899, "operating_cash_flow_ttm": 31681888, "capital_expenditure_ttm": null, "fcf_ttm": 66771888, "dividends_paid_ttm": 0, "share_repurchases_ttm": null, "shares_issued_ttm": 0, "interest_expense_ttm": 13662138, "cash_and_equivalents": 6129000, "total_current_assets": 30214000, "total_current_liabilities": 895000, "net_ppe": 393141000, "total_assets": 425809000, "total_debt": 45000000, "total_equity": 365720000, "net_working_capital": 23190000, "book_value_per_share": 3.36789012, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 3.36789012, "universe_ticker_count": 524, "sector": "Basic Materials", "rank_pe": 89, "rank_pb": 83, "rank_ptbv": 83, "rank_ps": 98, "rank_pcf": 94, "rank_ev_ebitda": 87, "rank_ev_ebit": 97, "rank_earnings_yield": 97, "rank_fcf_yield": 47, "rank_dividend_yield": 95, "rank_shareholder_yield": 80, "rank_total_yield": 85, "rank_roe": 51, "rank_roc": 70, "rank_roic": 75, "rank_gross_margin": 42, "rank_fcf_margin": 2, "rank_piotroski": 51, "rank_accruals": 82, "rank_sue": 49, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 2, "rank_momentum_12m": 50, "rank_momentum_12m_ex1m": 50, "rank_relative_strength": 50, "value_composite": 98, "quality_composite": 69, "momentum_composite": 63, "growth_composite": 10, "yield_composite": 97, "svqf_composite": 96, "vc1_composite": 98, "vc2_composite": 99, "vc3_composite": 99, "trending_value_composite": null, "overall_composite": 96, "factor_coverage": 0.818, "signal_confidence": 0.818, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 66, "small_cap_core_rank": 100, "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": "2026-06-07T20:08:11.652624+00:00", "is_restated": false, "income_statement": { "revenue": 34761000, "cost_of_revenue": 21283000, "gross_profit": 13478000, "ebit": 5838000, "ebitda": 47941000, "pretax_income": null, "tax_provision": null, "net_income": 20332000, "net_income_to_common": 20332000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 3706000, "total_current_assets": 24216000, "total_assets": 418008000, "short_term_debt": null, "long_term_debt": 141000000, "total_debt": 171000000, "total_liabilities": null, "total_equity": 233958000, "shares_outstanding": 93411746, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 16945000, "capital_expenditure": null, "free_cash_flow": 16945000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": 0, "net_debt_issued": 153610000 }, "complete_fields": { "id": 425570, "ticker_id": 36928, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "CAD", "fetched_at": "2026-06-07T20:08:11.652624+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "47941000", "netIncome": "20332000", "grossProfit": "13478000", "totalRevenue": "34761000", "costOfRevenue": "21283000", "interestExpense": "12162000", "operatingIncome": "5838000", "fiscalDateEnding": "2025-12-31", "researchAndDevelopment": "146000", "depreciationAndAmortization": "6177000" }, "balance": { "totalDebt": "171000000", "totalAssets": "418008000", "longTermDebt": "141000000", "shortTermDebt": null, "preferredStock": null, "fiscalDateEnding": "2025-12-31", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": "93411746", "totalCurrentAssets": "24216000", "totalShareholderEquity": "233958000", "totalCurrentLiabilities": "32878000", "propertyPlantEquipmentNet": "391530000", "cashAndShortTermInvestments": "3706000" }, "cashflow": { "freeCashFlow": "16945000", "dividendsPaid": "0", "issuanceOfDebt": "181000000", "issuanceOfStock": "0", "repaymentOfDebt": "-27390000", "fiscalDateEnding": "2025-12-31", "operatingCashflow": "16945000", "repurchaseOfStock": null, "capitalExpenditures": null } }, "revenue": 34761000, "cost_of_revenue": 21283000, "gross_profit": 13478000, "research_and_development": 146000, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 5838000, "depreciation_amortisation": 6177000, "ebitda": 47941000, "interest_expense": 12162000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 20332000, "net_income_continuing_ops": null, "net_income_to_common": 20332000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 3706000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 24216000, "net_ppe": 391530000, "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": 418008000, "short_term_debt": null, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 32878000, "long_term_debt": 141000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 171000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 233958000, "shares_outstanding": 93411746, "operating_cash_flow": 16945000, "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": 0, "net_debt_issued": 153610000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 16945000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "47941000", "netIncome": "20332000", "grossProfit": "13478000", "totalRevenue": "34761000", "costOfRevenue": "21283000", "interestExpense": "12162000", "operatingIncome": "5838000", "fiscalDateEnding": "2025-12-31", "researchAndDevelopment": "146000", "depreciationAndAmortization": "6177000" }, "balance": { "totalDebt": "171000000", "totalAssets": "418008000", "longTermDebt": "141000000", "shortTermDebt": null, "preferredStock": null, "fiscalDateEnding": "2025-12-31", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": "93411746", "totalCurrentAssets": "24216000", "totalShareholderEquity": "233958000", "totalCurrentLiabilities": "32878000", "propertyPlantEquipmentNet": "391530000", "cashAndShortTermInvestments": "3706000" }, "cashflow": { "freeCashFlow": "16945000", "dividendsPaid": "0", "issuanceOfDebt": "181000000", "issuanceOfStock": "0", "repaymentOfDebt": "-27390000", "fiscalDateEnding": "2025-12-31", "operatingCashflow": "16945000", "repurchaseOfStock": null, "capitalExpenditures": null } } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "CAD", "fetched_at": "2026-06-07T20:08:11.652624+00:00", "is_restated": false, "income_statement": { "revenue": 12025000, "cost_of_revenue": 10832000, "gross_profit": 1193000, "ebit": -4333000, "ebitda": 3548000, "pretax_income": null, "tax_provision": null, "net_income": -2448000, "net_income_to_common": -2448000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1431000, "total_current_assets": 9455000, "total_assets": 230249000, "short_term_debt": 12334000, "long_term_debt": 608000, "total_debt": 12942000, "total_liabilities": null, "total_equity": 211327000, "shares_outstanding": 92838088, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 7397000, "capital_expenditure": null, "free_cash_flow": 7397000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": 7495000, "net_debt_issued": -19000000 }, "complete_fields": { "id": 425575, "ticker_id": 36928, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "CAD", "fetched_at": "2026-06-07T20:08:11.652624+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "3548000", "netIncome": "-2448000", "grossProfit": "1193000", "totalRevenue": "12025000", "costOfRevenue": "10832000", "interestExpense": "3579000", "operatingIncome": "-4333000", "fiscalDateEnding": "2024-12-31", "researchAndDevelopment": "49000", "depreciationAndAmortization": "843000" }, "balance": { "totalDebt": "12942000", "totalAssets": "230249000", "longTermDebt": "608000", "shortTermDebt": "12334000", "preferredStock": null, "fiscalDateEnding": "2024-12-31", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": "92838088", "totalCurrentAssets": "9455000", "totalShareholderEquity": "211327000", "totalCurrentLiabilities": "16852000", "propertyPlantEquipmentNet": "220064000", "cashAndShortTermInvestments": "1431000" }, "cashflow": { "freeCashFlow": "7397000", "dividendsPaid": "0", "issuanceOfDebt": "0", "issuanceOfStock": "7495000", "repaymentOfDebt": "-19000000", "fiscalDateEnding": "2024-12-31", "operatingCashflow": "7397000", "repurchaseOfStock": null, "capitalExpenditures": null } }, "revenue": 12025000, "cost_of_revenue": 10832000, "gross_profit": 1193000, "research_and_development": 49000, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -4333000, "depreciation_amortisation": 843000, "ebitda": 3548000, "interest_expense": 3579000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": -2448000, "net_income_continuing_ops": null, "net_income_to_common": -2448000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1431000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 9455000, "net_ppe": 220064000, "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": 230249000, "short_term_debt": 12334000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 16852000, "long_term_debt": 608000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 12942000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 211327000, "shares_outstanding": 92838088, "operating_cash_flow": 7397000, "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": 7495000, "net_debt_issued": -19000000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 7397000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "3548000", "netIncome": "-2448000", "grossProfit": "1193000", "totalRevenue": "12025000", "costOfRevenue": "10832000", "interestExpense": "3579000", "operatingIncome": "-4333000", "fiscalDateEnding": "2024-12-31", "researchAndDevelopment": "49000", "depreciationAndAmortization": "843000" }, "balance": { "totalDebt": "12942000", "totalAssets": "230249000", "longTermDebt": "608000", "shortTermDebt": "12334000", "preferredStock": null, "fiscalDateEnding": "2024-12-31", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": "92838088", "totalCurrentAssets": "9455000", "totalShareholderEquity": "211327000", "totalCurrentLiabilities": "16852000", "propertyPlantEquipmentNet": "220064000", "cashAndShortTermInvestments": "1431000" }, "cashflow": { "freeCashFlow": "7397000", "dividendsPaid": "0", "issuanceOfDebt": "0", "issuanceOfStock": "7495000", "repaymentOfDebt": "-19000000", "fiscalDateEnding": "2024-12-31", "operatingCashflow": "7397000", "repurchaseOfStock": null, "capitalExpenditures": null } } }, { "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "CAD", "fetched_at": "2026-06-07T20:08:11.652624+00:00", "is_restated": false, "income_statement": { "revenue": 3139677, "cost_of_revenue": 2297212, "gross_profit": 842465, "ebit": -2603850, "ebitda": 406198, "pretax_income": null, "tax_provision": null, "net_income": -3124148, "net_income_to_common": -3124148, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 6720217, "total_current_assets": 12827245, "total_assets": 157738602, "short_term_debt": 12567537, "long_term_debt": 27092481, "total_debt": 39660018, "total_liabilities": null, "total_equity": 113770572, "shares_outstanding": 92838088, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 621273, "capital_expenditure": null, "free_cash_flow": 621273, "dividends_paid": 0, "share_repurchases": null, "shares_issued": 27460864, "net_debt_issued": 34745739 }, "complete_fields": { "id": 425577, "ticker_id": 36928, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "CAD", "fetched_at": "2026-06-07T20:08:11.652624+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "406198", "netIncome": "-3124148", "grossProfit": "842465", "totalRevenue": "3139677", "costOfRevenue": "2297212", "interestExpense": "2010585", "operatingIncome": "-2603850", "fiscalDateEnding": "2023-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "900537" }, "balance": { "totalDebt": "39660018", "totalAssets": "157738602", "longTermDebt": "27092481", "shortTermDebt": "12567537", "preferredStock": null, "fiscalDateEnding": "2023-12-31", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": "92838088", "totalCurrentAssets": "12827245", "totalShareholderEquity": "113770572", "totalCurrentLiabilities": "16478169", "propertyPlantEquipmentNet": "143248858", "cashAndShortTermInvestments": "6720217" }, "cashflow": { "freeCashFlow": "621273", "dividendsPaid": "0", "issuanceOfDebt": "41075911", "issuanceOfStock": "27460864", "repaymentOfDebt": "-6330172", "fiscalDateEnding": "2023-12-31", "operatingCashflow": "621273", "repurchaseOfStock": null, "capitalExpenditures": null } }, "revenue": 3139677, "cost_of_revenue": 2297212, "gross_profit": 842465, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -2603850, "depreciation_amortisation": 900537, "ebitda": 406198, "interest_expense": 2010585, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": -3124148, "net_income_continuing_ops": null, "net_income_to_common": -3124148, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 6720217, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 12827245, "net_ppe": 143248858, "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": 157738602, "short_term_debt": 12567537, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 16478169, "long_term_debt": 27092481, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 39660018, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 113770572, "shares_outstanding": 92838088, "operating_cash_flow": 621273, "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": 27460864, "net_debt_issued": 34745739, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 621273, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "406198", "netIncome": "-3124148", "grossProfit": "842465", "totalRevenue": "3139677", "costOfRevenue": "2297212", "interestExpense": "2010585", "operatingIncome": "-2603850", "fiscalDateEnding": "2023-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "900537" }, "balance": { "totalDebt": "39660018", "totalAssets": "157738602", "longTermDebt": "27092481", "shortTermDebt": "12567537", "preferredStock": null, "fiscalDateEnding": "2023-12-31", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": "92838088", "totalCurrentAssets": "12827245", "totalShareholderEquity": "113770572", "totalCurrentLiabilities": "16478169", "propertyPlantEquipmentNet": "143248858", "cashAndShortTermInvestments": "6720217" }, "cashflow": { "freeCashFlow": "621273", "dividendsPaid": "0", "issuanceOfDebt": "41075911", "issuanceOfStock": "27460864", "repaymentOfDebt": "-6330172", "fiscalDateEnding": "2023-12-31", "operatingCashflow": "621273", "repurchaseOfStock": null, "capitalExpenditures": null } } }, { "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "CAD", "fetched_at": "2026-06-07T20:08:11.652624+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": 4084448, "total_current_assets": 7076772, "total_assets": 79210658, "short_term_debt": 8830134, "long_term_debt": 6312734, "total_debt": 15142868, "total_liabilities": null, "total_equity": 63742911, "shares_outstanding": 92838088, "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": 425578, "ticker_id": 36928, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "CAD", "fetched_at": "2026-06-07T20:08:11.652624+00:00", "is_restated": false, "raw_data": { "balance": { "totalDebt": "15142868", "totalAssets": "79210658", "longTermDebt": "6312734", "shortTermDebt": "8830134", "preferredStock": null, "fiscalDateEnding": "2022-12-31", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": "92838088", "totalCurrentAssets": "7076772", "totalShareholderEquity": "63742911", "totalCurrentLiabilities": "8942069", "propertyPlantEquipmentNet": "70582154", "cashAndShortTermInvestments": "4084448" } }, "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": 4084448, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 7076772, "net_ppe": 70582154, "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": 79210658, "short_term_debt": 8830134, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 8942069, "long_term_debt": 6312734, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 15142868, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 63742911, "shares_outstanding": 92838088, "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": { "balance": { "totalDebt": "15142868", "totalAssets": "79210658", "longTermDebt": "6312734", "shortTermDebt": "8830134", "preferredStock": null, "fiscalDateEnding": "2022-12-31", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": "92838088", "totalCurrentAssets": "7076772", "totalShareholderEquity": "63742911", "totalCurrentLiabilities": "8942069", "propertyPlantEquipmentNet": "70582154", "cashAndShortTermInvestments": "4084448" } } } ], "quarterly": [ { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider": "yFinance", "currency_reported": "CAD", "fetched_at": "2026-06-07T20:08:11.652624+00:00", "is_restated": false, "income_statement": { "revenue": 23968000, "cost_of_revenue": 9936000, "gross_profit": 14032000, "ebit": 10433000, "ebitda": 25661000, "pretax_income": null, "tax_provision": null, "net_income": 13757000, "net_income_to_common": 13757000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 6129000, "total_current_assets": 30214000, "total_assets": 425809000, "short_term_debt": null, "long_term_debt": 45000000, "total_debt": 45000000, "total_liabilities": null, "total_equity": 365720000, "shares_outstanding": 105651419, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 15389000, "capital_expenditure": null, "free_cash_flow": 15389000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": 114388000, "net_debt_issued": -126000000 }, "complete_fields": { "id": 425568, "ticker_id": 36928, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 2, "currency_reported": "CAD", "fetched_at": "2026-06-07T20:08:11.652624+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "25661000", "netIncome": "13757000", "grossProfit": "14032000", "totalRevenue": "23968000", "costOfRevenue": "9936000", "interestExpense": "2128000", "operatingIncome": "10433000", "fiscalDateEnding": "2026-03-31", "researchAndDevelopment": null, "depreciationAndAmortization": "4006000" }, "balance": { "totalDebt": "45000000", "totalAssets": "425809000", "longTermDebt": "45000000", "shortTermDebt": null, "preferredStock": null, "fiscalDateEnding": "2026-03-31", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": "105651419", "totalCurrentAssets": "30214000", "totalShareholderEquity": "365720000", "totalCurrentLiabilities": "895000", "propertyPlantEquipmentNet": "393141000", "cashAndShortTermInvestments": "6129000" }, "cashflow": { "freeCashFlow": "15389000", "dividendsPaid": "0", "issuanceOfDebt": null, "issuanceOfStock": "114388000", "repaymentOfDebt": "-126000000", "fiscalDateEnding": "2026-03-31", "operatingCashflow": "15389000", "repurchaseOfStock": null, "capitalExpenditures": null } }, "revenue": 23968000, "cost_of_revenue": 9936000, "gross_profit": 14032000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 10433000, "depreciation_amortisation": 4006000, "ebitda": 25661000, "interest_expense": 2128000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 13757000, "net_income_continuing_ops": null, "net_income_to_common": 13757000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 6129000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 30214000, "net_ppe": 393141000, "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": 425809000, "short_term_debt": null, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 895000, "long_term_debt": 45000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 45000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 365720000, "shares_outstanding": 105651419, "operating_cash_flow": 15389000, "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": 114388000, "net_debt_issued": -126000000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 15389000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "25661000", "netIncome": "13757000", "grossProfit": "14032000", "totalRevenue": "23968000", "costOfRevenue": "9936000", "interestExpense": "2128000", "operatingIncome": "10433000", "fiscalDateEnding": "2026-03-31", "researchAndDevelopment": null, "depreciationAndAmortization": "4006000" }, "balance": { "totalDebt": "45000000", "totalAssets": "425809000", "longTermDebt": "45000000", "shortTermDebt": null, "preferredStock": null, "fiscalDateEnding": "2026-03-31", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": "105651419", "totalCurrentAssets": "30214000", "totalShareholderEquity": "365720000", "totalCurrentLiabilities": "895000", "propertyPlantEquipmentNet": "393141000", "cashAndShortTermInvestments": "6129000" }, "cashflow": { "freeCashFlow": "15389000", "dividendsPaid": "0", "issuanceOfDebt": null, "issuanceOfStock": "114388000", "repaymentOfDebt": "-126000000", "fiscalDateEnding": "2026-03-31", "operatingCashflow": "15389000", "repurchaseOfStock": null, "capitalExpenditures": null } } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider": "yFinance", "currency_reported": "CAD", "fetched_at": "2026-06-07T20:08:11.652624+00:00", "is_restated": false, "income_statement": { "revenue": 18364000, "cost_of_revenue": 8506000, "gross_profit": 9858000, "ebit": 6416000, "ebitda": 28726000, "pretax_income": null, "tax_provision": null, "net_income": 15059000, "net_income_to_common": 15059000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 3706000, "total_current_assets": 24216000, "total_assets": 418008000, "short_term_debt": null, "long_term_debt": 141000000, "total_debt": 171000000, "total_liabilities": null, "total_equity": 233958000, "shares_outstanding": 93411746, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 9728000, "capital_expenditure": null, "free_cash_flow": 169975000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": 0, "net_debt_issued": -6000000 }, "complete_fields": { "id": 425569, "ticker_id": 36928, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 2, "currency_reported": "CAD", "fetched_at": "2026-06-07T20:08:11.652624+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "28726000", "netIncome": "15059000", "grossProfit": "9858000", "totalRevenue": "18364000", "costOfRevenue": "8506000", "interestExpense": "3629000", "operatingIncome": "6416000", "fiscalDateEnding": "2025-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "3654000" }, "balance": { "totalDebt": "171000000", "totalAssets": "418008000", "longTermDebt": "141000000", "shortTermDebt": null, "preferredStock": null, "fiscalDateEnding": "2025-12-31", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": "93411746", "totalCurrentAssets": "24216000", "totalShareholderEquity": "233958000", "totalCurrentLiabilities": "32878000", "propertyPlantEquipmentNet": "391530000", "cashAndShortTermInvestments": "3706000" }, "cashflow": { "freeCashFlow": "169975000", "dividendsPaid": "0", "issuanceOfDebt": "0", "issuanceOfStock": "0", "repaymentOfDebt": "-6000000", "fiscalDateEnding": "2025-12-31", "operatingCashflow": "9728000", "repurchaseOfStock": null, "capitalExpenditures": null } }, "revenue": 18364000, "cost_of_revenue": 8506000, "gross_profit": 9858000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 6416000, "depreciation_amortisation": 3654000, "ebitda": 28726000, "interest_expense": 3629000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 15059000, "net_income_continuing_ops": null, "net_income_to_common": 15059000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 3706000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 24216000, "net_ppe": 391530000, "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": 418008000, "short_term_debt": null, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 32878000, "long_term_debt": 141000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 171000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 233958000, "shares_outstanding": 93411746, "operating_cash_flow": 9728000, "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": 0, "net_debt_issued": -6000000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 169975000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "28726000", "netIncome": "15059000", "grossProfit": "9858000", "totalRevenue": "18364000", "costOfRevenue": "8506000", "interestExpense": "3629000", "operatingIncome": "6416000", "fiscalDateEnding": "2025-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "3654000" }, "balance": { "totalDebt": "171000000", "totalAssets": "418008000", "longTermDebt": "141000000", "shortTermDebt": null, "preferredStock": null, "fiscalDateEnding": "2025-12-31", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": "93411746", "totalCurrentAssets": "24216000", "totalShareholderEquity": "233958000", "totalCurrentLiabilities": "32878000", "propertyPlantEquipmentNet": "391530000", "cashAndShortTermInvestments": "3706000" }, "cashflow": { "freeCashFlow": "169975000", "dividendsPaid": "0", "issuanceOfDebt": "0", "issuanceOfStock": "0", "repaymentOfDebt": "-6000000", "fiscalDateEnding": "2025-12-31", "operatingCashflow": "9728000", "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": "2026-06-07T20:08:11.652624+00:00", "is_restated": false, "income_statement": { "revenue": 8118000, "cost_of_revenue": 5393000, "gross_profit": 2725000, "ebit": 1228000, "ebitda": 7705000, "pretax_income": null, "tax_provision": null, "net_income": 3319000, "net_income_to_common": 3319000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2457000, "total_current_assets": 15707000, "total_assets": 400448000, "short_term_debt": null, "long_term_debt": 154500000, "total_debt": 177000000, "total_liabilities": null, "total_equity": 218422000, "shares_outstanding": 93367340, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 4255000, "capital_expenditure": -125157000, "free_cash_flow": -120902000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": 0, "net_debt_issued": 124000000 }, "complete_fields": { "id": 425571, "ticker_id": 36928, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 2, "currency_reported": "CAD", "fetched_at": "2026-06-07T20:08:11.652624+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "7705000", "netIncome": "3319000", "grossProfit": "2725000", "totalRevenue": "8118000", "costOfRevenue": "5393000", "interestExpense": "1313000", "operatingIncome": "1228000", "fiscalDateEnding": "2025-09-30", "researchAndDevelopment": null, "depreciationAndAmortization": "1624000" }, "balance": { "totalDebt": "177000000", "totalAssets": "400448000", "longTermDebt": "154500000", "shortTermDebt": null, "preferredStock": null, "fiscalDateEnding": "2025-09-30", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": "93367340", "totalCurrentAssets": "15707000", "totalShareholderEquity": "218422000", "totalCurrentLiabilities": "23541000", "propertyPlantEquipmentNet": "322272000", "cashAndShortTermInvestments": "2457000" }, "cashflow": { "freeCashFlow": "-120902000", "dividendsPaid": "0", "issuanceOfDebt": "126000000", "issuanceOfStock": "0", "repaymentOfDebt": "-2000000", "fiscalDateEnding": "2025-09-30", "operatingCashflow": "4255000", "repurchaseOfStock": null, "capitalExpenditures": "-125157000" } }, "revenue": 8118000, "cost_of_revenue": 5393000, "gross_profit": 2725000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 1228000, "depreciation_amortisation": 1624000, "ebitda": 7705000, "interest_expense": 1313000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 3319000, "net_income_continuing_ops": null, "net_income_to_common": 3319000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 2457000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 15707000, "net_ppe": 322272000, "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": 400448000, "short_term_debt": null, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 23541000, "long_term_debt": 154500000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 177000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 218422000, "shares_outstanding": 93367340, "operating_cash_flow": 4255000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -125157000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": 0, "share_repurchases": null, "shares_issued": 0, "net_debt_issued": 124000000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": -120902000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "7705000", "netIncome": "3319000", "grossProfit": "2725000", "totalRevenue": "8118000", "costOfRevenue": "5393000", "interestExpense": "1313000", "operatingIncome": "1228000", "fiscalDateEnding": "2025-09-30", "researchAndDevelopment": null, "depreciationAndAmortization": "1624000" }, "balance": { "totalDebt": "177000000", "totalAssets": "400448000", "longTermDebt": "154500000", "shortTermDebt": null, "preferredStock": null, "fiscalDateEnding": "2025-09-30", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": "93367340", "totalCurrentAssets": "15707000", "totalShareholderEquity": "218422000", "totalCurrentLiabilities": "23541000", "propertyPlantEquipmentNet": "322272000", "cashAndShortTermInvestments": "2457000" }, "cashflow": { "freeCashFlow": "-120902000", "dividendsPaid": "0", "issuanceOfDebt": "126000000", "issuanceOfStock": "0", "repaymentOfDebt": "-2000000", "fiscalDateEnding": "2025-09-30", "operatingCashflow": "4255000", "repurchaseOfStock": null, "capitalExpenditures": "-125157000" } } }, { "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider": "yFinance", "currency_reported": "CAD", "fetched_at": "2026-06-07T20:08:11.652624+00:00", "is_restated": false, "income_statement": { "revenue": 4825637, "cost_of_revenue": 4151308, "gross_profit": 674329, "ebit": -667136, "ebitda": 8085126, "pretax_income": null, "tax_provision": null, "net_income": 170487, "net_income_to_common": 170487, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1071846, "total_current_assets": 10603293, "total_assets": 269829966, "short_term_debt": null, "long_term_debt": 53000000, "total_debt": 53000000, "total_liabilities": null, "total_equity": 214031927, "shares_outstanding": 93367338, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 2309888, "capital_expenditure": null, "free_cash_flow": 2309888, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 36609735 }, "complete_fields": { "id": 425572, "ticker_id": 36928, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 2, "currency_reported": "CAD", "fetched_at": "2026-06-07T20:08:11.652624+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "8085126", "netIncome": "170487", "grossProfit": "674329", "totalRevenue": "4825637", "costOfRevenue": "4151308", "interestExpense": "6592138", "operatingIncome": "-667136", "fiscalDateEnding": "2025-06-30", "researchAndDevelopment": null, "depreciationAndAmortization": "660990" }, "balance": { "totalDebt": "53000000", "totalAssets": "269829966", "longTermDebt": "53000000", "shortTermDebt": null, "preferredStock": null, "fiscalDateEnding": "2025-06-30", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": "93367338", "totalCurrentAssets": "10603293", "totalShareholderEquity": "214031927", "totalCurrentLiabilities": "151094", "propertyPlantEquipmentNet": "258019035", "cashAndShortTermInvestments": "1071846" }, "cashflow": { "freeCashFlow": "2309888", "dividendsPaid": "0", "issuanceOfDebt": "55000000", "issuanceOfStock": null, "repaymentOfDebt": "-18390265", "fiscalDateEnding": "2025-06-30", "operatingCashflow": "2309888", "repurchaseOfStock": null, "capitalExpenditures": null } }, "revenue": 4825637, "cost_of_revenue": 4151308, "gross_profit": 674329, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -667136, "depreciation_amortisation": 660990, "ebitda": 8085126, "interest_expense": 6592138, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 170487, "net_income_continuing_ops": null, "net_income_to_common": 170487, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1071846, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 10603293, "net_ppe": 258019035, "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": 269829966, "short_term_debt": null, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 151094, "long_term_debt": 53000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 53000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 214031927, "shares_outstanding": 93367338, "operating_cash_flow": 2309888, "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": 36609735, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 2309888, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "8085126", "netIncome": "170487", "grossProfit": "674329", "totalRevenue": "4825637", "costOfRevenue": "4151308", "interestExpense": "6592138", "operatingIncome": "-667136", "fiscalDateEnding": "2025-06-30", "researchAndDevelopment": null, "depreciationAndAmortization": "660990" }, "balance": { "totalDebt": "53000000", "totalAssets": "269829966", "longTermDebt": "53000000", "shortTermDebt": null, "preferredStock": null, "fiscalDateEnding": "2025-06-30", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": "93367338", "totalCurrentAssets": "10603293", "totalShareholderEquity": "214031927", "totalCurrentLiabilities": "151094", "propertyPlantEquipmentNet": "258019035", "cashAndShortTermInvestments": "1071846" }, "cashflow": { "freeCashFlow": "2309888", "dividendsPaid": "0", "issuanceOfDebt": "55000000", "issuanceOfStock": null, "repaymentOfDebt": "-18390265", "fiscalDateEnding": "2025-06-30", "operatingCashflow": "2309888", "repurchaseOfStock": null, "capitalExpenditures": null } } }, { "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider": "yFinance", "currency_reported": "CAD", "fetched_at": "2026-06-07T20:08:11.652624+00:00", "is_restated": false, "income_statement": { "revenue": 3454000, "cost_of_revenue": 3233000, "gross_profit": 221000, "ebit": -1138000, "ebitda": 3425000, "pretax_income": null, "tax_provision": null, "net_income": 1784000, "net_income_to_common": 1784000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 869177, "total_current_assets": 9732966, "total_assets": 231692758, "short_term_debt": 12538740, "long_term_debt": null, "total_debt": 12538740, "total_liabilities": null, "total_equity": 213582712, "shares_outstanding": 92838088, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 652000, "capital_expenditure": null, "free_cash_flow": 652000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": 0, "net_debt_issued": -1000000 }, "complete_fields": { "id": 425573, "ticker_id": 36928, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 2, "currency_reported": "CAD", "fetched_at": "2026-06-07T20:08:11.652624+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "3425000", "netIncome": "1784000", "grossProfit": "221000", "totalRevenue": "3454000", "costOfRevenue": "3233000", "interestExpense": "628000", "operatingIncome": "-1138000", "fiscalDateEnding": "2025-03-31", "researchAndDevelopment": null, "depreciationAndAmortization": "238000" }, "balance": { "totalDebt": "12538740", "totalAssets": "231692758", "longTermDebt": null, "shortTermDebt": "12538740", "preferredStock": null, "fiscalDateEnding": "2025-03-31", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": "92838088", "totalCurrentAssets": "9732966", "totalShareholderEquity": "213582712", "totalCurrentLiabilities": "15987360", "propertyPlantEquipmentNet": "220829132", "cashAndShortTermInvestments": "869177" }, "cashflow": { "freeCashFlow": "652000", "dividendsPaid": "0", "issuanceOfDebt": null, "issuanceOfStock": "0", "repaymentOfDebt": "-1000000", "fiscalDateEnding": "2025-03-31", "operatingCashflow": "652000", "repurchaseOfStock": null, "capitalExpenditures": null } }, "revenue": 3454000, "cost_of_revenue": 3233000, "gross_profit": 221000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -1138000, "depreciation_amortisation": 238000, "ebitda": 3425000, "interest_expense": 628000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 1784000, "net_income_continuing_ops": null, "net_income_to_common": 1784000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 869177, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 9732966, "net_ppe": 220829132, "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": 231692758, "short_term_debt": 12538740, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 15987360, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 12538740, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 213582712, "shares_outstanding": 92838088, "operating_cash_flow": 652000, "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": 0, "net_debt_issued": -1000000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 652000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "3425000", "netIncome": "1784000", "grossProfit": "221000", "totalRevenue": "3454000", "costOfRevenue": "3233000", "interestExpense": "628000", "operatingIncome": "-1138000", "fiscalDateEnding": "2025-03-31", "researchAndDevelopment": null, "depreciationAndAmortization": "238000" }, "balance": { "totalDebt": "12538740", "totalAssets": "231692758", "longTermDebt": null, "shortTermDebt": "12538740", "preferredStock": null, "fiscalDateEnding": "2025-03-31", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": "92838088", "totalCurrentAssets": "9732966", "totalShareholderEquity": "213582712", "totalCurrentLiabilities": "15987360", "propertyPlantEquipmentNet": "220829132", "cashAndShortTermInvestments": "869177" }, "cashflow": { "freeCashFlow": "652000", "dividendsPaid": "0", "issuanceOfDebt": null, "issuanceOfStock": "0", "repaymentOfDebt": "-1000000", "fiscalDateEnding": "2025-03-31", "operatingCashflow": "652000", "repurchaseOfStock": null, "capitalExpenditures": null } } }, { "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider": "yFinance", "currency_reported": "CAD", "fetched_at": "2026-06-07T20:08:11.652624+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": 12334000, "long_term_debt": 608000, "total_debt": 12942000, "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": -317, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 425574, "ticker_id": 36928, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 2, "currency_reported": "CAD", "fetched_at": "2026-06-07T20:08:11.652624+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 }, "balance": { "totalDebt": null, "totalAssets": null, "longTermDebt": "608000", "shortTermDebt": "12334000", "preferredStock": null, "fiscalDateEnding": "2024-12-31", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": null, "totalCurrentAssets": null, "totalShareholderEquity": null, "totalCurrentLiabilities": null, "propertyPlantEquipmentNet": null, "cashAndShortTermInvestments": null }, "cashflow": { "freeCashFlow": null, "dividendsPaid": null, "issuanceOfDebt": "0", "issuanceOfStock": "-317", "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": 12334000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": null, "long_term_debt": 608000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 12942000, "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": -317, "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 }, "balance": { "totalDebt": null, "totalAssets": null, "longTermDebt": "608000", "shortTermDebt": "12334000", "preferredStock": null, "fiscalDateEnding": "2024-12-31", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": null, "totalCurrentAssets": null, "totalShareholderEquity": null, "totalCurrentLiabilities": null, "propertyPlantEquipmentNet": null, "cashAndShortTermInvestments": null }, "cashflow": { "freeCashFlow": null, "dividendsPaid": null, "issuanceOfDebt": "0", "issuanceOfStock": "-317", "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": "2026-06-07T20:08:11.652624+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": 425576, "ticker_id": 36928, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 2, "currency_reported": "CAD", "fetched_at": "2026-06-07T20:08:11.652624+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 }, "cashflow": { "freeCashFlow": null, "dividendsPaid": null, "issuanceOfDebt": "0", "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 }, "cashflow": { "freeCashFlow": null, "dividendsPaid": null, "issuanceOfDebt": "0", "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": "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": 4, "quarterly_financial_periods": 7, "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" ] } } }