{ "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/" }, "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": "2026-08-09", "universe": "CAD_CA", "score": { "os": 0.1, "value": 0.04, "quality": 0.35, "momentum": 0.62, "coverage": 0.848, "confidence": 0.794, "delta": 0.05 }, "headline_factors": { "price": 14.33, "market_cap": 1556080241.03, "pe_ratio": 48.1677, "earnings_yield": 0.0109, "ebitda_to_ev": 0.044, "shareholder_yield": 0, "roe": 0.0883, "piotroski_f_score": 6, "momentum_12_1": null, "volatility_252d": 0.6049 }, "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": { "valuation": { "pe_ratio": 48.1677, "ev_ebitda": 22.7275, "earnings_yield": 0.0109, "fcf_yield": 0.0419, "shareholder_yield": 0 }, "quality": { "roe": 0.0883, "roic": 0.0323, "gross_margin": 0.4937, "fcf_margin": 1.208, "piotroski_f_score": 6 }, "growth": { "revenue_growth_1y": 1.8907, "eps_growth_1y": null, "fcf_growth_1y": 1.2908 }, "momentum": { "price_return_12m": null, "momentum_12_1": null, "relative_strength": null }, "scores": { "value_percentile": 0.04, "quality_percentile": 0.35, "momentum_percentile": 0.62, "growth_composite": 10, "yield_composite": 93, "overall_composite": 90, "os_score": 0.1, "factor_coverage": 0.848, "signal_confidence": 0.794 } } }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 17.06, "os": 0.06, "value": 0.02, "quality": 0.32, "momentum": 0.5, "confidence": 0.818, "coverage": 0.818, "pe_ratio": 57.3447, "earnings_yield": 0.0092, "shareholder_yield": 0, "roe": 0.0883, "momentum_12_1": null }, { "week_end_date": "2026-06-14", "price": 17.45, "os": 0.07, "value": 0.02, "quality": 0.32, "momentum": 0.57, "confidence": 0.848, "coverage": 0.848, "pe_ratio": 58.6557, "earnings_yield": 0.009, "shareholder_yield": 0, "roe": 0.0883, "momentum_12_1": null }, { "week_end_date": "2026-06-21", "price": 16.61, "os": 0.04, "value": 0.02, "quality": 0.31, "momentum": 0.38, "confidence": 0.848, "coverage": 0.848, "pe_ratio": 55.8321, "earnings_yield": 0.0094, "shareholder_yield": 0, "roe": 0.0883, "momentum_12_1": null }, { "week_end_date": "2026-06-28", "price": 17.35, "os": 0.05, "value": 0.02, "quality": 0.37, "momentum": 0.38, "confidence": 0.848, "coverage": 0.848, "pe_ratio": 58.3195, "earnings_yield": 0.0091, "shareholder_yield": 0, "roe": 0.0883, "momentum_12_1": null }, { "week_end_date": "2026-07-05", "price": 16.84, "os": 0.04, "value": 0.02, "quality": 0.32, "momentum": 0.37, "confidence": 0.84, "coverage": 0.848, "pe_ratio": 56.6052, "earnings_yield": 0.0093, "shareholder_yield": 0, "roe": 0.0883, "momentum_12_1": null }, { "week_end_date": "2026-07-12", "price": 13.59, "os": 0.05, "value": 0.04, "quality": 0.31, "momentum": 0.37, "confidence": 0.831, "coverage": 0.848, "pe_ratio": 45.6808, "earnings_yield": 0.0115, "shareholder_yield": 0, "roe": 0.0883, "momentum_12_1": null }, { "week_end_date": "2026-07-19", "price": 12.23, "os": 0.05, "value": 0.05, "quality": 0.31, "momentum": 0.37, "confidence": 0.822, "coverage": 0.848, "pe_ratio": 41.1089, "earnings_yield": 0.0127, "shareholder_yield": 0, "roe": 0.0883, "momentum_12_1": null }, { "week_end_date": "2026-07-26", "price": 12.71, "os": 0.05, "value": 0.05, "quality": 0.31, "momentum": 0.36, "confidence": 0.812, "coverage": 0.848, "pe_ratio": 42.7223, "earnings_yield": 0.0123, "shareholder_yield": 0, "roe": 0.0883, "momentum_12_1": null }, { "week_end_date": "2026-08-02", "price": 12.32, "os": 0.05, "value": 0.06, "quality": 0.29, "momentum": 0.37, "confidence": 0.803, "coverage": 0.848, "pe_ratio": 41.4114, "earnings_yield": 0.0126, "shareholder_yield": 0, "roe": 0.0883, "momentum_12_1": null }, { "week_end_date": "2026-08-09", "price": 14.33, "os": 0.1, "value": 0.04, "quality": 0.35, "momentum": 0.62, "confidence": 0.794, "coverage": 0.848, "pe_ratio": 48.1677, "earnings_yield": 0.0109, "shareholder_yield": 0, "roe": 0.0883, "momentum_12_1": null } ], "financial_periods": { "annual": [ { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "CAD", "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 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "CAD", "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 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "CAD", "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 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "CAD", "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 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "CAD", "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 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "CAD", "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 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "CAD", "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 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "CAD", "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 } } ], "quarterly": [ { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "CAD", "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 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "CAD", "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 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "CAD", "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 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "CAD", "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 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "CAD", "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 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "CAD", "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 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "CAD", "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 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "CAD", "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 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "CAD", "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 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "CAD", "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 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "CAD", "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 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "CAD", "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 } } ] }, "strategy_matches": [ { "key": "ebitda_ev", "name": "EBITDA/EV Value", "slug": "ebitda-ev", "group": "value", "page_url": "/factors/ebitda-ev/" }, { "key": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/" }, { "key": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/" } ], "coverage": { "factor_history_points": 10, "annual_financial_periods": 8, "quarterly_financial_periods": 12, "latest_factor_week": "2026-08-09", "latest_financials_period_end": "2026-03-31" }, "schema": { "public_fields_only": true } }