{ "ticker": { "uuid": "0b4653d3-c3f9-4af8-bcf5-9bd4f42d6c0a", "symbol": "IE", "name": "Ivanhoe Electric Inc.", "exchange": "TOR", "exchange_name": "Toronto Stock Exchange", "country": "CA", "currency": "CAD", "sector": "Basic Materials", "industry": "Copper", "page_url": "https://sharemaestro.com/factors/ticker/0b4653d3-c3f9-4af8-bcf5-9bd4f42d6c0a/", "api_url": "https://sharemaestro.com/factors/api/tickers/0b4653d3-c3f9-4af8-bcf5-9bd4f42d6c0a/" }, "latest_snapshot": { "ticker": { "uuid": "0b4653d3-c3f9-4af8-bcf5-9bd4f42d6c0a", "symbol": "IE", "name": "Ivanhoe Electric Inc.", "exchange": "TOR", "exchange_name": "Toronto Stock Exchange", "country": "CA", "currency": "CAD", "sector": "Basic Materials", "industry": "Copper", "page_url": "https://sharemaestro.com/factors/ticker/0b4653d3-c3f9-4af8-bcf5-9bd4f42d6c0a/", "api_url": "https://sharemaestro.com/factors/api/tickers/0b4653d3-c3f9-4af8-bcf5-9bd4f42d6c0a/" }, "week_end_date": "2026-07-19", "universe": "CAD_CA", "score": { "os": 0, "value": 0.11, "quality": 0.02, "momentum": 0.11, "coverage": 0.788, "confidence": 0.764, "delta": 0 }, "headline_factors": { "price": 11.54, "market_cap": 1826684983.22, "pe_ratio": null, "earnings_yield": null, "ebitda_to_ev": 0.0057, "shareholder_yield": -0.0906, "roe": -0.0622, "piotroski_f_score": 4, "momentum_12_1": 0.0214, "volatility_252d": 0.7725 }, "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": null, "ev_ebitda": 174.9226, "earnings_yield": null, "fcf_yield": -0.0718, "shareholder_yield": -0.0906 }, "quality": { "roe": -0.0622, "roic": -0.2938, "gross_margin": 0.6478, "fcf_margin": -33.6314, "piotroski_f_score": 4 }, "growth": { "revenue_growth_1y": 0.1182, "eps_growth_1y": null, "fcf_growth_1y": null }, "momentum": { "price_return_12m": -0.2531, "momentum_12_1": 0.0214, "relative_strength": -0.5441 }, "scores": { "value_percentile": 0.11, "quality_percentile": 0.02, "momentum_percentile": 0.11, "growth_composite": 30, "yield_composite": 93, "overall_composite": 100, "os_score": 0, "factor_coverage": 0.788, "signal_confidence": 0.764 } } }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 15.94, "os": 0.08, "value": 0.1, "quality": 0.02, "momentum": 0.73, "confidence": 0.788, "coverage": 0.788, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": -0.0656, "roe": -0.0622, "momentum_12_1": 0.7535 }, { "week_end_date": "2026-06-14", "price": 15.66, "os": 0.07, "value": 0.1, "quality": 0.02, "momentum": 0.73, "confidence": 0.788, "coverage": 0.788, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": -0.0668, "roe": -0.0622, "momentum_12_1": 0.6495 }, { "week_end_date": "2026-06-21", "price": 15.78, "os": 0.08, "value": 0.1, "quality": 0.03, "momentum": 0.72, "confidence": 0.788, "coverage": 0.788, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": -0.0663, "roe": -0.0622, "momentum_12_1": 0.5014 }, { "week_end_date": "2026-06-28", "price": 12.97, "os": 0.01, "value": 0.11, "quality": 0.02, "momentum": 0.25, "confidence": 0.788, "coverage": 0.788, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": -0.0806, "roe": -0.0622, "momentum_12_1": 0.4112 }, { "week_end_date": "2026-07-05", "price": 13.95, "os": 0.01, "value": 0.11, "quality": 0.02, "momentum": 0.3, "confidence": 0.781, "coverage": 0.788, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": -0.075, "roe": -0.0622, "momentum_12_1": 0.2834 }, { "week_end_date": "2026-07-12", "price": 12.78, "os": 0, "value": 0.11, "quality": 0.02, "momentum": 0.17, "confidence": 0.772, "coverage": 0.788, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": -0.0818, "roe": -0.0622, "momentum_12_1": 0.1099 }, { "week_end_date": "2026-07-19", "price": 11.54, "os": 0, "value": 0.11, "quality": 0.02, "momentum": 0.11, "confidence": 0.764, "coverage": 0.788, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": -0.0906, "roe": -0.0622, "momentum_12_1": 0.0214 } ], "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": 3244000, "cost_of_revenue": 1126000, "gross_profit": 2118000, "ebit": -111016000, "ebitda": -117943000, "pretax_income": null, "tax_provision": null, "net_income": -105874000, "net_income_to_common": -105874000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 173263000, "total_current_assets": 180193000, "total_assets": 483273000, "short_term_debt": 33738000, "long_term_debt": null, "total_debt": 35897000, "total_liabilities": null, "total_equity": 416112000, "shares_outstanding": 145508012, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -89200000, "capital_expenditure": -5109000, "free_cash_flow": -94309000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 231129000, "net_debt_issued": -41244000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "CAD", "is_restated": false, "income_statement": { "revenue": 3244000, "cost_of_revenue": 1126000, "gross_profit": 2118000, "ebit": -111016000, "ebitda": -117943000, "pretax_income": null, "tax_provision": null, "net_income": -105874000, "net_income_to_common": -105874000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 173263000, "total_current_assets": 180193000, "total_assets": 483273000, "short_term_debt": 33738000, "long_term_debt": null, "total_debt": 35897000, "total_liabilities": null, "total_equity": 416112000, "shares_outstanding": 145508012, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -89200000, "capital_expenditure": -5109000, "free_cash_flow": -94309000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 231129000, "net_debt_issued": -41244000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "CAD", "is_restated": false, "income_statement": { "revenue": 3244000, "cost_of_revenue": 1126000, "gross_profit": 2118000, "ebit": -111016000, "ebitda": -117943000, "pretax_income": null, "tax_provision": null, "net_income": -105874000, "net_income_to_common": -105874000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 173263000, "total_current_assets": 180193000, "total_assets": 483273000, "short_term_debt": 33738000, "long_term_debt": null, "total_debt": 35897000, "total_liabilities": null, "total_equity": 416112000, "shares_outstanding": 145508012, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -89200000, "capital_expenditure": -5109000, "free_cash_flow": -94309000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 231129000, "net_debt_issued": -41244000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "CAD", "is_restated": false, "income_statement": { "revenue": 3244000, "cost_of_revenue": 1126000, "gross_profit": 2118000, "ebit": -111016000, "ebitda": -117943000, "pretax_income": null, "tax_provision": null, "net_income": -105874000, "net_income_to_common": -105874000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 173263000, "total_current_assets": 180193000, "total_assets": 483273000, "short_term_debt": 33738000, "long_term_debt": null, "total_debt": 35897000, "total_liabilities": null, "total_equity": 416112000, "shares_outstanding": 145508012, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -89200000, "capital_expenditure": -5109000, "free_cash_flow": -94309000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 231129000, "net_debt_issued": -41244000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "CAD", "is_restated": false, "income_statement": { "revenue": 3244000, "cost_of_revenue": 1126000, "gross_profit": 2118000, "ebit": -111016000, "ebitda": -117943000, "pretax_income": null, "tax_provision": null, "net_income": -105874000, "net_income_to_common": -105874000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 173263000, "total_current_assets": 180193000, "total_assets": 483273000, "short_term_debt": 33738000, "long_term_debt": null, "total_debt": 35897000, "total_liabilities": null, "total_equity": 416112000, "shares_outstanding": 145508012, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -89200000, "capital_expenditure": -5109000, "free_cash_flow": -94309000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 231129000, "net_debt_issued": -41244000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "CAD", "is_restated": false, "income_statement": { "revenue": 3244000, "cost_of_revenue": 1126000, "gross_profit": 2118000, "ebit": -111016000, "ebitda": -117943000, "pretax_income": null, "tax_provision": null, "net_income": -105874000, "net_income_to_common": -105874000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 173263000, "total_current_assets": 180193000, "total_assets": 483273000, "short_term_debt": 33738000, "long_term_debt": null, "total_debt": 35897000, "total_liabilities": null, "total_equity": 416112000, "shares_outstanding": 145508012, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -89200000, "capital_expenditure": -5109000, "free_cash_flow": -94309000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 231129000, "net_debt_issued": -41244000 } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "currency_reported": "CAD", "is_restated": false, "income_statement": { "revenue": 2901000, "cost_of_revenue": 1018000, "gross_profit": 1883000, "ebit": -176951000, "ebitda": -134950000, "pretax_income": null, "tax_provision": null, "net_income": -128622000, "net_income_to_common": -128622000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 40971000, "total_current_assets": 69286000, "total_assets": 374932000, "short_term_debt": 12409000, "long_term_debt": 55105000, "total_debt": 69859000, "total_liabilities": null, "total_equity": 268641000, "shares_outstanding": 120612112, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -162096000, "capital_expenditure": -13570000, "free_cash_flow": -175666000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 0, "net_debt_issued": -7081000 } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "currency_reported": "CAD", "is_restated": false, "income_statement": { "revenue": 2901000, "cost_of_revenue": 1018000, "gross_profit": 1883000, "ebit": -176951000, "ebitda": -134950000, "pretax_income": null, "tax_provision": null, "net_income": -128622000, "net_income_to_common": -128622000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 40971000, "total_current_assets": 69286000, "total_assets": 374932000, "short_term_debt": 12409000, "long_term_debt": 55105000, "total_debt": 69859000, "total_liabilities": null, "total_equity": 268641000, "shares_outstanding": 120612112, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -162096000, "capital_expenditure": -13570000, "free_cash_flow": -175666000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 0, "net_debt_issued": -7081000 } } ], "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": 858000, "cost_of_revenue": 353000, "gross_profit": 505000, "ebit": -27967000, "ebitda": 94973000, "pretax_income": null, "tax_provision": null, "net_income": 41736000, "net_income_to_common": 41736000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 289820000, "total_current_assets": 301465000, "total_assets": 594311000, "short_term_debt": 34458000, "long_term_debt": null, "total_debt": 35366000, "total_liabilities": null, "total_equity": 540277000, "shares_outstanding": 157991593, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -42310000, "capital_expenditure": -2091000, "free_cash_flow": -44401000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 0, "net_debt_issued": 2500000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "CAD", "is_restated": false, "income_statement": { "revenue": 858000, "cost_of_revenue": 353000, "gross_profit": 505000, "ebit": -27967000, "ebitda": 94973000, "pretax_income": null, "tax_provision": null, "net_income": 41736000, "net_income_to_common": 41736000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 289820000, "total_current_assets": 301465000, "total_assets": 594311000, "short_term_debt": 34458000, "long_term_debt": null, "total_debt": 35366000, "total_liabilities": null, "total_equity": 540277000, "shares_outstanding": 157991593, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -42310000, "capital_expenditure": -2091000, "free_cash_flow": -44401000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 0, "net_debt_issued": 2500000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "CAD", "is_restated": false, "income_statement": { "revenue": 858000, "cost_of_revenue": 353000, "gross_profit": 505000, "ebit": -27967000, "ebitda": 94973000, "pretax_income": null, "tax_provision": null, "net_income": 41736000, "net_income_to_common": 41736000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 289820000, "total_current_assets": 301465000, "total_assets": 594311000, "short_term_debt": 34458000, "long_term_debt": null, "total_debt": 35366000, "total_liabilities": null, "total_equity": 540277000, "shares_outstanding": 157991593, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -42310000, "capital_expenditure": -2091000, "free_cash_flow": -44401000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 0, "net_debt_issued": 2500000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "CAD", "is_restated": false, "income_statement": { "revenue": 858000, "cost_of_revenue": 353000, "gross_profit": 505000, "ebit": -27967000, "ebitda": 94973000, "pretax_income": null, "tax_provision": null, "net_income": 41736000, "net_income_to_common": 41736000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 289820000, "total_current_assets": 301465000, "total_assets": 594311000, "short_term_debt": 34458000, "long_term_debt": null, "total_debt": 35366000, "total_liabilities": null, "total_equity": 540277000, "shares_outstanding": 157991593, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -42310000, "capital_expenditure": -2091000, "free_cash_flow": -44401000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 0, "net_debt_issued": 2500000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "CAD", "is_restated": false, "income_statement": { "revenue": 858000, "cost_of_revenue": 353000, "gross_profit": 505000, "ebit": -27967000, "ebitda": 94973000, "pretax_income": null, "tax_provision": null, "net_income": 41736000, "net_income_to_common": 41736000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 289820000, "total_current_assets": 301465000, "total_assets": 594311000, "short_term_debt": 34458000, "long_term_debt": null, "total_debt": 35366000, "total_liabilities": null, "total_equity": 540277000, "shares_outstanding": 157991593, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -42310000, "capital_expenditure": -2091000, "free_cash_flow": -44401000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 0, "net_debt_issued": 2500000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "CAD", "is_restated": false, "income_statement": { "revenue": 858000, "cost_of_revenue": 353000, "gross_profit": 505000, "ebit": -27967000, "ebitda": 94973000, "pretax_income": null, "tax_provision": null, "net_income": 41736000, "net_income_to_common": 41736000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 289820000, "total_current_assets": 301465000, "total_assets": 594311000, "short_term_debt": 34458000, "long_term_debt": null, "total_debt": 35366000, "total_liabilities": null, "total_equity": 540277000, "shares_outstanding": 157991593, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -42310000, "capital_expenditure": -2091000, "free_cash_flow": -44401000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 0, "net_debt_issued": 2500000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "CAD", "is_restated": false, "income_statement": { "revenue": 896000, "cost_of_revenue": 273000, "gross_profit": 623000, "ebit": -37343000, "ebitda": -39147000, "pretax_income": null, "tax_provision": null, "net_income": -33987000, "net_income_to_common": -33987000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 173263000, "total_current_assets": 180193000, "total_assets": 483273000, "short_term_debt": 33738000, "long_term_debt": null, "total_debt": 35897000, "total_liabilities": null, "total_equity": 416112000, "shares_outstanding": 145508012, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -25703000, "capital_expenditure": -3212000, "free_cash_flow": -28915000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 165287000, "net_debt_issued": -35739000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "CAD", "is_restated": false, "income_statement": { "revenue": 896000, "cost_of_revenue": 273000, "gross_profit": 623000, "ebit": -37343000, "ebitda": -39147000, "pretax_income": null, "tax_provision": null, "net_income": -33987000, "net_income_to_common": -33987000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 173263000, "total_current_assets": 180193000, "total_assets": 483273000, "short_term_debt": 33738000, "long_term_debt": null, "total_debt": 35897000, "total_liabilities": null, "total_equity": 416112000, "shares_outstanding": 145508012, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -25703000, "capital_expenditure": -3212000, "free_cash_flow": -28915000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 165287000, "net_debt_issued": -35739000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "CAD", "is_restated": false, "income_statement": { "revenue": 896000, "cost_of_revenue": 273000, "gross_profit": 623000, "ebit": -37343000, "ebitda": -39147000, "pretax_income": null, "tax_provision": null, "net_income": -33987000, "net_income_to_common": -33987000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 173263000, "total_current_assets": 180193000, "total_assets": 483273000, "short_term_debt": 33738000, "long_term_debt": null, "total_debt": 35897000, "total_liabilities": null, "total_equity": 416112000, "shares_outstanding": 145508012, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -25703000, "capital_expenditure": -3212000, "free_cash_flow": -28915000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 165287000, "net_debt_issued": -35739000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "CAD", "is_restated": false, "income_statement": { "revenue": 896000, "cost_of_revenue": 273000, "gross_profit": 623000, "ebit": -37343000, "ebitda": -39147000, "pretax_income": null, "tax_provision": null, "net_income": -33987000, "net_income_to_common": -33987000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 173263000, "total_current_assets": 180193000, "total_assets": 483273000, "short_term_debt": 33738000, "long_term_debt": null, "total_debt": 35897000, "total_liabilities": null, "total_equity": 416112000, "shares_outstanding": 145508012, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -25703000, "capital_expenditure": -3212000, "free_cash_flow": -28915000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 165287000, "net_debt_issued": -35739000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "CAD", "is_restated": false, "income_statement": { "revenue": 896000, "cost_of_revenue": 273000, "gross_profit": 623000, "ebit": -37343000, "ebitda": -39147000, "pretax_income": null, "tax_provision": null, "net_income": -33987000, "net_income_to_common": -33987000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 173263000, "total_current_assets": 180193000, "total_assets": 483273000, "short_term_debt": 33738000, "long_term_debt": null, "total_debt": 35897000, "total_liabilities": null, "total_equity": 416112000, "shares_outstanding": 145508012, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -25703000, "capital_expenditure": -3212000, "free_cash_flow": -28915000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 165287000, "net_debt_issued": -35739000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "CAD", "is_restated": false, "income_statement": { "revenue": 896000, "cost_of_revenue": 273000, "gross_profit": 623000, "ebit": -37343000, "ebitda": -39147000, "pretax_income": null, "tax_provision": null, "net_income": -33987000, "net_income_to_common": -33987000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 173263000, "total_current_assets": 180193000, "total_assets": 483273000, "short_term_debt": 33738000, "long_term_debt": null, "total_debt": 35897000, "total_liabilities": null, "total_equity": 416112000, "shares_outstanding": 145508012, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -25703000, "capital_expenditure": -3212000, "free_cash_flow": -28915000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 165287000, "net_debt_issued": -35739000 } } ] }, "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": "risk_adj_momentum", "name": "Risk-Adjusted Momentum", "slug": "risk-adj-momentum", "group": "momentum", "page_url": "/factors/risk-adj-momentum/" }, { "key": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/" } ], "coverage": { "factor_history_points": 7, "annual_financial_periods": 8, "quarterly_financial_periods": 12, "latest_factor_week": "2026-07-19", "latest_financials_period_end": "2025-12-31" }, "schema": { "public_fields_only": true } }