{ "ticker": { "uuid": "0bbb2724-bd59-4fef-8208-72e2741dbe60", "symbol": "LUN", "name": "Lundin Mining Corporation", "exchange": "TOR", "exchange_name": "Toronto Stock Exchange", "country": "CA", "currency": "CAD", "sector": "Basic Materials", "industry": "Copper", "page_url": "https://sharemaestro.com/factors/ticker/0bbb2724-bd59-4fef-8208-72e2741dbe60/", "api_url": "https://sharemaestro.com/factors/api/tickers/0bbb2724-bd59-4fef-8208-72e2741dbe60/" }, "ticker_metadata": { "id": 36161, "uuid": "0bbb2724-bd59-4fef-8208-72e2741dbe60", "symbol": "LUN", "name": "Lundin Mining Corporation", "asset_type": "equity", "market_cap": 35234033664, "stock_exchange_id": 42, "industry": "Copper", "sector": "Basic Materials", "description": "Lundin Mining Corporation, a diversified base metals mining company, engages in the exploration, development, and mining of mineral properties in Chile, Brazil, and Argentina. It explores for copper, gold, silver, molybdenum, and other metal deposits. The company was formerly known as South Atlantic Ventures Ltd. and changed its name to Lundin Mining Corporation in August 2004. Lundin Mining Corporation was incorporated in 1994 and is headquartered 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": "0bbb2724-bd59-4fef-8208-72e2741dbe60", "symbol": "LUN", "name": "Lundin Mining Corporation", "exchange": "TOR", "exchange_name": "Toronto Stock Exchange", "country": "CA", "currency": "CAD", "sector": "Basic Materials", "industry": "Copper", "page_url": "https://sharemaestro.com/factors/ticker/0bbb2724-bd59-4fef-8208-72e2741dbe60/", "api_url": "https://sharemaestro.com/factors/api/tickers/0bbb2724-bd59-4fef-8208-72e2741dbe60/" }, "week_end_date": "2026-06-07", "universe": "CAD_CA", "score": { "os": 0.51, "value": 0.11, "quality": 0.86, "momentum": 0.92, "coverage": 0.909, "confidence": 0.909, "delta": null }, "headline_factors": { "price": 37.22, "market_cap": 31837203773.92, "pe_ratio": 22.7165, "earnings_yield": 0.044, "ebitda_to_ev": 0.0598, "shareholder_yield": 0.0148, "roe": 0.2046, "piotroski_f_score": 7, "momentum_12_1": 1.5795, "volatility_252d": 0.5107 }, "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": 0.9286, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T20:10:50.503735+00:00", "batch_id": "" }, "size": { "price_close": 37.22, "market_cap": 31837203773.9189, "market_cap_usd": 31837203773.9189, "enterprise_value": 33155903773.9189, "shares_outstanding": 855378907, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": 22.7165, "pb_ratio": 4.6467, "ptbv_ratio": 4.6467, "ps_ratio": 7.6519, "pcf_ratio": 20.3511, "pfcf_ratio": 36.789, "ev_ebitda": 16.7125, "ev_ebit": 22.7422, "ev_sales": 7.9688, "ev_fcf": 38.3128, "earnings_yield": 0.044, "fcf_yield": 0.0261, "price_to_sales": 7.6519, "price_to_book": 4.6467, "price_to_cashflow": 20.3511, "ebitda_to_ev": 0.0598, "sales_yield": 0.1255 }, "yield": { "dividend_yield": 0, "buyback_yield": 0.0058, "shareholder_yield": 0.0148, "debt_paydown_yield": 0.0469, "total_yield": 0.0617 }, "quality": { "gross_margin": 0.381, "operating_margin": 0.3504, "net_margin": 0.3368, "ebitda_margin": 0.4768, "fcf_margin": 0.208, "roe": 0.2046, "roa": 0.1277, "roic": 0.1609, "roc_greenblatt": 0.1929, "asset_turnover": 0.379, "cash_conversion": 0.6175, "accruals_ratio": -0.0148, "sbc_to_revenue": null, "piotroski_f_score": 7, "altman_z_score": null, "earnings_stability_5y": 2.2439, "revenue_stability_5y": 0.1711, "eps_surprise_avg": 12.895, "sue_score": 0.4922, "gross_profit_to_assets": 0.1444, "external_financing": 0.0186 }, "leverage_and_risk": { "debt_to_equity": null, "net_debt_to_ebitda": -0.0273, "debt_to_assets": 0.0466, "interest_coverage": 22.1903, "current_ratio": 1.8053, "quick_ratio": 1.8053, "net_debt": -54200000, "local_beta": 2.5549, "volatility_252d": 0.5107, "volatility_60d": 1.2238, "max_drawdown_12m": -0.3222, "risk_adjusted_momentum": 3.0931 }, "growth": { "revenue_growth_1y": 0.2395, "revenue_growth_3y_cagr": 0.1005, "revenue_growth_5y_cagr": null, "eps_growth_1y": null, "eps_growth_3y_cagr": 0.4432, "eps_growth_5y_cagr": null, "fcf_growth_1y": -0.1021, "book_value_growth_1y": 0.3563, "revenue_growth": 0.2395, "earnings_growth": null }, "momentum": { "price_return_1m": 0.0023, "price_return_3m": 0.0727, "price_return_6m": 0.4456, "price_return_9m": 1.252, "price_return_12m": 1.5854, "price_return_12m_ex1m": 1.5795, "momentum_6m": 0.4456, "momentum_12m": 1.5854, "momentum_12_1": 1.5795, "distance_from_52w_high": -0.1428, "distance_from_52w_low": 1.7349, "relative_strength": 1.2833 }, "raw_ttm": { "revenue_ttm": 4160700000, "gross_profit_ttm": 1585200000, "ebit_ttm": 1457900000, "ebitda_ttm": 1983900000, "net_income_ttm": 1401500000, "eps_diluted_ttm": 1.6385, "operating_cash_flow_ttm": 1564400000, "capital_expenditure_ttm": -699000000, "fcf_ttm": 865400000, "dividends_paid_ttm": -287000000, "share_repurchases_ttm": -193900000, "shares_issued_ttm": 10200000, "interest_expense_ttm": 65700000, "cash_and_equivalents": 565400000, "total_current_assets": 2060600000, "total_current_liabilities": 1141400000, "net_ppe": 7025100000, "total_assets": 10977500000, "total_debt": 511200000, "total_equity": 6851500000, "net_working_capital": 534600000, "book_value_per_share": 8.0099, "retained_earnings": null, "preferred_stock": null, "minority_interest": 1372900000, "tangible_book_value": null, "tangible_book_per_share": 8.0099 }, "ranks": { "universe_ticker_count": 524, "rank_pe": 58, "rank_pb": 81, "rank_ptbv": 81, "rank_ps": 84, "rank_pcf": 78, "rank_ev_ebitda": 71, "rank_ev_ebit": 66, "rank_earnings_yield": 66, "rank_fcf_yield": 56, "rank_dividend_yield": 60, "rank_shareholder_yield": 53, "rank_total_yield": 33, "rank_roe": 20, "rank_roc": 36, "rank_roic": 18, "rank_gross_margin": 58, "rank_fcf_margin": 25, "rank_piotroski": 24, "rank_accruals": 72, "rank_sue": 41, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 21, "rank_momentum_12m": 9, "rank_momentum_12m_ex1m": 11, "rank_relative_strength": 9 }, "composites": { "value_composite": 89, "quality_composite": 14, "momentum_composite": 8, "growth_composite": 21, "yield_composite": 37, "svqf_composite": 64, "vc1_composite": 91, "vc2_composite": 87, "vc3_composite": 84, "trending_value_composite": null, "overall_composite": 49, "quality_value_composite": 0.3076, "os_score": 0.51, "value_percentile": 0.11, "quality_percentile": 0.86, "momentum_percentile": 0.92, "factor_coverage": 0.909, "signal_confidence": 0.909, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 31, "small_cap_core_rank": 88, "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": 11456, "ticker_id": 36161, "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": 0.9286, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T20:10:50.503735+00:00", "batch_id": "", "os_score_delta": null, "price_close": 37.22, "market_cap": 31837203773.9189, "market_cap_usd": 31837203773.9189, "enterprise_value": 33155903773.9189, "shares_outstanding": 855378907, "fx_rate_to_usd": null, "pe_ratio": 22.71652071, "pb_ratio": 4.64674944, "ptbv_ratio": 4.64674944, "ps_ratio": 7.65188641, "pcf_ratio": 20.35106352, "pfcf_ratio": 36.78900367, "ev_ebitda": 16.71248741, "ev_ebit": 22.74223457, "ev_sales": 7.96882827, "ev_fcf": 38.31280769, "earnings_yield": 0.04397105, "fcf_yield": 0.02610093, "dividend_yield": 0, "buyback_yield": 0.00576998, "shareholder_yield": 0.01478459, "debt_paydown_yield": 0.0468854, "total_yield": 0.06166999, "gross_margin": 0.38099358, "operating_margin": 0.35039777, "net_margin": 0.33684236, "ebitda_margin": 0.4768188, "fcf_margin": 0.20799385, "roe": 0.20455375, "roa": 0.12767023, "roic": 0.16086167, "roc_greenblatt": 0.19285157, "asset_turnover": 0.37902072, "cash_conversion": 0.61748127, "accruals_ratio": -0.01483944, "sbc_to_revenue": null, "debt_to_equity": null, "net_debt_to_ebitda": -0.02731993, "debt_to_assets": 0.04656798, "interest_coverage": 22.19025875, "current_ratio": 1.80532679, "quick_ratio": 1.80532679, "net_debt": -54200000, "revenue_growth_1y": 0.2394728, "revenue_growth_3y_cagr": 0.10048219, "revenue_growth_5y_cagr": null, "eps_growth_1y": null, "eps_growth_3y_cagr": 0.44316765, "eps_growth_5y_cagr": null, "fcf_growth_1y": -0.10207424, "book_value_growth_1y": 0.35634641, "piotroski_f_score": 7, "altman_z_score": null, "earnings_stability_5y": 2.24386, "revenue_stability_5y": 0.17107, "eps_surprise_avg": 12.895, "sue_score": 0.4922, "price_return_1m": 0.00227356, "price_return_3m": 0.0726699, "price_return_6m": 0.44562764, "price_return_9m": 1.25203209, "price_return_12m": 1.58536881, "price_return_12m_ex1m": 1.57950415, "distance_from_52w_high": -0.14280206, "distance_from_52w_low": 1.73488877, "relative_strength": 1.2832624, "local_beta": 2.5549, "volatility_252d": 0.510655, "volatility_60d": 1.22379, "max_drawdown_12m": -0.32221024, "revenue_ttm": 4160700000, "gross_profit_ttm": 1585200000, "ebit_ttm": 1457900000, "ebitda_ttm": 1983900000, "net_income_ttm": 1401500000, "eps_diluted_ttm": 1.63845518, "operating_cash_flow_ttm": 1564400000, "capital_expenditure_ttm": -699000000, "fcf_ttm": 865400000, "dividends_paid_ttm": -287000000, "share_repurchases_ttm": -193900000, "shares_issued_ttm": 10200000, "interest_expense_ttm": 65700000, "cash_and_equivalents": 565400000, "total_current_assets": 2060600000, "total_current_liabilities": 1141400000, "net_ppe": 7025100000, "total_assets": 10977500000, "total_debt": 511200000, "total_equity": 6851500000, "net_working_capital": 534600000, "book_value_per_share": 8.00990058, "retained_earnings": null, "preferred_stock": null, "minority_interest": 1372900000, "tangible_book_value": null, "tangible_book_per_share": 8.00990058, "universe_ticker_count": 524, "sector": "Basic Materials", "rank_pe": 58, "rank_pb": 81, "rank_ptbv": 81, "rank_ps": 84, "rank_pcf": 78, "rank_ev_ebitda": 71, "rank_ev_ebit": 66, "rank_earnings_yield": 66, "rank_fcf_yield": 56, "rank_dividend_yield": 60, "rank_shareholder_yield": 53, "rank_total_yield": 33, "rank_roe": 20, "rank_roc": 36, "rank_roic": 18, "rank_gross_margin": 58, "rank_fcf_margin": 25, "rank_piotroski": 24, "rank_accruals": 72, "rank_sue": 41, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 21, "rank_momentum_12m": 9, "rank_momentum_12m_ex1m": 11, "rank_relative_strength": 9, "value_composite": 89, "quality_composite": 14, "momentum_composite": 8, "growth_composite": 21, "yield_composite": 37, "svqf_composite": 64, "vc1_composite": 91, "vc2_composite": 87, "vc3_composite": 84, "trending_value_composite": null, "overall_composite": 49, "factor_coverage": 0.909, "signal_confidence": 0.909, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 31, "small_cap_core_rank": 88, "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": 37.22, "os": 0.51, "value": 0.11, "quality": 0.86, "momentum": 0.92, "confidence": 0.909, "coverage": 0.909, "pe_ratio": 22.7165, "earnings_yield": 0.044, "shareholder_yield": 0.0148, "roe": 0.2046, "momentum_12_1": 1.5795, "complete_fields": { "id": 11456, "ticker_id": 36161, "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": 0.9286, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T20:10:50.503735+00:00", "batch_id": "", "os_score_delta": null, "price_close": 37.22, "market_cap": 31837203773.9189, "market_cap_usd": 31837203773.9189, "enterprise_value": 33155903773.9189, "shares_outstanding": 855378907, "fx_rate_to_usd": null, "pe_ratio": 22.71652071, "pb_ratio": 4.64674944, "ptbv_ratio": 4.64674944, "ps_ratio": 7.65188641, "pcf_ratio": 20.35106352, "pfcf_ratio": 36.78900367, "ev_ebitda": 16.71248741, "ev_ebit": 22.74223457, "ev_sales": 7.96882827, "ev_fcf": 38.31280769, "earnings_yield": 0.04397105, "fcf_yield": 0.02610093, "dividend_yield": 0, "buyback_yield": 0.00576998, "shareholder_yield": 0.01478459, "debt_paydown_yield": 0.0468854, "total_yield": 0.06166999, "gross_margin": 0.38099358, "operating_margin": 0.35039777, "net_margin": 0.33684236, "ebitda_margin": 0.4768188, "fcf_margin": 0.20799385, "roe": 0.20455375, "roa": 0.12767023, "roic": 0.16086167, "roc_greenblatt": 0.19285157, "asset_turnover": 0.37902072, "cash_conversion": 0.61748127, "accruals_ratio": -0.01483944, "sbc_to_revenue": null, "debt_to_equity": null, "net_debt_to_ebitda": -0.02731993, "debt_to_assets": 0.04656798, "interest_coverage": 22.19025875, "current_ratio": 1.80532679, "quick_ratio": 1.80532679, "net_debt": -54200000, "revenue_growth_1y": 0.2394728, "revenue_growth_3y_cagr": 0.10048219, "revenue_growth_5y_cagr": null, "eps_growth_1y": null, "eps_growth_3y_cagr": 0.44316765, "eps_growth_5y_cagr": null, "fcf_growth_1y": -0.10207424, "book_value_growth_1y": 0.35634641, "piotroski_f_score": 7, "altman_z_score": null, "earnings_stability_5y": 2.24386, "revenue_stability_5y": 0.17107, "eps_surprise_avg": 12.895, "sue_score": 0.4922, "price_return_1m": 0.00227356, "price_return_3m": 0.0726699, "price_return_6m": 0.44562764, "price_return_9m": 1.25203209, "price_return_12m": 1.58536881, "price_return_12m_ex1m": 1.57950415, "distance_from_52w_high": -0.14280206, "distance_from_52w_low": 1.73488877, "relative_strength": 1.2832624, "local_beta": 2.5549, "volatility_252d": 0.510655, "volatility_60d": 1.22379, "max_drawdown_12m": -0.32221024, "revenue_ttm": 4160700000, "gross_profit_ttm": 1585200000, "ebit_ttm": 1457900000, "ebitda_ttm": 1983900000, "net_income_ttm": 1401500000, "eps_diluted_ttm": 1.63845518, "operating_cash_flow_ttm": 1564400000, "capital_expenditure_ttm": -699000000, "fcf_ttm": 865400000, "dividends_paid_ttm": -287000000, "share_repurchases_ttm": -193900000, "shares_issued_ttm": 10200000, "interest_expense_ttm": 65700000, "cash_and_equivalents": 565400000, "total_current_assets": 2060600000, "total_current_liabilities": 1141400000, "net_ppe": 7025100000, "total_assets": 10977500000, "total_debt": 511200000, "total_equity": 6851500000, "net_working_capital": 534600000, "book_value_per_share": 8.00990058, "retained_earnings": null, "preferred_stock": null, "minority_interest": 1372900000, "tangible_book_value": null, "tangible_book_per_share": 8.00990058, "universe_ticker_count": 524, "sector": "Basic Materials", "rank_pe": 58, "rank_pb": 81, "rank_ptbv": 81, "rank_ps": 84, "rank_pcf": 78, "rank_ev_ebitda": 71, "rank_ev_ebit": 66, "rank_earnings_yield": 66, "rank_fcf_yield": 56, "rank_dividend_yield": 60, "rank_shareholder_yield": 53, "rank_total_yield": 33, "rank_roe": 20, "rank_roc": 36, "rank_roic": 18, "rank_gross_margin": 58, "rank_fcf_margin": 25, "rank_piotroski": 24, "rank_accruals": 72, "rank_sue": 41, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 21, "rank_momentum_12m": 9, "rank_momentum_12m_ex1m": 11, "rank_relative_strength": 9, "value_composite": 89, "quality_composite": 14, "momentum_composite": 8, "growth_composite": 21, "yield_composite": 37, "svqf_composite": 64, "vc1_composite": 91, "vc2_composite": 87, "vc3_composite": 84, "trending_value_composite": null, "overall_composite": 49, "factor_coverage": 0.909, "signal_confidence": 0.909, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 31, "small_cap_core_rank": 88, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false } } ], "financial_periods": { "annual": [ { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "CAD", "fetched_at": "2026-06-07T19:50:39.056438+00:00", "is_restated": false, "income_statement": { "revenue": 4053200000, "cost_of_revenue": 2655200000, "gross_profit": 1398000000, "ebit": 1275100000, "ebitda": 1835300000, "pretax_income": null, "tax_provision": null, "net_income": 1283000000, "net_income_to_common": 1283000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 296200000, "total_current_assets": 2036300000, "total_assets": 10820600000, "short_term_debt": 180800000, "long_term_debt": 56300000, "total_debt": 449600000, "total_liabilities": null, "total_equity": 6619800000, "shares_outstanding": 854347591, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 1342600000, "capital_expenditure": -684600000, "free_cash_flow": 658000000, "dividends_paid": -243700000, "share_repurchases": -153700000, "shares_issued": 10200000, "net_debt_issued": -1584900000 }, "complete_fields": { "id": 422637, "ticker_id": 36161, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "CAD", "fetched_at": "2026-06-07T19:50:39.056438+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "1835300000", "netIncome": "1283000000", "grossProfit": "1398000000", "totalRevenue": "4053200000", "costOfRevenue": "2655200000", "interestExpense": "68700000", "operatingIncome": "1275100000", "fiscalDateEnding": "2025-12-31", "researchAndDevelopment": "5400000", "depreciationAndAmortization": "618900000" }, "balance": { "totalDebt": "449600000", "totalAssets": "10820600000", "longTermDebt": "56300000", "shortTermDebt": "180800000", "preferredStock": null, "fiscalDateEnding": "2025-12-31", "minorityInterest": "1326300000", "totalLiabilities": null, "sharesOutstanding": "854347591", "totalCurrentAssets": "2036300000", "totalShareholderEquity": "6619800000", "totalCurrentLiabilities": "1240500000", "propertyPlantEquipmentNet": "7009300000", "cashAndShortTermInvestments": "296200000" }, "cashflow": { "freeCashFlow": "658000000", "dividendsPaid": "-243700000", "issuanceOfDebt": "1714900000", "issuanceOfStock": "10200000", "repaymentOfDebt": "-3299800000", "fiscalDateEnding": "2025-12-31", "operatingCashflow": "1342600000", "repurchaseOfStock": "-153700000", "capitalExpenditures": "-684600000" } }, "revenue": 4053200000, "cost_of_revenue": 2655200000, "gross_profit": 1398000000, "research_and_development": 5400000, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 1275100000, "depreciation_amortisation": 618900000, "ebitda": 1835300000, "interest_expense": 68700000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 1283000000, "net_income_continuing_ops": null, "net_income_to_common": 1283000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 296200000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 2036300000, "net_ppe": 7009300000, "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": 10820600000, "short_term_debt": 180800000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1240500000, "long_term_debt": 56300000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 449600000, "preferred_stock": null, "minority_interest": 1326300000, "retained_earnings": null, "total_equity": 6619800000, "shares_outstanding": 854347591, "operating_cash_flow": 1342600000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -684600000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": -243700000, "share_repurchases": -153700000, "shares_issued": 10200000, "net_debt_issued": -1584900000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 658000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "1835300000", "netIncome": "1283000000", "grossProfit": "1398000000", "totalRevenue": "4053200000", "costOfRevenue": "2655200000", "interestExpense": "68700000", "operatingIncome": "1275100000", "fiscalDateEnding": "2025-12-31", "researchAndDevelopment": "5400000", "depreciationAndAmortization": "618900000" }, "balance": { "totalDebt": "449600000", "totalAssets": "10820600000", "longTermDebt": "56300000", "shortTermDebt": "180800000", "preferredStock": null, "fiscalDateEnding": "2025-12-31", "minorityInterest": "1326300000", "totalLiabilities": null, "sharesOutstanding": "854347591", "totalCurrentAssets": "2036300000", "totalShareholderEquity": "6619800000", "totalCurrentLiabilities": "1240500000", "propertyPlantEquipmentNet": "7009300000", "cashAndShortTermInvestments": "296200000" }, "cashflow": { "freeCashFlow": "658000000", "dividendsPaid": "-243700000", "issuanceOfDebt": "1714900000", "issuanceOfStock": "10200000", "repaymentOfDebt": "-3299800000", "fiscalDateEnding": "2025-12-31", "operatingCashflow": "1342600000", "repurchaseOfStock": "-153700000", "capitalExpenditures": "-684600000" } } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "CAD", "fetched_at": "2026-06-07T19:50:39.056438+00:00", "is_restated": false, "income_statement": { "revenue": 3270100000, "cost_of_revenue": 2334300000, "gross_profit": 935800000, "ebit": 816700000, "ebitda": 1224200000, "pretax_income": null, "tax_provision": null, "net_income": -203500000, "net_income_to_common": -203500000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 357500000, "total_current_assets": 2936900000, "total_assets": 10406800000, "short_term_debt": 344600000, "long_term_debt": 1412400000, "total_debt": 2006200000, "total_liabilities": null, "total_equity": 4422200000, "shares_outstanding": 774102971, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 1518900000, "capital_expenditure": -786100000, "free_cash_flow": 732800000, "dividends_paid": -354500000, "share_repurchases": -24400000, "shares_issued": 21000000, "net_debt_issued": 496200000 }, "complete_fields": { "id": 422641, "ticker_id": 36161, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "CAD", "fetched_at": "2026-06-07T19:50:39.056438+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "1224200000", "netIncome": "-203500000", "grossProfit": "935800000", "totalRevenue": "3270100000", "costOfRevenue": "2334300000", "interestExpense": "123600000", "operatingIncome": "816700000", "fiscalDateEnding": "2024-12-31", "researchAndDevelopment": "6600000", "depreciationAndAmortization": "574200000" }, "balance": { "totalDebt": "2006200000", "totalAssets": "10406800000", "longTermDebt": "1412400000", "shortTermDebt": "344600000", "preferredStock": null, "fiscalDateEnding": "2024-12-31", "minorityInterest": "1093600000", "totalLiabilities": null, "sharesOutstanding": "774102971", "totalCurrentAssets": "2936900000", "totalShareholderEquity": "4422200000", "totalCurrentLiabilities": "1711700000", "propertyPlantEquipmentNet": "6209100000", "cashAndShortTermInvestments": "357500000" }, "cashflow": { "freeCashFlow": "732800000", "dividendsPaid": "-354500000", "issuanceOfDebt": "1500600000", "issuanceOfStock": "21000000", "repaymentOfDebt": "-1004400000", "fiscalDateEnding": "2024-12-31", "operatingCashflow": "1518900000", "repurchaseOfStock": "-24400000", "capitalExpenditures": "-786100000" } }, "revenue": 3270100000, "cost_of_revenue": 2334300000, "gross_profit": 935800000, "research_and_development": 6600000, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 816700000, "depreciation_amortisation": 574200000, "ebitda": 1224200000, "interest_expense": 123600000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": -203500000, "net_income_continuing_ops": null, "net_income_to_common": -203500000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 357500000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 2936900000, "net_ppe": 6209100000, "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": 10406800000, "short_term_debt": 344600000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1711700000, "long_term_debt": 1412400000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 2006200000, "preferred_stock": null, "minority_interest": 1093600000, "retained_earnings": null, "total_equity": 4422200000, "shares_outstanding": 774102971, "operating_cash_flow": 1518900000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -786100000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": -354500000, "share_repurchases": -24400000, "shares_issued": 21000000, "net_debt_issued": 496200000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 732800000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "1224200000", "netIncome": "-203500000", "grossProfit": "935800000", "totalRevenue": "3270100000", "costOfRevenue": "2334300000", "interestExpense": "123600000", "operatingIncome": "816700000", "fiscalDateEnding": "2024-12-31", "researchAndDevelopment": "6600000", "depreciationAndAmortization": "574200000" }, "balance": { "totalDebt": "2006200000", "totalAssets": "10406800000", "longTermDebt": "1412400000", "shortTermDebt": "344600000", "preferredStock": null, "fiscalDateEnding": "2024-12-31", "minorityInterest": "1093600000", "totalLiabilities": null, "sharesOutstanding": "774102971", "totalCurrentAssets": "2936900000", "totalShareholderEquity": "4422200000", "totalCurrentLiabilities": "1711700000", "propertyPlantEquipmentNet": "6209100000", "cashAndShortTermInvestments": "357500000" }, "cashflow": { "freeCashFlow": "732800000", "dividendsPaid": "-354500000", "issuanceOfDebt": "1500600000", "issuanceOfStock": "21000000", "repaymentOfDebt": "-1004400000", "fiscalDateEnding": "2024-12-31", "operatingCashflow": "1518900000", "repurchaseOfStock": "-24400000", "capitalExpenditures": "-786100000" } } }, { "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "CAD", "fetched_at": "2026-06-07T19:50:39.056438+00:00", "is_restated": false, "income_statement": { "revenue": 2743444000, "cost_of_revenue": 2141910000, "gross_profit": 601534000, "ebit": 471065000, "ebitda": 1048730000, "pretax_income": null, "tax_provision": null, "net_income": 241562000, "net_income_to_common": 241562000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 268793000, "total_current_assets": 1791148000, "total_assets": 10861199000, "short_term_debt": 212646000, "long_term_debt": 1273162000, "total_debt": 1485808000, "total_liabilities": null, "total_equity": 4961317000, "shares_outstanding": 773667789, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 1016612000, "capital_expenditure": -857138000, "free_cash_flow": 159474000, "dividends_paid": -206540000, "share_repurchases": 0, "shares_issued": 11376000, "net_debt_issued": 994709000 }, "complete_fields": { "id": 422643, "ticker_id": 36161, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "CAD", "fetched_at": "2026-06-07T19:50:39.056438+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "1048730000", "netIncome": "241562000", "grossProfit": "601534000", "totalRevenue": "2743444000", "costOfRevenue": "2141910000", "interestExpense": "59641000", "operatingIncome": "471065000", "fiscalDateEnding": "2023-12-31", "researchAndDevelopment": "10962000", "depreciationAndAmortization": "497873000" }, "balance": { "totalDebt": "1485808000", "totalAssets": "10861199000", "longTermDebt": "1273162000", "shortTermDebt": "212646000", "preferredStock": null, "fiscalDateEnding": "2023-12-31", "minorityInterest": "1456803000", "totalLiabilities": null, "sharesOutstanding": "773667789", "totalCurrentAssets": "1791148000", "totalShareholderEquity": "4961317000", "totalCurrentLiabilities": "1210033000", "propertyPlantEquipmentNet": "7678623000", "cashAndShortTermInvestments": "268793000" }, "cashflow": { "freeCashFlow": "159474000", "dividendsPaid": "-206540000", "issuanceOfDebt": "2490597000", "issuanceOfStock": "11376000", "repaymentOfDebt": "-1495888000", "fiscalDateEnding": "2023-12-31", "operatingCashflow": "1016612000", "repurchaseOfStock": "0", "capitalExpenditures": "-857138000" } }, "revenue": 2743444000, "cost_of_revenue": 2141910000, "gross_profit": 601534000, "research_and_development": 10962000, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 471065000, "depreciation_amortisation": 497873000, "ebitda": 1048730000, "interest_expense": 59641000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 241562000, "net_income_continuing_ops": null, "net_income_to_common": 241562000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 268793000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 1791148000, "net_ppe": 7678623000, "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": 10861199000, "short_term_debt": 212646000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1210033000, "long_term_debt": 1273162000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 1485808000, "preferred_stock": null, "minority_interest": 1456803000, "retained_earnings": null, "total_equity": 4961317000, "shares_outstanding": 773667789, "operating_cash_flow": 1016612000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -857138000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": -206540000, "share_repurchases": 0, "shares_issued": 11376000, "net_debt_issued": 994709000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 159474000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "1048730000", "netIncome": "241562000", "grossProfit": "601534000", "totalRevenue": "2743444000", "costOfRevenue": "2141910000", "interestExpense": "59641000", "operatingIncome": "471065000", "fiscalDateEnding": "2023-12-31", "researchAndDevelopment": "10962000", "depreciationAndAmortization": "497873000" }, "balance": { "totalDebt": "1485808000", "totalAssets": "10861199000", "longTermDebt": "1273162000", "shortTermDebt": "212646000", "preferredStock": null, "fiscalDateEnding": "2023-12-31", "minorityInterest": "1456803000", "totalLiabilities": null, "sharesOutstanding": "773667789", "totalCurrentAssets": "1791148000", "totalShareholderEquity": "4961317000", "totalCurrentLiabilities": "1210033000", "propertyPlantEquipmentNet": "7678623000", "cashAndShortTermInvestments": "268793000" }, "cashflow": { "freeCashFlow": "159474000", "dividendsPaid": "-206540000", "issuanceOfDebt": "2490597000", "issuanceOfStock": "11376000", "repaymentOfDebt": "-1495888000", "fiscalDateEnding": "2023-12-31", "operatingCashflow": "1016612000", "repurchaseOfStock": "0", "capitalExpenditures": "-857138000" } } }, { "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "CAD", "fetched_at": "2026-06-07T19:50:39.056438+00:00", "is_restated": false, "income_statement": { "revenue": 3041228000, "cost_of_revenue": 2278654000, "gross_profit": 762574000, "ebit": 549998000, "ebitda": 1164541000, "pretax_income": null, "tax_provision": null, "net_income": 426851000, "net_income_to_common": 426851000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 191387000, "total_current_assets": 1218769000, "total_assets": 8172804000, "short_term_debt": 170149000, "long_term_debt": 27179000, "total_debt": 197328000, "total_liabilities": null, "total_equity": 4861032000, "shares_outstanding": 770746531, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 876889000, "capital_expenditure": -842903000, "free_cash_flow": 33986000, "dividends_paid": -275448000, "share_repurchases": -59410000, "shares_issued": 26177000, "net_debt_issued": 101962000 }, "complete_fields": { "id": 422644, "ticker_id": 36161, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "CAD", "fetched_at": "2026-06-07T19:50:39.056438+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "1164541000", "netIncome": "426851000", "grossProfit": "762574000", "totalRevenue": "3041228000", "costOfRevenue": "2278654000", "interestExpense": "11630000", "operatingIncome": "549998000", "fiscalDateEnding": "2022-12-31", "researchAndDevelopment": "107603000", "depreciationAndAmortization": "554750000" }, "balance": { "totalDebt": "197328000", "totalAssets": "8172804000", "longTermDebt": "27179000", "shortTermDebt": "170149000", "preferredStock": null, "fiscalDateEnding": "2022-12-31", "minorityInterest": "564089000", "totalLiabilities": null, "sharesOutstanding": "770746531", "totalCurrentAssets": "1218769000", "totalShareholderEquity": "4861032000", "totalCurrentLiabilities": "950148000", "propertyPlantEquipmentNet": "5954705000", "cashAndShortTermInvestments": "191387000" }, "cashflow": { "freeCashFlow": "33986000", "dividendsPaid": "-275448000", "issuanceOfDebt": "282938000", "issuanceOfStock": "26177000", "repaymentOfDebt": "-180976000", "fiscalDateEnding": "2022-12-31", "operatingCashflow": "876889000", "repurchaseOfStock": "-59410000", "capitalExpenditures": "-842903000" } }, "revenue": 3041228000, "cost_of_revenue": 2278654000, "gross_profit": 762574000, "research_and_development": 107603000, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 549998000, "depreciation_amortisation": 554750000, "ebitda": 1164541000, "interest_expense": 11630000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 426851000, "net_income_continuing_ops": null, "net_income_to_common": 426851000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 191387000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 1218769000, "net_ppe": 5954705000, "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": 8172804000, "short_term_debt": 170149000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 950148000, "long_term_debt": 27179000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 197328000, "preferred_stock": null, "minority_interest": 564089000, "retained_earnings": null, "total_equity": 4861032000, "shares_outstanding": 770746531, "operating_cash_flow": 876889000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -842903000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": -275448000, "share_repurchases": -59410000, "shares_issued": 26177000, "net_debt_issued": 101962000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 33986000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "1164541000", "netIncome": "426851000", "grossProfit": "762574000", "totalRevenue": "3041228000", "costOfRevenue": "2278654000", "interestExpense": "11630000", "operatingIncome": "549998000", "fiscalDateEnding": "2022-12-31", "researchAndDevelopment": "107603000", "depreciationAndAmortization": "554750000" }, "balance": { "totalDebt": "197328000", "totalAssets": "8172804000", "longTermDebt": "27179000", "shortTermDebt": "170149000", "preferredStock": null, "fiscalDateEnding": "2022-12-31", "minorityInterest": "564089000", "totalLiabilities": null, "sharesOutstanding": "770746531", "totalCurrentAssets": "1218769000", "totalShareholderEquity": "4861032000", "totalCurrentLiabilities": "950148000", "propertyPlantEquipmentNet": "5954705000", "cashAndShortTermInvestments": "191387000" }, "cashflow": { "freeCashFlow": "33986000", "dividendsPaid": "-275448000", "issuanceOfDebt": "282938000", "issuanceOfStock": "26177000", "repaymentOfDebt": "-180976000", "fiscalDateEnding": "2022-12-31", "operatingCashflow": "876889000", "repurchaseOfStock": "-59410000", "capitalExpenditures": "-842903000" } } }, { "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "CAD", "fetched_at": "2026-06-07T19:50:39.056438+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": 422645, "ticker_id": 36161, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "CAD", "fetched_at": "2026-06-07T19:50:39.056438+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": null, "netIncome": null, "grossProfit": null, "totalRevenue": null, "costOfRevenue": null, "interestExpense": null, "operatingIncome": null, "fiscalDateEnding": "2021-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": null }, "balance": { "totalDebt": null, "totalAssets": null, "longTermDebt": null, "shortTermDebt": null, "preferredStock": null, "fiscalDateEnding": "2021-12-31", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": null, "totalCurrentAssets": null, "totalShareholderEquity": null, "totalCurrentLiabilities": null, "propertyPlantEquipmentNet": null, "cashAndShortTermInvestments": null }, "cashflow": { "freeCashFlow": null, "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": null, "fiscalDateEnding": "2021-12-31", "operatingCashflow": null, "repurchaseOfStock": null, "capitalExpenditures": null } }, "revenue": null, "cost_of_revenue": null, "gross_profit": null, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": null, "depreciation_amortisation": null, "ebitda": null, "interest_expense": null, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": null, "net_income_continuing_ops": null, "net_income_to_common": null, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": null, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": null, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": null, "total_assets": null, "short_term_debt": null, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": null, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": null, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": null, "shares_outstanding": null, "operating_cash_flow": null, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": null, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": null, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": null, "netIncome": null, "grossProfit": null, "totalRevenue": null, "costOfRevenue": null, "interestExpense": null, "operatingIncome": null, "fiscalDateEnding": "2021-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": null }, "balance": { "totalDebt": null, "totalAssets": null, "longTermDebt": null, "shortTermDebt": null, "preferredStock": null, "fiscalDateEnding": "2021-12-31", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": null, "totalCurrentAssets": null, "totalShareholderEquity": null, "totalCurrentLiabilities": null, "propertyPlantEquipmentNet": null, "cashAndShortTermInvestments": null }, "cashflow": { "freeCashFlow": null, "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": null, "fiscalDateEnding": "2021-12-31", "operatingCashflow": null, "repurchaseOfStock": null, "capitalExpenditures": null } } } ], "quarterly": [ { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider": "yFinance", "currency_reported": "CAD", "fetched_at": "2026-06-07T19:50:39.056438+00:00", "is_restated": false, "income_statement": { "revenue": 1158800000, "cost_of_revenue": 621300000, "gross_profit": 537500000, "ebit": 503800000, "ebitda": 615700000, "pretax_income": null, "tax_provision": null, "net_income": 281400000, "net_income_to_common": 281400000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 565400000, "total_current_assets": 2060600000, "total_assets": 10977500000, "short_term_debt": null, "long_term_debt": 171100000, "total_debt": 511200000, "total_liabilities": null, "total_equity": 6851500000, "shares_outstanding": 855359839, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 491900000, "capital_expenditure": -182600000, "free_cash_flow": 309300000, "dividends_paid": -60000000, "share_repurchases": -40200000, "shares_issued": null, "net_debt_issued": 61900000 }, "complete_fields": { "id": 422635, "ticker_id": 36161, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 2, "currency_reported": "CAD", "fetched_at": "2026-06-07T19:50:39.056438+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "615700000", "netIncome": "281400000", "grossProfit": "537500000", "totalRevenue": "1158800000", "costOfRevenue": "621300000", "interestExpense": "7200000", "operatingIncome": "503800000", "fiscalDateEnding": "2026-03-31", "researchAndDevelopment": null, "depreciationAndAmortization": "134300000" }, "balance": { "totalDebt": "511200000", "totalAssets": "10977500000", "longTermDebt": "171100000", "shortTermDebt": null, "preferredStock": null, "fiscalDateEnding": "2026-03-31", "minorityInterest": "1372900000", "totalLiabilities": null, "sharesOutstanding": "855359839", "totalCurrentAssets": "2060600000", "totalShareholderEquity": "6851500000", "totalCurrentLiabilities": "1141400000", "propertyPlantEquipmentNet": "7025100000", "cashAndShortTermInvestments": "565400000" }, "cashflow": { "freeCashFlow": "309300000", "dividendsPaid": "-60000000", "issuanceOfDebt": "219500000", "issuanceOfStock": null, "repaymentOfDebt": "-157600000", "fiscalDateEnding": "2026-03-31", "operatingCashflow": "491900000", "repurchaseOfStock": "-40200000", "capitalExpenditures": "-182600000" } }, "revenue": 1158800000, "cost_of_revenue": 621300000, "gross_profit": 537500000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 503800000, "depreciation_amortisation": 134300000, "ebitda": 615700000, "interest_expense": 7200000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 281400000, "net_income_continuing_ops": null, "net_income_to_common": 281400000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 565400000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 2060600000, "net_ppe": 7025100000, "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": 10977500000, "short_term_debt": null, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1141400000, "long_term_debt": 171100000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 511200000, "preferred_stock": null, "minority_interest": 1372900000, "retained_earnings": null, "total_equity": 6851500000, "shares_outstanding": 855359839, "operating_cash_flow": 491900000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -182600000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": -60000000, "share_repurchases": -40200000, "shares_issued": null, "net_debt_issued": 61900000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 309300000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "615700000", "netIncome": "281400000", "grossProfit": "537500000", "totalRevenue": "1158800000", "costOfRevenue": "621300000", "interestExpense": "7200000", "operatingIncome": "503800000", "fiscalDateEnding": "2026-03-31", "researchAndDevelopment": null, "depreciationAndAmortization": "134300000" }, "balance": { "totalDebt": "511200000", "totalAssets": "10977500000", "longTermDebt": "171100000", "shortTermDebt": null, "preferredStock": null, "fiscalDateEnding": "2026-03-31", "minorityInterest": "1372900000", "totalLiabilities": null, "sharesOutstanding": "855359839", "totalCurrentAssets": "2060600000", "totalShareholderEquity": "6851500000", "totalCurrentLiabilities": "1141400000", "propertyPlantEquipmentNet": "7025100000", "cashAndShortTermInvestments": "565400000" }, "cashflow": { "freeCashFlow": "309300000", "dividendsPaid": "-60000000", "issuanceOfDebt": "219500000", "issuanceOfStock": null, "repaymentOfDebt": "-157600000", "fiscalDateEnding": "2026-03-31", "operatingCashflow": "491900000", "repurchaseOfStock": "-40200000", "capitalExpenditures": "-182600000" } } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider": "yFinance", "currency_reported": "CAD", "fetched_at": "2026-06-07T19:50:39.056438+00:00", "is_restated": false, "income_statement": { "revenue": 1145100000, "cost_of_revenue": 675000000, "gross_profit": 470100000, "ebit": 445000000, "ebitda": 564400000, "pretax_income": null, "tax_provision": null, "net_income": 767300000, "net_income_to_common": 767300000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 296200000, "total_current_assets": 2036300000, "total_assets": 10820600000, "short_term_debt": 180800000, "long_term_debt": 56300000, "total_debt": 449600000, "total_liabilities": null, "total_equity": 6619800000, "shares_outstanding": 854347591, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 560900000, "capital_expenditure": -187300000, "free_cash_flow": 373600000, "dividends_paid": -155000000, "share_repurchases": -46000000, "shares_issued": 3400000, "net_debt_issued": -167500000 }, "complete_fields": { "id": 422636, "ticker_id": 36161, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 2, "currency_reported": "CAD", "fetched_at": "2026-06-07T19:50:39.056438+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "564400000", "netIncome": "767300000", "grossProfit": "470100000", "totalRevenue": "1145100000", "costOfRevenue": "675000000", "interestExpense": "8800000", "operatingIncome": "445000000", "fiscalDateEnding": "2025-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "152700000" }, "balance": { "totalDebt": "449600000", "totalAssets": "10820600000", "longTermDebt": "56300000", "shortTermDebt": "180800000", "preferredStock": null, "fiscalDateEnding": "2025-12-31", "minorityInterest": "1326300000", "totalLiabilities": null, "sharesOutstanding": "854347591", "totalCurrentAssets": "2036300000", "totalShareholderEquity": "6619800000", "totalCurrentLiabilities": "1240500000", "propertyPlantEquipmentNet": "7009300000", "cashAndShortTermInvestments": "296200000" }, "cashflow": { "freeCashFlow": "373600000", "dividendsPaid": "-155000000", "issuanceOfDebt": "267300000", "issuanceOfStock": "3400000", "repaymentOfDebt": "-434800000", "fiscalDateEnding": "2025-12-31", "operatingCashflow": "560900000", "repurchaseOfStock": "-46000000", "capitalExpenditures": "-187300000" } }, "revenue": 1145100000, "cost_of_revenue": 675000000, "gross_profit": 470100000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 445000000, "depreciation_amortisation": 152700000, "ebitda": 564400000, "interest_expense": 8800000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 767300000, "net_income_continuing_ops": null, "net_income_to_common": 767300000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 296200000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 2036300000, "net_ppe": 7009300000, "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": 10820600000, "short_term_debt": 180800000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1240500000, "long_term_debt": 56300000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 449600000, "preferred_stock": null, "minority_interest": 1326300000, "retained_earnings": null, "total_equity": 6619800000, "shares_outstanding": 854347591, "operating_cash_flow": 560900000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -187300000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": -155000000, "share_repurchases": -46000000, "shares_issued": 3400000, "net_debt_issued": -167500000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 373600000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "564400000", "netIncome": "767300000", "grossProfit": "470100000", "totalRevenue": "1145100000", "costOfRevenue": "675000000", "interestExpense": "8800000", "operatingIncome": "445000000", "fiscalDateEnding": "2025-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "152700000" }, "balance": { "totalDebt": "449600000", "totalAssets": "10820600000", "longTermDebt": "56300000", "shortTermDebt": "180800000", "preferredStock": null, "fiscalDateEnding": "2025-12-31", "minorityInterest": "1326300000", "totalLiabilities": null, "sharesOutstanding": "854347591", "totalCurrentAssets": "2036300000", "totalShareholderEquity": "6619800000", "totalCurrentLiabilities": "1240500000", "propertyPlantEquipmentNet": "7009300000", "cashAndShortTermInvestments": "296200000" }, "cashflow": { "freeCashFlow": "373600000", "dividendsPaid": "-155000000", "issuanceOfDebt": "267300000", "issuanceOfStock": "3400000", "repaymentOfDebt": "-434800000", "fiscalDateEnding": "2025-12-31", "operatingCashflow": "560900000", "repurchaseOfStock": "-46000000", "capitalExpenditures": "-187300000" } } }, { "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider": "yFinance", "currency_reported": "CAD", "fetched_at": "2026-06-07T19:50:39.056438+00:00", "is_restated": false, "income_statement": { "revenue": 937200000, "cost_of_revenue": 665900000, "gross_profit": 271300000, "ebit": 235800000, "ebitda": 403300000, "pretax_income": null, "tax_provision": null, "net_income": 228500000, "net_income_to_common": 228500000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 279300000, "total_current_assets": 1481000000, "total_assets": 9871200000, "short_term_debt": 189300000, "long_term_debt": 220600000, "total_debt": 655000000, "total_liabilities": null, "total_equity": 5756000000, "shares_outstanding": 855997663, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 334600000, "capital_expenditure": -157500000, "free_cash_flow": 177100000, "dividends_paid": -72000000, "share_repurchases": -36200000, "shares_issued": 3200000, "net_debt_issued": -1470600000 }, "complete_fields": { "id": 422638, "ticker_id": 36161, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 2, "currency_reported": "CAD", "fetched_at": "2026-06-07T19:50:39.056438+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "403300000", "netIncome": "228500000", "grossProfit": "271300000", "totalRevenue": "937200000", "costOfRevenue": "665900000", "interestExpense": "14800000", "operatingIncome": "235800000", "fiscalDateEnding": "2025-06-30", "researchAndDevelopment": null, "depreciationAndAmortization": "159300000" }, "balance": { "totalDebt": "655000000", "totalAssets": "9871200000", "longTermDebt": "220600000", "shortTermDebt": "189300000", "preferredStock": null, "fiscalDateEnding": "2025-06-30", "minorityInterest": "1129400000", "totalLiabilities": null, "sharesOutstanding": "855997663", "totalCurrentAssets": "1481000000", "totalShareholderEquity": "5756000000", "totalCurrentLiabilities": "1024000000", "propertyPlantEquipmentNet": "7046600000", "cashAndShortTermInvestments": "279300000" }, "cashflow": { "freeCashFlow": "177100000", "dividendsPaid": "-72000000", "issuanceOfDebt": "213600000", "issuanceOfStock": "3200000", "repaymentOfDebt": "-1684200000", "fiscalDateEnding": "2025-06-30", "operatingCashflow": "334600000", "repurchaseOfStock": "-36200000", "capitalExpenditures": "-157500000" } }, "revenue": 937200000, "cost_of_revenue": 665900000, "gross_profit": 271300000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 235800000, "depreciation_amortisation": 159300000, "ebitda": 403300000, "interest_expense": 14800000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 228500000, "net_income_continuing_ops": null, "net_income_to_common": 228500000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 279300000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 1481000000, "net_ppe": 7046600000, "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": 9871200000, "short_term_debt": 189300000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1024000000, "long_term_debt": 220600000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 655000000, "preferred_stock": null, "minority_interest": 1129400000, "retained_earnings": null, "total_equity": 5756000000, "shares_outstanding": 855997663, "operating_cash_flow": 334600000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -157500000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": -72000000, "share_repurchases": -36200000, "shares_issued": 3200000, "net_debt_issued": -1470600000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 177100000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "403300000", "netIncome": "228500000", "grossProfit": "271300000", "totalRevenue": "937200000", "costOfRevenue": "665900000", "interestExpense": "14800000", "operatingIncome": "235800000", "fiscalDateEnding": "2025-06-30", "researchAndDevelopment": null, "depreciationAndAmortization": "159300000" }, "balance": { "totalDebt": "655000000", "totalAssets": "9871200000", "longTermDebt": "220600000", "shortTermDebt": "189300000", "preferredStock": null, "fiscalDateEnding": "2025-06-30", "minorityInterest": "1129400000", "totalLiabilities": null, "sharesOutstanding": "855997663", "totalCurrentAssets": "1481000000", "totalShareholderEquity": "5756000000", "totalCurrentLiabilities": "1024000000", "propertyPlantEquipmentNet": "7046600000", "cashAndShortTermInvestments": "279300000" }, "cashflow": { "freeCashFlow": "177100000", "dividendsPaid": "-72000000", "issuanceOfDebt": "213600000", "issuanceOfStock": "3200000", "repaymentOfDebt": "-1684200000", "fiscalDateEnding": "2025-06-30", "operatingCashflow": "334600000", "repurchaseOfStock": "-36200000", "capitalExpenditures": "-157500000" } } }, { "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider": "yFinance", "currency_reported": "CAD", "fetched_at": "2026-06-07T19:50:39.056438+00:00", "is_restated": false, "income_statement": { "revenue": 919600000, "cost_of_revenue": 613300000, "gross_profit": 306300000, "ebit": 273300000, "ebitda": 400500000, "pretax_income": null, "tax_provision": null, "net_income": 124300000, "net_income_to_common": 124300000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 341628000, "total_current_assets": 3083334000, "total_assets": 11379147000, "short_term_debt": 297194000, "long_term_debt": 1562909000, "total_debt": 2101451000, "total_liabilities": null, "total_equity": 5278009000, "shares_outstanding": 860147477, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 177000000, "capital_expenditure": -171600000, "free_cash_flow": 5400000, "dividends_paid": 0, "share_repurchases": -71500000, "shares_issued": 745000, "net_debt_issued": 83500000 }, "complete_fields": { "id": 422639, "ticker_id": 36161, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 2, "currency_reported": "CAD", "fetched_at": "2026-06-07T19:50:39.056438+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "400500000", "netIncome": "124300000", "grossProfit": "306300000", "totalRevenue": "919600000", "costOfRevenue": "613300000", "interestExpense": "34900000", "operatingIncome": "273300000", "fiscalDateEnding": "2025-03-31", "researchAndDevelopment": null, "depreciationAndAmortization": "133500000" }, "balance": { "totalDebt": "2101451000", "totalAssets": "11379147000", "longTermDebt": "1562909000", "shortTermDebt": "297194000", "preferredStock": null, "fiscalDateEnding": "2025-03-31", "minorityInterest": "1136962000", "totalLiabilities": null, "sharesOutstanding": "860147477", "totalCurrentAssets": "3083334000", "totalShareholderEquity": "5278009000", "totalCurrentLiabilities": "1640488000", "propertyPlantEquipmentNet": "7008265000", "cashAndShortTermInvestments": "341628000" }, "cashflow": { "freeCashFlow": "5400000", "dividendsPaid": "0", "issuanceOfDebt": "1154500000", "issuanceOfStock": "745000", "repaymentOfDebt": "-1071000000", "fiscalDateEnding": "2025-03-31", "operatingCashflow": "177000000", "repurchaseOfStock": "-71500000", "capitalExpenditures": "-171600000" } }, "revenue": 919600000, "cost_of_revenue": 613300000, "gross_profit": 306300000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 273300000, "depreciation_amortisation": 133500000, "ebitda": 400500000, "interest_expense": 34900000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 124300000, "net_income_continuing_ops": null, "net_income_to_common": 124300000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 341628000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 3083334000, "net_ppe": 7008265000, "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": 11379147000, "short_term_debt": 297194000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1640488000, "long_term_debt": 1562909000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 2101451000, "preferred_stock": null, "minority_interest": 1136962000, "retained_earnings": null, "total_equity": 5278009000, "shares_outstanding": 860147477, "operating_cash_flow": 177000000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -171600000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": 0, "share_repurchases": -71500000, "shares_issued": 745000, "net_debt_issued": 83500000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 5400000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "400500000", "netIncome": "124300000", "grossProfit": "306300000", "totalRevenue": "919600000", "costOfRevenue": "613300000", "interestExpense": "34900000", "operatingIncome": "273300000", "fiscalDateEnding": "2025-03-31", "researchAndDevelopment": null, "depreciationAndAmortization": "133500000" }, "balance": { "totalDebt": "2101451000", "totalAssets": "11379147000", "longTermDebt": "1562909000", "shortTermDebt": "297194000", "preferredStock": null, "fiscalDateEnding": "2025-03-31", "minorityInterest": "1136962000", "totalLiabilities": null, "sharesOutstanding": "860147477", "totalCurrentAssets": "3083334000", "totalShareholderEquity": "5278009000", "totalCurrentLiabilities": "1640488000", "propertyPlantEquipmentNet": "7008265000", "cashAndShortTermInvestments": "341628000" }, "cashflow": { "freeCashFlow": "5400000", "dividendsPaid": "0", "issuanceOfDebt": "1154500000", "issuanceOfStock": "745000", "repaymentOfDebt": "-1071000000", "fiscalDateEnding": "2025-03-31", "operatingCashflow": "177000000", "repurchaseOfStock": "-71500000", "capitalExpenditures": "-171600000" } } }, { "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider": "yFinance", "currency_reported": "CAD", "fetched_at": "2026-06-07T19:50:39.056438+00:00", "is_restated": false, "income_statement": { "revenue": 329040000, "cost_of_revenue": 142844000, "gross_profit": 186196000, "ebit": 164306000, "ebitda": -106844000, "pretax_income": null, "tax_provision": null, "net_income": -440159000, "net_income_to_common": -440159000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 357500000, "total_current_assets": 2936900000, "total_assets": 10406800000, "short_term_debt": 344600000, "long_term_debt": 1412400000, "total_debt": 2006200000, "total_liabilities": null, "total_equity": 4422200000, "shares_outstanding": 774102971, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 620281000, "capital_expenditure": -71522000, "free_cash_flow": 548759000, "dividends_paid": -48675000, "share_repurchases": null, "shares_issued": 109000, "net_debt_issued": -81285000 }, "complete_fields": { "id": 422640, "ticker_id": 36161, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 2, "currency_reported": "CAD", "fetched_at": "2026-06-07T19:50:39.056438+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "-106844000", "netIncome": "-440159000", "grossProfit": "186196000", "totalRevenue": "329040000", "costOfRevenue": "142844000", "interestExpense": "31094000", "operatingIncome": "164306000", "fiscalDateEnding": "2024-12-31", "researchAndDevelopment": "3635000", "depreciationAndAmortization": "25520000" }, "balance": { "totalDebt": "2006200000", "totalAssets": "10406800000", "longTermDebt": "1412400000", "shortTermDebt": "344600000", "preferredStock": null, "fiscalDateEnding": "2024-12-31", "minorityInterest": "1093600000", "totalLiabilities": null, "sharesOutstanding": "774102971", "totalCurrentAssets": "2936900000", "totalShareholderEquity": "4422200000", "totalCurrentLiabilities": "1711700000", "propertyPlantEquipmentNet": "6209100000", "cashAndShortTermInvestments": "357500000" }, "cashflow": { "freeCashFlow": "548759000", "dividendsPaid": "-48675000", "issuanceOfDebt": "270690000", "issuanceOfStock": "109000", "repaymentOfDebt": "-351975000", "fiscalDateEnding": "2024-12-31", "operatingCashflow": "620281000", "repurchaseOfStock": null, "capitalExpenditures": "-71522000" } }, "revenue": 329040000, "cost_of_revenue": 142844000, "gross_profit": 186196000, "research_and_development": 3635000, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 164306000, "depreciation_amortisation": 25520000, "ebitda": -106844000, "interest_expense": 31094000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": -440159000, "net_income_continuing_ops": null, "net_income_to_common": -440159000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 357500000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 2936900000, "net_ppe": 6209100000, "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": 10406800000, "short_term_debt": 344600000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1711700000, "long_term_debt": 1412400000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 2006200000, "preferred_stock": null, "minority_interest": 1093600000, "retained_earnings": null, "total_equity": 4422200000, "shares_outstanding": 774102971, "operating_cash_flow": 620281000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -71522000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": -48675000, "share_repurchases": null, "shares_issued": 109000, "net_debt_issued": -81285000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 548759000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "-106844000", "netIncome": "-440159000", "grossProfit": "186196000", "totalRevenue": "329040000", "costOfRevenue": "142844000", "interestExpense": "31094000", "operatingIncome": "164306000", "fiscalDateEnding": "2024-12-31", "researchAndDevelopment": "3635000", "depreciationAndAmortization": "25520000" }, "balance": { "totalDebt": "2006200000", "totalAssets": "10406800000", "longTermDebt": "1412400000", "shortTermDebt": "344600000", "preferredStock": null, "fiscalDateEnding": "2024-12-31", "minorityInterest": "1093600000", "totalLiabilities": null, "sharesOutstanding": "774102971", "totalCurrentAssets": "2936900000", "totalShareholderEquity": "4422200000", "totalCurrentLiabilities": "1711700000", "propertyPlantEquipmentNet": "6209100000", "cashAndShortTermInvestments": "357500000" }, "cashflow": { "freeCashFlow": "548759000", "dividendsPaid": "-48675000", "issuanceOfDebt": "270690000", "issuanceOfStock": "109000", "repaymentOfDebt": "-351975000", "fiscalDateEnding": "2024-12-31", "operatingCashflow": "620281000", "repurchaseOfStock": null, "capitalExpenditures": "-71522000" } } }, { "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider": "yFinance", "currency_reported": "CAD", "fetched_at": "2026-06-07T19:50:39.056438+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": 347194000, "long_term_debt": null, "total_debt": 347194000, "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": 900000, "net_debt_issued": null }, "complete_fields": { "id": 422642, "ticker_id": 36161, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 2, "currency_reported": "CAD", "fetched_at": "2026-06-07T19:50:39.056438+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": "1066000", "depreciationAndAmortization": null }, "balance": { "totalDebt": null, "totalAssets": null, "longTermDebt": null, "shortTermDebt": "347194000", "preferredStock": null, "fiscalDateEnding": "2024-09-30", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": null, "totalCurrentAssets": null, "totalShareholderEquity": null, "totalCurrentLiabilities": null, "propertyPlantEquipmentNet": null, "cashAndShortTermInvestments": null }, "cashflow": { "freeCashFlow": null, "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": "900000", "repaymentOfDebt": null, "fiscalDateEnding": "2024-09-30", "operatingCashflow": null, "repurchaseOfStock": null, "capitalExpenditures": null } }, "revenue": null, "cost_of_revenue": null, "gross_profit": null, "research_and_development": 1066000, "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": 347194000, "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": 347194000, "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": 900000, "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": "1066000", "depreciationAndAmortization": null }, "balance": { "totalDebt": null, "totalAssets": null, "longTermDebt": null, "shortTermDebt": "347194000", "preferredStock": null, "fiscalDateEnding": "2024-09-30", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": null, "totalCurrentAssets": null, "totalShareholderEquity": null, "totalCurrentLiabilities": null, "propertyPlantEquipmentNet": null, "cashAndShortTermInvestments": null }, "cashflow": { "freeCashFlow": null, "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": "900000", "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": "capital_allocators", "name": "Capital Allocators", "slug": "capital-allocators", "group": "quality", "page_url": "/factors/capital-allocators/", "rank_field": "-capital_allocation_quality" }, { "key": "garp", "name": "GARP", "slug": "garp", "group": "growth", "page_url": "/factors/garp/", "rank_field": "-revenue_growth" }, { "key": "risk_adj_momentum", "name": "Risk-Adjusted Momentum", "slug": "risk-adj-momentum", "group": "momentum", "page_url": "/factors/risk-adj-momentum/", "rank_field": "-risk_adjusted_momentum" }, { "key": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/", "rank_field": "-shareholder_yield" } ], "coverage": { "factor_history_points": 1, "annual_financial_periods": 5, "quarterly_financial_periods": 6, "latest_factor_week": "2026-06-07", "latest_financials_period_end": "2025-12-31" }, "schema": { "snapshot_field_groups": { "identity": [ "week_end_date", "source_primary", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id" ], "size": [ "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd" ], "valuation": [ "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "price_to_sales", "price_to_book", "price_to_cashflow", "ebitda_to_ev", "sales_yield" ], "yield": [ "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield" ], "quality": [ "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "gross_profit_to_assets", "external_financing" ], "leverage_and_risk": [ "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "risk_adjusted_momentum" ], "growth": [ "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "revenue_growth", "earnings_growth" ], "momentum": [ "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "momentum_6m", "momentum_12m", "momentum_12_1", "distance_from_52w_high", "distance_from_52w_low", "relative_strength" ], "raw_ttm": [ "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share" ], "ranks": [ "universe_ticker_count", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength" ], "composites": [ "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "quality_value_composite", "os_score", "value_percentile", "quality_percentile", "momentum_percentile", "factor_coverage", "signal_confidence", "os_score_delta" ], "strategy_ranks": [ "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core", "trending_value_rank", "veiled_value", "earnings_consistent_5y" ] }, "financial_field_groups": { "income_statement": [ "revenue", "cost_of_revenue", "gross_profit", "ebit", "ebitda", "pretax_income", "tax_provision", "net_income", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted" ], "balance_sheet": [ "cash_and_equivalents", "total_current_assets", "total_assets", "short_term_debt", "long_term_debt", "total_debt", "total_liabilities", "total_equity", "shares_outstanding", "goodwill_and_intangibles" ], "cash_flow": [ "operating_cash_flow", "capital_expenditure", "free_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued" ] }, "complete_model_fields": { "ticker": [ "id", "uuid", "symbol", "name", "asset_type", "market_cap", "stock_exchange", "industry", "sector", "description", "currency", "is_active" ], "exchange": [ "id", "name", "symbol", "country_code", "currency", "benchmark", "data_symbol", "ticker_suffix", "update_provider", "update_group", "update_order", "update_enabled", "is_active" ], "factor_snapshot": [ "id", "ticker", "universe", "week_end_date", "source_primary", "source_gaps", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "missing_fields", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id", "os_score_delta", "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd", "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield", "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "distance_from_52w_high", "distance_from_52w_low", "relative_strength", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share", "universe_ticker_count", "sector", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength", "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "factor_coverage", "signal_confidence", "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core" ], "financial_period": [ "id", "ticker", "period_end_date", "period_type", "fiscal_year", "fiscal_quarter", "provider", "currency_reported", "fetched_at", "is_restated", "raw_data", "revenue", "cost_of_revenue", "gross_profit", "research_and_development", "selling_general_admin", "other_operating_expenses", "total_operating_expenses", "ebit", "depreciation_amortisation", "ebitda", "interest_expense", "interest_income", "other_non_operating", "pretax_income", "tax_provision", "effective_tax_rate", "net_income", "net_income_continuing_ops", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted", "cash_and_equivalents", "short_term_investments", "net_receivables", "inventory", "other_current_assets", "total_current_assets", "net_ppe", "goodwill", "intangible_assets", "goodwill_and_intangibles", "long_term_investments", "other_non_current_assets", "total_non_current_assets", "total_assets", "short_term_debt", "accounts_payable", "deferred_revenue_current", "other_current_liabilities", "total_current_liabilities", "long_term_debt", "deferred_revenue_lt", "other_non_current_liabilities", "total_non_current_liabilities", "total_liabilities", "total_debt", "preferred_stock", "minority_interest", "retained_earnings", "total_equity", "shares_outstanding", "operating_cash_flow", "stock_based_compensation", "deferred_tax_cf", "change_in_working_capital", "capital_expenditure", "acquisitions", "other_investing", "investing_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued", "other_financing", "financing_cash_flow", "free_cash_flow", "net_change_in_cash" ] } } }