{ "ticker": { "uuid": "171d5818-7921-456e-8378-f81222b1ccf8", "symbol": "TPX-A", "name": "Molson Coors Canada Inc.", "exchange": "TOR", "exchange_name": "Toronto Stock Exchange", "country": "CA", "currency": "CAD", "sector": "Consumer Defensive", "industry": "Beverages - Brewers", "page_url": "https://sharemaestro.com/factors/ticker/171d5818-7921-456e-8378-f81222b1ccf8/", "api_url": "https://sharemaestro.com/factors/api/tickers/171d5818-7921-456e-8378-f81222b1ccf8/" }, "latest_snapshot": { "ticker": { "uuid": "171d5818-7921-456e-8378-f81222b1ccf8", "symbol": "TPX-A", "name": "Molson Coors Canada Inc.", "exchange": "TOR", "exchange_name": "Toronto Stock Exchange", "country": "CA", "currency": "CAD", "sector": "Consumer Defensive", "industry": "Beverages - Brewers", "page_url": "https://sharemaestro.com/factors/ticker/171d5818-7921-456e-8378-f81222b1ccf8/", "api_url": "https://sharemaestro.com/factors/api/tickers/171d5818-7921-456e-8378-f81222b1ccf8/" }, "week_end_date": "2026-07-26", "universe": "CAD_CA", "score": { "os": 0.79, "value": 0.88, "quality": 0.7, "momentum": 0.09, "coverage": 0.879, "confidence": 0.842, "delta": 0 }, "headline_factors": { "price": 63.1, "market_cap": 11846137627.83, "pe_ratio": null, "earnings_yield": 0.0962, "ebitda_to_ev": null, "shareholder_yield": 0.1054, "roe": -0.2128, "piotroski_f_score": 5, "momentum_12_1": -0.1914, "volatility_252d": 0.2917 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": true, "small_cap_core": false, "veiled_value": false, "earnings_consistent_5y": false }, "factor_groups": { "valuation": { "pe_ratio": null, "ev_ebitda": null, "earnings_yield": 0.0962, "fcf_yield": 0.0646, "shareholder_yield": 0.1054 }, "quality": { "roe": -0.2128, "roic": 0.0816, "gross_margin": 0.3837, "fcf_margin": 0.1047, "piotroski_f_score": 5 }, "growth": { "revenue_growth_1y": -0.0418, "eps_growth_1y": null, "fcf_growth_1y": -0.1362 }, "momentum": { "price_return_12m": -0.1914, "momentum_12_1": -0.1914, "relative_strength": -0.4778 }, "scores": { "value_percentile": 0.88, "quality_percentile": 0.7, "momentum_percentile": 0.09, "growth_composite": 80, "yield_composite": 8, "overall_composite": 21, "os_score": 0.79, "factor_coverage": 0.879, "signal_confidence": 0.842 } } }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 63, "os": 0.8, "value": 0.88, "quality": 0.71, "momentum": 0.1, "confidence": 0.879, "coverage": 0.879, "pe_ratio": null, "earnings_yield": 0.0963, "shareholder_yield": 0.1055, "roe": -0.2128, "momentum_12_1": -0.1196 }, { "week_end_date": "2026-06-14", "price": 68.67, "os": 0.79, "value": 0.86, "quality": 0.71, "momentum": 0.12, "confidence": 0.879, "coverage": 0.879, "pe_ratio": null, "earnings_yield": 0.0909, "shareholder_yield": 0.0968, "roe": -0.2128, "momentum_12_1": -0.1149 }, { "week_end_date": "2026-06-21", "price": 68.67, "os": 0.8, "value": 0.86, "quality": 0.71, "momentum": 0.16, "confidence": 0.879, "coverage": 0.879, "pe_ratio": null, "earnings_yield": 0.0909, "shareholder_yield": 0.0968, "roe": -0.2128, "momentum_12_1": -0.0585 }, { "week_end_date": "2026-06-28", "price": 63.1, "os": 0.78, "value": 0.87, "quality": 0.7, "momentum": 0.08, "confidence": 0.879, "coverage": 0.879, "pe_ratio": null, "earnings_yield": 0.0962, "shareholder_yield": 0.1054, "roe": -0.2128, "momentum_12_1": -0.1926 }, { "week_end_date": "2026-07-05", "price": 63.1, "os": 0.79, "value": 0.89, "quality": 0.71, "momentum": 0.08, "confidence": 0.871, "coverage": 0.879, "pe_ratio": null, "earnings_yield": 0.0962, "shareholder_yield": 0.1054, "roe": -0.2128, "momentum_12_1": -0.1926 }, { "week_end_date": "2026-07-12", "price": 63.1, "os": 0.78, "value": 0.88, "quality": 0.7, "momentum": 0.08, "confidence": 0.861, "coverage": 0.879, "pe_ratio": null, "earnings_yield": 0.0962, "shareholder_yield": 0.1054, "roe": -0.2128, "momentum_12_1": -0.12 }, { "week_end_date": "2026-07-19", "price": 63.1, "os": 0.79, "value": 0.88, "quality": 0.7, "momentum": 0.09, "confidence": 0.852, "coverage": 0.879, "pe_ratio": null, "earnings_yield": 0.0962, "shareholder_yield": 0.1054, "roe": -0.2128, "momentum_12_1": -0.12 }, { "week_end_date": "2026-07-26", "price": 63.1, "os": 0.79, "value": 0.88, "quality": 0.7, "momentum": 0.09, "confidence": 0.842, "coverage": 0.879, "pe_ratio": null, "earnings_yield": 0.0962, "shareholder_yield": 0.1054, "roe": -0.2128, "momentum_12_1": -0.1914 } ], "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": 11140800000, "cost_of_revenue": 6866200000, "gross_profit": 4274600000, "ebit": 1645100000, "ebitda": -1544400000, "pretax_income": null, "tax_provision": null, "net_income": -2139600000, "net_income_to_common": -2139600000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 896500000, "total_current_assets": 2935500000, "total_assets": 22738400000, "short_term_debt": 2434100000, "long_term_debt": 3865400000, "total_debt": 6352300000, "total_liabilities": null, "total_equity": 10230300000, "shares_outstanding": 190733818, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 1784400000, "capital_expenditure": -716600000, "free_cash_flow": 1067800000, "dividends_paid": -376300000, "share_repurchases": -647900000, "shares_issued": null, "net_debt_issued": -12800000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "CAD", "is_restated": false, "income_statement": { "revenue": 11140800000, "cost_of_revenue": 6866200000, "gross_profit": 4274600000, "ebit": 1645100000, "ebitda": -1544400000, "pretax_income": null, "tax_provision": null, "net_income": -2139600000, "net_income_to_common": -2139600000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 896500000, "total_current_assets": 2935500000, "total_assets": 22738400000, "short_term_debt": 2434100000, "long_term_debt": 3865400000, "total_debt": 6352300000, "total_liabilities": null, "total_equity": 10230300000, "shares_outstanding": 190733818, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 1784400000, "capital_expenditure": -716600000, "free_cash_flow": 1067800000, "dividends_paid": -376300000, "share_repurchases": -647900000, "shares_issued": null, "net_debt_issued": -12800000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "CAD", "is_restated": false, "income_statement": { "revenue": 11140800000, "cost_of_revenue": 6866200000, "gross_profit": 4274600000, "ebit": 1645100000, "ebitda": -1544400000, "pretax_income": null, "tax_provision": null, "net_income": -2139600000, "net_income_to_common": -2139600000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 896500000, "total_current_assets": 2935500000, "total_assets": 22738400000, "short_term_debt": 2434100000, "long_term_debt": 3865400000, "total_debt": 6352300000, "total_liabilities": null, "total_equity": 10230300000, "shares_outstanding": 190733818, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 1784400000, "capital_expenditure": -716600000, "free_cash_flow": 1067800000, "dividends_paid": -376300000, "share_repurchases": -647900000, "shares_issued": null, "net_debt_issued": -12800000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "CAD", "is_restated": false, "income_statement": { "revenue": 11140800000, "cost_of_revenue": 6866200000, "gross_profit": 4274600000, "ebit": 1645100000, "ebitda": -1544400000, "pretax_income": null, "tax_provision": null, "net_income": -2139600000, "net_income_to_common": -2139600000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 896500000, "total_current_assets": 2935500000, "total_assets": 22738400000, "short_term_debt": 2434100000, "long_term_debt": 3865400000, "total_debt": 6352300000, "total_liabilities": null, "total_equity": 10230300000, "shares_outstanding": 190733818, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 1784400000, "capital_expenditure": -716600000, "free_cash_flow": 1067800000, "dividends_paid": -376300000, "share_repurchases": -647900000, "shares_issued": null, "net_debt_issued": -12800000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "CAD", "is_restated": false, "income_statement": { "revenue": 11140800000, "cost_of_revenue": 6866200000, "gross_profit": 4274600000, "ebit": 1645100000, "ebitda": -1544400000, "pretax_income": null, "tax_provision": null, "net_income": -2139600000, "net_income_to_common": -2139600000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 896500000, "total_current_assets": 2935500000, "total_assets": 22738400000, "short_term_debt": 2434100000, "long_term_debt": 3865400000, "total_debt": 6352300000, "total_liabilities": null, "total_equity": 10230300000, "shares_outstanding": 190733818, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 1784400000, "capital_expenditure": -716600000, "free_cash_flow": 1067800000, "dividends_paid": -376300000, "share_repurchases": -647900000, "shares_issued": null, "net_debt_issued": -12800000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "CAD", "is_restated": false, "income_statement": { "revenue": 11140800000, "cost_of_revenue": 6866200000, "gross_profit": 4274600000, "ebit": 1645100000, "ebitda": -1544400000, "pretax_income": null, "tax_provision": null, "net_income": -2139600000, "net_income_to_common": -2139600000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 896500000, "total_current_assets": 2935500000, "total_assets": 22738400000, "short_term_debt": 2434100000, "long_term_debt": 3865400000, "total_debt": 6352300000, "total_liabilities": null, "total_equity": 10230300000, "shares_outstanding": 190733818, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 1784400000, "capital_expenditure": -716600000, "free_cash_flow": 1067800000, "dividends_paid": -376300000, "share_repurchases": -647900000, "shares_issued": null, "net_debt_issued": -12800000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "CAD", "is_restated": false, "income_statement": { "revenue": 11140800000, "cost_of_revenue": 6866200000, "gross_profit": 4274600000, "ebit": 1645100000, "ebitda": -1544400000, "pretax_income": null, "tax_provision": null, "net_income": -2139600000, "net_income_to_common": -2139600000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 896500000, "total_current_assets": 2935500000, "total_assets": 22738400000, "short_term_debt": 2434100000, "long_term_debt": 3865400000, "total_debt": 6352300000, "total_liabilities": null, "total_equity": 10230300000, "shares_outstanding": 190733818, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 1784400000, "capital_expenditure": -716600000, "free_cash_flow": 1067800000, "dividends_paid": -376300000, "share_repurchases": -647900000, "shares_issued": null, "net_debt_issued": -12800000 } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "currency_reported": "CAD", "is_restated": false, "income_statement": { "revenue": 11627000000, "cost_of_revenue": 7093600000, "gross_profit": 4533400000, "ebit": 1810900000, "ebitda": 2556400000, "pretax_income": null, "tax_provision": null, "net_income": 1122400000, "net_income_to_common": 1122400000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 969300000, "total_current_assets": 2848400000, "total_assets": 26064300000, "short_term_debt": 32200000, "long_term_debt": 6113900000, "total_debt": 6192800000, "total_liabilities": null, "total_equity": 13092400000, "shares_outstanding": 203147943, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 1910300000, "capital_expenditure": -674100000, "free_cash_flow": 1236200000, "dividends_paid": -369200000, "share_repurchases": -643400000, "shares_issued": null, "net_debt_issued": -20100000 } } ], "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": 2351100000, "cost_of_revenue": 1453900000, "gross_profit": 897200000, "ebit": 292100000, "ebitda": 481600000, "pretax_income": null, "tax_provision": null, "net_income": 151300000, "net_income_to_common": 151300000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 382600000, "total_current_assets": 2743800000, "total_assets": 22367900000, "short_term_debt": 2423400000, "long_term_debt": 3848500000, "total_debt": 6271900000, "total_liabilities": null, "total_equity": 10055800000, "shares_outstanding": 187735943, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 2500000, "capital_expenditure": -231700000, "free_cash_flow": -229200000, "dividends_paid": -93600000, "share_repurchases": -168500000, "shares_issued": null, "net_debt_issued": -26700000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "CAD", "is_restated": false, "income_statement": { "revenue": 2351100000, "cost_of_revenue": 1453900000, "gross_profit": 897200000, "ebit": 292100000, "ebitda": 481600000, "pretax_income": null, "tax_provision": null, "net_income": 151300000, "net_income_to_common": 151300000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 382600000, "total_current_assets": 2743800000, "total_assets": 22367900000, "short_term_debt": 2423400000, "long_term_debt": 3848500000, "total_debt": 6271900000, "total_liabilities": null, "total_equity": 10055800000, "shares_outstanding": 187735943, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 2500000, "capital_expenditure": -231700000, "free_cash_flow": -229200000, "dividends_paid": -93600000, "share_repurchases": -168500000, "shares_issued": null, "net_debt_issued": -26700000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "CAD", "is_restated": false, "income_statement": { "revenue": 2351100000, "cost_of_revenue": 1453900000, "gross_profit": 897200000, "ebit": 292100000, "ebitda": 481600000, "pretax_income": null, "tax_provision": null, "net_income": 151300000, "net_income_to_common": 151300000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 382600000, "total_current_assets": 2743800000, "total_assets": 22367900000, "short_term_debt": 2423400000, "long_term_debt": 3848500000, "total_debt": 6271900000, "total_liabilities": null, "total_equity": 10055800000, "shares_outstanding": 187735943, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 2500000, "capital_expenditure": -231700000, "free_cash_flow": -229200000, "dividends_paid": -93600000, "share_repurchases": -168500000, "shares_issued": null, "net_debt_issued": -26700000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "CAD", "is_restated": false, "income_statement": { "revenue": 2351100000, "cost_of_revenue": 1453900000, "gross_profit": 897200000, "ebit": 292100000, "ebitda": 481600000, "pretax_income": null, "tax_provision": null, "net_income": 151300000, "net_income_to_common": 151300000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 382600000, "total_current_assets": 2743800000, "total_assets": 22367900000, "short_term_debt": 2423400000, "long_term_debt": 3848500000, "total_debt": 6271900000, "total_liabilities": null, "total_equity": 10055800000, "shares_outstanding": 187735943, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 2500000, "capital_expenditure": -231700000, "free_cash_flow": -229200000, "dividends_paid": -93600000, "share_repurchases": -168500000, "shares_issued": null, "net_debt_issued": -26700000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "CAD", "is_restated": false, "income_statement": { "revenue": 2351100000, "cost_of_revenue": 1453900000, "gross_profit": 897200000, "ebit": 292100000, "ebitda": 481600000, "pretax_income": null, "tax_provision": null, "net_income": 151300000, "net_income_to_common": 151300000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 382600000, "total_current_assets": 2743800000, "total_assets": 22367900000, "short_term_debt": 2423400000, "long_term_debt": 3848500000, "total_debt": 6271900000, "total_liabilities": null, "total_equity": 10055800000, "shares_outstanding": 187735943, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 2500000, "capital_expenditure": -231700000, "free_cash_flow": -229200000, "dividends_paid": -93600000, "share_repurchases": -168500000, "shares_issued": null, "net_debt_issued": -26700000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "CAD", "is_restated": false, "income_statement": { "revenue": 2351100000, "cost_of_revenue": 1453900000, "gross_profit": 897200000, "ebit": 292100000, "ebitda": 481600000, "pretax_income": null, "tax_provision": null, "net_income": 151300000, "net_income_to_common": 151300000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 382600000, "total_current_assets": 2743800000, "total_assets": 22367900000, "short_term_debt": 2423400000, "long_term_debt": 3848500000, "total_debt": 6271900000, "total_liabilities": null, "total_equity": 10055800000, "shares_outstanding": 187735943, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 2500000, "capital_expenditure": -231700000, "free_cash_flow": -229200000, "dividends_paid": -93600000, "share_repurchases": -168500000, "shares_issued": null, "net_debt_issued": -26700000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "CAD", "is_restated": false, "income_statement": { "revenue": 2351100000, "cost_of_revenue": 1453900000, "gross_profit": 897200000, "ebit": 292100000, "ebitda": 481600000, "pretax_income": null, "tax_provision": null, "net_income": 151300000, "net_income_to_common": 151300000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 382600000, "total_current_assets": 2743800000, "total_assets": 22367900000, "short_term_debt": 2423400000, "long_term_debt": 3848500000, "total_debt": 6271900000, "total_liabilities": null, "total_equity": 10055800000, "shares_outstanding": 187735943, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 2500000, "capital_expenditure": -231700000, "free_cash_flow": -229200000, "dividends_paid": -93600000, "share_repurchases": -168500000, "shares_issued": null, "net_debt_issued": -26700000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "CAD", "is_restated": false, "income_statement": { "revenue": 2662400000, "cost_of_revenue": 1694100000, "gross_profit": 968300000, "ebit": 361000000, "ebitda": -3369300000, "pretax_income": null, "tax_provision": null, "net_income": 238300000, "net_income_to_common": 238300000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 896500000, "total_current_assets": 2935500000, "total_assets": 22738400000, "short_term_debt": 2434100000, "long_term_debt": 3865400000, "total_debt": 6352300000, "total_liabilities": null, "total_equity": 10230300000, "shares_outstanding": 190733818, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 540700000, "capital_expenditure": -182900000, "free_cash_flow": 357800000, "dividends_paid": -90600000, "share_repurchases": -315100000, "shares_issued": null, "net_debt_issued": -3200000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "CAD", "is_restated": false, "income_statement": { "revenue": 2662400000, "cost_of_revenue": 1694100000, "gross_profit": 968300000, "ebit": 361000000, "ebitda": -3369300000, "pretax_income": null, "tax_provision": null, "net_income": 238300000, "net_income_to_common": 238300000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 896500000, "total_current_assets": 2935500000, "total_assets": 22738400000, "short_term_debt": 2434100000, "long_term_debt": 3865400000, "total_debt": 6352300000, "total_liabilities": null, "total_equity": 10230300000, "shares_outstanding": 190733818, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 540700000, "capital_expenditure": -182900000, "free_cash_flow": 357800000, "dividends_paid": -90600000, "share_repurchases": -315100000, "shares_issued": null, "net_debt_issued": -3200000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "CAD", "is_restated": false, "income_statement": { "revenue": 2662400000, "cost_of_revenue": 1694100000, "gross_profit": 968300000, "ebit": 361000000, "ebitda": -3369300000, "pretax_income": null, "tax_provision": null, "net_income": 238300000, "net_income_to_common": 238300000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 896500000, "total_current_assets": 2935500000, "total_assets": 22738400000, "short_term_debt": 2434100000, "long_term_debt": 3865400000, "total_debt": 6352300000, "total_liabilities": null, "total_equity": 10230300000, "shares_outstanding": 190733818, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 540700000, "capital_expenditure": -182900000, "free_cash_flow": 357800000, "dividends_paid": -90600000, "share_repurchases": -315100000, "shares_issued": null, "net_debt_issued": -3200000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "CAD", "is_restated": false, "income_statement": { "revenue": 2662400000, "cost_of_revenue": 1694100000, "gross_profit": 968300000, "ebit": 361000000, "ebitda": -3369300000, "pretax_income": null, "tax_provision": null, "net_income": 238300000, "net_income_to_common": 238300000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 896500000, "total_current_assets": 2935500000, "total_assets": 22738400000, "short_term_debt": 2434100000, "long_term_debt": 3865400000, "total_debt": 6352300000, "total_liabilities": null, "total_equity": 10230300000, "shares_outstanding": 190733818, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 540700000, "capital_expenditure": -182900000, "free_cash_flow": 357800000, "dividends_paid": -90600000, "share_repurchases": -315100000, "shares_issued": null, "net_debt_issued": -3200000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "CAD", "is_restated": false, "income_statement": { "revenue": 2662400000, "cost_of_revenue": 1694100000, "gross_profit": 968300000, "ebit": 361000000, "ebitda": -3369300000, "pretax_income": null, "tax_provision": null, "net_income": 238300000, "net_income_to_common": 238300000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 896500000, "total_current_assets": 2935500000, "total_assets": 22738400000, "short_term_debt": 2434100000, "long_term_debt": 3865400000, "total_debt": 6352300000, "total_liabilities": null, "total_equity": 10230300000, "shares_outstanding": 190733818, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 540700000, "capital_expenditure": -182900000, "free_cash_flow": 357800000, "dividends_paid": -90600000, "share_repurchases": -315100000, "shares_issued": null, "net_debt_issued": -3200000 } } ] }, "strategy_matches": [ { "key": "os_composite", "name": "OS Composite Score", "slug": "composite", "group": "multi_factor", "page_url": "/factors/composite/" }, { "key": "quality_value", "name": "Quality \u00d7 Value", "slug": "quality-value", "group": "multi_factor", "page_url": "/factors/quality-value/" }, { "key": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/" }, { "key": "capital_allocators", "name": "Capital Allocators", "slug": "capital-allocators", "group": "quality", "page_url": "/factors/capital-allocators/" }, { "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/" }, { "key": "high_yield", "name": "High Yield", "slug": "high-yield", "group": "income", "page_url": "/factors/high-yield/" } ], "coverage": { "factor_history_points": 8, "annual_financial_periods": 8, "quarterly_financial_periods": 12, "latest_factor_week": "2026-07-26", "latest_financials_period_end": "2026-03-31" }, "schema": { "public_fields_only": true } }