{ "ticker": { "uuid": "1a229193-2d96-4cb5-bad9-175f057c3ee0", "symbol": "GDL", "name": "Goodfellow Inc.", "exchange": "TOR", "exchange_name": "Toronto Stock Exchange", "country": "CA", "currency": "CAD", "sector": "Basic Materials", "industry": "Lumber & Wood Production", "page_url": "https://sharemaestro.com/factors/ticker/1a229193-2d96-4cb5-bad9-175f057c3ee0/", "api_url": "https://sharemaestro.com/factors/api/tickers/1a229193-2d96-4cb5-bad9-175f057c3ee0/" }, "latest_snapshot": { "ticker": { "uuid": "1a229193-2d96-4cb5-bad9-175f057c3ee0", "symbol": "GDL", "name": "Goodfellow Inc.", "exchange": "TOR", "exchange_name": "Toronto Stock Exchange", "country": "CA", "currency": "CAD", "sector": "Basic Materials", "industry": "Lumber & Wood Production", "page_url": "https://sharemaestro.com/factors/ticker/1a229193-2d96-4cb5-bad9-175f057c3ee0/", "api_url": "https://sharemaestro.com/factors/api/tickers/1a229193-2d96-4cb5-bad9-175f057c3ee0/" }, "week_end_date": "2026-08-02", "universe": "CAD_CA", "score": { "os": 0.83, "value": 0.9, "quality": 0.7, "momentum": 0.2, "coverage": 0.909, "confidence": 0.909, "delta": 0 }, "headline_factors": { "price": 11.3, "market_cap": 93981580.2, "pe_ratio": 20.5245, "earnings_yield": 2.5171, "ebitda_to_ev": 0.1163, "shareholder_yield": 0.057, "roe": 0.0223, "piotroski_f_score": 5, "momentum_12_1": 0.0411, "volatility_252d": 0.1355 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": false, "small_cap_core": false, "veiled_value": false, "earnings_consistent_5y": false }, "factor_groups": { "valuation": { "pe_ratio": 20.5245, "ev_ebitda": 8.5949, "earnings_yield": 2.5171, "fcf_yield": -0.2765, "shareholder_yield": 0.057 }, "quality": { "roe": 0.0223, "roic": 1.1665, "gross_margin": 0.9222, "fcf_margin": -0.0917, "piotroski_f_score": 5 }, "growth": { "revenue_growth_1y": 0.0656, "eps_growth_1y": -0.4585, "fcf_growth_1y": null }, "momentum": { "price_return_12m": 0.0229, "momentum_12_1": 0.0411, "relative_strength": -0.2807 }, "scores": { "value_percentile": 0.9, "quality_percentile": 0.7, "momentum_percentile": 0.2, "growth_composite": 85, "yield_composite": 17, "overall_composite": 17, "os_score": 0.83, "factor_coverage": 0.909, "signal_confidence": 0.909 } } }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 11.7, "os": 0.78, "value": 0.84, "quality": 0.69, "momentum": 0.14, "confidence": 0.896, "coverage": 0.909, "pe_ratio": 364.4508, "earnings_yield": 2.8229, "shareholder_yield": 0.0565, "roe": 0.0013, "momentum_12_1": -0.0443 }, { "week_end_date": "2026-06-14", "price": 11.59, "os": 0.8, "value": 0.85, "quality": 0.69, "momentum": 0.2, "confidence": 0.886, "coverage": 0.909, "pe_ratio": 361.0243, "earnings_yield": 2.8393, "shareholder_yield": 0.057, "roe": 0.0013, "momentum_12_1": 0.0437 }, { "week_end_date": "2026-06-21", "price": 11.36, "os": 0.77, "value": 0.84, "quality": 0.65, "momentum": 0.14, "confidence": 0.876, "coverage": 0.909, "pe_ratio": 353.8599, "earnings_yield": 2.8744, "shareholder_yield": 0.0582, "roe": 0.0013, "momentum_12_1": -0.0366 }, { "week_end_date": "2026-06-28", "price": 11.4, "os": 0.78, "value": 0.84, "quality": 0.69, "momentum": 0.15, "confidence": 0.866, "coverage": 0.909, "pe_ratio": 355.1059, "earnings_yield": 2.8682, "shareholder_yield": 0.058, "roe": 0.0013, "momentum_12_1": -0.023 }, { "week_end_date": "2026-07-05", "price": 11.5, "os": 0.78, "value": 0.84, "quality": 0.68, "momentum": 0.17, "confidence": 0.856, "coverage": 0.909, "pe_ratio": 358.2209, "earnings_yield": 2.853, "shareholder_yield": 0.0575, "roe": 0.0013, "momentum_12_1": -0.0161 }, { "week_end_date": "2026-07-12", "price": 11.45, "os": 0.79, "value": 0.84, "quality": 0.69, "momentum": 0.19, "confidence": 0.847, "coverage": 0.909, "pe_ratio": 356.6634, "earnings_yield": 2.8606, "shareholder_yield": 0.0577, "roe": 0.0013, "momentum_12_1": 0.0063 }, { "week_end_date": "2026-07-19", "price": 11.25, "os": 0.84, "value": 0.9, "quality": 0.71, "momentum": 0.2, "confidence": 0.909, "coverage": 0.909, "pe_ratio": 20.4337, "earnings_yield": 2.523, "shareholder_yield": 0.0572, "roe": 0.0223, "momentum_12_1": 0.0239 }, { "week_end_date": "2026-07-26", "price": 11.29, "os": 0.83, "value": 0.9, "quality": 0.71, "momentum": 0.19, "confidence": 0.909, "coverage": 0.909, "pe_ratio": 20.5063, "earnings_yield": 2.5183, "shareholder_yield": 0.057, "roe": 0.0223, "momentum_12_1": -0.0018 }, { "week_end_date": "2026-08-02", "price": 11.3, "os": 0.83, "value": 0.9, "quality": 0.7, "momentum": 0.2, "confidence": 0.909, "coverage": 0.909, "pe_ratio": 20.5245, "earnings_yield": 2.5171, "shareholder_yield": 0.057, "roe": 0.0223, "momentum_12_1": 0.0411 } ], "financial_periods": { "annual": [ { "period_end_date": "2025-11-30", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "CAD", "is_restated": false, "income_statement": { "revenue": 542983000, "cost_of_revenue": 23543000, "gross_profit": 519440000, "ebit": 455500000, "ebitda": 24561000, "pretax_income": null, "tax_provision": null, "net_income": 7142000, "net_income_to_common": 7142000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 3767000, "total_current_assets": 208250000, "total_assets": 294918000, "short_term_debt": 17564000, "long_term_debt": 14551000, "total_debt": 38600000, "total_liabilities": null, "total_equity": 207629000, "shares_outstanding": 8344454, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 3210000, "capital_expenditure": -3704000, "free_cash_flow": -494000, "dividends_paid": -5028000, "share_repurchases": -1374000, "shares_issued": null, "net_debt_issued": 11217000 } }, { "period_end_date": "2025-11-30", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "CAD", "is_restated": false, "income_statement": { "revenue": 542983000, "cost_of_revenue": 23543000, "gross_profit": 519440000, "ebit": 455500000, "ebitda": 24561000, "pretax_income": null, "tax_provision": null, "net_income": 7142000, "net_income_to_common": 7142000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 3767000, "total_current_assets": 208250000, "total_assets": 294918000, "short_term_debt": 17564000, "long_term_debt": 14551000, "total_debt": 38600000, "total_liabilities": null, "total_equity": 207629000, "shares_outstanding": 8344454, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 3210000, "capital_expenditure": -3704000, "free_cash_flow": -494000, "dividends_paid": -5028000, "share_repurchases": -1374000, "shares_issued": null, "net_debt_issued": 11217000 } }, { "period_end_date": "2025-11-30", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "CAD", "is_restated": false, "income_statement": { "revenue": 542983000, "cost_of_revenue": 23543000, "gross_profit": 519440000, "ebit": 455500000, "ebitda": 24561000, "pretax_income": null, "tax_provision": null, "net_income": 7142000, "net_income_to_common": 7142000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 3767000, "total_current_assets": 208250000, "total_assets": 294918000, "short_term_debt": 17564000, "long_term_debt": 14551000, "total_debt": 38600000, "total_liabilities": null, "total_equity": 207629000, "shares_outstanding": 8344454, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 3210000, "capital_expenditure": -3704000, "free_cash_flow": -494000, "dividends_paid": -5028000, "share_repurchases": -1374000, "shares_issued": null, "net_debt_issued": 11217000 } }, { "period_end_date": "2025-11-30", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "CAD", "is_restated": false, "income_statement": { "revenue": 542983000, "cost_of_revenue": 23543000, "gross_profit": 519440000, "ebit": 455500000, "ebitda": 24561000, "pretax_income": null, "tax_provision": null, "net_income": 7142000, "net_income_to_common": 7142000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 3767000, "total_current_assets": 208250000, "total_assets": 294918000, "short_term_debt": 17564000, "long_term_debt": 14551000, "total_debt": 38600000, "total_liabilities": null, "total_equity": 207629000, "shares_outstanding": 8344454, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 3210000, "capital_expenditure": -3704000, "free_cash_flow": -494000, "dividends_paid": -5028000, "share_repurchases": -1374000, "shares_issued": null, "net_debt_issued": 11217000 } }, { "period_end_date": "2025-11-30", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "CAD", "is_restated": false, "income_statement": { "revenue": 542983000, "cost_of_revenue": 23543000, "gross_profit": 519440000, "ebit": 455500000, "ebitda": 24561000, "pretax_income": null, "tax_provision": null, "net_income": 7142000, "net_income_to_common": 7142000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 3767000, "total_current_assets": 208250000, "total_assets": 294918000, "short_term_debt": 17564000, "long_term_debt": 14551000, "total_debt": 38600000, "total_liabilities": null, "total_equity": 207629000, "shares_outstanding": 8344454, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 3210000, "capital_expenditure": -3704000, "free_cash_flow": -494000, "dividends_paid": -5028000, "share_repurchases": -1374000, "shares_issued": null, "net_debt_issued": 11217000 } }, { "period_end_date": "2025-11-30", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "CAD", "is_restated": false, "income_statement": { "revenue": 542983000, "cost_of_revenue": 23543000, "gross_profit": 519440000, "ebit": 455500000, "ebitda": 24561000, "pretax_income": null, "tax_provision": null, "net_income": 7142000, "net_income_to_common": 7142000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 3767000, "total_current_assets": 208250000, "total_assets": 294918000, "short_term_debt": 17564000, "long_term_debt": 14551000, "total_debt": 38600000, "total_liabilities": null, "total_equity": 207629000, "shares_outstanding": 8344454, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 3210000, "capital_expenditure": -3704000, "free_cash_flow": -494000, "dividends_paid": -5028000, "share_repurchases": -1374000, "shares_issued": null, "net_debt_issued": 11217000 } }, { "period_end_date": "2025-11-30", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "CAD", "is_restated": false, "income_statement": { "revenue": 542983000, "cost_of_revenue": 23543000, "gross_profit": 519440000, "ebit": 455500000, "ebitda": 24561000, "pretax_income": null, "tax_provision": null, "net_income": 7142000, "net_income_to_common": 7142000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 3767000, "total_current_assets": 208250000, "total_assets": 294918000, "short_term_debt": 17564000, "long_term_debt": 14551000, "total_debt": 38600000, "total_liabilities": null, "total_equity": 207629000, "shares_outstanding": 8344454, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 3210000, "capital_expenditure": -3704000, "free_cash_flow": -494000, "dividends_paid": -5028000, "share_repurchases": -1374000, "shares_issued": null, "net_debt_issued": 11217000 } }, { "period_end_date": "2025-11-30", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "CAD", "is_restated": false, "income_statement": { "revenue": 542983000, "cost_of_revenue": 23543000, "gross_profit": 519440000, "ebit": 455500000, "ebitda": 24561000, "pretax_income": null, "tax_provision": null, "net_income": 7142000, "net_income_to_common": 7142000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 3767000, "total_current_assets": 208250000, "total_assets": 294918000, "short_term_debt": 17564000, "long_term_debt": 14551000, "total_debt": 38600000, "total_liabilities": null, "total_equity": 207629000, "shares_outstanding": 8344454, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 3210000, "capital_expenditure": -3704000, "free_cash_flow": -494000, "dividends_paid": -5028000, "share_repurchases": -1374000, "shares_issued": null, "net_debt_issued": 11217000 } } ], "quarterly": [ { "period_end_date": "2026-05-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 2, "currency_reported": "CAD", "is_restated": false, "income_statement": { "revenue": 142686000, "cost_of_revenue": 114685000, "gross_profit": 28001000, "ebit": 4068000, "ebitda": 6744000, "pretax_income": null, "tax_provision": null, "net_income": 2052000, "net_income_to_common": 2052000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 4167000, "total_current_assets": 266741000, "total_assets": 351995000, "short_term_debt": 69805000, "long_term_debt": 13588000, "total_debt": 89742000, "total_liabilities": null, "total_equity": 205010000, "shares_outstanding": 8304654, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -20275000, "capital_expenditure": -2000000, "free_cash_flow": -22275000, "dividends_paid": -1249000, "share_repurchases": -295000, "shares_issued": null, "net_debt_issued": 23535000 } }, { "period_end_date": "2026-05-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 2, "currency_reported": "CAD", "is_restated": false, "income_statement": { "revenue": 142686000, "cost_of_revenue": 114685000, "gross_profit": 28001000, "ebit": 4068000, "ebitda": 6744000, "pretax_income": null, "tax_provision": null, "net_income": 2052000, "net_income_to_common": 2052000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 4167000, "total_current_assets": 266741000, "total_assets": 351995000, "short_term_debt": 69805000, "long_term_debt": 13588000, "total_debt": 89742000, "total_liabilities": null, "total_equity": 205010000, "shares_outstanding": 8304654, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -20275000, "capital_expenditure": -2000000, "free_cash_flow": -22275000, "dividends_paid": -1249000, "share_repurchases": -295000, "shares_issued": null, "net_debt_issued": 23535000 } }, { "period_end_date": "2026-05-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 2, "currency_reported": "CAD", "is_restated": false, "income_statement": { "revenue": 142686000, "cost_of_revenue": 114685000, "gross_profit": 28001000, "ebit": 4068000, "ebitda": 6744000, "pretax_income": null, "tax_provision": null, "net_income": 2052000, "net_income_to_common": 2052000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 4167000, "total_current_assets": 266741000, "total_assets": 351995000, "short_term_debt": 69805000, "long_term_debt": 13588000, "total_debt": 89742000, "total_liabilities": null, "total_equity": 205010000, "shares_outstanding": 8304654, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -20275000, "capital_expenditure": -2000000, "free_cash_flow": -22275000, "dividends_paid": -1249000, "share_repurchases": -295000, "shares_issued": null, "net_debt_issued": 23535000 } }, { "period_end_date": "2026-02-28", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "CAD", "is_restated": false, "income_statement": { "revenue": 108729000, "cost_of_revenue": 90235000, "gross_profit": 18494000, "ebit": -3513000, "ebitda": -847000, "pretax_income": null, "tax_provision": null, "net_income": -3132000, "net_income_to_common": -3132000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 4117000, "total_current_assets": 242094000, "total_assets": 326491000, "short_term_debt": 44488000, "long_term_debt": 13739000, "total_debt": 64642000, "total_liabilities": null, "total_equity": 203242000, "shares_outstanding": 8329454, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -24051000, "capital_expenditure": -884000, "free_cash_flow": -24935000, "dividends_paid": null, "share_repurchases": -179000, "shares_issued": null, "net_debt_issued": 23520000 } }, { "period_end_date": "2026-02-28", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "CAD", "is_restated": false, "income_statement": { "revenue": 108729000, "cost_of_revenue": 90235000, "gross_profit": 18494000, "ebit": -3513000, "ebitda": -847000, "pretax_income": null, "tax_provision": null, "net_income": -3132000, "net_income_to_common": -3132000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 4117000, "total_current_assets": 242094000, "total_assets": 326491000, "short_term_debt": 44488000, "long_term_debt": 13739000, "total_debt": 64642000, "total_liabilities": null, "total_equity": 203242000, "shares_outstanding": 8329454, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -24051000, "capital_expenditure": -884000, "free_cash_flow": -24935000, "dividends_paid": null, "share_repurchases": -179000, "shares_issued": null, "net_debt_issued": 23520000 } }, { "period_end_date": "2026-02-28", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "CAD", "is_restated": false, "income_statement": { "revenue": 108729000, "cost_of_revenue": 90235000, "gross_profit": 18494000, "ebit": -3513000, "ebitda": -847000, "pretax_income": null, "tax_provision": null, "net_income": -3132000, "net_income_to_common": -3132000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 4117000, "total_current_assets": 242094000, "total_assets": 326491000, "short_term_debt": 44488000, "long_term_debt": 13739000, "total_debt": 64642000, "total_liabilities": null, "total_equity": 203242000, "shares_outstanding": 8329454, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -24051000, "capital_expenditure": -884000, "free_cash_flow": -24935000, "dividends_paid": null, "share_repurchases": -179000, "shares_issued": null, "net_debt_issued": 23520000 } }, { "period_end_date": "2026-02-28", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "CAD", "is_restated": false, "income_statement": { "revenue": 108729000, "cost_of_revenue": 90235000, "gross_profit": 18494000, "ebit": -3513000, "ebitda": -847000, "pretax_income": null, "tax_provision": null, "net_income": -3132000, "net_income_to_common": -3132000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 4117000, "total_current_assets": 242094000, "total_assets": 326491000, "short_term_debt": 44488000, "long_term_debt": 13739000, "total_debt": 64642000, "total_liabilities": null, "total_equity": 203242000, "shares_outstanding": 8329454, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -24051000, "capital_expenditure": -884000, "free_cash_flow": -24935000, "dividends_paid": null, "share_repurchases": -179000, "shares_issued": null, "net_debt_issued": 23520000 } }, { "period_end_date": "2026-02-28", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "CAD", "is_restated": false, "income_statement": { "revenue": 108729000, "cost_of_revenue": 90235000, "gross_profit": 18494000, "ebit": -3513000, "ebitda": -847000, "pretax_income": null, "tax_provision": null, "net_income": -3132000, "net_income_to_common": -3132000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 4117000, "total_current_assets": 242094000, "total_assets": 326491000, "short_term_debt": 44488000, "long_term_debt": 13739000, "total_debt": 64642000, "total_liabilities": null, "total_equity": 203242000, "shares_outstanding": 8329454, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -24051000, "capital_expenditure": -884000, "free_cash_flow": -24935000, "dividends_paid": null, "share_repurchases": -179000, "shares_issued": null, "net_debt_issued": 23520000 } }, { "period_end_date": "2026-02-28", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "CAD", "is_restated": false, "income_statement": { "revenue": 108729000, "cost_of_revenue": 90235000, "gross_profit": 18494000, "ebit": -3513000, "ebitda": -847000, "pretax_income": null, "tax_provision": null, "net_income": -3132000, "net_income_to_common": -3132000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 4117000, "total_current_assets": 242094000, "total_assets": 326491000, "short_term_debt": 44488000, "long_term_debt": 13739000, "total_debt": 64642000, "total_liabilities": null, "total_equity": 203242000, "shares_outstanding": 8329454, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -24051000, "capital_expenditure": -884000, "free_cash_flow": -24935000, "dividends_paid": null, "share_repurchases": -179000, "shares_issued": null, "net_debt_issued": 23520000 } }, { "period_end_date": "2026-02-28", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "CAD", "is_restated": false, "income_statement": { "revenue": 108729000, "cost_of_revenue": 90235000, "gross_profit": 18494000, "ebit": -3513000, "ebitda": -847000, "pretax_income": null, "tax_provision": null, "net_income": -3132000, "net_income_to_common": -3132000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 4117000, "total_current_assets": 242094000, "total_assets": 326491000, "short_term_debt": 44488000, "long_term_debt": 13739000, "total_debt": 64642000, "total_liabilities": null, "total_equity": 203242000, "shares_outstanding": 8329454, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -24051000, "capital_expenditure": -884000, "free_cash_flow": -24935000, "dividends_paid": null, "share_repurchases": -179000, "shares_issued": null, "net_debt_issued": 23520000 } }, { "period_end_date": "2026-02-28", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "CAD", "is_restated": false, "income_statement": { "revenue": 108729000, "cost_of_revenue": 90235000, "gross_profit": 18494000, "ebit": -3513000, "ebitda": -847000, "pretax_income": null, "tax_provision": null, "net_income": -3132000, "net_income_to_common": -3132000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 4117000, "total_current_assets": 242094000, "total_assets": 326491000, "short_term_debt": 44488000, "long_term_debt": 13739000, "total_debt": 64642000, "total_liabilities": null, "total_equity": 203242000, "shares_outstanding": 8329454, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -24051000, "capital_expenditure": -884000, "free_cash_flow": -24935000, "dividends_paid": null, "share_repurchases": -179000, "shares_issued": null, "net_debt_issued": 23520000 } }, { "period_end_date": "2025-11-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "CAD", "is_restated": false, "income_statement": { "revenue": 136953000, "cost_of_revenue": -289051000, "gross_profit": 426004000, "ebit": 446783000, "ebitda": 7672000, "pretax_income": null, "tax_provision": null, "net_income": 3199000, "net_income_to_common": 3199000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 3767000, "total_current_assets": 208250000, "total_assets": 294918000, "short_term_debt": 17564000, "long_term_debt": 14551000, "total_debt": 38600000, "total_liabilities": null, "total_equity": 207629000, "shares_outstanding": 8344454, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 9965000, "capital_expenditure": -1160000, "free_cash_flow": 8805000, "dividends_paid": -2923000, "share_repurchases": -319000, "shares_issued": null, "net_debt_issued": -1476000 } } ] }, "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": "vc2_cheapest", "name": "VC2 Cheapest Decile", "slug": "vc2-cheapest", "group": "value", "page_url": "/factors/vc2-cheapest/" }, { "key": "ebitda_ev", "name": "EBITDA/EV Value", "slug": "ebitda-ev", "group": "value", "page_url": "/factors/ebitda-ev/" }, { "key": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/" }, { "key": "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": "tiny_titans", "name": "Tiny Titans", "slug": "tiny-titans", "group": "universe", "page_url": "/factors/tiny-titans/" }, { "key": "small_cap_value", "name": "Small Cap Value", "slug": "small-cap-value", "group": "universe", "page_url": "/factors/small-cap-value/" }, { "key": "low_volatility", "name": "Low Volatility", "slug": "low-volatility", "group": "defensive", "page_url": "/factors/low-volatility/" } ], "coverage": { "factor_history_points": 9, "annual_financial_periods": 8, "quarterly_financial_periods": 12, "latest_factor_week": "2026-08-02", "latest_financials_period_end": "2026-05-31" }, "schema": { "public_fields_only": true } }