{ "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/" }, "ticker_metadata": { "id": 35881, "uuid": "1a229193-2d96-4cb5-bad9-175f057c3ee0", "symbol": "GDL", "name": "Goodfellow Inc.", "asset_type": "equity", "market_cap": 96393496, "stock_exchange_id": 42, "industry": "Lumber & Wood Production", "sector": "Basic Materials", "description": "Goodfellow Inc. engages in the wholesale distribution of building materials and floor coverings in Canada, the United States, and the United Kingdom. The company offers decking products, such as accessories, composite, framing, and wood products for outdoor spaces; flooring products, including ceramic, engineered, hardwood, laminate, stone product composite, sub-floor and accessories, and vinyl and WPC flooring products; and insulation and soundproofing products. It also provides lumber products, including cedar, douglas fir, engineered wood, goodlam, hardwood, hemlock, lumber, mining, pine, and treated wood and plywood; panel products comprising construction plywood, door core, hardwood plywood, medium density fiberboard and HDF, melamine, and oriented strand board; and roofing shingles and other roofing products. In addition, the company offers siding, consisting of accessories, engineered wood siding, pressure treated wood siding, and real wood; ceiling, hardware, and solid surface products; and wall concept, comprising wood planks and decorative planks. Further, it is involved in the remanufacturing, distribution, and brokerage of lumber and wood products; and provides timber fabrication and transformation such as custom timber manufacturing, custom milling services; wood treatments services; and hardware and steel connection solutions. Additionally, the company offers technical support and value-added services for industrial and manufacturing projects; glulam and heavy timber fabrication services; product sourcing and private label products; loading of trucks and containers, and packaging solutions. It serves commercial and residential sectors, including lumber yard retailers, manufacturers, industrial and infrastructure project partners, and floor covering specialists. The company was formerly known as Goodfellow Lumber Ltd. and changed its name to Goodfellow Inc. in October 1984. Goodfellow Inc. was founded in 1898 and is headquartered in Delson, 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": "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": "2026-06-07", "universe": "CAD_CA", "score": { "os": 0.78, "value": 0.84, "quality": 0.68, "momentum": 0.14, "coverage": 0.909, "confidence": 0.896, "delta": null }, "headline_factors": { "price": 11.7, "market_cap": 97308361.8, "pe_ratio": 364.4508, "earnings_yield": 2.8229, "ebitda_to_ev": 0.0918, "shareholder_yield": 0.0654, "roe": 0.0013, "piotroski_f_score": 5, "momentum_12_1": -0.0443, "volatility_252d": 0.1679 }, "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": "2025-11-30", "financials_age_days": 189, "has_full_data": true, "completeness_score": 1, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T20:10:49.309401+00:00", "batch_id": "" }, "size": { "price_close": 11.7, "market_cap": 97308361.8, "market_cap_usd": 97308361.8, "enterprise_value": 157833361.8, "shares_outstanding": 8316954, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": 364.4508, "pb_ratio": 0.4788, "ptbv_ratio": 0.4788, "ps_ratio": 0.1909, "pcf_ratio": null, "pfcf_ratio": -1.5432, "ev_ebitda": 10.8918, "ev_ebit": 0.3542, "ev_sales": 0.3096, "ev_fcf": -2.503, "earnings_yield": 2.8229, "fcf_yield": -0.3995, "price_to_sales": 0.1909, "price_to_book": 0.4788, "price_to_cashflow": null, "ebitda_to_ev": 0.0918, "sales_yield": 3.23 }, "yield": { "dividend_yield": 0, "buyback_yield": 0.0137, "shareholder_yield": 0.0654, "debt_paydown_yield": 0, "total_yield": 0.0654 }, "quality": { "gross_margin": 0.9744, "operating_margin": 0.874, "net_margin": 0.0005, "ebitda_margin": 0.0284, "fcf_margin": -0.1237, "roe": 0.0013, "roa": 0.0008, "roic": 1.2669, "roc_greenblatt": 1.87, "asset_turnover": 1.5615, "cash_conversion": -236.1685, "accruals_ratio": 0.183, "sbc_to_revenue": null, "piotroski_f_score": 5, "altman_z_score": null, "earnings_stability_5y": 5.556, "revenue_stability_5y": 0.1033, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 1.5214, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": null, "net_debt_to_ebitda": 4.1767, "debt_to_assets": 0.198, "interest_coverage": 162.7268, "current_ratio": 2.3097, "quick_ratio": 2.3097, "net_debt": 60525000, "local_beta": 0.1003, "volatility_252d": 0.1679, "volatility_60d": 0.3284, "max_drawdown_12m": -0.1003, "risk_adjusted_momentum": -0.2637 }, "growth": { "revenue_growth_1y": 0.0656, "revenue_growth_3y_cagr": -0.0489, "revenue_growth_5y_cagr": null, "eps_growth_1y": -0.4585, "eps_growth_3y_cagr": -0.3976, "eps_growth_5y_cagr": null, "fcf_growth_1y": null, "book_value_growth_1y": 0.0206, "revenue_growth": 0.0656, "earnings_growth": -0.4585 }, "momentum": { "price_return_1m": -0.0051, "price_return_3m": -0.058, "price_return_6m": -0.0413, "price_return_9m": 0.0685, "price_return_12m": -0.0492, "price_return_12m_ex1m": -0.0443, "momentum_6m": -0.0413, "momentum_12m": -0.0492, "momentum_12_1": -0.0443, "distance_from_52w_high": -0.058, "distance_from_52w_low": 0.0866, "relative_strength": -0.3513 }, "raw_ttm": { "revenue_ttm": 509802000, "gross_profit_ttm": 496727000, "ebit_ttm": 445546000, "ebitda_ttm": 14491000, "net_income_ttm": 267000, "eps_diluted_ttm": 0.0321, "operating_cash_flow_ttm": -59493000, "capital_expenditure_ttm": -3564000, "fcf_ttm": -63057000, "dividends_paid_ttm": -5028000, "share_repurchases_ttm": -1337000, "shares_issued_ttm": null, "interest_expense_ttm": 2738000, "cash_and_equivalents": 4117000, "total_current_assets": 242094000, "total_current_liabilities": 104818000, "net_ppe": 60612000, "total_assets": 326491000, "total_debt": 64642000, "total_equity": 203242000, "net_working_capital": 177647000, "book_value_per_share": 24.4371, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 24.4371 }, "ranks": { "universe_ticker_count": 524, "rank_pe": 99, "rank_pb": 4, "rank_ptbv": 4, "rank_ps": 2, "rank_pcf": 50, "rank_ev_ebitda": 49, "rank_ev_ebit": 1, "rank_earnings_yield": 1, "rank_fcf_yield": 99, "rank_dividend_yield": 49, "rank_shareholder_yield": 15, "rank_total_yield": 31, "rank_roe": 76, "rank_roc": 5, "rank_roic": 1, "rank_gross_margin": 2, "rank_fcf_margin": 87, "rank_piotroski": 60, "rank_accruals": 97, "rank_sue": 50, "rank_eps_growth_1y": 89, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 48, "rank_momentum_12m": 81, "rank_momentum_12m_ex1m": 82, "rank_relative_strength": 81 }, "composites": { "value_composite": 16, "quality_composite": 32, "momentum_composite": 86, "growth_composite": 84, "yield_composite": 15, "svqf_composite": 1, "vc1_composite": 26, "vc2_composite": 20, "vc3_composite": 22, "trending_value_composite": null, "overall_composite": 22, "quality_value_composite": 0.7558, "os_score": 0.78, "value_percentile": 0.84, "quality_percentile": 0.68, "momentum_percentile": 0.14, "factor_coverage": 0.909, "signal_confidence": 0.896, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": 62, "all_cap_buyback_rank": 21, "small_cap_core_rank": 23, "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": 11379, "ticker_id": 35881, "universe_id": 6, "week_end_date": "2026-06-07", "source_primary": "yfinance", "source_gaps": {}, "financials_period_end": "2025-11-30", "financials_age_days": 189, "has_full_data": true, "completeness_score": 1, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T20:10:49.309401+00:00", "batch_id": "", "os_score_delta": null, "price_close": 11.7, "market_cap": 97308361.8, "market_cap_usd": 97308361.8, "enterprise_value": 157833361.8, "shares_outstanding": 8316954, "fx_rate_to_usd": null, "pe_ratio": 364.45079326, "pb_ratio": 0.47878077, "ptbv_ratio": 0.47878077, "ps_ratio": 0.19087481, "pcf_ratio": null, "pfcf_ratio": -1.54318096, "ev_ebitda": 10.89181987, "ev_ebit": 0.35424706, "ev_sales": 0.30959738, "ev_fcf": -2.50302681, "earnings_yield": 2.82288861, "fcf_yield": -0.3995163, "dividend_yield": 0, "buyback_yield": 0.01373983, "shareholder_yield": 0.06541062, "debt_paydown_yield": 0, "total_yield": 0.06541062, "gross_margin": 0.97435279, "operating_margin": 0.87395891, "net_margin": 0.00052373, "ebitda_margin": 0.02842476, "fcf_margin": -0.1236892, "roe": 0.0013137, "roa": 0.00081779, "roic": 1.26687379, "roc_greenblatt": 1.87000701, "asset_turnover": 1.56145805, "cash_conversion": -236.16853933, "accruals_ratio": 0.1830372, "sbc_to_revenue": null, "debt_to_equity": null, "net_debt_to_ebitda": 4.17673038, "debt_to_assets": 0.19799014, "interest_coverage": 162.72680789, "current_ratio": 2.30966055, "quick_ratio": 2.30966055, "net_debt": 60525000, "revenue_growth_1y": 0.06563162, "revenue_growth_3y_cagr": -0.04893576, "revenue_growth_5y_cagr": null, "eps_growth_1y": -0.45852545, "eps_growth_3y_cagr": -0.39764799, "eps_growth_5y_cagr": null, "fcf_growth_1y": null, "book_value_growth_1y": 0.02056255, "piotroski_f_score": 5, "altman_z_score": null, "earnings_stability_5y": 5.556023, "revenue_stability_5y": 0.103317, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.00510204, "price_return_3m": -0.05797101, "price_return_6m": -0.04130846, "price_return_9m": 0.06845139, "price_return_12m": -0.04915333, "price_return_12m_ex1m": -0.04427719, "distance_from_52w_high": -0.05797101, "distance_from_52w_low": 0.08656072, "relative_strength": -0.35125974, "local_beta": 0.1003, "volatility_252d": 0.167887, "volatility_60d": 0.328388, "max_drawdown_12m": -0.10032104, "revenue_ttm": 509802000, "gross_profit_ttm": 496727000, "ebit_ttm": 445546000, "ebitda_ttm": 14491000, "net_income_ttm": 267000, "eps_diluted_ttm": 0.0321031, "operating_cash_flow_ttm": -59493000, "capital_expenditure_ttm": -3564000, "fcf_ttm": -63057000, "dividends_paid_ttm": -5028000, "share_repurchases_ttm": -1337000, "shares_issued_ttm": null, "interest_expense_ttm": 2738000, "cash_and_equivalents": 4117000, "total_current_assets": 242094000, "total_current_liabilities": 104818000, "net_ppe": 60612000, "total_assets": 326491000, "total_debt": 64642000, "total_equity": 203242000, "net_working_capital": 177647000, "book_value_per_share": 24.43707155, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 24.43707155, "universe_ticker_count": 524, "sector": "Basic Materials", "rank_pe": 99, "rank_pb": 4, "rank_ptbv": 4, "rank_ps": 2, "rank_pcf": 50, "rank_ev_ebitda": 49, "rank_ev_ebit": 1, "rank_earnings_yield": 1, "rank_fcf_yield": 99, "rank_dividend_yield": 49, "rank_shareholder_yield": 15, "rank_total_yield": 31, "rank_roe": 76, "rank_roc": 5, "rank_roic": 1, "rank_gross_margin": 2, "rank_fcf_margin": 87, "rank_piotroski": 60, "rank_accruals": 97, "rank_sue": 50, "rank_eps_growth_1y": 89, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 48, "rank_momentum_12m": 81, "rank_momentum_12m_ex1m": 82, "rank_relative_strength": 81, "value_composite": 16, "quality_composite": 32, "momentum_composite": 86, "growth_composite": 84, "yield_composite": 15, "svqf_composite": 1, "vc1_composite": 26, "vc2_composite": 20, "vc3_composite": 22, "trending_value_composite": null, "overall_composite": 22, "factor_coverage": 0.909, "signal_confidence": 0.896, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": 62, "all_cap_buyback_rank": 21, "small_cap_core_rank": 23, "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": 11.7, "os": 0.78, "value": 0.84, "quality": 0.68, "momentum": 0.14, "confidence": 0.896, "coverage": 0.909, "pe_ratio": 364.4508, "earnings_yield": 2.8229, "shareholder_yield": 0.0654, "roe": 0.0013, "momentum_12_1": -0.0443, "complete_fields": { "id": 11379, "ticker_id": 35881, "universe_id": 6, "week_end_date": "2026-06-07", "source_primary": "yfinance", "source_gaps": {}, "financials_period_end": "2025-11-30", "financials_age_days": 189, "has_full_data": true, "completeness_score": 1, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T20:10:49.309401+00:00", "batch_id": "", "os_score_delta": null, "price_close": 11.7, "market_cap": 97308361.8, "market_cap_usd": 97308361.8, "enterprise_value": 157833361.8, "shares_outstanding": 8316954, "fx_rate_to_usd": null, "pe_ratio": 364.45079326, "pb_ratio": 0.47878077, "ptbv_ratio": 0.47878077, "ps_ratio": 0.19087481, "pcf_ratio": null, "pfcf_ratio": -1.54318096, "ev_ebitda": 10.89181987, "ev_ebit": 0.35424706, "ev_sales": 0.30959738, "ev_fcf": -2.50302681, "earnings_yield": 2.82288861, "fcf_yield": -0.3995163, "dividend_yield": 0, "buyback_yield": 0.01373983, "shareholder_yield": 0.06541062, "debt_paydown_yield": 0, "total_yield": 0.06541062, "gross_margin": 0.97435279, "operating_margin": 0.87395891, "net_margin": 0.00052373, "ebitda_margin": 0.02842476, "fcf_margin": -0.1236892, "roe": 0.0013137, "roa": 0.00081779, "roic": 1.26687379, "roc_greenblatt": 1.87000701, "asset_turnover": 1.56145805, "cash_conversion": -236.16853933, "accruals_ratio": 0.1830372, "sbc_to_revenue": null, "debt_to_equity": null, "net_debt_to_ebitda": 4.17673038, "debt_to_assets": 0.19799014, "interest_coverage": 162.72680789, "current_ratio": 2.30966055, "quick_ratio": 2.30966055, "net_debt": 60525000, "revenue_growth_1y": 0.06563162, "revenue_growth_3y_cagr": -0.04893576, "revenue_growth_5y_cagr": null, "eps_growth_1y": -0.45852545, "eps_growth_3y_cagr": -0.39764799, "eps_growth_5y_cagr": null, "fcf_growth_1y": null, "book_value_growth_1y": 0.02056255, "piotroski_f_score": 5, "altman_z_score": null, "earnings_stability_5y": 5.556023, "revenue_stability_5y": 0.103317, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.00510204, "price_return_3m": -0.05797101, "price_return_6m": -0.04130846, "price_return_9m": 0.06845139, "price_return_12m": -0.04915333, "price_return_12m_ex1m": -0.04427719, "distance_from_52w_high": -0.05797101, "distance_from_52w_low": 0.08656072, "relative_strength": -0.35125974, "local_beta": 0.1003, "volatility_252d": 0.167887, "volatility_60d": 0.328388, "max_drawdown_12m": -0.10032104, "revenue_ttm": 509802000, "gross_profit_ttm": 496727000, "ebit_ttm": 445546000, "ebitda_ttm": 14491000, "net_income_ttm": 267000, "eps_diluted_ttm": 0.0321031, "operating_cash_flow_ttm": -59493000, "capital_expenditure_ttm": -3564000, "fcf_ttm": -63057000, "dividends_paid_ttm": -5028000, "share_repurchases_ttm": -1337000, "shares_issued_ttm": null, "interest_expense_ttm": 2738000, "cash_and_equivalents": 4117000, "total_current_assets": 242094000, "total_current_liabilities": 104818000, "net_ppe": 60612000, "total_assets": 326491000, "total_debt": 64642000, "total_equity": 203242000, "net_working_capital": 177647000, "book_value_per_share": 24.43707155, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 24.43707155, "universe_ticker_count": 524, "sector": "Basic Materials", "rank_pe": 99, "rank_pb": 4, "rank_ptbv": 4, "rank_ps": 2, "rank_pcf": 50, "rank_ev_ebitda": 49, "rank_ev_ebit": 1, "rank_earnings_yield": 1, "rank_fcf_yield": 99, "rank_dividend_yield": 49, "rank_shareholder_yield": 15, "rank_total_yield": 31, "rank_roe": 76, "rank_roc": 5, "rank_roic": 1, "rank_gross_margin": 2, "rank_fcf_margin": 87, "rank_piotroski": 60, "rank_accruals": 97, "rank_sue": 50, "rank_eps_growth_1y": 89, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 48, "rank_momentum_12m": 81, "rank_momentum_12m_ex1m": 82, "rank_relative_strength": 81, "value_composite": 16, "quality_composite": 32, "momentum_composite": 86, "growth_composite": 84, "yield_composite": 15, "svqf_composite": 1, "vc1_composite": 26, "vc2_composite": 20, "vc3_composite": 22, "trending_value_composite": null, "overall_composite": 22, "factor_coverage": 0.909, "signal_confidence": 0.896, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": 62, "all_cap_buyback_rank": 21, "small_cap_core_rank": 23, "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": "2025-11-30", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "CAD", "fetched_at": "2026-06-07T19:43:32.599690+00:00", "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 }, "complete_fields": { "id": 421403, "ticker_id": 35881, "period_end_date": "2025-11-30", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "CAD", "fetched_at": "2026-06-07T19:43:32.599690+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "24561000", "netIncome": "7142000", "grossProfit": "519440000", "totalRevenue": "542983000", "costOfRevenue": "23543000", "interestExpense": "3059000", "operatingIncome": "455500000", "fiscalDateEnding": "2025-11-30", "researchAndDevelopment": null, "depreciationAndAmortization": "11902000" }, "balance": { "totalDebt": "38600000", "totalAssets": "294918000", "longTermDebt": "14551000", "shortTermDebt": "17564000", "preferredStock": null, "fiscalDateEnding": "2025-11-30", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": "8344454", "totalCurrentAssets": "208250000", "totalShareholderEquity": "207629000", "totalCurrentLiabilities": "67302000", "propertyPlantEquipmentNet": "61929000", "cashAndShortTermInvestments": "3767000" }, "cashflow": { "freeCashFlow": "-494000", "dividendsPaid": "-5028000", "issuanceOfDebt": "17000000", "issuanceOfStock": "-1374000", "repaymentOfDebt": "-5783000", "fiscalDateEnding": "2025-11-30", "operatingCashflow": "3210000", "repurchaseOfStock": "-1374000", "capitalExpenditures": "-3704000" } }, "revenue": 542983000, "cost_of_revenue": 23543000, "gross_profit": 519440000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 455500000, "depreciation_amortisation": 11902000, "ebitda": 24561000, "interest_expense": 3059000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 7142000, "net_income_continuing_ops": null, "net_income_to_common": 7142000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 3767000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 208250000, "net_ppe": 61929000, "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": 294918000, "short_term_debt": 17564000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 67302000, "long_term_debt": 14551000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 38600000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 207629000, "shares_outstanding": 8344454, "operating_cash_flow": 3210000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -3704000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": -5028000, "share_repurchases": -1374000, "shares_issued": null, "net_debt_issued": 11217000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": -494000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "24561000", "netIncome": "7142000", "grossProfit": "519440000", "totalRevenue": "542983000", "costOfRevenue": "23543000", "interestExpense": "3059000", "operatingIncome": "455500000", "fiscalDateEnding": "2025-11-30", "researchAndDevelopment": null, "depreciationAndAmortization": "11902000" }, "balance": { "totalDebt": "38600000", "totalAssets": "294918000", "longTermDebt": "14551000", "shortTermDebt": "17564000", "preferredStock": null, "fiscalDateEnding": "2025-11-30", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": "8344454", "totalCurrentAssets": "208250000", "totalShareholderEquity": "207629000", "totalCurrentLiabilities": "67302000", "propertyPlantEquipmentNet": "61929000", "cashAndShortTermInvestments": "3767000" }, "cashflow": { "freeCashFlow": "-494000", "dividendsPaid": "-5028000", "issuanceOfDebt": "17000000", "issuanceOfStock": "-1374000", "repaymentOfDebt": "-5783000", "fiscalDateEnding": "2025-11-30", "operatingCashflow": "3210000", "repurchaseOfStock": "-1374000", "capitalExpenditures": "-3704000" } } }, { "period_end_date": "2024-11-30", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "CAD", "fetched_at": "2026-06-07T19:43:32.599690+00:00", "is_restated": false, "income_statement": { "revenue": 509541000, "cost_of_revenue": 18974000, "gross_profit": 490567000, "ebit": 435555000, "ebitda": 29475000, "pretax_income": null, "tax_provision": null, "net_income": 13369000, "net_income_to_common": 13369000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 5314000, "total_current_assets": 203880000, "total_assets": 291856000, "short_term_debt": 5913000, "long_term_debt": 15203000, "total_debt": 27387000, "total_liabilities": null, "total_equity": 206208000, "shares_outstanding": 8457754, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -868000, "capital_expenditure": -15690000, "free_cash_flow": -16558000, "dividends_paid": -6375000, "share_repurchases": -892000, "shares_issued": null, "net_debt_issued": -5170000 }, "complete_fields": { "id": 421407, "ticker_id": 35881, "period_end_date": "2024-11-30", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "CAD", "fetched_at": "2026-06-07T19:43:32.599690+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "29475000", "netIncome": "13369000", "grossProfit": "490567000", "totalRevenue": "509541000", "costOfRevenue": "18974000", "interestExpense": "1845000", "operatingIncome": "435555000", "fiscalDateEnding": "2024-11-30", "researchAndDevelopment": null, "depreciationAndAmortization": "9566000" }, "balance": { "totalDebt": "27387000", "totalAssets": "291856000", "longTermDebt": "15203000", "shortTermDebt": "5913000", "preferredStock": null, "fiscalDateEnding": "2024-11-30", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": "8457754", "totalCurrentAssets": "203880000", "totalShareholderEquity": "206208000", "totalCurrentLiabilities": "62142000", "propertyPlantEquipmentNet": "63819000", "cashAndShortTermInvestments": "5314000" }, "cashflow": { "freeCashFlow": "-16558000", "dividendsPaid": "-6375000", "issuanceOfDebt": "0", "issuanceOfStock": "-892000", "repaymentOfDebt": "-5170000", "fiscalDateEnding": "2024-11-30", "operatingCashflow": "-868000", "repurchaseOfStock": "-892000", "capitalExpenditures": "-15690000" } }, "revenue": 509541000, "cost_of_revenue": 18974000, "gross_profit": 490567000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 435555000, "depreciation_amortisation": 9566000, "ebitda": 29475000, "interest_expense": 1845000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 13369000, "net_income_continuing_ops": null, "net_income_to_common": 13369000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 5314000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 203880000, "net_ppe": 63819000, "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": 291856000, "short_term_debt": 5913000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 62142000, "long_term_debt": 15203000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 27387000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 206208000, "shares_outstanding": 8457754, "operating_cash_flow": -868000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -15690000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": -6375000, "share_repurchases": -892000, "shares_issued": null, "net_debt_issued": -5170000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": -16558000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "29475000", "netIncome": "13369000", "grossProfit": "490567000", "totalRevenue": "509541000", "costOfRevenue": "18974000", "interestExpense": "1845000", "operatingIncome": "435555000", "fiscalDateEnding": "2024-11-30", "researchAndDevelopment": null, "depreciationAndAmortization": "9566000" }, "balance": { "totalDebt": "27387000", "totalAssets": "291856000", "longTermDebt": "15203000", "shortTermDebt": "5913000", "preferredStock": null, "fiscalDateEnding": "2024-11-30", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": "8457754", "totalCurrentAssets": "203880000", "totalShareholderEquity": "206208000", "totalCurrentLiabilities": "62142000", "propertyPlantEquipmentNet": "63819000", "cashAndShortTermInvestments": "5314000" }, "cashflow": { "freeCashFlow": "-16558000", "dividendsPaid": "-6375000", "issuanceOfDebt": "0", "issuanceOfStock": "-892000", "repaymentOfDebt": "-5170000", "fiscalDateEnding": "2024-11-30", "operatingCashflow": "-868000", "repurchaseOfStock": "-892000", "capitalExpenditures": "-15690000" } } }, { "period_end_date": "2023-11-30", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "CAD", "fetched_at": "2026-06-07T19:43:32.599690+00:00", "is_restated": false, "income_statement": { "revenue": 512821000, "cost_of_revenue": 400461000, "gross_profit": 112360000, "ebit": 22519000, "ebitda": 30127000, "pretax_income": null, "tax_provision": null, "net_income": 14688000, "net_income_to_common": 14688000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 28379000, "total_current_assets": 191027000, "total_assets": 252753000, "short_term_debt": null, "long_term_debt": 8497000, "total_debt": 13229000, "total_liabilities": null, "total_equity": 195003000, "shares_outstanding": 8521454, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 42968000, "capital_expenditure": -3836000, "free_cash_flow": 39132000, "dividends_paid": -8539000, "share_repurchases": -456000, "shares_issued": null, "net_debt_issued": -5350000 }, "complete_fields": { "id": 421408, "ticker_id": 35881, "period_end_date": "2023-11-30", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "CAD", "fetched_at": "2026-06-07T19:43:32.599690+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "30127000", "netIncome": "14688000", "grossProfit": "112360000", "totalRevenue": "512821000", "costOfRevenue": "400461000", "interestExpense": "1427000", "operatingIncome": "22519000", "fiscalDateEnding": "2023-11-30", "researchAndDevelopment": null, "depreciationAndAmortization": "8610000" }, "balance": { "totalDebt": "13229000", "totalAssets": "252753000", "longTermDebt": "8497000", "shortTermDebt": null, "preferredStock": null, "fiscalDateEnding": "2023-11-30", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": "8521454", "totalCurrentAssets": "191027000", "totalShareholderEquity": "195003000", "totalCurrentLiabilities": "45141000", "propertyPlantEquipmentNet": "44115000", "cashAndShortTermInvestments": "28379000" }, "cashflow": { "freeCashFlow": "39132000", "dividendsPaid": "-8539000", "issuanceOfDebt": null, "issuanceOfStock": "-456000", "repaymentOfDebt": "-5350000", "fiscalDateEnding": "2023-11-30", "operatingCashflow": "42968000", "repurchaseOfStock": "-456000", "capitalExpenditures": "-3836000" } }, "revenue": 512821000, "cost_of_revenue": 400461000, "gross_profit": 112360000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 22519000, "depreciation_amortisation": 8610000, "ebitda": 30127000, "interest_expense": 1427000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 14688000, "net_income_continuing_ops": null, "net_income_to_common": 14688000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 28379000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 191027000, "net_ppe": 44115000, "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": 252753000, "short_term_debt": null, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 45141000, "long_term_debt": 8497000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 13229000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 195003000, "shares_outstanding": 8521454, "operating_cash_flow": 42968000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -3836000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": -8539000, "share_repurchases": -456000, "shares_issued": null, "net_debt_issued": -5350000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 39132000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "30127000", "netIncome": "14688000", "grossProfit": "112360000", "totalRevenue": "512821000", "costOfRevenue": "400461000", "interestExpense": "1427000", "operatingIncome": "22519000", "fiscalDateEnding": "2023-11-30", "researchAndDevelopment": null, "depreciationAndAmortization": "8610000" }, "balance": { "totalDebt": "13229000", "totalAssets": "252753000", "longTermDebt": "8497000", "shortTermDebt": null, "preferredStock": null, "fiscalDateEnding": "2023-11-30", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": "8521454", "totalCurrentAssets": "191027000", "totalShareholderEquity": "195003000", "totalCurrentLiabilities": "45141000", "propertyPlantEquipmentNet": "44115000", "cashAndShortTermInvestments": "28379000" }, "cashflow": { "freeCashFlow": "39132000", "dividendsPaid": "-8539000", "issuanceOfDebt": null, "issuanceOfStock": "-456000", "repaymentOfDebt": "-5350000", "fiscalDateEnding": "2023-11-30", "operatingCashflow": "42968000", "repurchaseOfStock": "-456000", "capitalExpenditures": "-3836000" } } }, { "period_end_date": "2022-11-30", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "CAD", "fetched_at": "2026-06-07T19:43:32.599690+00:00", "is_restated": false, "income_statement": { "revenue": 631185000, "cost_of_revenue": 495125000, "gross_profit": 136060000, "ebit": 47917000, "ebitda": 54259000, "pretax_income": null, "tax_provision": null, "net_income": 32679000, "net_income_to_common": 32679000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 3420000, "total_current_assets": 185131000, "total_assets": 246917000, "short_term_debt": null, "long_term_debt": 12537000, "total_debt": 17506000, "total_liabilities": null, "total_equity": 186779000, "shares_outstanding": 8557954, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 26013000, "capital_expenditure": -4881000, "free_cash_flow": 21132000, "dividends_paid": -7706000, "share_repurchases": -56000, "shares_issued": null, "net_debt_issued": -6985000 }, "complete_fields": { "id": 421409, "ticker_id": 35881, "period_end_date": "2022-11-30", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "CAD", "fetched_at": "2026-06-07T19:43:32.599690+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "54259000", "netIncome": "32679000", "grossProfit": "136060000", "totalRevenue": "631185000", "costOfRevenue": "495125000", "interestExpense": "1833000", "operatingIncome": "47917000", "fiscalDateEnding": "2022-11-30", "researchAndDevelopment": null, "depreciationAndAmortization": "7710000" }, "balance": { "totalDebt": "17506000", "totalAssets": "246917000", "longTermDebt": "12537000", "shortTermDebt": null, "preferredStock": null, "fiscalDateEnding": "2022-11-30", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": "8557954", "totalCurrentAssets": "185131000", "totalShareholderEquity": "186779000", "totalCurrentLiabilities": "43536000", "propertyPlantEquipmentNet": "47268000", "cashAndShortTermInvestments": "3420000" }, "cashflow": { "freeCashFlow": "21132000", "dividendsPaid": "-7706000", "issuanceOfDebt": null, "issuanceOfStock": "-56000", "repaymentOfDebt": "-6985000", "fiscalDateEnding": "2022-11-30", "operatingCashflow": "26013000", "repurchaseOfStock": "-56000", "capitalExpenditures": "-4881000" } }, "revenue": 631185000, "cost_of_revenue": 495125000, "gross_profit": 136060000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 47917000, "depreciation_amortisation": 7710000, "ebitda": 54259000, "interest_expense": 1833000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 32679000, "net_income_continuing_ops": null, "net_income_to_common": 32679000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 3420000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 185131000, "net_ppe": 47268000, "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": 246917000, "short_term_debt": null, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 43536000, "long_term_debt": 12537000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 17506000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 186779000, "shares_outstanding": 8557954, "operating_cash_flow": 26013000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -4881000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": -7706000, "share_repurchases": -56000, "shares_issued": null, "net_debt_issued": -6985000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 21132000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "54259000", "netIncome": "32679000", "grossProfit": "136060000", "totalRevenue": "631185000", "costOfRevenue": "495125000", "interestExpense": "1833000", "operatingIncome": "47917000", "fiscalDateEnding": "2022-11-30", "researchAndDevelopment": null, "depreciationAndAmortization": "7710000" }, "balance": { "totalDebt": "17506000", "totalAssets": "246917000", "longTermDebt": "12537000", "shortTermDebt": null, "preferredStock": null, "fiscalDateEnding": "2022-11-30", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": "8557954", "totalCurrentAssets": "185131000", "totalShareholderEquity": "186779000", "totalCurrentLiabilities": "43536000", "propertyPlantEquipmentNet": "47268000", "cashAndShortTermInvestments": "3420000" }, "cashflow": { "freeCashFlow": "21132000", "dividendsPaid": "-7706000", "issuanceOfDebt": null, "issuanceOfStock": "-56000", "repaymentOfDebt": "-6985000", "fiscalDateEnding": "2022-11-30", "operatingCashflow": "26013000", "repurchaseOfStock": "-56000", "capitalExpenditures": "-4881000" } } }, { "period_end_date": "2021-11-30", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "CAD", "fetched_at": "2026-06-07T19:43:32.599690+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": 9246000, "long_term_debt": null, "total_debt": 9246000, "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": 421410, "ticker_id": 35881, "period_end_date": "2021-11-30", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "CAD", "fetched_at": "2026-06-07T19:43:32.599690+00:00", "is_restated": false, "raw_data": { "balance": { "totalDebt": null, "totalAssets": null, "longTermDebt": null, "shortTermDebt": "9246000", "preferredStock": null, "fiscalDateEnding": "2021-11-30", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": null, "totalCurrentAssets": null, "totalShareholderEquity": null, "totalCurrentLiabilities": null, "propertyPlantEquipmentNet": null, "cashAndShortTermInvestments": null }, "cashflow": { "freeCashFlow": null, "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": null, "fiscalDateEnding": "2021-11-30", "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": 9246000, "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": 9246000, "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": { "balance": { "totalDebt": null, "totalAssets": null, "longTermDebt": null, "shortTermDebt": "9246000", "preferredStock": null, "fiscalDateEnding": "2021-11-30", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": null, "totalCurrentAssets": null, "totalShareholderEquity": null, "totalCurrentLiabilities": null, "propertyPlantEquipmentNet": null, "cashAndShortTermInvestments": null }, "cashflow": { "freeCashFlow": null, "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": null, "fiscalDateEnding": "2021-11-30", "operatingCashflow": null, "repurchaseOfStock": null, "capitalExpenditures": null } } } ], "quarterly": [ { "period_end_date": "2026-02-28", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider": "yFinance", "currency_reported": "CAD", "fetched_at": "2026-06-07T19:43:32.599690+00:00", "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 }, "complete_fields": { "id": 421401, "ticker_id": 35881, "period_end_date": "2026-02-28", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 2, "currency_reported": "CAD", "fetched_at": "2026-06-07T19:43:32.599690+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "-847000", "netIncome": "-3132000", "grossProfit": "18494000", "totalRevenue": "108729000", "costOfRevenue": "90235000", "interestExpense": "651000", "operatingIncome": "-3513000", "fiscalDateEnding": "2026-02-28", "researchAndDevelopment": null, "depreciationAndAmortization": "2852000" }, "balance": { "totalDebt": "64642000", "totalAssets": "326491000", "longTermDebt": "13739000", "shortTermDebt": "44488000", "preferredStock": null, "fiscalDateEnding": "2026-02-28", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": "8329454", "totalCurrentAssets": "242094000", "totalShareholderEquity": "203242000", "totalCurrentLiabilities": "104818000", "propertyPlantEquipmentNet": "60612000", "cashAndShortTermInvestments": "4117000" }, "cashflow": { "freeCashFlow": "-24935000", "dividendsPaid": null, "issuanceOfDebt": "25000000", "issuanceOfStock": "-179000", "repaymentOfDebt": "-1480000", "fiscalDateEnding": "2026-02-28", "operatingCashflow": "-24051000", "repurchaseOfStock": "-179000", "capitalExpenditures": "-884000" } }, "revenue": 108729000, "cost_of_revenue": 90235000, "gross_profit": 18494000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -3513000, "depreciation_amortisation": 2852000, "ebitda": -847000, "interest_expense": 651000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": -3132000, "net_income_continuing_ops": null, "net_income_to_common": -3132000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 4117000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 242094000, "net_ppe": 60612000, "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": 326491000, "short_term_debt": 44488000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 104818000, "long_term_debt": 13739000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 64642000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 203242000, "shares_outstanding": 8329454, "operating_cash_flow": -24051000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -884000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": -179000, "shares_issued": null, "net_debt_issued": 23520000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": -24935000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "-847000", "netIncome": "-3132000", "grossProfit": "18494000", "totalRevenue": "108729000", "costOfRevenue": "90235000", "interestExpense": "651000", "operatingIncome": "-3513000", "fiscalDateEnding": "2026-02-28", "researchAndDevelopment": null, "depreciationAndAmortization": "2852000" }, "balance": { "totalDebt": "64642000", "totalAssets": "326491000", "longTermDebt": "13739000", "shortTermDebt": "44488000", "preferredStock": null, "fiscalDateEnding": "2026-02-28", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": "8329454", "totalCurrentAssets": "242094000", "totalShareholderEquity": "203242000", "totalCurrentLiabilities": "104818000", "propertyPlantEquipmentNet": "60612000", "cashAndShortTermInvestments": "4117000" }, "cashflow": { "freeCashFlow": "-24935000", "dividendsPaid": null, "issuanceOfDebt": "25000000", "issuanceOfStock": "-179000", "repaymentOfDebt": "-1480000", "fiscalDateEnding": "2026-02-28", "operatingCashflow": "-24051000", "repurchaseOfStock": "-179000", "capitalExpenditures": "-884000" } } }, { "period_end_date": "2025-11-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider": "yFinance", "currency_reported": "CAD", "fetched_at": "2026-06-07T19:43:32.599690+00:00", "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 }, "complete_fields": { "id": 421402, "ticker_id": 35881, "period_end_date": "2025-11-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 2, "currency_reported": "CAD", "fetched_at": "2026-06-07T19:43:32.599690+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "7672000", "netIncome": "3199000", "grossProfit": "426004000", "totalRevenue": "136953000", "costOfRevenue": "-289051000", "interestExpense": "549000", "operatingIncome": "446783000", "fiscalDateEnding": "2025-11-30", "researchAndDevelopment": null, "depreciationAndAmortization": "3000000" }, "balance": { "totalDebt": "38600000", "totalAssets": "294918000", "longTermDebt": "14551000", "shortTermDebt": "17564000", "preferredStock": null, "fiscalDateEnding": "2025-11-30", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": "8344454", "totalCurrentAssets": "208250000", "totalShareholderEquity": "207629000", "totalCurrentLiabilities": "67302000", "propertyPlantEquipmentNet": "61929000", "cashAndShortTermInvestments": "3767000" }, "cashflow": { "freeCashFlow": "8805000", "dividendsPaid": "-2923000", "issuanceOfDebt": null, "issuanceOfStock": "-319000", "repaymentOfDebt": "-1476000", "fiscalDateEnding": "2025-11-30", "operatingCashflow": "9965000", "repurchaseOfStock": "-319000", "capitalExpenditures": "-1160000" } }, "revenue": 136953000, "cost_of_revenue": -289051000, "gross_profit": 426004000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 446783000, "depreciation_amortisation": 3000000, "ebitda": 7672000, "interest_expense": 549000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 3199000, "net_income_continuing_ops": null, "net_income_to_common": 3199000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 3767000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 208250000, "net_ppe": 61929000, "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": 294918000, "short_term_debt": 17564000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 67302000, "long_term_debt": 14551000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 38600000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 207629000, "shares_outstanding": 8344454, "operating_cash_flow": 9965000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -1160000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": -2923000, "share_repurchases": -319000, "shares_issued": null, "net_debt_issued": -1476000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 8805000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "7672000", "netIncome": "3199000", "grossProfit": "426004000", "totalRevenue": "136953000", "costOfRevenue": "-289051000", "interestExpense": "549000", "operatingIncome": "446783000", "fiscalDateEnding": "2025-11-30", "researchAndDevelopment": null, "depreciationAndAmortization": "3000000" }, "balance": { "totalDebt": "38600000", "totalAssets": "294918000", "longTermDebt": "14551000", "shortTermDebt": "17564000", "preferredStock": null, "fiscalDateEnding": "2025-11-30", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": "8344454", "totalCurrentAssets": "208250000", "totalShareholderEquity": "207629000", "totalCurrentLiabilities": "67302000", "propertyPlantEquipmentNet": "61929000", "cashAndShortTermInvestments": "3767000" }, "cashflow": { "freeCashFlow": "8805000", "dividendsPaid": "-2923000", "issuanceOfDebt": null, "issuanceOfStock": "-319000", "repaymentOfDebt": "-1476000", "fiscalDateEnding": "2025-11-30", "operatingCashflow": "9965000", "repurchaseOfStock": "-319000", "capitalExpenditures": "-1160000" } } }, { "period_end_date": "2025-05-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider": "yFinance", "currency_reported": "CAD", "fetched_at": "2026-06-07T19:43:32.599690+00:00", "is_restated": false, "income_statement": { "revenue": 152940000, "cost_of_revenue": 120191000, "gross_profit": 32749000, "ebit": 4628000, "ebitda": 7322000, "pretax_income": null, "tax_provision": null, "net_income": 2460000, "net_income_to_common": 2460000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 3379000, "total_current_assets": 260635000, "total_assets": 348910000, "short_term_debt": 57217000, "long_term_debt": 16319000, "total_debt": 80133000, "total_liabilities": null, "total_equity": 203464000, "shares_outstanding": 8389554, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -10645000, "capital_expenditure": -589000, "free_cash_flow": -11234000, "dividends_paid": -2105000, "share_repurchases": -403000, "shares_issued": null, "net_debt_issued": 27616000 }, "complete_fields": { "id": 421404, "ticker_id": 35881, "period_end_date": "2025-05-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 2, "currency_reported": "CAD", "fetched_at": "2026-06-07T19:43:32.599690+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "7322000", "netIncome": "2460000", "grossProfit": "32749000", "totalRevenue": "152940000", "costOfRevenue": "120191000", "interestExpense": "958000", "operatingIncome": "4628000", "fiscalDateEnding": "2025-05-31", "researchAndDevelopment": null, "depreciationAndAmortization": "2948000" }, "balance": { "totalDebt": "80133000", "totalAssets": "348910000", "longTermDebt": "16319000", "shortTermDebt": "57217000", "preferredStock": null, "fiscalDateEnding": "2025-05-31", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": "8389554", "totalCurrentAssets": "260635000", "totalShareholderEquity": "203464000", "totalCurrentLiabilities": "120824000", "propertyPlantEquipmentNet": "64212000", "cashAndShortTermInvestments": "3379000" }, "cashflow": { "freeCashFlow": "-11234000", "dividendsPaid": "-2105000", "issuanceOfDebt": "31000000", "issuanceOfStock": "-403000", "repaymentOfDebt": "-3384000", "fiscalDateEnding": "2025-05-31", "operatingCashflow": "-10645000", "repurchaseOfStock": "-403000", "capitalExpenditures": "-589000" } }, "revenue": 152940000, "cost_of_revenue": 120191000, "gross_profit": 32749000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 4628000, "depreciation_amortisation": 2948000, "ebitda": 7322000, "interest_expense": 958000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 2460000, "net_income_continuing_ops": null, "net_income_to_common": 2460000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 3379000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 260635000, "net_ppe": 64212000, "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": 348910000, "short_term_debt": 57217000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 120824000, "long_term_debt": 16319000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 80133000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 203464000, "shares_outstanding": 8389554, "operating_cash_flow": -10645000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -589000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": -2105000, "share_repurchases": -403000, "shares_issued": null, "net_debt_issued": 27616000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": -11234000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "7322000", "netIncome": "2460000", "grossProfit": "32749000", "totalRevenue": "152940000", "costOfRevenue": "120191000", "interestExpense": "958000", "operatingIncome": "4628000", "fiscalDateEnding": "2025-05-31", "researchAndDevelopment": null, "depreciationAndAmortization": "2948000" }, "balance": { "totalDebt": "80133000", "totalAssets": "348910000", "longTermDebt": "16319000", "shortTermDebt": "57217000", "preferredStock": null, "fiscalDateEnding": "2025-05-31", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": "8389554", "totalCurrentAssets": "260635000", "totalShareholderEquity": "203464000", "totalCurrentLiabilities": "120824000", "propertyPlantEquipmentNet": "64212000", "cashAndShortTermInvestments": "3379000" }, "cashflow": { "freeCashFlow": "-11234000", "dividendsPaid": "-2105000", "issuanceOfDebt": "31000000", "issuanceOfStock": "-403000", "repaymentOfDebt": "-3384000", "fiscalDateEnding": "2025-05-31", "operatingCashflow": "-10645000", "repurchaseOfStock": "-403000", "capitalExpenditures": "-589000" } } }, { "period_end_date": "2025-02-28", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider": "yFinance", "currency_reported": "CAD", "fetched_at": "2026-06-07T19:43:32.599690+00:00", "is_restated": false, "income_statement": { "revenue": 111180000, "cost_of_revenue": 91700000, "gross_profit": 19480000, "ebit": -2352000, "ebitda": 344000, "pretax_income": null, "tax_provision": null, "net_income": -2260000, "net_income_to_common": -2260000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 4237000, "total_current_assets": 244675000, "total_assets": 332915000, "short_term_debt": 42385000, "long_term_debt": 15985000, "total_debt": 64788000, "total_liabilities": null, "total_equity": 201407000, "shares_outstanding": 8423654, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -34762000, "capital_expenditure": -931000, "free_cash_flow": -35693000, "dividends_paid": null, "share_repurchases": -436000, "shares_issued": null, "net_debt_issued": 26565000 }, "complete_fields": { "id": 421405, "ticker_id": 35881, "period_end_date": "2025-02-28", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 2, "currency_reported": "CAD", "fetched_at": "2026-06-07T19:43:32.599690+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "344000", "netIncome": "-2260000", "grossProfit": "19480000", "totalRevenue": "111180000", "costOfRevenue": "91700000", "interestExpense": "580000", "operatingIncome": "-2352000", "fiscalDateEnding": "2025-02-28", "researchAndDevelopment": null, "depreciationAndAmortization": "2902000" }, "balance": { "totalDebt": "64788000", "totalAssets": "332915000", "longTermDebt": "15985000", "shortTermDebt": "42385000", "preferredStock": null, "fiscalDateEnding": "2025-02-28", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": "8423654", "totalCurrentAssets": "244675000", "totalShareholderEquity": "201407000", "totalCurrentLiabilities": "107220000", "propertyPlantEquipmentNet": "64415000", "cashAndShortTermInvestments": "4237000" }, "cashflow": { "freeCashFlow": "-35693000", "dividendsPaid": null, "issuanceOfDebt": "28000000", "issuanceOfStock": "-436000", "repaymentOfDebt": "-1435000", "fiscalDateEnding": "2025-02-28", "operatingCashflow": "-34762000", "repurchaseOfStock": "-436000", "capitalExpenditures": "-931000" } }, "revenue": 111180000, "cost_of_revenue": 91700000, "gross_profit": 19480000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -2352000, "depreciation_amortisation": 2902000, "ebitda": 344000, "interest_expense": 580000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": -2260000, "net_income_continuing_ops": null, "net_income_to_common": -2260000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 4237000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 244675000, "net_ppe": 64415000, "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": 332915000, "short_term_debt": 42385000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 107220000, "long_term_debt": 15985000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 64788000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 201407000, "shares_outstanding": 8423654, "operating_cash_flow": -34762000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -931000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": -436000, "shares_issued": null, "net_debt_issued": 26565000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": -35693000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "344000", "netIncome": "-2260000", "grossProfit": "19480000", "totalRevenue": "111180000", "costOfRevenue": "91700000", "interestExpense": "580000", "operatingIncome": "-2352000", "fiscalDateEnding": "2025-02-28", "researchAndDevelopment": null, "depreciationAndAmortization": "2902000" }, "balance": { "totalDebt": "64788000", "totalAssets": "332915000", "longTermDebt": "15985000", "shortTermDebt": "42385000", "preferredStock": null, "fiscalDateEnding": "2025-02-28", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": "8423654", "totalCurrentAssets": "244675000", "totalShareholderEquity": "201407000", "totalCurrentLiabilities": "107220000", "propertyPlantEquipmentNet": "64415000", "cashAndShortTermInvestments": "4237000" }, "cashflow": { "freeCashFlow": "-35693000", "dividendsPaid": null, "issuanceOfDebt": "28000000", "issuanceOfStock": "-436000", "repaymentOfDebt": "-1435000", "fiscalDateEnding": "2025-02-28", "operatingCashflow": "-34762000", "repurchaseOfStock": "-436000", "capitalExpenditures": "-931000" } } }, { "period_end_date": "2024-11-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider": "yFinance", "currency_reported": "CAD", "fetched_at": "2026-06-07T19:43:32.599690+00:00", "is_restated": false, "income_statement": { "revenue": 124205000, "cost_of_revenue": 93771000, "gross_profit": 30434000, "ebit": 3571000, "ebitda": 6237000, "pretax_income": null, "tax_provision": null, "net_income": 2418000, "net_income_to_common": 2418000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 5314000, "total_current_assets": 203880000, "total_assets": 291856000, "short_term_debt": 5913000, "long_term_debt": 15203000, "total_debt": 27387000, "total_liabilities": null, "total_equity": 206208000, "shares_outstanding": 8457754, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 20167000, "capital_expenditure": -1708000, "free_cash_flow": 18459000, "dividends_paid": -2119000, "share_repurchases": -355000, "shares_issued": null, "net_debt_issued": -1392000 }, "complete_fields": { "id": 421406, "ticker_id": 35881, "period_end_date": "2024-11-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 2, "currency_reported": "CAD", "fetched_at": "2026-06-07T19:43:32.599690+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "6237000", "netIncome": "2418000", "grossProfit": "30434000", "totalRevenue": "124205000", "costOfRevenue": "93771000", "interestExpense": "465000", "operatingIncome": "3571000", "fiscalDateEnding": "2024-11-30", "researchAndDevelopment": null, "depreciationAndAmortization": "2918000" }, "balance": { "totalDebt": "27387000", "totalAssets": "291856000", "longTermDebt": "15203000", "shortTermDebt": "5913000", "preferredStock": null, "fiscalDateEnding": "2024-11-30", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": "8457754", "totalCurrentAssets": "203880000", "totalShareholderEquity": "206208000", "totalCurrentLiabilities": "62142000", "propertyPlantEquipmentNet": "63819000", "cashAndShortTermInvestments": "5314000" }, "cashflow": { "freeCashFlow": "18459000", "dividendsPaid": "-2119000", "issuanceOfDebt": null, "issuanceOfStock": "-355000", "repaymentOfDebt": "-1392000", "fiscalDateEnding": "2024-11-30", "operatingCashflow": "20167000", "repurchaseOfStock": "-355000", "capitalExpenditures": "-1708000" } }, "revenue": 124205000, "cost_of_revenue": 93771000, "gross_profit": 30434000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 3571000, "depreciation_amortisation": 2918000, "ebitda": 6237000, "interest_expense": 465000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 2418000, "net_income_continuing_ops": null, "net_income_to_common": 2418000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 5314000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 203880000, "net_ppe": 63819000, "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": 291856000, "short_term_debt": 5913000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 62142000, "long_term_debt": 15203000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 27387000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 206208000, "shares_outstanding": 8457754, "operating_cash_flow": 20167000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -1708000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": -2119000, "share_repurchases": -355000, "shares_issued": null, "net_debt_issued": -1392000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 18459000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "6237000", "netIncome": "2418000", "grossProfit": "30434000", "totalRevenue": "124205000", "costOfRevenue": "93771000", "interestExpense": "465000", "operatingIncome": "3571000", "fiscalDateEnding": "2024-11-30", "researchAndDevelopment": null, "depreciationAndAmortization": "2918000" }, "balance": { "totalDebt": "27387000", "totalAssets": "291856000", "longTermDebt": "15203000", "shortTermDebt": "5913000", "preferredStock": null, "fiscalDateEnding": "2024-11-30", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": "8457754", "totalCurrentAssets": "203880000", "totalShareholderEquity": "206208000", "totalCurrentLiabilities": "62142000", "propertyPlantEquipmentNet": "63819000", "cashAndShortTermInvestments": "5314000" }, "cashflow": { "freeCashFlow": "18459000", "dividendsPaid": "-2119000", "issuanceOfDebt": null, "issuanceOfStock": "-355000", "repaymentOfDebt": "-1392000", "fiscalDateEnding": "2024-11-30", "operatingCashflow": "20167000", "repurchaseOfStock": "-355000", "capitalExpenditures": "-1708000" } } } ] }, "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": "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" }, { "key": "tiny_titans", "name": "Tiny Titans", "slug": "tiny-titans", "group": "universe", "page_url": "/factors/tiny-titans/", "rank_field": "tiny_titans_rank" }, { "key": "small_cap_value", "name": "Small Cap Value", "slug": "small-cap-value", "group": "universe", "page_url": "/factors/small-cap-value/", "rank_field": "-value_percentile" } ], "coverage": { "factor_history_points": 1, "annual_financial_periods": 5, "quarterly_financial_periods": 5, "latest_factor_week": "2026-06-07", "latest_financials_period_end": "2025-11-30" }, "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" ] } } }