{ "ticker": { "uuid": "2767064f-f4b2-4c7e-b121-2983a4d2ac3c", "symbol": "NEXT", "name": "NextSource Materials Inc.", "exchange": "TOR", "exchange_name": "Toronto Stock Exchange", "country": "CA", "currency": "CAD", "sector": "Basic Materials", "industry": "Other Industrial Metals & Mining", "page_url": "https://sharemaestro.com/factors/ticker/2767064f-f4b2-4c7e-b121-2983a4d2ac3c/", "api_url": "https://sharemaestro.com/factors/api/tickers/2767064f-f4b2-4c7e-b121-2983a4d2ac3c/" }, "ticker_metadata": { "id": 36295, "uuid": "2767064f-f4b2-4c7e-b121-2983a4d2ac3c", "symbol": "NEXT", "name": "NextSource Materials Inc.", "asset_type": "equity", "market_cap": 95741008, "stock_exchange_id": 42, "industry": "Other Industrial Metals & Mining", "sector": "Basic Materials", "description": "NextSource Materials Inc. explores for, develops, and evaluates mineral properties in Madagascar and Canada. It operates through Mine Development and Battery Anode Facilities (BAF) Development segments. The company explores for graphite and vanadium deposits. It holds interests in the Molo graphite mine located in the Province of Toliara in Southern Madagascar; the Green Giant Vanadium Project located in Madagascar; and the Sagar Project located in Quebec, Canada. The company also operates battery anode facilities in Mauritius. In addition, it provides mining and value-added processing of graphite concentrate and other minerals under the SuperFlake brand. The company was formerly known as Energizer Resources Inc. and changed its name to NextSource Materials Inc. in April 2017. NextSource Materials Inc. was founded in 2004 and is headquartered in Toronto, 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": "2767064f-f4b2-4c7e-b121-2983a4d2ac3c", "symbol": "NEXT", "name": "NextSource Materials Inc.", "exchange": "TOR", "exchange_name": "Toronto Stock Exchange", "country": "CA", "currency": "CAD", "sector": "Basic Materials", "industry": "Other Industrial Metals & Mining", "page_url": "https://sharemaestro.com/factors/ticker/2767064f-f4b2-4c7e-b121-2983a4d2ac3c/", "api_url": "https://sharemaestro.com/factors/api/tickers/2767064f-f4b2-4c7e-b121-2983a4d2ac3c/" }, "week_end_date": "2026-06-07", "universe": "CAD_CA", "score": { "os": 0.42, "value": 0.45, "quality": 0.45, "momentum": 0.47, "coverage": 0.758, "confidence": 0.758, "delta": null }, "headline_factors": { "price": 0.37, "market_cap": 90831217.49, "pe_ratio": null, "earnings_yield": null, "ebitda_to_ev": null, "shareholder_yield": 0, "roe": -0.6614, "piotroski_f_score": 0, "momentum_12_1": 0.4583, "volatility_252d": 0.9828 }, "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": "2025-06-30", "financials_age_days": 342, "has_full_data": false, "completeness_score": 0.7143, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T20:10:51.418747+00:00", "batch_id": "" }, "size": { "price_close": 0.37, "market_cap": 90831217.49, "market_cap_usd": 90831217.49, "enterprise_value": 115996262.49, "shares_outstanding": 245489777, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": null, "pb_ratio": 2.3942, "ptbv_ratio": 2.3942, "ps_ratio": 100.694, "pcf_ratio": null, "pfcf_ratio": -3.9185, "ev_ebitda": null, "ev_ebit": null, "ev_sales": 128.5915, "ev_fcf": -5.0042, "earnings_yield": null, "fcf_yield": -0.1998, "price_to_sales": 100.694, "price_to_book": 2.3942, "price_to_cashflow": null, "ebitda_to_ev": null, "sales_yield": 0.0078 }, "yield": { "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": 0, "total_yield": 0 }, "quality": { "gross_margin": -0.6569, "operating_margin": -14.8707, "net_margin": -27.8147, "ebitda_margin": -21.7283, "fcf_margin": -25.6969, "roe": -0.6614, "roa": -0.2493, "roic": -0.1594, "roc_greenblatt": -0.1802, "asset_turnover": 0.009, "cash_conversion": 0.9239, "accruals_ratio": -0.057, "sbc_to_revenue": null, "piotroski_f_score": 0, "altman_z_score": null, "earnings_stability_5y": 0.4557, "revenue_stability_5y": null, "eps_surprise_avg": -0.17, "sue_score": null, "gross_profit_to_assets": -0.0059, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": null, "net_debt_to_ebitda": -1.2839, "debt_to_assets": 0.4135, "interest_coverage": -3.1034, "current_ratio": 0.6215, "quick_ratio": 0.6215, "net_debt": 25165045, "local_beta": 1.7111, "volatility_252d": 0.9828, "volatility_60d": 1.8619, "max_drawdown_12m": -0.5357, "risk_adjusted_momentum": 0.4664 }, "growth": { "revenue_growth_1y": null, "revenue_growth_3y_cagr": null, "revenue_growth_5y_cagr": null, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": null, "book_value_growth_1y": null, "revenue_growth": null, "earnings_growth": null }, "momentum": { "price_return_1m": 0.0571, "price_return_3m": 0.2333, "price_return_6m": -0.1591, "price_return_9m": -0.1778, "price_return_12m": 0.5417, "price_return_12m_ex1m": 0.4583, "momentum_6m": -0.1591, "momentum_12m": 0.5417, "momentum_12_1": 0.4583, "distance_from_52w_high": -0.3393, "distance_from_52w_low": 0.6087, "relative_strength": 0.2396 }, "raw_ttm": { "revenue_ttm": 902052, "gross_profit_ttm": -592559, "ebit_ttm": -13414133, "ebitda_ttm": -19600093, "net_income_ttm": -25090322, "eps_diluted_ttm": -0.1022, "operating_cash_flow_ttm": -19352444, "capital_expenditure_ttm": null, "fcf_ttm": -23179902, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 4322428, "cash_and_equivalents": 16442927, "total_current_assets": 26373132, "total_current_liabilities": 42436530, "net_ppe": 74252096, "total_assets": 100625228, "total_debt": 41607972, "total_equity": 37937675, "net_working_capital": 188574, "book_value_per_share": 0.1545, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 0.1545 }, "ranks": { "universe_ticker_count": null, "rank_pe": null, "rank_pb": null, "rank_ptbv": null, "rank_ps": null, "rank_pcf": null, "rank_ev_ebitda": null, "rank_ev_ebit": null, "rank_earnings_yield": null, "rank_fcf_yield": null, "rank_dividend_yield": null, "rank_shareholder_yield": null, "rank_total_yield": null, "rank_roe": null, "rank_roc": null, "rank_roic": null, "rank_gross_margin": null, "rank_fcf_margin": null, "rank_piotroski": null, "rank_accruals": null, "rank_sue": null, "rank_eps_growth_1y": null, "rank_eps_growth_5y": null, "rank_revenue_growth_1y": null, "rank_momentum_12m": null, "rank_momentum_12m_ex1m": null, "rank_relative_strength": null }, "composites": { "value_composite": 55, "quality_composite": 55, "momentum_composite": 53, "growth_composite": 53, "yield_composite": 56, "svqf_composite": 50, "vc1_composite": 56, "vc2_composite": 56, "vc3_composite": 55, "trending_value_composite": null, "overall_composite": 58, "quality_value_composite": 0.45, "os_score": 0.42, "value_percentile": 0.45, "quality_percentile": 0.45, "momentum_percentile": 0.47, "factor_coverage": 0.758, "signal_confidence": 0.758, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 49, "small_cap_core_rank": 56, "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": 11514, "ticker_id": 36295, "universe_id": 6, "week_end_date": "2026-06-07", "source_primary": "yfinance", "source_gaps": {}, "financials_period_end": "2025-06-30", "financials_age_days": 342, "has_full_data": false, "completeness_score": 0.7143, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T20:10:51.418747+00:00", "batch_id": "", "os_score_delta": null, "price_close": 0.37, "market_cap": 90831217.49, "market_cap_usd": 90831217.49, "enterprise_value": 115996262.49, "shares_outstanding": 245489777, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": 2.39422204, "ptbv_ratio": 2.39422204, "ps_ratio": 100.69399269, "pcf_ratio": null, "pfcf_ratio": -3.91853328, "ev_ebitda": null, "ev_ebit": null, "ev_sales": 128.59154737, "ev_fcf": -5.00417398, "earnings_yield": null, "fcf_yield": -0.19983318, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": 0, "total_yield": 0, "gross_margin": -0.65690115, "operating_margin": -14.87068706, "net_margin": -27.814718, "ebitda_margin": -21.72834049, "fcf_margin": -25.69685783, "roe": -0.66135634, "roa": -0.24934425, "roic": -0.15943211, "roc_greenblatt": -0.18019898, "asset_turnover": 0.00896447, "cash_conversion": 0.92385829, "accruals_ratio": -0.05702226, "sbc_to_revenue": null, "debt_to_equity": null, "net_debt_to_ebitda": -1.28392478, "debt_to_assets": 0.41349444, "interest_coverage": -3.10337917, "current_ratio": 0.6214724, "quick_ratio": 0.6214724, "net_debt": 25165045, "revenue_growth_1y": null, "revenue_growth_3y_cagr": null, "revenue_growth_5y_cagr": null, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": null, "book_value_growth_1y": null, "piotroski_f_score": 0, "altman_z_score": null, "earnings_stability_5y": 0.455724, "revenue_stability_5y": null, "eps_surprise_avg": -0.17, "sue_score": null, "price_return_1m": 0.05714286, "price_return_3m": 0.23333333, "price_return_6m": -0.15909091, "price_return_9m": -0.17777778, "price_return_12m": 0.54166667, "price_return_12m_ex1m": 0.45833333, "distance_from_52w_high": -0.33928571, "distance_from_52w_low": 0.60869565, "relative_strength": 0.23956026, "local_beta": 1.7111, "volatility_252d": 0.982753, "volatility_60d": 1.861919, "max_drawdown_12m": -0.53571429, "revenue_ttm": 902052, "gross_profit_ttm": -592559, "ebit_ttm": -13414133, "ebitda_ttm": -19600093, "net_income_ttm": -25090322, "eps_diluted_ttm": -0.10220516, "operating_cash_flow_ttm": -19352444, "capital_expenditure_ttm": null, "fcf_ttm": -23179902, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 4322428, "cash_and_equivalents": 16442927, "total_current_assets": 26373132, "total_current_liabilities": 42436530, "net_ppe": 74252096, "total_assets": 100625228, "total_debt": 41607972, "total_equity": 37937675, "net_working_capital": 188574, "book_value_per_share": 0.15453872, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 0.15453872, "universe_ticker_count": null, "sector": "Basic Materials", "rank_pe": null, "rank_pb": null, "rank_ptbv": null, "rank_ps": null, "rank_pcf": null, "rank_ev_ebitda": null, "rank_ev_ebit": null, "rank_earnings_yield": null, "rank_fcf_yield": null, "rank_dividend_yield": null, "rank_shareholder_yield": null, "rank_total_yield": null, "rank_roe": null, "rank_roc": null, "rank_roic": null, "rank_gross_margin": null, "rank_fcf_margin": null, "rank_piotroski": null, "rank_accruals": null, "rank_sue": null, "rank_eps_growth_1y": null, "rank_eps_growth_5y": null, "rank_revenue_growth_1y": null, "rank_momentum_12m": null, "rank_momentum_12m_ex1m": null, "rank_relative_strength": null, "value_composite": 55, "quality_composite": 55, "momentum_composite": 53, "growth_composite": 53, "yield_composite": 56, "svqf_composite": 50, "vc1_composite": 56, "vc2_composite": 56, "vc3_composite": 55, "trending_value_composite": null, "overall_composite": 58, "factor_coverage": 0.758, "signal_confidence": 0.758, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 49, "small_cap_core_rank": 56, "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": 0.37, "os": 0.42, "value": 0.45, "quality": 0.45, "momentum": 0.47, "confidence": 0.758, "coverage": 0.758, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": 0, "roe": -0.6614, "momentum_12_1": 0.4583, "complete_fields": { "id": 11514, "ticker_id": 36295, "universe_id": 6, "week_end_date": "2026-06-07", "source_primary": "yfinance", "source_gaps": {}, "financials_period_end": "2025-06-30", "financials_age_days": 342, "has_full_data": false, "completeness_score": 0.7143, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T20:10:51.418747+00:00", "batch_id": "", "os_score_delta": null, "price_close": 0.37, "market_cap": 90831217.49, "market_cap_usd": 90831217.49, "enterprise_value": 115996262.49, "shares_outstanding": 245489777, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": 2.39422204, "ptbv_ratio": 2.39422204, "ps_ratio": 100.69399269, "pcf_ratio": null, "pfcf_ratio": -3.91853328, "ev_ebitda": null, "ev_ebit": null, "ev_sales": 128.59154737, "ev_fcf": -5.00417398, "earnings_yield": null, "fcf_yield": -0.19983318, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": 0, "total_yield": 0, "gross_margin": -0.65690115, "operating_margin": -14.87068706, "net_margin": -27.814718, "ebitda_margin": -21.72834049, "fcf_margin": -25.69685783, "roe": -0.66135634, "roa": -0.24934425, "roic": -0.15943211, "roc_greenblatt": -0.18019898, "asset_turnover": 0.00896447, "cash_conversion": 0.92385829, "accruals_ratio": -0.05702226, "sbc_to_revenue": null, "debt_to_equity": null, "net_debt_to_ebitda": -1.28392478, "debt_to_assets": 0.41349444, "interest_coverage": -3.10337917, "current_ratio": 0.6214724, "quick_ratio": 0.6214724, "net_debt": 25165045, "revenue_growth_1y": null, "revenue_growth_3y_cagr": null, "revenue_growth_5y_cagr": null, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": null, "book_value_growth_1y": null, "piotroski_f_score": 0, "altman_z_score": null, "earnings_stability_5y": 0.455724, "revenue_stability_5y": null, "eps_surprise_avg": -0.17, "sue_score": null, "price_return_1m": 0.05714286, "price_return_3m": 0.23333333, "price_return_6m": -0.15909091, "price_return_9m": -0.17777778, "price_return_12m": 0.54166667, "price_return_12m_ex1m": 0.45833333, "distance_from_52w_high": -0.33928571, "distance_from_52w_low": 0.60869565, "relative_strength": 0.23956026, "local_beta": 1.7111, "volatility_252d": 0.982753, "volatility_60d": 1.861919, "max_drawdown_12m": -0.53571429, "revenue_ttm": 902052, "gross_profit_ttm": -592559, "ebit_ttm": -13414133, "ebitda_ttm": -19600093, "net_income_ttm": -25090322, "eps_diluted_ttm": -0.10220516, "operating_cash_flow_ttm": -19352444, "capital_expenditure_ttm": null, "fcf_ttm": -23179902, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 4322428, "cash_and_equivalents": 16442927, "total_current_assets": 26373132, "total_current_liabilities": 42436530, "net_ppe": 74252096, "total_assets": 100625228, "total_debt": 41607972, "total_equity": 37937675, "net_working_capital": 188574, "book_value_per_share": 0.15453872, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 0.15453872, "universe_ticker_count": null, "sector": "Basic Materials", "rank_pe": null, "rank_pb": null, "rank_ptbv": null, "rank_ps": null, "rank_pcf": null, "rank_ev_ebitda": null, "rank_ev_ebit": null, "rank_earnings_yield": null, "rank_fcf_yield": null, "rank_dividend_yield": null, "rank_shareholder_yield": null, "rank_total_yield": null, "rank_roe": null, "rank_roc": null, "rank_roic": null, "rank_gross_margin": null, "rank_fcf_margin": null, "rank_piotroski": null, "rank_accruals": null, "rank_sue": null, "rank_eps_growth_1y": null, "rank_eps_growth_5y": null, "rank_revenue_growth_1y": null, "rank_momentum_12m": null, "rank_momentum_12m_ex1m": null, "rank_relative_strength": null, "value_composite": 55, "quality_composite": 55, "momentum_composite": 53, "growth_composite": 53, "yield_composite": 56, "svqf_composite": 50, "vc1_composite": 56, "vc2_composite": 56, "vc3_composite": 55, "trending_value_composite": null, "overall_composite": 58, "factor_coverage": 0.758, "signal_confidence": 0.758, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 49, "small_cap_core_rank": 56, "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": "2025-06-30", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "CAD", "fetched_at": "2026-06-07T19:53:56.774857+00:00", "is_restated": false, "income_statement": { "revenue": null, "cost_of_revenue": null, "gross_profit": null, "ebit": null, "ebitda": null, "pretax_income": null, "tax_provision": null, "net_income": null, "net_income_to_common": null, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": null, "total_current_assets": null, "total_assets": null, "short_term_debt": null, "long_term_debt": null, "total_debt": null, "total_liabilities": null, "total_equity": null, "shares_outstanding": null, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": null, "capital_expenditure": null, "free_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 423200, "ticker_id": 36295, "period_end_date": "2025-06-30", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "CAD", "fetched_at": "2026-06-07T19:53:56.774857+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": null, "netIncome": null, "grossProfit": null, "totalRevenue": null, "costOfRevenue": null, "interestExpense": null, "operatingIncome": null, "fiscalDateEnding": "2025-06-30", "researchAndDevelopment": null, "depreciationAndAmortization": null } }, "revenue": null, "cost_of_revenue": null, "gross_profit": null, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": null, "depreciation_amortisation": null, "ebitda": null, "interest_expense": null, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": null, "net_income_continuing_ops": null, "net_income_to_common": null, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": null, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": null, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": null, "total_assets": null, "short_term_debt": null, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": null, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": null, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": null, "shares_outstanding": null, "operating_cash_flow": null, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": null, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": null, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": null, "netIncome": null, "grossProfit": null, "totalRevenue": null, "costOfRevenue": null, "interestExpense": null, "operatingIncome": null, "fiscalDateEnding": "2025-06-30", "researchAndDevelopment": null, "depreciationAndAmortization": null } } }, { "period_end_date": "2024-06-30", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "CAD", "fetched_at": "2026-06-07T19:53:56.774857+00:00", "is_restated": false, "income_statement": { "revenue": 0, "cost_of_revenue": 198561, "gross_profit": -198561, "ebit": -7375830, "ebitda": -8287383, "pretax_income": null, "tax_provision": null, "net_income": -9000028, "net_income_to_common": -9000028, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 10770381, "total_current_assets": 13535095, "total_assets": 92848702, "short_term_debt": 2405980, "long_term_debt": 18797929, "total_debt": 21203909, "total_liabilities": null, "total_equity": 52303004, "shares_outstanding": 155823007, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -8890738, "capital_expenditure": -12156813, "free_cash_flow": -21047551, "dividends_paid": null, "share_repurchases": null, "shares_issued": 37750585, "net_debt_issued": -604320 }, "complete_fields": { "id": 423204, "ticker_id": 36295, "period_end_date": "2024-06-30", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "CAD", "fetched_at": "2026-06-07T19:53:56.774857+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "-8287383", "netIncome": "-9000028", "grossProfit": "-198561", "totalRevenue": "0", "costOfRevenue": "198561", "interestExpense": "267944", "operatingIncome": "-7375830", "fiscalDateEnding": "2024-06-30", "researchAndDevelopment": null, "depreciationAndAmortization": "198322" }, "balance": { "totalDebt": "21203909", "totalAssets": "92848702", "longTermDebt": "18797929", "shortTermDebt": "2405980", "preferredStock": null, "fiscalDateEnding": "2024-06-30", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": "155823007", "totalCurrentAssets": "13535095", "totalShareholderEquity": "52303004", "totalCurrentLiabilities": "9725358", "propertyPlantEquipmentNet": "69820625", "cashAndShortTermInvestments": "10770381" }, "cashflow": { "freeCashFlow": "-21047551", "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": "37750585", "repaymentOfDebt": "-604320", "fiscalDateEnding": "2024-06-30", "operatingCashflow": "-8890738", "repurchaseOfStock": null, "capitalExpenditures": "-12156813" } }, "revenue": 0, "cost_of_revenue": 198561, "gross_profit": -198561, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -7375830, "depreciation_amortisation": 198322, "ebitda": -8287383, "interest_expense": 267944, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": -9000028, "net_income_continuing_ops": null, "net_income_to_common": -9000028, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 10770381, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 13535095, "net_ppe": 69820625, "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": 92848702, "short_term_debt": 2405980, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 9725358, "long_term_debt": 18797929, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 21203909, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 52303004, "shares_outstanding": 155823007, "operating_cash_flow": -8890738, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -12156813, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": 37750585, "net_debt_issued": -604320, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": -21047551, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "-8287383", "netIncome": "-9000028", "grossProfit": "-198561", "totalRevenue": "0", "costOfRevenue": "198561", "interestExpense": "267944", "operatingIncome": "-7375830", "fiscalDateEnding": "2024-06-30", "researchAndDevelopment": null, "depreciationAndAmortization": "198322" }, "balance": { "totalDebt": "21203909", "totalAssets": "92848702", "longTermDebt": "18797929", "shortTermDebt": "2405980", "preferredStock": null, "fiscalDateEnding": "2024-06-30", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": "155823007", "totalCurrentAssets": "13535095", "totalShareholderEquity": "52303004", "totalCurrentLiabilities": "9725358", "propertyPlantEquipmentNet": "69820625", "cashAndShortTermInvestments": "10770381" }, "cashflow": { "freeCashFlow": "-21047551", "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": "37750585", "repaymentOfDebt": "-604320", "fiscalDateEnding": "2024-06-30", "operatingCashflow": "-8890738", "repurchaseOfStock": null, "capitalExpenditures": "-12156813" } } }, { "period_end_date": "2023-06-30", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "CAD", "fetched_at": "2026-06-07T19:53:56.774857+00:00", "is_restated": false, "income_statement": { "revenue": 0, "cost_of_revenue": 393855, "gross_profit": -393855, "ebit": -4789518, "ebitda": -10842327, "pretax_income": null, "tax_provision": null, "net_income": -11678687, "net_income_to_common": -11678687, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 6885458, "total_current_assets": 8022428, "total_assets": 52976660, "short_term_debt": 1286561, "long_term_debt": 10209370, "total_debt": 11495931, "total_liabilities": null, "total_equity": 25201935, "shares_outstanding": 155390400, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -7201417, "capital_expenditure": -13512124, "free_cash_flow": -20713541, "dividends_paid": null, "share_repurchases": null, "shares_issued": 0, "net_debt_issued": -1387630 }, "complete_fields": { "id": 423205, "ticker_id": 36295, "period_end_date": "2023-06-30", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "CAD", "fetched_at": "2026-06-07T19:53:56.774857+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "-10842327", "netIncome": "-11678687", "grossProfit": "-393855", "totalRevenue": "0", "costOfRevenue": "393855", "interestExpense": "442505", "operatingIncome": "-4789518", "fiscalDateEnding": "2023-06-30", "researchAndDevelopment": null, "depreciationAndAmortization": "393855" }, "balance": { "totalDebt": "11495931", "totalAssets": "52976660", "longTermDebt": "10209370", "shortTermDebt": "1286561", "preferredStock": null, "fiscalDateEnding": "2023-06-30", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": "155390400", "totalCurrentAssets": "8022428", "totalShareholderEquity": "25201935", "totalCurrentLiabilities": "7902378", "propertyPlantEquipmentNet": "44236829", "cashAndShortTermInvestments": "6885458" }, "cashflow": { "freeCashFlow": "-20713541", "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": "0", "repaymentOfDebt": "-1387630", "fiscalDateEnding": "2023-06-30", "operatingCashflow": "-7201417", "repurchaseOfStock": null, "capitalExpenditures": "-13512124" } }, "revenue": 0, "cost_of_revenue": 393855, "gross_profit": -393855, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -4789518, "depreciation_amortisation": 393855, "ebitda": -10842327, "interest_expense": 442505, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": -11678687, "net_income_continuing_ops": null, "net_income_to_common": -11678687, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 6885458, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 8022428, "net_ppe": 44236829, "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": 52976660, "short_term_debt": 1286561, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 7902378, "long_term_debt": 10209370, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 11495931, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 25201935, "shares_outstanding": 155390400, "operating_cash_flow": -7201417, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -13512124, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": 0, "net_debt_issued": -1387630, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": -20713541, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "-10842327", "netIncome": "-11678687", "grossProfit": "-393855", "totalRevenue": "0", "costOfRevenue": "393855", "interestExpense": "442505", "operatingIncome": "-4789518", "fiscalDateEnding": "2023-06-30", "researchAndDevelopment": null, "depreciationAndAmortization": "393855" }, "balance": { "totalDebt": "11495931", "totalAssets": "52976660", "longTermDebt": "10209370", "shortTermDebt": "1286561", "preferredStock": null, "fiscalDateEnding": "2023-06-30", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": "155390400", "totalCurrentAssets": "8022428", "totalShareholderEquity": "25201935", "totalCurrentLiabilities": "7902378", "propertyPlantEquipmentNet": "44236829", "cashAndShortTermInvestments": "6885458" }, "cashflow": { "freeCashFlow": "-20713541", "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": "0", "repaymentOfDebt": "-1387630", "fiscalDateEnding": "2023-06-30", "operatingCashflow": "-7201417", "repurchaseOfStock": null, "capitalExpenditures": "-13512124" } } }, { "period_end_date": "2022-06-30", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "CAD", "fetched_at": "2026-06-07T19:53:56.774857+00:00", "is_restated": false, "income_statement": { "revenue": 0, "cost_of_revenue": 35040, "gross_profit": -35040, "ebit": -2593377, "ebitda": 16167223, "pretax_income": null, "tax_provision": null, "net_income": 16120203, "net_income_to_common": 16120203, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 9793253, "total_current_assets": 10464305, "total_assets": 29297860, "short_term_debt": 51725, "long_term_debt": 298093, "total_debt": 349818, "total_liabilities": null, "total_equity": -3064360, "shares_outstanding": 101872614, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -1633949, "capital_expenditure": -12961819, "free_cash_flow": -14595768, "dividends_paid": null, "share_repurchases": null, "shares_issued": 0, "net_debt_issued": -53279 }, "complete_fields": { "id": 423206, "ticker_id": 36295, "period_end_date": "2022-06-30", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "CAD", "fetched_at": "2026-06-07T19:53:56.774857+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "16167223", "netIncome": "16120203", "grossProfit": "-35040", "totalRevenue": "0", "costOfRevenue": "35040", "interestExpense": "11980", "operatingIncome": "-2593377", "fiscalDateEnding": "2022-06-30", "researchAndDevelopment": null, "depreciationAndAmortization": "35040" }, "balance": { "totalDebt": "349818", "totalAssets": "29297860", "longTermDebt": "298093", "shortTermDebt": "51725", "preferredStock": null, "fiscalDateEnding": "2022-06-30", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": "101872614", "totalCurrentAssets": "10464305", "totalShareholderEquity": "-3064360", "totalCurrentLiabilities": "24332931", "propertyPlantEquipmentNet": "18652394", "cashAndShortTermInvestments": "9793253" }, "cashflow": { "freeCashFlow": "-14595768", "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": "0", "repaymentOfDebt": "-53279", "fiscalDateEnding": "2022-06-30", "operatingCashflow": "-1633949", "repurchaseOfStock": null, "capitalExpenditures": "-12961819" } }, "revenue": 0, "cost_of_revenue": 35040, "gross_profit": -35040, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -2593377, "depreciation_amortisation": 35040, "ebitda": 16167223, "interest_expense": 11980, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 16120203, "net_income_continuing_ops": null, "net_income_to_common": 16120203, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 9793253, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 10464305, "net_ppe": 18652394, "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": 29297860, "short_term_debt": 51725, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 24332931, "long_term_debt": 298093, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 349818, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": -3064360, "shares_outstanding": 101872614, "operating_cash_flow": -1633949, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -12961819, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": 0, "net_debt_issued": -53279, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": -14595768, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "16167223", "netIncome": "16120203", "grossProfit": "-35040", "totalRevenue": "0", "costOfRevenue": "35040", "interestExpense": "11980", "operatingIncome": "-2593377", "fiscalDateEnding": "2022-06-30", "researchAndDevelopment": null, "depreciationAndAmortization": "35040" }, "balance": { "totalDebt": "349818", "totalAssets": "29297860", "longTermDebt": "298093", "shortTermDebt": "51725", "preferredStock": null, "fiscalDateEnding": "2022-06-30", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": "101872614", "totalCurrentAssets": "10464305", "totalShareholderEquity": "-3064360", "totalCurrentLiabilities": "24332931", "propertyPlantEquipmentNet": "18652394", "cashAndShortTermInvestments": "9793253" }, "cashflow": { "freeCashFlow": "-14595768", "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": "0", "repaymentOfDebt": "-53279", "fiscalDateEnding": "2022-06-30", "operatingCashflow": "-1633949", "repurchaseOfStock": null, "capitalExpenditures": "-12961819" } } }, { "period_end_date": "2021-06-30", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "CAD", "fetched_at": "2026-06-07T19:53:56.774857+00:00", "is_restated": false, "income_statement": { "revenue": 0, "cost_of_revenue": 330260, "gross_profit": -330260, "ebit": -5518140, "ebitda": -41952302, "pretax_income": null, "tax_provision": null, "net_income": -41960484, "net_income_to_common": -41960484, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 22437086, "total_current_assets": 22582430, "total_assets": 26919591, "short_term_debt": 5845, "long_term_debt": 5254, "total_debt": 11099, "total_liabilities": null, "total_equity": -26146304, "shares_outstanding": 98184260, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -1359774, "capital_expenditure": -4325642, "free_cash_flow": -5685416, "dividends_paid": null, "share_repurchases": null, "shares_issued": 19976571, "net_debt_issued": -6367 }, "complete_fields": { "id": 423207, "ticker_id": 36295, "period_end_date": "2021-06-30", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "CAD", "fetched_at": "2026-06-07T19:53:56.774857+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "-41952302", "netIncome": "-41960484", "grossProfit": "-330260", "totalRevenue": "0", "costOfRevenue": "330260", "interestExpense": "1590", "operatingIncome": "-5518140", "fiscalDateEnding": "2021-06-30", "researchAndDevelopment": null, "depreciationAndAmortization": "6592" }, "balance": { "totalDebt": "11099", "totalAssets": "26919591", "longTermDebt": "5254", "shortTermDebt": "5845", "preferredStock": null, "fiscalDateEnding": "2021-06-30", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": "98184260", "totalCurrentAssets": "22582430", "totalShareholderEquity": "-26146304", "totalCurrentLiabilities": "46729920", "propertyPlantEquipmentNet": "4337161", "cashAndShortTermInvestments": "22437086" }, "cashflow": { "freeCashFlow": "-5685416", "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": "19976571", "repaymentOfDebt": "-6367", "fiscalDateEnding": "2021-06-30", "operatingCashflow": "-1359774", "repurchaseOfStock": null, "capitalExpenditures": "-4325642" } }, "revenue": 0, "cost_of_revenue": 330260, "gross_profit": -330260, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -5518140, "depreciation_amortisation": 6592, "ebitda": -41952302, "interest_expense": 1590, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": -41960484, "net_income_continuing_ops": null, "net_income_to_common": -41960484, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 22437086, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 22582430, "net_ppe": 4337161, "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": 26919591, "short_term_debt": 5845, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 46729920, "long_term_debt": 5254, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 11099, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": -26146304, "shares_outstanding": 98184260, "operating_cash_flow": -1359774, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -4325642, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": 19976571, "net_debt_issued": -6367, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": -5685416, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "-41952302", "netIncome": "-41960484", "grossProfit": "-330260", "totalRevenue": "0", "costOfRevenue": "330260", "interestExpense": "1590", "operatingIncome": "-5518140", "fiscalDateEnding": "2021-06-30", "researchAndDevelopment": null, "depreciationAndAmortization": "6592" }, "balance": { "totalDebt": "11099", "totalAssets": "26919591", "longTermDebt": "5254", "shortTermDebt": "5845", "preferredStock": null, "fiscalDateEnding": "2021-06-30", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": "98184260", "totalCurrentAssets": "22582430", "totalShareholderEquity": "-26146304", "totalCurrentLiabilities": "46729920", "propertyPlantEquipmentNet": "4337161", "cashAndShortTermInvestments": "22437086" }, "cashflow": { "freeCashFlow": "-5685416", "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": "19976571", "repaymentOfDebt": "-6367", "fiscalDateEnding": "2021-06-30", "operatingCashflow": "-1359774", "repurchaseOfStock": null, "capitalExpenditures": "-4325642" } } } ], "quarterly": [ { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider": "yFinance", "currency_reported": "CAD", "fetched_at": "2026-06-07T19:53:56.774857+00:00", "is_restated": false, "income_statement": { "revenue": 141014, "cost_of_revenue": 254261, "gross_profit": -113247, "ebit": -4226899, "ebitda": -4020228, "pretax_income": null, "tax_provision": null, "net_income": -5827929, "net_income_to_common": -5827929, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 16442927, "total_current_assets": 26373132, "total_assets": 100625228, "short_term_debt": 32694899, "long_term_debt": 7523686, "total_debt": 41607972, "total_liabilities": null, "total_equity": 37937675, "shares_outstanding": 245489777, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -5706856, "capital_expenditure": -58061, "free_cash_flow": -5764917, "dividends_paid": null, "share_repurchases": null, "shares_issued": 18297604, "net_debt_issued": 1845620 }, "complete_fields": { "id": 423197, "ticker_id": 36295, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 2, "currency_reported": "CAD", "fetched_at": "2026-06-07T19:53:56.774857+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "-4020228", "netIncome": "-5827929", "grossProfit": "-113247", "totalRevenue": "141014", "costOfRevenue": "254261", "interestExpense": "1410929", "operatingIncome": "-4226899", "fiscalDateEnding": "2026-03-31", "researchAndDevelopment": null, "depreciationAndAmortization": "4023" }, "balance": { "totalDebt": "41607972", "totalAssets": "100625228", "longTermDebt": "7523686", "shortTermDebt": "32694899", "preferredStock": null, "fiscalDateEnding": "2026-03-31", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": "245489777", "totalCurrentAssets": "26373132", "totalShareholderEquity": "37937675", "totalCurrentLiabilities": "42436530", "propertyPlantEquipmentNet": "74252096", "cashAndShortTermInvestments": "16442927" }, "cashflow": { "freeCashFlow": "-5764917", "dividendsPaid": null, "issuanceOfDebt": "2500000", "issuanceOfStock": "18297604", "repaymentOfDebt": "-654380", "fiscalDateEnding": "2026-03-31", "operatingCashflow": "-5706856", "repurchaseOfStock": null, "capitalExpenditures": "-58061" } }, "revenue": 141014, "cost_of_revenue": 254261, "gross_profit": -113247, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -4226899, "depreciation_amortisation": 4023, "ebitda": -4020228, "interest_expense": 1410929, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": -5827929, "net_income_continuing_ops": null, "net_income_to_common": -5827929, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 16442927, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 26373132, "net_ppe": 74252096, "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": 100625228, "short_term_debt": 32694899, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 42436530, "long_term_debt": 7523686, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 41607972, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 37937675, "shares_outstanding": 245489777, "operating_cash_flow": -5706856, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -58061, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": 18297604, "net_debt_issued": 1845620, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": -5764917, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "-4020228", "netIncome": "-5827929", "grossProfit": "-113247", "totalRevenue": "141014", "costOfRevenue": "254261", "interestExpense": "1410929", "operatingIncome": "-4226899", "fiscalDateEnding": "2026-03-31", "researchAndDevelopment": null, "depreciationAndAmortization": "4023" }, "balance": { "totalDebt": "41607972", "totalAssets": "100625228", "longTermDebt": "7523686", "shortTermDebt": "32694899", "preferredStock": null, "fiscalDateEnding": "2026-03-31", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": "245489777", "totalCurrentAssets": "26373132", "totalShareholderEquity": "37937675", "totalCurrentLiabilities": "42436530", "propertyPlantEquipmentNet": "74252096", "cashAndShortTermInvestments": "16442927" }, "cashflow": { "freeCashFlow": "-5764917", "dividendsPaid": null, "issuanceOfDebt": "2500000", "issuanceOfStock": "18297604", "repaymentOfDebt": "-654380", "fiscalDateEnding": "2026-03-31", "operatingCashflow": "-5706856", "repurchaseOfStock": null, "capitalExpenditures": "-58061" } } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider": "yFinance", "currency_reported": "CAD", "fetched_at": "2026-06-07T19:53:56.774857+00:00", "is_restated": false, "income_statement": { "revenue": 132397, "cost_of_revenue": 262578, "gross_profit": -130181, "ebit": -4175114, "ebitda": -7905876, "pretax_income": null, "tax_provision": null, "net_income": -9442923, "net_income_to_common": -9442923, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2982063, "total_current_assets": 11696407, "total_assets": 81215633, "short_term_debt": 29281634, "long_term_debt": 7326156, "total_debt": 37990540, "total_liabilities": null, "total_equity": 23073943, "shares_outstanding": 185583064, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -6543768, "capital_expenditure": null, "free_cash_flow": -6543768, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 7318166 }, "complete_fields": { "id": 423198, "ticker_id": 36295, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 2, "currency_reported": "CAD", "fetched_at": "2026-06-07T19:53:56.774857+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "-7905876", "netIncome": "-9442923", "grossProfit": "-130181", "totalRevenue": "132397", "costOfRevenue": "262578", "interestExpense": "1242848", "operatingIncome": "-4175114", "fiscalDateEnding": "2025-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "4575" }, "balance": { "totalDebt": "37990540", "totalAssets": "81215633", "longTermDebt": "7326156", "shortTermDebt": "29281634", "preferredStock": null, "fiscalDateEnding": "2025-12-31", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": "185583064", "totalCurrentAssets": "11696407", "totalShareholderEquity": "23073943", "totalCurrentLiabilities": "38951402", "propertyPlantEquipmentNet": "69519226", "cashAndShortTermInvestments": "2982063" }, "cashflow": { "freeCashFlow": "-6543768", "dividendsPaid": null, "issuanceOfDebt": "7318166", "issuanceOfStock": null, "repaymentOfDebt": null, "fiscalDateEnding": "2025-12-31", "operatingCashflow": "-6543768", "repurchaseOfStock": null, "capitalExpenditures": null } }, "revenue": 132397, "cost_of_revenue": 262578, "gross_profit": -130181, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -4175114, "depreciation_amortisation": 4575, "ebitda": -7905876, "interest_expense": 1242848, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": -9442923, "net_income_continuing_ops": null, "net_income_to_common": -9442923, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 2982063, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 11696407, "net_ppe": 69519226, "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": 81215633, "short_term_debt": 29281634, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 38951402, "long_term_debt": 7326156, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 37990540, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 23073943, "shares_outstanding": 185583064, "operating_cash_flow": -6543768, "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": 7318166, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": -6543768, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "-7905876", "netIncome": "-9442923", "grossProfit": "-130181", "totalRevenue": "132397", "costOfRevenue": "262578", "interestExpense": "1242848", "operatingIncome": "-4175114", "fiscalDateEnding": "2025-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "4575" }, "balance": { "totalDebt": "37990540", "totalAssets": "81215633", "longTermDebt": "7326156", "shortTermDebt": "29281634", "preferredStock": null, "fiscalDateEnding": "2025-12-31", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": "185583064", "totalCurrentAssets": "11696407", "totalShareholderEquity": "23073943", "totalCurrentLiabilities": "38951402", "propertyPlantEquipmentNet": "69519226", "cashAndShortTermInvestments": "2982063" }, "cashflow": { "freeCashFlow": "-6543768", "dividendsPaid": null, "issuanceOfDebt": "7318166", "issuanceOfStock": null, "repaymentOfDebt": null, "fiscalDateEnding": "2025-12-31", "operatingCashflow": "-6543768", "repurchaseOfStock": null, "capitalExpenditures": null } } }, { "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider": "yFinance", "currency_reported": "CAD", "fetched_at": "2026-06-07T19:53:56.774857+00:00", "is_restated": false, "income_statement": { "revenue": 420878, "cost_of_revenue": 525716, "gross_profit": -104838, "ebit": -2375416, "ebitda": -5968679, "pretax_income": null, "tax_provision": null, "net_income": -7205189, "net_income_to_common": -7205189, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 3145907, "total_current_assets": 11809045, "total_assets": 83555170, "short_term_debt": 21028767, "long_term_debt": 7661460, "total_debt": 30084542, "total_liabilities": null, "total_equity": 33819686, "shares_outstanding": 184911107, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -4182148, "capital_expenditure": -155531, "free_cash_flow": -4337679, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 5181834 }, "complete_fields": { "id": 423199, "ticker_id": 36295, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 2, "currency_reported": "CAD", "fetched_at": "2026-06-07T19:53:56.774857+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "-5968679", "netIncome": "-7205189", "grossProfit": "-104838", "totalRevenue": "420878", "costOfRevenue": "525716", "interestExpense": "993528", "operatingIncome": "-2375416", "fiscalDateEnding": "2025-09-30", "researchAndDevelopment": null, "depreciationAndAmortization": "4403" }, "balance": { "totalDebt": "30084542", "totalAssets": "83555170", "longTermDebt": "7661460", "shortTermDebt": "21028767", "preferredStock": null, "fiscalDateEnding": "2025-09-30", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": "184911107", "totalCurrentAssets": "11809045", "totalShareholderEquity": "33819686", "totalCurrentLiabilities": "29829741", "propertyPlantEquipmentNet": "71746125", "cashAndShortTermInvestments": "3145907" }, "cashflow": { "freeCashFlow": "-4337679", "dividendsPaid": null, "issuanceOfDebt": "5181834", "issuanceOfStock": null, "repaymentOfDebt": null, "fiscalDateEnding": "2025-09-30", "operatingCashflow": "-4182148", "repurchaseOfStock": null, "capitalExpenditures": "-155531" } }, "revenue": 420878, "cost_of_revenue": 525716, "gross_profit": -104838, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -2375416, "depreciation_amortisation": 4403, "ebitda": -5968679, "interest_expense": 993528, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": -7205189, "net_income_continuing_ops": null, "net_income_to_common": -7205189, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 3145907, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 11809045, "net_ppe": 71746125, "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": 83555170, "short_term_debt": 21028767, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 29829741, "long_term_debt": 7661460, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 30084542, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 33819686, "shares_outstanding": 184911107, "operating_cash_flow": -4182148, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -155531, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 5181834, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": -4337679, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "-5968679", "netIncome": "-7205189", "grossProfit": "-104838", "totalRevenue": "420878", "costOfRevenue": "525716", "interestExpense": "993528", "operatingIncome": "-2375416", "fiscalDateEnding": "2025-09-30", "researchAndDevelopment": null, "depreciationAndAmortization": "4403" }, "balance": { "totalDebt": "30084542", "totalAssets": "83555170", "longTermDebt": "7661460", "shortTermDebt": "21028767", "preferredStock": null, "fiscalDateEnding": "2025-09-30", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": "184911107", "totalCurrentAssets": "11809045", "totalShareholderEquity": "33819686", "totalCurrentLiabilities": "29829741", "propertyPlantEquipmentNet": "71746125", "cashAndShortTermInvestments": "3145907" }, "cashflow": { "freeCashFlow": "-4337679", "dividendsPaid": null, "issuanceOfDebt": "5181834", "issuanceOfStock": null, "repaymentOfDebt": null, "fiscalDateEnding": "2025-09-30", "operatingCashflow": "-4182148", "repurchaseOfStock": null, "capitalExpenditures": "-155531" } } }, { "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider": "yFinance", "currency_reported": "CAD", "fetched_at": "2026-06-07T19:53:56.774857+00:00", "is_restated": false, "income_statement": { "revenue": 207763, "cost_of_revenue": 452056, "gross_profit": -244293, "ebit": -2636704, "ebitda": -1705310, "pretax_income": null, "tax_provision": null, "net_income": -2614281, "net_income_to_common": -2614281, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1244540, "total_current_assets": 9035884, "total_assets": 99344314, "short_term_debt": 4874026, "long_term_debt": 18751322, "total_debt": 27008578, "total_liabilities": null, "total_equity": 53158998, "shares_outstanding": 184911107, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -2919672, "capital_expenditure": -3613866, "free_cash_flow": -6533538, "dividends_paid": null, "share_repurchases": null, "shares_issued": 0, "net_debt_issued": 4876733 }, "complete_fields": { "id": 423201, "ticker_id": 36295, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 2, "currency_reported": "CAD", "fetched_at": "2026-06-07T19:53:56.774857+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "-1705310", "netIncome": "-2614281", "grossProfit": "-244293", "totalRevenue": "207763", "costOfRevenue": "452056", "interestExpense": "675123", "operatingIncome": "-2636704", "fiscalDateEnding": "2025-03-31", "researchAndDevelopment": null, "depreciationAndAmortization": "133896" }, "balance": { "totalDebt": "27008578", "totalAssets": "99344314", "longTermDebt": "18751322", "shortTermDebt": "4874026", "preferredStock": null, "fiscalDateEnding": "2025-03-31", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": "184911107", "totalCurrentAssets": "9035884", "totalShareholderEquity": "53158998", "totalCurrentLiabilities": "15829895", "propertyPlantEquipmentNet": "89426822", "cashAndShortTermInvestments": "1244540" }, "cashflow": { "freeCashFlow": "-6533538", "dividendsPaid": null, "issuanceOfDebt": "5000000", "issuanceOfStock": "0", "repaymentOfDebt": "-123267", "fiscalDateEnding": "2025-03-31", "operatingCashflow": "-2919672", "repurchaseOfStock": null, "capitalExpenditures": "-3613866" } }, "revenue": 207763, "cost_of_revenue": 452056, "gross_profit": -244293, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -2636704, "depreciation_amortisation": 133896, "ebitda": -1705310, "interest_expense": 675123, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": -2614281, "net_income_continuing_ops": null, "net_income_to_common": -2614281, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1244540, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 9035884, "net_ppe": 89426822, "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": 99344314, "short_term_debt": 4874026, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 15829895, "long_term_debt": 18751322, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 27008578, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 53158998, "shares_outstanding": 184911107, "operating_cash_flow": -2919672, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -3613866, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": 0, "net_debt_issued": 4876733, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": -6533538, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "-1705310", "netIncome": "-2614281", "grossProfit": "-244293", "totalRevenue": "207763", "costOfRevenue": "452056", "interestExpense": "675123", "operatingIncome": "-2636704", "fiscalDateEnding": "2025-03-31", "researchAndDevelopment": null, "depreciationAndAmortization": "133896" }, "balance": { "totalDebt": "27008578", "totalAssets": "99344314", "longTermDebt": "18751322", "shortTermDebt": "4874026", "preferredStock": null, "fiscalDateEnding": "2025-03-31", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": "184911107", "totalCurrentAssets": "9035884", "totalShareholderEquity": "53158998", "totalCurrentLiabilities": "15829895", "propertyPlantEquipmentNet": "89426822", "cashAndShortTermInvestments": "1244540" }, "cashflow": { "freeCashFlow": "-6533538", "dividendsPaid": null, "issuanceOfDebt": "5000000", "issuanceOfStock": "0", "repaymentOfDebt": "-123267", "fiscalDateEnding": "2025-03-31", "operatingCashflow": "-2919672", "repurchaseOfStock": null, "capitalExpenditures": "-3613866" } } }, { "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider": "yFinance", "currency_reported": "CAD", "fetched_at": "2026-06-07T19:53:56.774857+00:00", "is_restated": false, "income_statement": { "revenue": 51589, "cost_of_revenue": 170861, "gross_profit": -119272, "ebit": -2634633, "ebitda": -3472064, "pretax_income": null, "tax_provision": null, "net_income": -4093325, "net_income_to_common": -4093325, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 3317472, "total_current_assets": 11123771, "total_assets": 96580724, "short_term_debt": null, "long_term_debt": 18963507, "total_debt": 21659697, "total_liabilities": null, "total_equity": 55324105, "shares_outstanding": 184911107, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -7593556, "capital_expenditure": -2133648, "free_cash_flow": -9727204, "dividends_paid": null, "share_repurchases": null, "shares_issued": 11228651, "net_debt_issued": -720112 }, "complete_fields": { "id": 423202, "ticker_id": 36295, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 2, "currency_reported": "CAD", "fetched_at": "2026-06-07T19:53:56.774857+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "-3472064", "netIncome": "-4093325", "grossProfit": "-119272", "totalRevenue": "51589", "costOfRevenue": "170861", "interestExpense": "396512", "operatingIncome": "-2634633", "fiscalDateEnding": "2024-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "139575" }, "balance": { "totalDebt": "21659697", "totalAssets": "96580724", "longTermDebt": "18963507", "shortTermDebt": null, "preferredStock": null, "fiscalDateEnding": "2024-12-31", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": "184911107", "totalCurrentAssets": "11123771", "totalShareholderEquity": "55324105", "totalCurrentLiabilities": "11339347", "propertyPlantEquipmentNet": "84577520", "cashAndShortTermInvestments": "3317472" }, "cashflow": { "freeCashFlow": "-9727204", "dividendsPaid": null, "issuanceOfDebt": "0", "issuanceOfStock": "11228651", "repaymentOfDebt": "-720112", "fiscalDateEnding": "2024-12-31", "operatingCashflow": "-7593556", "repurchaseOfStock": null, "capitalExpenditures": "-2133648" } }, "revenue": 51589, "cost_of_revenue": 170861, "gross_profit": -119272, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -2634633, "depreciation_amortisation": 139575, "ebitda": -3472064, "interest_expense": 396512, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": -4093325, "net_income_continuing_ops": null, "net_income_to_common": -4093325, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 3317472, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 11123771, "net_ppe": 84577520, "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": 96580724, "short_term_debt": null, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 11339347, "long_term_debt": 18963507, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 21659697, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 55324105, "shares_outstanding": 184911107, "operating_cash_flow": -7593556, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -2133648, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": 11228651, "net_debt_issued": -720112, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": -9727204, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "-3472064", "netIncome": "-4093325", "grossProfit": "-119272", "totalRevenue": "51589", "costOfRevenue": "170861", "interestExpense": "396512", "operatingIncome": "-2634633", "fiscalDateEnding": "2024-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "139575" }, "balance": { "totalDebt": "21659697", "totalAssets": "96580724", "longTermDebt": "18963507", "shortTermDebt": null, "preferredStock": null, "fiscalDateEnding": "2024-12-31", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": "184911107", "totalCurrentAssets": "11123771", "totalShareholderEquity": "55324105", "totalCurrentLiabilities": "11339347", "propertyPlantEquipmentNet": "84577520", "cashAndShortTermInvestments": "3317472" }, "cashflow": { "freeCashFlow": "-9727204", "dividendsPaid": null, "issuanceOfDebt": "0", "issuanceOfStock": "11228651", "repaymentOfDebt": "-720112", "fiscalDateEnding": "2024-12-31", "operatingCashflow": "-7593556", "repurchaseOfStock": null, "capitalExpenditures": "-2133648" } } }, { "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider": "yFinance", "currency_reported": "CAD", "fetched_at": "2026-06-07T19:53:56.774857+00:00", "is_restated": false, "income_statement": { "revenue": null, "cost_of_revenue": null, "gross_profit": null, "ebit": null, "ebitda": null, "pretax_income": null, "tax_provision": null, "net_income": null, "net_income_to_common": null, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": null, "total_current_assets": null, "total_assets": null, "short_term_debt": null, "long_term_debt": null, "total_debt": null, "total_liabilities": null, "total_equity": null, "shares_outstanding": null, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": null, "capital_expenditure": -4292719, "free_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": 0, "net_debt_issued": -132542 }, "complete_fields": { "id": 423203, "ticker_id": 36295, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 2, "currency_reported": "CAD", "fetched_at": "2026-06-07T19:53:56.774857+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": null, "netIncome": null, "grossProfit": null, "totalRevenue": null, "costOfRevenue": null, "interestExpense": null, "operatingIncome": null, "fiscalDateEnding": "2024-09-30", "researchAndDevelopment": null, "depreciationAndAmortization": null }, "balance": { "totalDebt": null, "totalAssets": null, "longTermDebt": null, "shortTermDebt": null, "preferredStock": null, "fiscalDateEnding": "2024-09-30", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": null, "totalCurrentAssets": null, "totalShareholderEquity": null, "totalCurrentLiabilities": null, "propertyPlantEquipmentNet": null, "cashAndShortTermInvestments": null }, "cashflow": { "freeCashFlow": null, "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": "0", "repaymentOfDebt": "-132542", "fiscalDateEnding": "2024-09-30", "operatingCashflow": null, "repurchaseOfStock": null, "capitalExpenditures": "-4292719" } }, "revenue": null, "cost_of_revenue": null, "gross_profit": null, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": null, "depreciation_amortisation": null, "ebitda": null, "interest_expense": null, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": null, "net_income_continuing_ops": null, "net_income_to_common": null, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": null, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": null, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": null, "total_assets": null, "short_term_debt": null, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": null, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": null, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": null, "shares_outstanding": null, "operating_cash_flow": null, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -4292719, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": 0, "net_debt_issued": -132542, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": null, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": null, "netIncome": null, "grossProfit": null, "totalRevenue": null, "costOfRevenue": null, "interestExpense": null, "operatingIncome": null, "fiscalDateEnding": "2024-09-30", "researchAndDevelopment": null, "depreciationAndAmortization": null }, "balance": { "totalDebt": null, "totalAssets": null, "longTermDebt": null, "shortTermDebt": null, "preferredStock": null, "fiscalDateEnding": "2024-09-30", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": null, "totalCurrentAssets": null, "totalShareholderEquity": null, "totalCurrentLiabilities": null, "propertyPlantEquipmentNet": null, "cashAndShortTermInvestments": null }, "cashflow": { "freeCashFlow": null, "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": "0", "repaymentOfDebt": "-132542", "fiscalDateEnding": "2024-09-30", "operatingCashflow": null, "repurchaseOfStock": null, "capitalExpenditures": "-4292719" } } } ] }, "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": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/", "rank_field": "-sector_value_pct" }, { "key": "risk_adj_momentum", "name": "Risk-Adjusted Momentum", "slug": "risk-adj-momentum", "group": "momentum", "page_url": "/factors/risk-adj-momentum/", "rank_field": "-risk_adjusted_momentum" }, { "key": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/", "rank_field": "-shareholder_yield" } ], "coverage": { "factor_history_points": 1, "annual_financial_periods": 5, "quarterly_financial_periods": 6, "latest_factor_week": "2026-06-07", "latest_financials_period_end": "2025-06-30" }, "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" ] } } }