{ "ticker": { "uuid": "2db1f810-7ead-49fe-9666-1db12b51441a", "symbol": "JAG", "name": "Jaguar Mining Inc.", "exchange": "TOR", "exchange_name": "Toronto Stock Exchange", "country": "CA", "currency": "CAD", "sector": "Basic Materials", "industry": "Gold", "page_url": "https://sharemaestro.com/factors/ticker/2db1f810-7ead-49fe-9666-1db12b51441a/", "api_url": "https://sharemaestro.com/factors/api/tickers/2db1f810-7ead-49fe-9666-1db12b51441a/" }, "ticker_metadata": { "id": 36088, "uuid": "2db1f810-7ead-49fe-9666-1db12b51441a", "symbol": "JAG", "name": "Jaguar Mining Inc.", "asset_type": "equity", "market_cap": 595609408, "stock_exchange_id": 42, "industry": "Gold", "sector": "Basic Materials", "description": "Jaguar Mining Inc., a junior gold mining company, engages in the acquisition, exploration, development, and operation of gold mineral properties in Brazil. The company's principal project includes the Turmalina Gold Mine Complex and Caet\u00e9 Gold Mine Complex with mineral claims covering an area of approximately 46,619.08 hectares located in the Iron Quadrangle in the state of Minas Gerais. It also owns the Paci\u00eancia Gold Mine complex. Jaguar Mining Inc. is based 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": "2db1f810-7ead-49fe-9666-1db12b51441a", "symbol": "JAG", "name": "Jaguar Mining Inc.", "exchange": "TOR", "exchange_name": "Toronto Stock Exchange", "country": "CA", "currency": "CAD", "sector": "Basic Materials", "industry": "Gold", "page_url": "https://sharemaestro.com/factors/ticker/2db1f810-7ead-49fe-9666-1db12b51441a/", "api_url": "https://sharemaestro.com/factors/api/tickers/2db1f810-7ead-49fe-9666-1db12b51441a/" }, "week_end_date": "2026-06-07", "universe": "CAD_CA", "score": { "os": 0.57, "value": 0.34, "quality": 0.71, "momentum": 0.73, "coverage": 0.879, "confidence": 0.879, "delta": null }, "headline_factors": { "price": 5.7, "market_cap": 486385907.7, "pe_ratio": null, "earnings_yield": 0.1097, "ebitda_to_ev": 0.0315, "shareholder_yield": -0.003, "roe": -0.038, "piotroski_f_score": 5, "momentum_12_1": 0.7675, "volatility_252d": 0.6887 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": false, "small_cap_core": false, "veiled_value": false, "earnings_consistent_5y": false }, "factor_groups": { "identity": { "week_end_date": "2026-06-07", "source_primary": "yfinance", "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 0.8571, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T20:10:49.976395+00:00", "batch_id": "" }, "size": { "price_close": 5.7, "market_cap": 486385907.7, "market_cap_usd": 486385907.7, "enterprise_value": 423373907.7, "shares_outstanding": 85330861, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": null, "pb_ratio": 1.9439, "ptbv_ratio": 1.9439, "ps_ratio": 3.19, "pcf_ratio": 14.4564, "pfcf_ratio": 789.5875, "ev_ebitda": 31.7443, "ev_ebit": 9.1134, "ev_sales": 2.7768, "ev_fcf": 687.2953, "earnings_yield": 0.1097, "fcf_yield": 0.0015, "price_to_sales": 3.19, "price_to_book": 1.9439, "price_to_cashflow": 14.4564, "ebitda_to_ev": 0.0315, "sales_yield": 0.3601 }, "yield": { "dividend_yield": 0, "buyback_yield": -0.003, "shareholder_yield": -0.003, "debt_paydown_yield": 0, "total_yield": -0.003 }, "quality": { "gross_margin": 0.5674, "operating_margin": 0.3047, "net_margin": -0.0624, "ebitda_margin": 0.0875, "fcf_margin": 0.004, "roe": -0.038, "roa": -0.0238, "roic": 0.1861, "roc_greenblatt": 0.1946, "asset_turnover": 0.3809, "cash_conversion": -0.0648, "accruals_ratio": -0.1078, "sbc_to_revenue": null, "piotroski_f_score": 5, "altman_z_score": null, "earnings_stability_5y": 5.6627, "revenue_stability_5y": 0.0752, "eps_surprise_avg": -20.7875, "sue_score": -0.2011, "gross_profit_to_assets": 0.2161, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": null, "net_debt_to_ebitda": -4.7246, "debt_to_assets": 0.0206, "interest_coverage": 5.5344, "current_ratio": 1.2856, "quick_ratio": 1.2856, "net_debt": -63012000, "local_beta": 4.0886, "volatility_252d": 0.6887, "volatility_60d": 1.601, "max_drawdown_12m": -0.3844, "risk_adjusted_momentum": 1.1145 }, "growth": { "revenue_growth_1y": -0.1479, "revenue_growth_3y_cagr": -0.0175, "revenue_growth_5y_cagr": null, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": -1.2018, "book_value_growth_1y": -0.0495, "revenue_growth": -0.1479, "earnings_growth": null }, "momentum": { "price_return_1m": -0.1938, "price_return_3m": -0.3066, "price_return_6m": -0.1642, "price_return_9m": 0.0857, "price_return_12m": 0.425, "price_return_12m_ex1m": 0.7675, "momentum_6m": -0.1642, "momentum_12m": 0.425, "momentum_12_1": 0.7675, "distance_from_52w_high": -0.3844, "distance_from_52w_low": 0.6964, "relative_strength": 0.1229 }, "raw_ttm": { "revenue_ttm": 152471000, "gross_profit_ttm": 86517000, "ebit_ttm": 46456000, "ebitda_ttm": 13337000, "net_income_ttm": -9508000, "eps_diluted_ttm": -0.1114, "operating_cash_flow_ttm": 33645000, "capital_expenditure_ttm": -33029000, "fcf_ttm": 616000, "dividends_paid_ttm": 0, "share_repurchases_ttm": null, "shares_issued_ttm": 1475000, "interest_expense_ttm": 8394000, "cash_and_equivalents": 71246000, "total_current_assets": 102379000, "total_current_liabilities": 79634000, "net_ppe": 281003000, "total_assets": 400273000, "total_debt": 8234000, "total_equity": 250207000, "net_working_capital": -42293000, "book_value_per_share": 2.9322, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 2.9322 }, "ranks": { "universe_ticker_count": 524, "rank_pe": 50, "rank_pb": 47, "rank_ptbv": 47, "rank_ps": 58, "rank_pcf": 65, "rank_ev_ebitda": 90, "rank_ev_ebit": 14, "rank_earnings_yield": 14, "rank_fcf_yield": 74, "rank_dividend_yield": 56, "rank_shareholder_yield": 86, "rank_total_yield": 88, "rank_roe": 81, "rank_roc": 36, "rank_roic": 15, "rank_gross_margin": 31, "rank_fcf_margin": 74, "rank_piotroski": 61, "rank_accruals": 22, "rank_sue": 69, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 91, "rank_momentum_12m": 41, "rank_momentum_12m_ex1m": 26, "rank_relative_strength": 41 }, "composites": { "value_composite": 66, "quality_composite": 29, "momentum_composite": 27, "growth_composite": 87, "yield_composite": 92, "svqf_composite": 10, "vc1_composite": 79, "vc2_composite": 83, "vc3_composite": 83, "trending_value_composite": null, "overall_composite": 43, "quality_value_composite": 0.4913, "os_score": 0.57, "value_percentile": 0.34, "quality_percentile": 0.71, "momentum_percentile": 0.73, "factor_coverage": 0.879, "signal_confidence": 0.879, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 74, "small_cap_core_rank": 83, "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": 11423, "ticker_id": 36088, "universe_id": 6, "week_end_date": "2026-06-07", "source_primary": "yfinance", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 0.8571, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T20:10:49.976395+00:00", "batch_id": "", "os_score_delta": null, "price_close": 5.7, "market_cap": 486385907.7, "market_cap_usd": 486385907.7, "enterprise_value": 423373907.7, "shares_outstanding": 85330861, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": 1.94393405, "ptbv_ratio": 1.94393405, "ps_ratio": 3.19002242, "pcf_ratio": 14.4564098, "pfcf_ratio": 789.5875125, "ev_ebitda": 31.74431339, "ev_ebit": 9.11343869, "ev_sales": 2.77675038, "ev_fcf": 687.29530471, "earnings_yield": 0.10972807, "fcf_yield": 0.00145498, "dividend_yield": 0, "buyback_yield": -0.00303257, "shareholder_yield": -0.00303257, "debt_paydown_yield": 0, "total_yield": -0.00303257, "gross_margin": 0.5674325, "operating_margin": 0.30468745, "net_margin": -0.0623594, "ebitda_margin": 0.08747237, "fcf_margin": 0.00404011, "roe": -0.03800054, "roa": -0.02375379, "roic": 0.18612677, "roc_greenblatt": 0.19461271, "asset_turnover": 0.38091752, "cash_conversion": -0.06478755, "accruals_ratio": -0.10780892, "sbc_to_revenue": null, "debt_to_equity": null, "net_debt_to_ebitda": -4.72460073, "debt_to_assets": 0.02057096, "interest_coverage": 5.53442935, "current_ratio": 1.28561921, "quick_ratio": 1.28561921, "net_debt": -63012000, "revenue_growth_1y": -0.14791023, "revenue_growth_3y_cagr": -0.01745616, "revenue_growth_5y_cagr": null, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": -1.20176768, "book_value_growth_1y": -0.04946492, "piotroski_f_score": 5, "altman_z_score": null, "earnings_stability_5y": 5.662717, "revenue_stability_5y": 0.075167, "eps_surprise_avg": -20.7875, "sue_score": -0.2011, "price_return_1m": -0.19377652, "price_return_3m": -0.30656934, "price_return_6m": -0.16422287, "price_return_9m": 0.08571429, "price_return_12m": 0.425, "price_return_12m_ex1m": 0.7675, "distance_from_52w_high": -0.38444924, "distance_from_52w_low": 0.69642857, "relative_strength": 0.12289359, "local_beta": 4.0886, "volatility_252d": 0.688657, "volatility_60d": 1.60098, "max_drawdown_12m": -0.38444924, "revenue_ttm": 152471000, "gross_profit_ttm": 86517000, "ebit_ttm": 46456000, "ebitda_ttm": 13337000, "net_income_ttm": -9508000, "eps_diluted_ttm": -0.1114251, "operating_cash_flow_ttm": 33645000, "capital_expenditure_ttm": -33029000, "fcf_ttm": 616000, "dividends_paid_ttm": 0, "share_repurchases_ttm": null, "shares_issued_ttm": 1475000, "interest_expense_ttm": 8394000, "cash_and_equivalents": 71246000, "total_current_assets": 102379000, "total_current_liabilities": 79634000, "net_ppe": 281003000, "total_assets": 400273000, "total_debt": 8234000, "total_equity": 250207000, "net_working_capital": -42293000, "book_value_per_share": 2.93219823, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 2.93219823, "universe_ticker_count": 524, "sector": "Basic Materials", "rank_pe": 50, "rank_pb": 47, "rank_ptbv": 47, "rank_ps": 58, "rank_pcf": 65, "rank_ev_ebitda": 90, "rank_ev_ebit": 14, "rank_earnings_yield": 14, "rank_fcf_yield": 74, "rank_dividend_yield": 56, "rank_shareholder_yield": 86, "rank_total_yield": 88, "rank_roe": 81, "rank_roc": 36, "rank_roic": 15, "rank_gross_margin": 31, "rank_fcf_margin": 74, "rank_piotroski": 61, "rank_accruals": 22, "rank_sue": 69, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 91, "rank_momentum_12m": 41, "rank_momentum_12m_ex1m": 26, "rank_relative_strength": 41, "value_composite": 66, "quality_composite": 29, "momentum_composite": 27, "growth_composite": 87, "yield_composite": 92, "svqf_composite": 10, "vc1_composite": 79, "vc2_composite": 83, "vc3_composite": 83, "trending_value_composite": null, "overall_composite": 43, "factor_coverage": 0.879, "signal_confidence": 0.879, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 74, "small_cap_core_rank": 83, "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": 5.7, "os": 0.57, "value": 0.34, "quality": 0.71, "momentum": 0.73, "confidence": 0.879, "coverage": 0.879, "pe_ratio": null, "earnings_yield": 0.1097, "shareholder_yield": -0.003, "roe": -0.038, "momentum_12_1": 0.7675, "complete_fields": { "id": 11423, "ticker_id": 36088, "universe_id": 6, "week_end_date": "2026-06-07", "source_primary": "yfinance", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 0.8571, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T20:10:49.976395+00:00", "batch_id": "", "os_score_delta": null, "price_close": 5.7, "market_cap": 486385907.7, "market_cap_usd": 486385907.7, "enterprise_value": 423373907.7, "shares_outstanding": 85330861, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": 1.94393405, "ptbv_ratio": 1.94393405, "ps_ratio": 3.19002242, "pcf_ratio": 14.4564098, "pfcf_ratio": 789.5875125, "ev_ebitda": 31.74431339, "ev_ebit": 9.11343869, "ev_sales": 2.77675038, "ev_fcf": 687.29530471, "earnings_yield": 0.10972807, "fcf_yield": 0.00145498, "dividend_yield": 0, "buyback_yield": -0.00303257, "shareholder_yield": -0.00303257, "debt_paydown_yield": 0, "total_yield": -0.00303257, "gross_margin": 0.5674325, "operating_margin": 0.30468745, "net_margin": -0.0623594, "ebitda_margin": 0.08747237, "fcf_margin": 0.00404011, "roe": -0.03800054, "roa": -0.02375379, "roic": 0.18612677, "roc_greenblatt": 0.19461271, "asset_turnover": 0.38091752, "cash_conversion": -0.06478755, "accruals_ratio": -0.10780892, "sbc_to_revenue": null, "debt_to_equity": null, "net_debt_to_ebitda": -4.72460073, "debt_to_assets": 0.02057096, "interest_coverage": 5.53442935, "current_ratio": 1.28561921, "quick_ratio": 1.28561921, "net_debt": -63012000, "revenue_growth_1y": -0.14791023, "revenue_growth_3y_cagr": -0.01745616, "revenue_growth_5y_cagr": null, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": -1.20176768, "book_value_growth_1y": -0.04946492, "piotroski_f_score": 5, "altman_z_score": null, "earnings_stability_5y": 5.662717, "revenue_stability_5y": 0.075167, "eps_surprise_avg": -20.7875, "sue_score": -0.2011, "price_return_1m": -0.19377652, "price_return_3m": -0.30656934, "price_return_6m": -0.16422287, "price_return_9m": 0.08571429, "price_return_12m": 0.425, "price_return_12m_ex1m": 0.7675, "distance_from_52w_high": -0.38444924, "distance_from_52w_low": 0.69642857, "relative_strength": 0.12289359, "local_beta": 4.0886, "volatility_252d": 0.688657, "volatility_60d": 1.60098, "max_drawdown_12m": -0.38444924, "revenue_ttm": 152471000, "gross_profit_ttm": 86517000, "ebit_ttm": 46456000, "ebitda_ttm": 13337000, "net_income_ttm": -9508000, "eps_diluted_ttm": -0.1114251, "operating_cash_flow_ttm": 33645000, "capital_expenditure_ttm": -33029000, "fcf_ttm": 616000, "dividends_paid_ttm": 0, "share_repurchases_ttm": null, "shares_issued_ttm": 1475000, "interest_expense_ttm": 8394000, "cash_and_equivalents": 71246000, "total_current_assets": 102379000, "total_current_liabilities": 79634000, "net_ppe": 281003000, "total_assets": 400273000, "total_debt": 8234000, "total_equity": 250207000, "net_working_capital": -42293000, "book_value_per_share": 2.93219823, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 2.93219823, "universe_ticker_count": 524, "sector": "Basic Materials", "rank_pe": 50, "rank_pb": 47, "rank_ptbv": 47, "rank_ps": 58, "rank_pcf": 65, "rank_ev_ebitda": 90, "rank_ev_ebit": 14, "rank_earnings_yield": 14, "rank_fcf_yield": 74, "rank_dividend_yield": 56, "rank_shareholder_yield": 86, "rank_total_yield": 88, "rank_roe": 81, "rank_roc": 36, "rank_roic": 15, "rank_gross_margin": 31, "rank_fcf_margin": 74, "rank_piotroski": 61, "rank_accruals": 22, "rank_sue": 69, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 91, "rank_momentum_12m": 41, "rank_momentum_12m_ex1m": 26, "rank_relative_strength": 41, "value_composite": 66, "quality_composite": 29, "momentum_composite": 27, "growth_composite": 87, "yield_composite": 92, "svqf_composite": 10, "vc1_composite": 79, "vc2_composite": 83, "vc3_composite": 83, "trending_value_composite": null, "overall_composite": 43, "factor_coverage": 0.879, "signal_confidence": 0.879, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 74, "small_cap_core_rank": 83, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false } } ], "financial_periods": { "annual": [ { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "CAD", "fetched_at": "2026-06-07T19:48:14.358086+00:00", "is_restated": false, "income_statement": { "revenue": 135167000, "cost_of_revenue": 62605000, "gross_profit": 72562000, "ebit": 34055000, "ebitda": 4114000, "pretax_income": null, "tax_provision": null, "net_income": -15785000, "net_income_to_common": -15785000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 66526000, "total_current_assets": 97585000, "total_assets": 389798000, "short_term_debt": 6112000, "long_term_debt": 1917000, "total_debt": 8412000, "total_liabilities": null, "total_equity": 244774000, "shares_outstanding": 85261125, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 18519000, "capital_expenditure": -23313000, "free_cash_flow": -4794000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 19936000, "net_debt_issued": 1217000 }, "complete_fields": { "id": 422218, "ticker_id": 36088, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "CAD", "fetched_at": "2026-06-07T19:48:14.358086+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "4114000", "netIncome": "-15785000", "grossProfit": "72562000", "totalRevenue": "135167000", "costOfRevenue": "62605000", "interestExpense": "6279000", "operatingIncome": "34055000", "fiscalDateEnding": "2025-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "15444000" }, "balance": { "totalDebt": "8412000", "totalAssets": "389798000", "longTermDebt": "1917000", "shortTermDebt": "6112000", "preferredStock": null, "fiscalDateEnding": "2025-12-31", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": "85261125", "totalCurrentAssets": "97585000", "totalShareholderEquity": "244774000", "totalCurrentLiabilities": "72591000", "propertyPlantEquipmentNet": "273586000", "cashAndShortTermInvestments": "66526000" }, "cashflow": { "freeCashFlow": "-4794000", "dividendsPaid": null, "issuanceOfDebt": "8000000", "issuanceOfStock": "19936000", "repaymentOfDebt": "-6783000", "fiscalDateEnding": "2025-12-31", "operatingCashflow": "18519000", "repurchaseOfStock": null, "capitalExpenditures": "-23313000" } }, "revenue": 135167000, "cost_of_revenue": 62605000, "gross_profit": 72562000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 34055000, "depreciation_amortisation": 15444000, "ebitda": 4114000, "interest_expense": 6279000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": -15785000, "net_income_continuing_ops": null, "net_income_to_common": -15785000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 66526000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 97585000, "net_ppe": 273586000, "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": 389798000, "short_term_debt": 6112000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 72591000, "long_term_debt": 1917000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 8412000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 244774000, "shares_outstanding": 85261125, "operating_cash_flow": 18519000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -23313000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": 19936000, "net_debt_issued": 1217000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": -4794000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "4114000", "netIncome": "-15785000", "grossProfit": "72562000", "totalRevenue": "135167000", "costOfRevenue": "62605000", "interestExpense": "6279000", "operatingIncome": "34055000", "fiscalDateEnding": "2025-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "15444000" }, "balance": { "totalDebt": "8412000", "totalAssets": "389798000", "longTermDebt": "1917000", "shortTermDebt": "6112000", "preferredStock": null, "fiscalDateEnding": "2025-12-31", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": "85261125", "totalCurrentAssets": "97585000", "totalShareholderEquity": "244774000", "totalCurrentLiabilities": "72591000", "propertyPlantEquipmentNet": "273586000", "cashAndShortTermInvestments": "66526000" }, "cashflow": { "freeCashFlow": "-4794000", "dividendsPaid": null, "issuanceOfDebt": "8000000", "issuanceOfStock": "19936000", "repaymentOfDebt": "-6783000", "fiscalDateEnding": "2025-12-31", "operatingCashflow": "18519000", "repurchaseOfStock": null, "capitalExpenditures": "-23313000" } } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "CAD", "fetched_at": "2026-06-07T19:48:14.358086+00:00", "is_restated": false, "income_statement": { "revenue": 158630000, "cost_of_revenue": 99130000, "gross_profit": 59500000, "ebit": 27389000, "ebitda": 35430000, "pretax_income": null, "tax_provision": null, "net_income": -1287000, "net_income_to_common": -1287000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 46357000, "total_current_assets": 70548000, "total_assets": 344996000, "short_term_debt": 3044000, "long_term_debt": 2544000, "total_debt": 6951000, "total_liabilities": null, "total_equity": 239532000, "shares_outstanding": 79308085, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 57349000, "capital_expenditure": -33589000, "free_cash_flow": 23760000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 0, "net_debt_issued": -2598000 }, "complete_fields": { "id": 422223, "ticker_id": 36088, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "CAD", "fetched_at": "2026-06-07T19:48:14.358086+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "35430000", "netIncome": "-1287000", "grossProfit": "59500000", "totalRevenue": "158630000", "costOfRevenue": "99130000", "interestExpense": "3371000", "operatingIncome": "27389000", "fiscalDateEnding": "2024-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "25997000" }, "balance": { "totalDebt": "6951000", "totalAssets": "344996000", "longTermDebt": "2544000", "shortTermDebt": "3044000", "preferredStock": null, "fiscalDateEnding": "2024-12-31", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": "79308085", "totalCurrentAssets": "70548000", "totalShareholderEquity": "239532000", "totalCurrentLiabilities": "56878000", "propertyPlantEquipmentNet": "264121000", "cashAndShortTermInvestments": "46357000" }, "cashflow": { "freeCashFlow": "23760000", "dividendsPaid": null, "issuanceOfDebt": "6000000", "issuanceOfStock": "0", "repaymentOfDebt": "-8598000", "fiscalDateEnding": "2024-12-31", "operatingCashflow": "57349000", "repurchaseOfStock": null, "capitalExpenditures": "-33589000" } }, "revenue": 158630000, "cost_of_revenue": 99130000, "gross_profit": 59500000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 27389000, "depreciation_amortisation": 25997000, "ebitda": 35430000, "interest_expense": 3371000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": -1287000, "net_income_continuing_ops": null, "net_income_to_common": -1287000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 46357000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 70548000, "net_ppe": 264121000, "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": 344996000, "short_term_debt": 3044000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 56878000, "long_term_debt": 2544000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 6951000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 239532000, "shares_outstanding": 79308085, "operating_cash_flow": 57349000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -33589000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": 0, "net_debt_issued": -2598000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 23760000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "35430000", "netIncome": "-1287000", "grossProfit": "59500000", "totalRevenue": "158630000", "costOfRevenue": "99130000", "interestExpense": "3371000", "operatingIncome": "27389000", "fiscalDateEnding": "2024-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "25997000" }, "balance": { "totalDebt": "6951000", "totalAssets": "344996000", "longTermDebt": "2544000", "shortTermDebt": "3044000", "preferredStock": null, "fiscalDateEnding": "2024-12-31", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": "79308085", "totalCurrentAssets": "70548000", "totalShareholderEquity": "239532000", "totalCurrentLiabilities": "56878000", "propertyPlantEquipmentNet": "264121000", "cashAndShortTermInvestments": "46357000" }, "cashflow": { "freeCashFlow": "23760000", "dividendsPaid": null, "issuanceOfDebt": "6000000", "issuanceOfStock": "0", "repaymentOfDebt": "-8598000", "fiscalDateEnding": "2024-12-31", "operatingCashflow": "57349000", "repurchaseOfStock": null, "capitalExpenditures": "-33589000" } } }, { "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "CAD", "fetched_at": "2026-06-07T19:48:14.358086+00:00", "is_restated": false, "income_statement": { "revenue": 136528000, "cost_of_revenue": 104043000, "gross_profit": 32485000, "ebit": 14575000, "ebitda": 42974000, "pretax_income": null, "tax_provision": null, "net_income": 15854000, "net_income_to_common": 15854000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 22041000, "total_current_assets": 46027000, "total_assets": 309119000, "short_term_debt": 3295000, "long_term_debt": 592000, "total_debt": 5840000, "total_liabilities": null, "total_equity": 240273000, "shares_outstanding": 79066665, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 36039000, "capital_expenditure": -36726000, "free_cash_flow": -687000, "dividends_paid": 0, "share_repurchases": 0, "shares_issued": null, "net_debt_issued": -3289000 }, "complete_fields": { "id": 422225, "ticker_id": 36088, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "CAD", "fetched_at": "2026-06-07T19:48:14.358086+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "42974000", "netIncome": "15854000", "grossProfit": "32485000", "totalRevenue": "136528000", "costOfRevenue": "104043000", "interestExpense": "3368000", "operatingIncome": "14575000", "fiscalDateEnding": "2023-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "24747000" }, "balance": { "totalDebt": "5840000", "totalAssets": "309119000", "longTermDebt": "592000", "shortTermDebt": "3295000", "preferredStock": null, "fiscalDateEnding": "2023-12-31", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": "79066665", "totalCurrentAssets": "46027000", "totalShareholderEquity": "240273000", "totalCurrentLiabilities": "33411000", "propertyPlantEquipmentNet": "250865000", "cashAndShortTermInvestments": "22041000" }, "cashflow": { "freeCashFlow": "-687000", "dividendsPaid": "0", "issuanceOfDebt": "6000000", "issuanceOfStock": null, "repaymentOfDebt": "-9289000", "fiscalDateEnding": "2023-12-31", "operatingCashflow": "36039000", "repurchaseOfStock": "0", "capitalExpenditures": "-36726000" } }, "revenue": 136528000, "cost_of_revenue": 104043000, "gross_profit": 32485000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 14575000, "depreciation_amortisation": 24747000, "ebitda": 42974000, "interest_expense": 3368000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 15854000, "net_income_continuing_ops": null, "net_income_to_common": 15854000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 22041000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 46027000, "net_ppe": 250865000, "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": 309119000, "short_term_debt": 3295000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 33411000, "long_term_debt": 592000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 5840000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 240273000, "shares_outstanding": 79066665, "operating_cash_flow": 36039000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -36726000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": 0, "share_repurchases": 0, "shares_issued": null, "net_debt_issued": -3289000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": -687000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "42974000", "netIncome": "15854000", "grossProfit": "32485000", "totalRevenue": "136528000", "costOfRevenue": "104043000", "interestExpense": "3368000", "operatingIncome": "14575000", "fiscalDateEnding": "2023-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "24747000" }, "balance": { "totalDebt": "5840000", "totalAssets": "309119000", "longTermDebt": "592000", "shortTermDebt": "3295000", "preferredStock": null, "fiscalDateEnding": "2023-12-31", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": "79066665", "totalCurrentAssets": "46027000", "totalShareholderEquity": "240273000", "totalCurrentLiabilities": "33411000", "propertyPlantEquipmentNet": "250865000", "cashAndShortTermInvestments": "22041000" }, "cashflow": { "freeCashFlow": "-687000", "dividendsPaid": "0", "issuanceOfDebt": "6000000", "issuanceOfStock": null, "repaymentOfDebt": "-9289000", "fiscalDateEnding": "2023-12-31", "operatingCashflow": "36039000", "repurchaseOfStock": "0", "capitalExpenditures": "-36726000" } } }, { "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "CAD", "fetched_at": "2026-06-07T19:48:14.358086+00:00", "is_restated": false, "income_statement": { "revenue": 142500000, "cost_of_revenue": 104404000, "gross_profit": 38096000, "ebit": 17860000, "ebitda": 49699000, "pretax_income": null, "tax_provision": null, "net_income": 21440000, "net_income_to_common": 21440000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 25208000, "total_current_assets": 54568000, "total_assets": 288133000, "short_term_debt": 3040000, "long_term_debt": 1550000, "total_debt": 7004000, "total_liabilities": null, "total_equity": 217021000, "shares_outstanding": 72452927, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 40765000, "capital_expenditure": -44164000, "free_cash_flow": -3399000, "dividends_paid": -6821000, "share_repurchases": -75000, "shares_issued": 20000, "net_debt_issued": -2621000 }, "complete_fields": { "id": 422226, "ticker_id": 36088, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "CAD", "fetched_at": "2026-06-07T19:48:14.358086+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "49699000", "netIncome": "21440000", "grossProfit": "38096000", "totalRevenue": "142500000", "costOfRevenue": "104404000", "interestExpense": "2581000", "operatingIncome": "17860000", "fiscalDateEnding": "2022-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "20252000" }, "balance": { "totalDebt": "7004000", "totalAssets": "288133000", "longTermDebt": "1550000", "shortTermDebt": "3040000", "preferredStock": null, "fiscalDateEnding": "2022-12-31", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": "72452927", "totalCurrentAssets": "54568000", "totalShareholderEquity": "217021000", "totalCurrentLiabilities": "35080000", "propertyPlantEquipmentNet": "225803000", "cashAndShortTermInvestments": "25208000" }, "cashflow": { "freeCashFlow": "-3399000", "dividendsPaid": "-6821000", "issuanceOfDebt": "6000000", "issuanceOfStock": "20000", "repaymentOfDebt": "-8621000", "fiscalDateEnding": "2022-12-31", "operatingCashflow": "40765000", "repurchaseOfStock": "-75000", "capitalExpenditures": "-44164000" } }, "revenue": 142500000, "cost_of_revenue": 104404000, "gross_profit": 38096000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 17860000, "depreciation_amortisation": 20252000, "ebitda": 49699000, "interest_expense": 2581000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 21440000, "net_income_continuing_ops": null, "net_income_to_common": 21440000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 25208000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 54568000, "net_ppe": 225803000, "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": 288133000, "short_term_debt": 3040000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 35080000, "long_term_debt": 1550000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 7004000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 217021000, "shares_outstanding": 72452927, "operating_cash_flow": 40765000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -44164000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": -6821000, "share_repurchases": -75000, "shares_issued": 20000, "net_debt_issued": -2621000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": -3399000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "49699000", "netIncome": "21440000", "grossProfit": "38096000", "totalRevenue": "142500000", "costOfRevenue": "104404000", "interestExpense": "2581000", "operatingIncome": "17860000", "fiscalDateEnding": "2022-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "20252000" }, "balance": { "totalDebt": "7004000", "totalAssets": "288133000", "longTermDebt": "1550000", "shortTermDebt": "3040000", "preferredStock": null, "fiscalDateEnding": "2022-12-31", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": "72452927", "totalCurrentAssets": "54568000", "totalShareholderEquity": "217021000", "totalCurrentLiabilities": "35080000", "propertyPlantEquipmentNet": "225803000", "cashAndShortTermInvestments": "25208000" }, "cashflow": { "freeCashFlow": "-3399000", "dividendsPaid": "-6821000", "issuanceOfDebt": "6000000", "issuanceOfStock": "20000", "repaymentOfDebt": "-8621000", "fiscalDateEnding": "2022-12-31", "operatingCashflow": "40765000", "repurchaseOfStock": "-75000", "capitalExpenditures": "-44164000" } } }, { "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "CAD", "fetched_at": "2026-06-07T19:48:14.358086+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": 0, "shares_issued": 410000, "net_debt_issued": null }, "complete_fields": { "id": 422227, "ticker_id": 36088, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "CAD", "fetched_at": "2026-06-07T19:48:14.358086+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": null, "netIncome": null, "grossProfit": null, "totalRevenue": null, "costOfRevenue": null, "interestExpense": null, "operatingIncome": null, "fiscalDateEnding": "2021-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": null }, "balance": { "totalDebt": null, "totalAssets": null, "longTermDebt": null, "shortTermDebt": null, "preferredStock": null, "fiscalDateEnding": "2021-12-31", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": null, "totalCurrentAssets": null, "totalShareholderEquity": null, "totalCurrentLiabilities": null, "propertyPlantEquipmentNet": null, "cashAndShortTermInvestments": null }, "cashflow": { "freeCashFlow": null, "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": "410000", "repaymentOfDebt": null, "fiscalDateEnding": "2021-12-31", "operatingCashflow": null, "repurchaseOfStock": "0", "capitalExpenditures": null } }, "revenue": null, "cost_of_revenue": null, "gross_profit": null, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": null, "depreciation_amortisation": null, "ebitda": null, "interest_expense": null, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": null, "net_income_continuing_ops": null, "net_income_to_common": null, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": null, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": null, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": null, "total_assets": null, "short_term_debt": null, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": null, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": null, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": null, "shares_outstanding": null, "operating_cash_flow": null, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": null, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": 0, "shares_issued": 410000, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": null, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": null, "netIncome": null, "grossProfit": null, "totalRevenue": null, "costOfRevenue": null, "interestExpense": null, "operatingIncome": null, "fiscalDateEnding": "2021-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": null }, "balance": { "totalDebt": null, "totalAssets": null, "longTermDebt": null, "shortTermDebt": null, "preferredStock": null, "fiscalDateEnding": "2021-12-31", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": null, "totalCurrentAssets": null, "totalShareholderEquity": null, "totalCurrentLiabilities": null, "propertyPlantEquipmentNet": null, "cashAndShortTermInvestments": null }, "cashflow": { "freeCashFlow": null, "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": "410000", "repaymentOfDebt": null, "fiscalDateEnding": "2021-12-31", "operatingCashflow": null, "repurchaseOfStock": "0", "capitalExpenditures": null } } } ], "quarterly": [ { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider": "yFinance", "currency_reported": "CAD", "fetched_at": "2026-06-07T19:48:14.358086+00:00", "is_restated": false, "income_statement": { "revenue": 44593000, "cost_of_revenue": 16674000, "gross_profit": 27919000, "ebit": 23613000, "ebitda": 13069000, "pretax_income": null, "tax_provision": null, "net_income": 4653000, "net_income_to_common": 4653000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 71246000, "total_current_assets": 102379000, "total_assets": 400273000, "short_term_debt": 6208000, "long_term_debt": 423000, "total_debt": 8234000, "total_liabilities": null, "total_equity": 250207000, "shares_outstanding": 85330861, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 14867000, "capital_expenditure": -13045000, "free_cash_flow": 1822000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": 187000, "net_debt_issued": -495000 }, "complete_fields": { "id": 422216, "ticker_id": 36088, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 2, "currency_reported": "CAD", "fetched_at": "2026-06-07T19:48:14.358086+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "13069000", "netIncome": "4653000", "grossProfit": "27919000", "totalRevenue": "44593000", "costOfRevenue": "16674000", "interestExpense": "3381000", "operatingIncome": "23613000", "fiscalDateEnding": "2026-03-31", "researchAndDevelopment": null, "depreciationAndAmortization": "2970000" }, "balance": { "totalDebt": "8234000", "totalAssets": "400273000", "longTermDebt": "423000", "shortTermDebt": "6208000", "preferredStock": null, "fiscalDateEnding": "2026-03-31", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": "85330861", "totalCurrentAssets": "102379000", "totalShareholderEquity": "250207000", "totalCurrentLiabilities": "79634000", "propertyPlantEquipmentNet": "281003000", "cashAndShortTermInvestments": "71246000" }, "cashflow": { "freeCashFlow": "1822000", "dividendsPaid": "0", "issuanceOfDebt": null, "issuanceOfStock": "187000", "repaymentOfDebt": "-495000", "fiscalDateEnding": "2026-03-31", "operatingCashflow": "14867000", "repurchaseOfStock": null, "capitalExpenditures": "-13045000" } }, "revenue": 44593000, "cost_of_revenue": 16674000, "gross_profit": 27919000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 23613000, "depreciation_amortisation": 2970000, "ebitda": 13069000, "interest_expense": 3381000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 4653000, "net_income_continuing_ops": null, "net_income_to_common": 4653000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 71246000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 102379000, "net_ppe": 281003000, "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": 400273000, "short_term_debt": 6208000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 79634000, "long_term_debt": 423000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 8234000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 250207000, "shares_outstanding": 85330861, "operating_cash_flow": 14867000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -13045000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": 0, "share_repurchases": null, "shares_issued": 187000, "net_debt_issued": -495000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 1822000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "13069000", "netIncome": "4653000", "grossProfit": "27919000", "totalRevenue": "44593000", "costOfRevenue": "16674000", "interestExpense": "3381000", "operatingIncome": "23613000", "fiscalDateEnding": "2026-03-31", "researchAndDevelopment": null, "depreciationAndAmortization": "2970000" }, "balance": { "totalDebt": "8234000", "totalAssets": "400273000", "longTermDebt": "423000", "shortTermDebt": "6208000", "preferredStock": null, "fiscalDateEnding": "2026-03-31", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": "85330861", "totalCurrentAssets": "102379000", "totalShareholderEquity": "250207000", "totalCurrentLiabilities": "79634000", "propertyPlantEquipmentNet": "281003000", "cashAndShortTermInvestments": "71246000" }, "cashflow": { "freeCashFlow": "1822000", "dividendsPaid": "0", "issuanceOfDebt": null, "issuanceOfStock": "187000", "repaymentOfDebt": "-495000", "fiscalDateEnding": "2026-03-31", "operatingCashflow": "14867000", "repurchaseOfStock": null, "capitalExpenditures": "-13045000" } } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider": "yFinance", "currency_reported": "CAD", "fetched_at": "2026-06-07T19:48:14.358086+00:00", "is_restated": false, "income_statement": { "revenue": 38043000, "cost_of_revenue": 16393000, "gross_profit": 21650000, "ebit": -14657000, "ebitda": -18771000, "pretax_income": null, "tax_provision": null, "net_income": -20545000, "net_income_to_common": -20545000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 66526000, "total_current_assets": 97585000, "total_assets": 389798000, "short_term_debt": 6112000, "long_term_debt": 1917000, "total_debt": 8412000, "total_liabilities": null, "total_equity": 244774000, "shares_outstanding": 85261125, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -610000, "capital_expenditure": -8370000, "free_cash_flow": -8980000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": 343000, "net_debt_issued": -464000 }, "complete_fields": { "id": 422217, "ticker_id": 36088, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 2, "currency_reported": "CAD", "fetched_at": "2026-06-07T19:48:14.358086+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "-18771000", "netIncome": "-20545000", "grossProfit": "21650000", "totalRevenue": "38043000", "costOfRevenue": "16393000", "interestExpense": "1981000", "operatingIncome": "-14657000", "fiscalDateEnding": "2025-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "3883000" }, "balance": { "totalDebt": "8412000", "totalAssets": "389798000", "longTermDebt": "1917000", "shortTermDebt": "6112000", "preferredStock": null, "fiscalDateEnding": "2025-12-31", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": "85261125", "totalCurrentAssets": "97585000", "totalShareholderEquity": "244774000", "totalCurrentLiabilities": "72591000", "propertyPlantEquipmentNet": "273586000", "cashAndShortTermInvestments": "66526000" }, "cashflow": { "freeCashFlow": "-8980000", "dividendsPaid": "0", "issuanceOfDebt": "2000000", "issuanceOfStock": "343000", "repaymentOfDebt": "-2464000", "fiscalDateEnding": "2025-12-31", "operatingCashflow": "-610000", "repurchaseOfStock": null, "capitalExpenditures": "-8370000" } }, "revenue": 38043000, "cost_of_revenue": 16393000, "gross_profit": 21650000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -14657000, "depreciation_amortisation": 3883000, "ebitda": -18771000, "interest_expense": 1981000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": -20545000, "net_income_continuing_ops": null, "net_income_to_common": -20545000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 66526000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 97585000, "net_ppe": 273586000, "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": 389798000, "short_term_debt": 6112000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 72591000, "long_term_debt": 1917000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 8412000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 244774000, "shares_outstanding": 85261125, "operating_cash_flow": -610000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -8370000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": 0, "share_repurchases": null, "shares_issued": 343000, "net_debt_issued": -464000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": -8980000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "-18771000", "netIncome": "-20545000", "grossProfit": "21650000", "totalRevenue": "38043000", "costOfRevenue": "16393000", "interestExpense": "1981000", "operatingIncome": "-14657000", "fiscalDateEnding": "2025-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "3883000" }, "balance": { "totalDebt": "8412000", "totalAssets": "389798000", "longTermDebt": "1917000", "shortTermDebt": "6112000", "preferredStock": null, "fiscalDateEnding": "2025-12-31", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": "85261125", "totalCurrentAssets": "97585000", "totalShareholderEquity": "244774000", "totalCurrentLiabilities": "72591000", "propertyPlantEquipmentNet": "273586000", "cashAndShortTermInvestments": "66526000" }, "cashflow": { "freeCashFlow": "-8980000", "dividendsPaid": "0", "issuanceOfDebt": "2000000", "issuanceOfStock": "343000", "repaymentOfDebt": "-2464000", "fiscalDateEnding": "2025-12-31", "operatingCashflow": "-610000", "repurchaseOfStock": null, "capitalExpenditures": "-8370000" } } }, { "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider": "yFinance", "currency_reported": "CAD", "fetched_at": "2026-06-07T19:48:14.358086+00:00", "is_restated": false, "income_statement": { "revenue": 34009000, "cost_of_revenue": 16593000, "gross_profit": 17416000, "ebit": 15463000, "ebitda": 18991000, "pretax_income": null, "tax_provision": null, "net_income": 12998000, "net_income_to_common": 12998000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 52008000, "total_current_assets": 82745000, "total_assets": 360607000, "short_term_debt": 6077000, "long_term_debt": 2336000, "total_debt": 9337000, "total_liabilities": null, "total_equity": 246021000, "shares_outstanding": 79932588, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 7049000, "capital_expenditure": -7174000, "free_cash_flow": -125000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": 945000, "net_debt_issued": 3557000 }, "complete_fields": { "id": 422219, "ticker_id": 36088, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 2, "currency_reported": "CAD", "fetched_at": "2026-06-07T19:48:14.358086+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "18991000", "netIncome": "12998000", "grossProfit": "17416000", "totalRevenue": "34009000", "costOfRevenue": "16593000", "interestExpense": "934000", "operatingIncome": "15463000", "fiscalDateEnding": "2025-09-30", "researchAndDevelopment": null, "depreciationAndAmortization": "3924000" }, "balance": { "totalDebt": "9337000", "totalAssets": "360607000", "longTermDebt": "2336000", "shortTermDebt": "6077000", "preferredStock": null, "fiscalDateEnding": "2025-09-30", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": "79932588", "totalCurrentAssets": "82745000", "totalShareholderEquity": "246021000", "totalCurrentLiabilities": "71215000", "propertyPlantEquipmentNet": "266216000", "cashAndShortTermInvestments": "52008000" }, "cashflow": { "freeCashFlow": "-125000", "dividendsPaid": "0", "issuanceOfDebt": "4000000", "issuanceOfStock": "945000", "repaymentOfDebt": "-443000", "fiscalDateEnding": "2025-09-30", "operatingCashflow": "7049000", "repurchaseOfStock": null, "capitalExpenditures": "-7174000" } }, "revenue": 34009000, "cost_of_revenue": 16593000, "gross_profit": 17416000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 15463000, "depreciation_amortisation": 3924000, "ebitda": 18991000, "interest_expense": 934000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 12998000, "net_income_continuing_ops": null, "net_income_to_common": 12998000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 52008000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 82745000, "net_ppe": 266216000, "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": 360607000, "short_term_debt": 6077000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 71215000, "long_term_debt": 2336000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 9337000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 246021000, "shares_outstanding": 79932588, "operating_cash_flow": 7049000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -7174000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": 0, "share_repurchases": null, "shares_issued": 945000, "net_debt_issued": 3557000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": -125000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "18991000", "netIncome": "12998000", "grossProfit": "17416000", "totalRevenue": "34009000", "costOfRevenue": "16593000", "interestExpense": "934000", "operatingIncome": "15463000", "fiscalDateEnding": "2025-09-30", "researchAndDevelopment": null, "depreciationAndAmortization": "3924000" }, "balance": { "totalDebt": "9337000", "totalAssets": "360607000", "longTermDebt": "2336000", "shortTermDebt": "6077000", "preferredStock": null, "fiscalDateEnding": "2025-09-30", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": "79932588", "totalCurrentAssets": "82745000", "totalShareholderEquity": "246021000", "totalCurrentLiabilities": "71215000", "propertyPlantEquipmentNet": "266216000", "cashAndShortTermInvestments": "52008000" }, "cashflow": { "freeCashFlow": "-125000", "dividendsPaid": "0", "issuanceOfDebt": "4000000", "issuanceOfStock": "945000", "repaymentOfDebt": "-443000", "fiscalDateEnding": "2025-09-30", "operatingCashflow": "7049000", "repurchaseOfStock": null, "capitalExpenditures": "-7174000" } } }, { "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider": "yFinance", "currency_reported": "CAD", "fetched_at": "2026-06-07T19:48:14.358086+00:00", "is_restated": false, "income_statement": { "revenue": 35826000, "cost_of_revenue": 16294000, "gross_profit": 19532000, "ebit": 22037000, "ebitda": 48000, "pretax_income": null, "tax_provision": null, "net_income": -6614000, "net_income_to_common": -6614000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 48286000, "total_current_assets": 73185000, "total_assets": 347405000, "short_term_debt": 2012000, "long_term_debt": 2197000, "total_debt": 5541000, "total_liabilities": null, "total_equity": 231924000, "shares_outstanding": 79313603, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 12339000, "capital_expenditure": -4440000, "free_cash_flow": 7899000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": 0, "net_debt_issued": 207000 }, "complete_fields": { "id": 422220, "ticker_id": 36088, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 2, "currency_reported": "CAD", "fetched_at": "2026-06-07T19:48:14.358086+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "48000", "netIncome": "-6614000", "grossProfit": "19532000", "totalRevenue": "35826000", "costOfRevenue": "16294000", "interestExpense": "2098000", "operatingIncome": "22037000", "fiscalDateEnding": "2025-06-30", "researchAndDevelopment": null, "depreciationAndAmortization": "4027000" }, "balance": { "totalDebt": "5541000", "totalAssets": "347405000", "longTermDebt": "2197000", "shortTermDebt": "2012000", "preferredStock": null, "fiscalDateEnding": "2025-06-30", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": "79313603", "totalCurrentAssets": "73185000", "totalShareholderEquity": "231924000", "totalCurrentLiabilities": "62127000", "propertyPlantEquipmentNet": "263384000", "cashAndShortTermInvestments": "48286000" }, "cashflow": { "freeCashFlow": "7899000", "dividendsPaid": "0", "issuanceOfDebt": "2000000", "issuanceOfStock": "0", "repaymentOfDebt": "-1793000", "fiscalDateEnding": "2025-06-30", "operatingCashflow": "12339000", "repurchaseOfStock": null, "capitalExpenditures": "-4440000" } }, "revenue": 35826000, "cost_of_revenue": 16294000, "gross_profit": 19532000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 22037000, "depreciation_amortisation": 4027000, "ebitda": 48000, "interest_expense": 2098000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": -6614000, "net_income_continuing_ops": null, "net_income_to_common": -6614000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 48286000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 73185000, "net_ppe": 263384000, "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": 347405000, "short_term_debt": 2012000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 62127000, "long_term_debt": 2197000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 5541000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 231924000, "shares_outstanding": 79313603, "operating_cash_flow": 12339000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -4440000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": 0, "share_repurchases": null, "shares_issued": 0, "net_debt_issued": 207000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 7899000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "48000", "netIncome": "-6614000", "grossProfit": "19532000", "totalRevenue": "35826000", "costOfRevenue": "16294000", "interestExpense": "2098000", "operatingIncome": "22037000", "fiscalDateEnding": "2025-06-30", "researchAndDevelopment": null, "depreciationAndAmortization": "4027000" }, "balance": { "totalDebt": "5541000", "totalAssets": "347405000", "longTermDebt": "2197000", "shortTermDebt": "2012000", "preferredStock": null, "fiscalDateEnding": "2025-06-30", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": "79313603", "totalCurrentAssets": "73185000", "totalShareholderEquity": "231924000", "totalCurrentLiabilities": "62127000", "propertyPlantEquipmentNet": "263384000", "cashAndShortTermInvestments": "48286000" }, "cashflow": { "freeCashFlow": "7899000", "dividendsPaid": "0", "issuanceOfDebt": "2000000", "issuanceOfStock": "0", "repaymentOfDebt": "-1793000", "fiscalDateEnding": "2025-06-30", "operatingCashflow": "12339000", "repurchaseOfStock": null, "capitalExpenditures": "-4440000" } } }, { "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider": "yFinance", "currency_reported": "CAD", "fetched_at": "2026-06-07T19:48:14.358086+00:00", "is_restated": false, "income_statement": { "revenue": 27289000, "cost_of_revenue": 13325000, "gross_profit": 13964000, "ebit": 11225000, "ebitda": 3859000, "pretax_income": null, "tax_provision": null, "net_income": -1611000, "net_income_to_common": -1611000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 40342000, "total_current_assets": 65910000, "total_assets": 339045000, "short_term_debt": 1377000, "long_term_debt": 2390000, "total_debt": 5151000, "total_liabilities": null, "total_equity": 237931000, "shares_outstanding": 79313603, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -259000, "capital_expenditure": -3329000, "free_cash_flow": -3588000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": 7000, "net_debt_issued": -2083000 }, "complete_fields": { "id": 422221, "ticker_id": 36088, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 2, "currency_reported": "CAD", "fetched_at": "2026-06-07T19:48:14.358086+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "3859000", "netIncome": "-1611000", "grossProfit": "13964000", "totalRevenue": "27289000", "costOfRevenue": "13325000", "interestExpense": "1266000", "operatingIncome": "11225000", "fiscalDateEnding": "2025-03-31", "researchAndDevelopment": null, "depreciationAndAmortization": "3610000" }, "balance": { "totalDebt": "5151000", "totalAssets": "339045000", "longTermDebt": "2390000", "shortTermDebt": "1377000", "preferredStock": null, "fiscalDateEnding": "2025-03-31", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": "79313603", "totalCurrentAssets": "65910000", "totalShareholderEquity": "237931000", "totalCurrentLiabilities": "49641000", "propertyPlantEquipmentNet": "262505000", "cashAndShortTermInvestments": "40342000" }, "cashflow": { "freeCashFlow": "-3588000", "dividendsPaid": "0", "issuanceOfDebt": "0", "issuanceOfStock": "7000", "repaymentOfDebt": "-2083000", "fiscalDateEnding": "2025-03-31", "operatingCashflow": "-259000", "repurchaseOfStock": null, "capitalExpenditures": "-3329000" } }, "revenue": 27289000, "cost_of_revenue": 13325000, "gross_profit": 13964000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 11225000, "depreciation_amortisation": 3610000, "ebitda": 3859000, "interest_expense": 1266000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": -1611000, "net_income_continuing_ops": null, "net_income_to_common": -1611000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 40342000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 65910000, "net_ppe": 262505000, "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": 339045000, "short_term_debt": 1377000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 49641000, "long_term_debt": 2390000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 5151000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 237931000, "shares_outstanding": 79313603, "operating_cash_flow": -259000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -3329000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": 0, "share_repurchases": null, "shares_issued": 7000, "net_debt_issued": -2083000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": -3588000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "3859000", "netIncome": "-1611000", "grossProfit": "13964000", "totalRevenue": "27289000", "costOfRevenue": "13325000", "interestExpense": "1266000", "operatingIncome": "11225000", "fiscalDateEnding": "2025-03-31", "researchAndDevelopment": null, "depreciationAndAmortization": "3610000" }, "balance": { "totalDebt": "5151000", "totalAssets": "339045000", "longTermDebt": "2390000", "shortTermDebt": "1377000", "preferredStock": null, "fiscalDateEnding": "2025-03-31", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": "79313603", "totalCurrentAssets": "65910000", "totalShareholderEquity": "237931000", "totalCurrentLiabilities": "49641000", "propertyPlantEquipmentNet": "262505000", "cashAndShortTermInvestments": "40342000" }, "cashflow": { "freeCashFlow": "-3588000", "dividendsPaid": "0", "issuanceOfDebt": "0", "issuanceOfStock": "7000", "repaymentOfDebt": "-2083000", "fiscalDateEnding": "2025-03-31", "operatingCashflow": "-259000", "repurchaseOfStock": null, "capitalExpenditures": "-3329000" } } }, { "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider": "yFinance", "currency_reported": "CAD", "fetched_at": "2026-06-07T19:48:14.358086+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": 1350000 }, "complete_fields": { "id": 422222, "ticker_id": 36088, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 2, "currency_reported": "CAD", "fetched_at": "2026-06-07T19:48:14.358086+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": null, "netIncome": null, "grossProfit": null, "totalRevenue": null, "costOfRevenue": null, "interestExpense": null, "operatingIncome": null, "fiscalDateEnding": "2024-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": null }, "balance": { "totalDebt": null, "totalAssets": null, "longTermDebt": null, "shortTermDebt": null, "preferredStock": null, "fiscalDateEnding": "2024-12-31", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": null, "totalCurrentAssets": null, "totalShareholderEquity": null, "totalCurrentLiabilities": null, "propertyPlantEquipmentNet": null, "cashAndShortTermInvestments": null }, "cashflow": { "freeCashFlow": null, "dividendsPaid": null, "issuanceOfDebt": "1350000", "issuanceOfStock": null, "repaymentOfDebt": null, "fiscalDateEnding": "2024-12-31", "operatingCashflow": null, "repurchaseOfStock": null, "capitalExpenditures": null } }, "revenue": null, "cost_of_revenue": null, "gross_profit": null, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": null, "depreciation_amortisation": null, "ebitda": null, "interest_expense": null, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": null, "net_income_continuing_ops": null, "net_income_to_common": null, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": null, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": null, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": null, "total_assets": null, "short_term_debt": null, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": null, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": null, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": null, "shares_outstanding": null, "operating_cash_flow": null, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": null, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 1350000, "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": "2024-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": null }, "balance": { "totalDebt": null, "totalAssets": null, "longTermDebt": null, "shortTermDebt": null, "preferredStock": null, "fiscalDateEnding": "2024-12-31", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": null, "totalCurrentAssets": null, "totalShareholderEquity": null, "totalCurrentLiabilities": null, "propertyPlantEquipmentNet": null, "cashAndShortTermInvestments": null }, "cashflow": { "freeCashFlow": null, "dividendsPaid": null, "issuanceOfDebt": "1350000", "issuanceOfStock": null, "repaymentOfDebt": null, "fiscalDateEnding": "2024-12-31", "operatingCashflow": null, "repurchaseOfStock": null, "capitalExpenditures": null } } }, { "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider": "yFinance", "currency_reported": "CAD", "fetched_at": "2026-06-07T19:48:14.358086+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": 422224, "ticker_id": 36088, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 2, "currency_reported": "CAD", "fetched_at": "2026-06-07T19:48:14.358086+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 }, "cashflow": { "freeCashFlow": null, "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": null, "fiscalDateEnding": "2024-09-30", "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": 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": "2024-09-30", "researchAndDevelopment": null, "depreciationAndAmortization": null }, "cashflow": { "freeCashFlow": null, "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": null, "fiscalDateEnding": "2024-09-30", "operatingCashflow": null, "repurchaseOfStock": null, "capitalExpenditures": null } } } ] }, "strategy_matches": [ { "key": "os_composite", "name": "OS Composite Score", "slug": "composite", "group": "multi_factor", "page_url": "/factors/composite/", "rank_field": "-os_score" }, { "key": "quality_value", "name": "Quality \u00d7 Value", "slug": "quality-value", "group": "multi_factor", "page_url": "/factors/quality-value/", "rank_field": "-quality_value_composite" }, { "key": "ebitda_ev", "name": "EBITDA/EV Value", "slug": "ebitda-ev", "group": "value", "page_url": "/factors/ebitda-ev/", "rank_field": "-ebitda_to_ev" }, { "key": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/", "rank_field": "-sector_value_pct" }, { "key": "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": 7, "latest_factor_week": "2026-06-07", "latest_financials_period_end": "2025-12-31" }, "schema": { "snapshot_field_groups": { "identity": [ "week_end_date", "source_primary", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id" ], "size": [ "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd" ], "valuation": [ "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "price_to_sales", "price_to_book", "price_to_cashflow", "ebitda_to_ev", "sales_yield" ], "yield": [ "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield" ], "quality": [ "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "gross_profit_to_assets", "external_financing" ], "leverage_and_risk": [ "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "risk_adjusted_momentum" ], "growth": [ "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "revenue_growth", "earnings_growth" ], "momentum": [ "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "momentum_6m", "momentum_12m", "momentum_12_1", "distance_from_52w_high", "distance_from_52w_low", "relative_strength" ], "raw_ttm": [ "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share" ], "ranks": [ "universe_ticker_count", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength" ], "composites": [ "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "quality_value_composite", "os_score", "value_percentile", "quality_percentile", "momentum_percentile", "factor_coverage", "signal_confidence", "os_score_delta" ], "strategy_ranks": [ "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core", "trending_value_rank", "veiled_value", "earnings_consistent_5y" ] }, "financial_field_groups": { "income_statement": [ "revenue", "cost_of_revenue", "gross_profit", "ebit", "ebitda", "pretax_income", "tax_provision", "net_income", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted" ], "balance_sheet": [ "cash_and_equivalents", "total_current_assets", "total_assets", "short_term_debt", "long_term_debt", "total_debt", "total_liabilities", "total_equity", "shares_outstanding", "goodwill_and_intangibles" ], "cash_flow": [ "operating_cash_flow", "capital_expenditure", "free_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued" ] }, "complete_model_fields": { "ticker": [ "id", "uuid", "symbol", "name", "asset_type", "market_cap", "stock_exchange", "industry", "sector", "description", "currency", "is_active" ], "exchange": [ "id", "name", "symbol", "country_code", "currency", "benchmark", "data_symbol", "ticker_suffix", "update_provider", "update_group", "update_order", "update_enabled", "is_active" ], "factor_snapshot": [ "id", "ticker", "universe", "week_end_date", "source_primary", "source_gaps", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "missing_fields", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id", "os_score_delta", "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd", "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield", "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "distance_from_52w_high", "distance_from_52w_low", "relative_strength", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share", "universe_ticker_count", "sector", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength", "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "factor_coverage", "signal_confidence", "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core" ], "financial_period": [ "id", "ticker", "period_end_date", "period_type", "fiscal_year", "fiscal_quarter", "provider", "currency_reported", "fetched_at", "is_restated", "raw_data", "revenue", "cost_of_revenue", "gross_profit", "research_and_development", "selling_general_admin", "other_operating_expenses", "total_operating_expenses", "ebit", "depreciation_amortisation", "ebitda", "interest_expense", "interest_income", "other_non_operating", "pretax_income", "tax_provision", "effective_tax_rate", "net_income", "net_income_continuing_ops", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted", "cash_and_equivalents", "short_term_investments", "net_receivables", "inventory", "other_current_assets", "total_current_assets", "net_ppe", "goodwill", "intangible_assets", "goodwill_and_intangibles", "long_term_investments", "other_non_current_assets", "total_non_current_assets", "total_assets", "short_term_debt", "accounts_payable", "deferred_revenue_current", "other_current_liabilities", "total_current_liabilities", "long_term_debt", "deferred_revenue_lt", "other_non_current_liabilities", "total_non_current_liabilities", "total_liabilities", "total_debt", "preferred_stock", "minority_interest", "retained_earnings", "total_equity", "shares_outstanding", "operating_cash_flow", "stock_based_compensation", "deferred_tax_cf", "change_in_working_capital", "capital_expenditure", "acquisitions", "other_investing", "investing_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued", "other_financing", "financing_cash_flow", "free_cash_flow", "net_change_in_cash" ] } } }