{ "ticker": { "uuid": "35d2aedd-c857-4d42-85cb-643fe9f73d18", "symbol": "SFD", "name": "NXT Energy Solutions Inc.", "exchange": "TOR", "exchange_name": "Toronto Stock Exchange", "country": "CA", "currency": "CAD", "sector": "Energy", "industry": "Oil & Gas Equipment & Services", "page_url": "https://sharemaestro.com/factors/ticker/35d2aedd-c857-4d42-85cb-643fe9f73d18/", "api_url": "https://sharemaestro.com/factors/api/tickers/35d2aedd-c857-4d42-85cb-643fe9f73d18/" }, "ticker_metadata": { "id": 36567, "uuid": "35d2aedd-c857-4d42-85cb-643fe9f73d18", "symbol": "SFD", "name": "NXT Energy Solutions Inc.", "asset_type": "equity", "market_cap": 47804648, "stock_exchange_id": 42, "industry": "Oil & Gas Equipment & Services", "sector": "Energy", "description": "NXT Energy Solutions Inc. operates as a technology company in Canada and internationally. The company offers geophysical services to the upstream oil and gas industry using its gravity-based Stress Field Detection (SFD) remote-sensing survey system. Its SFD technology also provides information on areas conducive to fluid entrapment in the sedimentary column; surveys for seismic programs; prospect leads in large, underexplored areas for pre-seismic applications; seismic prospects based on reservoir potentials for post-seismic applications; and onshore and offshore exploration. The company was formerly known as Energy Exploration Technologies Inc. and changed its name to NXT Energy Solutions Inc. in September 2008. NXT Energy Solutions Inc. was incorporated in 1994 and is headquartered in Calgary, 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": "35d2aedd-c857-4d42-85cb-643fe9f73d18", "symbol": "SFD", "name": "NXT Energy Solutions Inc.", "exchange": "TOR", "exchange_name": "Toronto Stock Exchange", "country": "CA", "currency": "CAD", "sector": "Energy", "industry": "Oil & Gas Equipment & Services", "page_url": "https://sharemaestro.com/factors/ticker/35d2aedd-c857-4d42-85cb-643fe9f73d18/", "api_url": "https://sharemaestro.com/factors/api/tickers/35d2aedd-c857-4d42-85cb-643fe9f73d18/" }, "week_end_date": "2026-06-07", "universe": "CAD_CA", "score": { "os": 0.43, "value": 0.45, "quality": 0.46, "momentum": 0.47, "coverage": 0.788, "confidence": 0.788, "delta": null }, "headline_factors": { "price": 0.38, "market_cap": 45414414.84, "pe_ratio": null, "earnings_yield": null, "ebitda_to_ev": null, "shareholder_yield": -0.0626, "roe": -0.9558, "piotroski_f_score": 7, "momentum_12_1": -0.2745, "volatility_252d": 0.8651 }, "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": false, "completeness_score": 0.7143, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T20:10:51.299977+00:00", "batch_id": "" }, "size": { "price_close": 0.38, "market_cap": 45414414.84, "market_cap_usd": 45414414.84, "enterprise_value": 45785953.84, "shares_outstanding": 119511618, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": null, "pb_ratio": 3.4956, "ptbv_ratio": 3.4956, "ps_ratio": 11.3678, "pcf_ratio": null, "pfcf_ratio": -21.2939, "ev_ebitda": null, "ev_ebit": null, "ev_sales": 11.4608, "ev_fcf": -21.4682, "earnings_yield": null, "fcf_yield": -0.0466, "price_to_sales": 11.3678, "price_to_book": 3.4956, "price_to_cashflow": null, "ebitda_to_ev": null, "sales_yield": 0.0873 }, "yield": { "dividend_yield": 0, "buyback_yield": -0.0626, "shareholder_yield": -0.0626, "debt_paydown_yield": 0.0151, "total_yield": -0.0475 }, "quality": { "gross_margin": -0.441, "operating_margin": -1.6771, "net_margin": -3.1081, "ebitda_margin": -1.0619, "fcf_margin": -0.5338, "roe": -0.9558, "roa": -0.7273, "roic": -0.376, "roc_greenblatt": -1.3546, "asset_turnover": 0.234, "cash_conversion": 0.1718, "accruals_ratio": -0.6058, "sbc_to_revenue": null, "piotroski_f_score": 7, "altman_z_score": null, "earnings_stability_5y": 5.637, "revenue_stability_5y": 1.6222, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": -0.1032, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": null, "net_debt_to_ebitda": -0.0876, "debt_to_assets": 0.1157, "interest_coverage": -12.9649, "current_ratio": 2.3438, "quick_ratio": 2.3438, "net_debt": 371539, "local_beta": -0.2151, "volatility_252d": 0.8651, "volatility_60d": 1.8412, "max_drawdown_12m": -0.6882, "risk_adjusted_momentum": -0.3173 }, "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": 0.027, "price_return_3m": 0.027, "price_return_6m": 0.1515, "price_return_9m": -0.4154, "price_return_12m": -0.2549, "price_return_12m_ex1m": -0.2745, "momentum_6m": 0.1515, "momentum_12m": -0.2549, "momentum_12_1": -0.2745, "distance_from_52w_high": -0.5914, "distance_from_52w_low": 0.3103, "relative_strength": -0.557 }, "raw_ttm": { "revenue_ttm": 3995016, "gross_profit_ttm": -1761806, "ebit_ttm": -6699954, "ebitda_ttm": -4242290, "net_income_ttm": -12417086, "eps_diluted_ttm": -0.1039, "operating_cash_flow_ttm": -2074483, "capital_expenditure_ttm": -89448, "fcf_ttm": -2132738, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": 2842705, "interest_expense_ttm": 516775, "cash_and_equivalents": 1604100, "total_current_assets": 6846408, "total_current_liabilities": 2921060, "net_ppe": 2535079, "total_assets": 17073135, "total_debt": 1975639, "total_equity": 12991886, "net_working_capital": 2411074, "book_value_per_share": 0.1087, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 0.1087 }, "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": 54, "momentum_composite": 53, "growth_composite": 53, "yield_composite": 55, "svqf_composite": 49, "vc1_composite": 55, "vc2_composite": 55, "vc3_composite": 55, "trending_value_composite": null, "overall_composite": 57, "quality_value_composite": 0.455, "os_score": 0.43, "value_percentile": 0.45, "quality_percentile": 0.46, "momentum_percentile": 0.47, "factor_coverage": 0.788, "signal_confidence": 0.788, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 87, "small_cap_core_rank": 55, "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": 11505, "ticker_id": 36567, "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": false, "completeness_score": 0.7143, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T20:10:51.299977+00:00", "batch_id": "", "os_score_delta": null, "price_close": 0.38, "market_cap": 45414414.84, "market_cap_usd": 45414414.84, "enterprise_value": 45785953.84, "shares_outstanding": 119511618, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": 3.49559832, "ptbv_ratio": 3.49559832, "ps_ratio": 11.36776795, "pcf_ratio": null, "pfcf_ratio": -21.2939493, "ev_ebitda": null, "ev_ebit": null, "ev_sales": 11.46076858, "ev_fcf": -21.46815682, "earnings_yield": null, "fcf_yield": -0.04658062, "dividend_yield": 0, "buyback_yield": -0.06259477, "shareholder_yield": -0.06259477, "debt_paydown_yield": 0.01513213, "total_yield": -0.04746264, "gross_margin": -0.44100099, "operating_margin": -1.67707814, "net_margin": -3.10814425, "ebitda_margin": -1.06189562, "fcf_margin": -0.53384968, "roe": -0.955757, "roa": -0.72728799, "roic": -0.37602377, "roc_greenblatt": -1.3545788, "asset_turnover": 0.23399428, "cash_conversion": 0.17175833, "accruals_ratio": -0.6057823, "sbc_to_revenue": null, "debt_to_equity": null, "net_debt_to_ebitda": -0.08757982, "debt_to_assets": 0.11571624, "interest_coverage": -12.96493445, "current_ratio": 2.34380944, "quick_ratio": 2.34380944, "net_debt": 371539, "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": 7, "altman_z_score": null, "earnings_stability_5y": 5.636968, "revenue_stability_5y": 1.622225, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.02702703, "price_return_3m": 0.02702703, "price_return_6m": 0.15151515, "price_return_9m": -0.41538462, "price_return_12m": -0.25490196, "price_return_12m_ex1m": -0.2745098, "distance_from_52w_high": -0.59139785, "distance_from_52w_low": 0.31034483, "relative_strength": -0.55700837, "local_beta": -0.2151, "volatility_252d": 0.865055, "volatility_60d": 1.841226, "max_drawdown_12m": -0.68817204, "revenue_ttm": 3995016, "gross_profit_ttm": -1761806, "ebit_ttm": -6699954, "ebitda_ttm": -4242290, "net_income_ttm": -12417086, "eps_diluted_ttm": -0.10389857, "operating_cash_flow_ttm": -2074483, "capital_expenditure_ttm": -89448, "fcf_ttm": -2132738, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": 2842705, "interest_expense_ttm": 516775, "cash_and_equivalents": 1604100, "total_current_assets": 6846408, "total_current_liabilities": 2921060, "net_ppe": 2535079, "total_assets": 17073135, "total_debt": 1975639, "total_equity": 12991886, "net_working_capital": 2411074, "book_value_per_share": 0.10870814, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 0.10870814, "universe_ticker_count": null, "sector": "Energy", "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": 54, "momentum_composite": 53, "growth_composite": 53, "yield_composite": 55, "svqf_composite": 49, "vc1_composite": 55, "vc2_composite": 55, "vc3_composite": 55, "trending_value_composite": null, "overall_composite": 57, "factor_coverage": 0.788, "signal_confidence": 0.788, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 87, "small_cap_core_rank": 55, "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": 0.38, "os": 0.43, "value": 0.45, "quality": 0.46, "momentum": 0.47, "confidence": 0.788, "coverage": 0.788, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": -0.0626, "roe": -0.9558, "momentum_12_1": -0.2745, "complete_fields": { "id": 11505, "ticker_id": 36567, "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": false, "completeness_score": 0.7143, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T20:10:51.299977+00:00", "batch_id": "", "os_score_delta": null, "price_close": 0.38, "market_cap": 45414414.84, "market_cap_usd": 45414414.84, "enterprise_value": 45785953.84, "shares_outstanding": 119511618, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": 3.49559832, "ptbv_ratio": 3.49559832, "ps_ratio": 11.36776795, "pcf_ratio": null, "pfcf_ratio": -21.2939493, "ev_ebitda": null, "ev_ebit": null, "ev_sales": 11.46076858, "ev_fcf": -21.46815682, "earnings_yield": null, "fcf_yield": -0.04658062, "dividend_yield": 0, "buyback_yield": -0.06259477, "shareholder_yield": -0.06259477, "debt_paydown_yield": 0.01513213, "total_yield": -0.04746264, "gross_margin": -0.44100099, "operating_margin": -1.67707814, "net_margin": -3.10814425, "ebitda_margin": -1.06189562, "fcf_margin": -0.53384968, "roe": -0.955757, "roa": -0.72728799, "roic": -0.37602377, "roc_greenblatt": -1.3545788, "asset_turnover": 0.23399428, "cash_conversion": 0.17175833, "accruals_ratio": -0.6057823, "sbc_to_revenue": null, "debt_to_equity": null, "net_debt_to_ebitda": -0.08757982, "debt_to_assets": 0.11571624, "interest_coverage": -12.96493445, "current_ratio": 2.34380944, "quick_ratio": 2.34380944, "net_debt": 371539, "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": 7, "altman_z_score": null, "earnings_stability_5y": 5.636968, "revenue_stability_5y": 1.622225, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.02702703, "price_return_3m": 0.02702703, "price_return_6m": 0.15151515, "price_return_9m": -0.41538462, "price_return_12m": -0.25490196, "price_return_12m_ex1m": -0.2745098, "distance_from_52w_high": -0.59139785, "distance_from_52w_low": 0.31034483, "relative_strength": -0.55700837, "local_beta": -0.2151, "volatility_252d": 0.865055, "volatility_60d": 1.841226, "max_drawdown_12m": -0.68817204, "revenue_ttm": 3995016, "gross_profit_ttm": -1761806, "ebit_ttm": -6699954, "ebitda_ttm": -4242290, "net_income_ttm": -12417086, "eps_diluted_ttm": -0.10389857, "operating_cash_flow_ttm": -2074483, "capital_expenditure_ttm": -89448, "fcf_ttm": -2132738, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": 2842705, "interest_expense_ttm": 516775, "cash_and_equivalents": 1604100, "total_current_assets": 6846408, "total_current_liabilities": 2921060, "net_ppe": 2535079, "total_assets": 17073135, "total_debt": 1975639, "total_equity": 12991886, "net_working_capital": 2411074, "book_value_per_share": 0.10870814, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 0.10870814, "universe_ticker_count": null, "sector": "Energy", "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": 54, "momentum_composite": 53, "growth_composite": 53, "yield_composite": 55, "svqf_composite": 49, "vc1_composite": 55, "vc2_composite": 55, "vc3_composite": 55, "trending_value_composite": null, "overall_composite": 57, "factor_coverage": 0.788, "signal_confidence": 0.788, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 87, "small_cap_core_rank": 55, "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": "2026-06-07T20:01:07.544100+00:00", "is_restated": false, "income_statement": { "revenue": 16351286, "cost_of_revenue": 7678874, "gross_profit": 8672412, "ebit": 4343087, "ebitda": 617324, "pretax_income": null, "tax_provision": null, "net_income": -2317149, "net_income_to_common": -2317149, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 3577138, "total_current_assets": 8369346, "total_assets": 19311880, "short_term_debt": 89826, "long_term_debt": 490741, "total_debt": 2264980, "total_liabilities": null, "total_equity": 14864576, "shares_outstanding": 118596228, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 1162917, "capital_expenditure": -89448, "free_cash_flow": 1073469, "dividends_paid": null, "share_repurchases": null, "shares_issued": 2842705, "net_debt_issued": -677080 }, "complete_fields": { "id": 424393, "ticker_id": 36567, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "CAD", "fetched_at": "2026-06-07T20:01:07.544100+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "617324", "netIncome": "-2317149", "grossProfit": "8672412", "totalRevenue": "16351286", "costOfRevenue": "7678874", "interestExpense": "516775", "operatingIncome": "4343087", "fiscalDateEnding": "2025-12-31", "researchAndDevelopment": "311086", "depreciationAndAmortization": "1920733" }, "balance": { "totalDebt": "2264980", "totalAssets": "19311880", "longTermDebt": "490741", "shortTermDebt": "89826", "preferredStock": null, "fiscalDateEnding": "2025-12-31", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": "118596228", "totalCurrentAssets": "8369346", "totalShareholderEquity": "14864576", "totalCurrentLiabilities": "3112328", "propertyPlantEquipmentNet": "2869567", "cashAndShortTermInvestments": "3577138" }, "cashflow": { "freeCashFlow": "1073469", "dividendsPaid": null, "issuanceOfDebt": "0", "issuanceOfStock": "2842705", "repaymentOfDebt": "-677080", "fiscalDateEnding": "2025-12-31", "operatingCashflow": "1162917", "repurchaseOfStock": null, "capitalExpenditures": "-89448" } }, "revenue": 16351286, "cost_of_revenue": 7678874, "gross_profit": 8672412, "research_and_development": 311086, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 4343087, "depreciation_amortisation": 1920733, "ebitda": 617324, "interest_expense": 516775, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": -2317149, "net_income_continuing_ops": null, "net_income_to_common": -2317149, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 3577138, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 8369346, "net_ppe": 2869567, "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": 19311880, "short_term_debt": 89826, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 3112328, "long_term_debt": 490741, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 2264980, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 14864576, "shares_outstanding": 118596228, "operating_cash_flow": 1162917, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -89448, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": 2842705, "net_debt_issued": -677080, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 1073469, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "617324", "netIncome": "-2317149", "grossProfit": "8672412", "totalRevenue": "16351286", "costOfRevenue": "7678874", "interestExpense": "516775", "operatingIncome": "4343087", "fiscalDateEnding": "2025-12-31", "researchAndDevelopment": "311086", "depreciationAndAmortization": "1920733" }, "balance": { "totalDebt": "2264980", "totalAssets": "19311880", "longTermDebt": "490741", "shortTermDebt": "89826", "preferredStock": null, "fiscalDateEnding": "2025-12-31", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": "118596228", "totalCurrentAssets": "8369346", "totalShareholderEquity": "14864576", "totalCurrentLiabilities": "3112328", "propertyPlantEquipmentNet": "2869567", "cashAndShortTermInvestments": "3577138" }, "cashflow": { "freeCashFlow": "1073469", "dividendsPaid": null, "issuanceOfDebt": "0", "issuanceOfStock": "2842705", "repaymentOfDebt": "-677080", "fiscalDateEnding": "2025-12-31", "operatingCashflow": "1162917", "repurchaseOfStock": null, "capitalExpenditures": "-89448" } } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "CAD", "fetched_at": "2026-06-07T20:01:07.544100+00:00", "is_restated": false, "income_statement": { "revenue": 644294, "cost_of_revenue": 3908781, "gross_profit": -3264487, "ebit": -7310265, "ebitda": -6440171, "pretax_income": null, "tax_provision": null, "net_income": -9077795, "net_income_to_common": -9077795, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 730395, "total_current_assets": 1111052, "total_assets": 14026301, "short_term_debt": 4915248, "long_term_debt": 4861561, "total_debt": 12189462, "total_liabilities": null, "total_equity": -262664, "shares_outstanding": 78495184, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -3969591, "capital_expenditure": -27029, "free_cash_flow": -3996620, "dividends_paid": null, "share_repurchases": null, "shares_issued": 0, "net_debt_issued": 4264187 }, "complete_fields": { "id": 424398, "ticker_id": 36567, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "CAD", "fetched_at": "2026-06-07T20:01:07.544100+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "-6440171", "netIncome": "-9077795", "grossProfit": "-3264487", "totalRevenue": "644294", "costOfRevenue": "3908781", "interestExpense": "750611", "operatingIncome": "-7310265", "fiscalDateEnding": "2024-12-31", "researchAndDevelopment": "303546", "depreciationAndAmortization": "1887013" }, "balance": { "totalDebt": "12189462", "totalAssets": "14026301", "longTermDebt": "4861561", "shortTermDebt": "4915248", "preferredStock": null, "fiscalDateEnding": "2024-12-31", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": "78495184", "totalCurrentAssets": "1111052", "totalShareholderEquity": "-262664", "totalCurrentLiabilities": "7794708", "propertyPlantEquipmentNet": "3141367", "cashAndShortTermInvestments": "730395" }, "cashflow": { "freeCashFlow": "-3996620", "dividendsPaid": null, "issuanceOfDebt": "4735004", "issuanceOfStock": "0", "repaymentOfDebt": "-470817", "fiscalDateEnding": "2024-12-31", "operatingCashflow": "-3969591", "repurchaseOfStock": null, "capitalExpenditures": "-27029" } }, "revenue": 644294, "cost_of_revenue": 3908781, "gross_profit": -3264487, "research_and_development": 303546, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -7310265, "depreciation_amortisation": 1887013, "ebitda": -6440171, "interest_expense": 750611, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": -9077795, "net_income_continuing_ops": null, "net_income_to_common": -9077795, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 730395, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 1111052, "net_ppe": 3141367, "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": 14026301, "short_term_debt": 4915248, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 7794708, "long_term_debt": 4861561, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 12189462, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": -262664, "shares_outstanding": 78495184, "operating_cash_flow": -3969591, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -27029, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": 0, "net_debt_issued": 4264187, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": -3996620, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "-6440171", "netIncome": "-9077795", "grossProfit": "-3264487", "totalRevenue": "644294", "costOfRevenue": "3908781", "interestExpense": "750611", "operatingIncome": "-7310265", "fiscalDateEnding": "2024-12-31", "researchAndDevelopment": "303546", "depreciationAndAmortization": "1887013" }, "balance": { "totalDebt": "12189462", "totalAssets": "14026301", "longTermDebt": "4861561", "shortTermDebt": "4915248", "preferredStock": null, "fiscalDateEnding": "2024-12-31", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": "78495184", "totalCurrentAssets": "1111052", "totalShareholderEquity": "-262664", "totalCurrentLiabilities": "7794708", "propertyPlantEquipmentNet": "3141367", "cashAndShortTermInvestments": "730395" }, "cashflow": { "freeCashFlow": "-3996620", "dividendsPaid": null, "issuanceOfDebt": "4735004", "issuanceOfStock": "0", "repaymentOfDebt": "-470817", "fiscalDateEnding": "2024-12-31", "operatingCashflow": "-3969591", "repurchaseOfStock": null, "capitalExpenditures": "-27029" } } }, { "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "CAD", "fetched_at": "2026-06-07T20:01:07.544100+00:00", "is_restated": false, "income_statement": { "revenue": 2145716, "cost_of_revenue": 4008599, "gross_profit": -1862883, "ebit": -5283026, "ebitda": -3531377, "pretax_income": null, "tax_provision": null, "net_income": -5451112, "net_income_to_common": -5451112, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 401713, "total_current_assets": 2283909, "total_assets": 15184760, "short_term_debt": 1842566, "long_term_debt": 2226386, "total_debt": 4775580, "total_liabilities": null, "total_equity": 8545409, "shares_outstanding": 78025237, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -4831950, "capital_expenditure": -32322, "free_cash_flow": -4864272, "dividends_paid": null, "share_repurchases": null, "shares_issued": 1626427, "net_debt_issued": 3346444 }, "complete_fields": { "id": 424400, "ticker_id": 36567, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "CAD", "fetched_at": "2026-06-07T20:01:07.544100+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "-3531377", "netIncome": "-5451112", "grossProfit": "-1862883", "totalRevenue": "2145716", "costOfRevenue": "4008599", "interestExpense": "160262", "operatingIncome": "-5283026", "fiscalDateEnding": "2023-12-31", "researchAndDevelopment": "91235", "depreciationAndAmortization": "1759473" }, "balance": { "totalDebt": "4775580", "totalAssets": "15184760", "longTermDebt": "2226386", "shortTermDebt": "1842566", "preferredStock": null, "fiscalDateEnding": "2023-12-31", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": "78025237", "totalCurrentAssets": "2283909", "totalShareholderEquity": "8545409", "totalCurrentLiabilities": "4133931", "propertyPlantEquipmentNet": "1422692", "cashAndShortTermInvestments": "401713" }, "cashflow": { "freeCashFlow": "-4864272", "dividendsPaid": null, "issuanceOfDebt": "3457555", "issuanceOfStock": "1626427", "repaymentOfDebt": "-111111", "fiscalDateEnding": "2023-12-31", "operatingCashflow": "-4831950", "repurchaseOfStock": null, "capitalExpenditures": "-32322" } }, "revenue": 2145716, "cost_of_revenue": 4008599, "gross_profit": -1862883, "research_and_development": 91235, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -5283026, "depreciation_amortisation": 1759473, "ebitda": -3531377, "interest_expense": 160262, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": -5451112, "net_income_continuing_ops": null, "net_income_to_common": -5451112, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 401713, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 2283909, "net_ppe": 1422692, "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": 15184760, "short_term_debt": 1842566, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 4133931, "long_term_debt": 2226386, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 4775580, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 8545409, "shares_outstanding": 78025237, "operating_cash_flow": -4831950, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -32322, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": 1626427, "net_debt_issued": 3346444, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": -4864272, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "-3531377", "netIncome": "-5451112", "grossProfit": "-1862883", "totalRevenue": "2145716", "costOfRevenue": "4008599", "interestExpense": "160262", "operatingIncome": "-5283026", "fiscalDateEnding": "2023-12-31", "researchAndDevelopment": "91235", "depreciationAndAmortization": "1759473" }, "balance": { "totalDebt": "4775580", "totalAssets": "15184760", "longTermDebt": "2226386", "shortTermDebt": "1842566", "preferredStock": null, "fiscalDateEnding": "2023-12-31", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": "78025237", "totalCurrentAssets": "2283909", "totalShareholderEquity": "8545409", "totalCurrentLiabilities": "4133931", "propertyPlantEquipmentNet": "1422692", "cashAndShortTermInvestments": "401713" }, "cashflow": { "freeCashFlow": "-4864272", "dividendsPaid": null, "issuanceOfDebt": "3457555", "issuanceOfStock": "1626427", "repaymentOfDebt": "-111111", "fiscalDateEnding": "2023-12-31", "operatingCashflow": "-4831950", "repurchaseOfStock": null, "capitalExpenditures": "-32322" } } }, { "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "CAD", "fetched_at": "2026-06-07T20:01:07.544100+00:00", "is_restated": false, "income_statement": { "revenue": 0, "cost_of_revenue": 2946910, "gross_profit": -2946910, "ebit": -6683341, "ebitda": -4928129, "pretax_income": null, "tax_provision": null, "net_income": -6733076, "net_income_to_common": -6733076, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 263437, "total_current_assets": 356659, "total_assets": 15575295, "short_term_debt": null, "long_term_debt": 824074, "total_debt": 2181908, "total_liabilities": null, "total_equity": 12092577, "shares_outstanding": 68949109, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -2934004, "capital_expenditure": null, "free_cash_flow": -2934004, "dividends_paid": null, "share_repurchases": null, "shares_issued": 432244, "net_debt_issued": -92765 }, "complete_fields": { "id": 424401, "ticker_id": 36567, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "CAD", "fetched_at": "2026-06-07T20:01:07.544100+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "-4928129", "netIncome": "-6733076", "grossProfit": "-2946910", "totalRevenue": "0", "costOfRevenue": "2946910", "interestExpense": "36220", "operatingIncome": "-6683341", "fiscalDateEnding": "2022-12-31", "researchAndDevelopment": "195811", "depreciationAndAmortization": "1768727" }, "balance": { "totalDebt": "2181908", "totalAssets": "15575295", "longTermDebt": "824074", "shortTermDebt": null, "preferredStock": null, "fiscalDateEnding": "2022-12-31", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": "68949109", "totalCurrentAssets": "356659", "totalShareholderEquity": "12092577", "totalCurrentLiabilities": "2037662", "propertyPlantEquipmentNet": "2050127", "cashAndShortTermInvestments": "263437" }, "cashflow": { "freeCashFlow": "-2934004", "dividendsPaid": null, "issuanceOfDebt": "0", "issuanceOfStock": "432244", "repaymentOfDebt": "-92765", "fiscalDateEnding": "2022-12-31", "operatingCashflow": "-2934004", "repurchaseOfStock": null, "capitalExpenditures": null } }, "revenue": 0, "cost_of_revenue": 2946910, "gross_profit": -2946910, "research_and_development": 195811, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -6683341, "depreciation_amortisation": 1768727, "ebitda": -4928129, "interest_expense": 36220, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": -6733076, "net_income_continuing_ops": null, "net_income_to_common": -6733076, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 263437, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 356659, "net_ppe": 2050127, "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": 15575295, "short_term_debt": null, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2037662, "long_term_debt": 824074, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 2181908, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 12092577, "shares_outstanding": 68949109, "operating_cash_flow": -2934004, "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": 432244, "net_debt_issued": -92765, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": -2934004, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "-4928129", "netIncome": "-6733076", "grossProfit": "-2946910", "totalRevenue": "0", "costOfRevenue": "2946910", "interestExpense": "36220", "operatingIncome": "-6683341", "fiscalDateEnding": "2022-12-31", "researchAndDevelopment": "195811", "depreciationAndAmortization": "1768727" }, "balance": { "totalDebt": "2181908", "totalAssets": "15575295", "longTermDebt": "824074", "shortTermDebt": null, "preferredStock": null, "fiscalDateEnding": "2022-12-31", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": "68949109", "totalCurrentAssets": "356659", "totalShareholderEquity": "12092577", "totalCurrentLiabilities": "2037662", "propertyPlantEquipmentNet": "2050127", "cashAndShortTermInvestments": "263437" }, "cashflow": { "freeCashFlow": "-2934004", "dividendsPaid": null, "issuanceOfDebt": "0", "issuanceOfStock": "432244", "repaymentOfDebt": "-92765", "fiscalDateEnding": "2022-12-31", "operatingCashflow": "-2934004", "repurchaseOfStock": null, "capitalExpenditures": null } } }, { "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "CAD", "fetched_at": "2026-06-07T20:01:07.544100+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": -65310, "free_cash_flow": null, "dividends_paid": null, "share_repurchases": 0, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 424402, "ticker_id": 36567, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "CAD", "fetched_at": "2026-06-07T20:01:07.544100+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": null, "repaymentOfDebt": null, "fiscalDateEnding": "2021-12-31", "operatingCashflow": null, "repurchaseOfStock": "0", "capitalExpenditures": "-65310" } }, "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": -65310, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": 0, "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": "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": null, "repaymentOfDebt": null, "fiscalDateEnding": "2021-12-31", "operatingCashflow": null, "repurchaseOfStock": "0", "capitalExpenditures": "-65310" } } } ], "quarterly": [ { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider": "yFinance", "currency_reported": "CAD", "fetched_at": "2026-06-07T20:01:07.544100+00:00", "is_restated": false, "income_statement": { "revenue": 107801, "cost_of_revenue": 886675, "gross_profit": -778874, "ebit": -2496064, "ebitda": -1936521, "pretax_income": null, "tax_provision": null, "net_income": -2415419, "net_income_to_common": -2415419, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1604100, "total_current_assets": 6846408, "total_assets": 17073135, "short_term_debt": null, "long_term_debt": 462963, "total_debt": 1975639, "total_liabilities": null, "total_equity": 12991886, "shares_outstanding": 119461425, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -1762428, "capital_expenditure": null, "free_cash_flow": -1762428, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -173136 }, "complete_fields": { "id": 424391, "ticker_id": 36567, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 2, "currency_reported": "CAD", "fetched_at": "2026-06-07T20:01:07.544100+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "-1936521", "netIncome": "-2415419", "grossProfit": "-778874", "totalRevenue": "107801", "costOfRevenue": "886675", "interestExpense": "3362", "operatingIncome": "-2496064", "fiscalDateEnding": "2026-03-31", "researchAndDevelopment": null, "depreciationAndAmortization": "475536" }, "balance": { "totalDebt": "1975639", "totalAssets": "17073135", "longTermDebt": "462963", "shortTermDebt": null, "preferredStock": null, "fiscalDateEnding": "2026-03-31", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": "119461425", "totalCurrentAssets": "6846408", "totalShareholderEquity": "12991886", "totalCurrentLiabilities": "2921060", "propertyPlantEquipmentNet": "2535079", "cashAndShortTermInvestments": "1604100" }, "cashflow": { "freeCashFlow": "-1762428", "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": "-173136", "fiscalDateEnding": "2026-03-31", "operatingCashflow": "-1762428", "repurchaseOfStock": null, "capitalExpenditures": null } }, "revenue": 107801, "cost_of_revenue": 886675, "gross_profit": -778874, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -2496064, "depreciation_amortisation": 475536, "ebitda": -1936521, "interest_expense": 3362, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": -2415419, "net_income_continuing_ops": null, "net_income_to_common": -2415419, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1604100, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 6846408, "net_ppe": 2535079, "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": 17073135, "short_term_debt": null, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2921060, "long_term_debt": 462963, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 1975639, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 12991886, "shares_outstanding": 119461425, "operating_cash_flow": -1762428, "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": -173136, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": -1762428, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "-1936521", "netIncome": "-2415419", "grossProfit": "-778874", "totalRevenue": "107801", "costOfRevenue": "886675", "interestExpense": "3362", "operatingIncome": "-2496064", "fiscalDateEnding": "2026-03-31", "researchAndDevelopment": null, "depreciationAndAmortization": "475536" }, "balance": { "totalDebt": "1975639", "totalAssets": "17073135", "longTermDebt": "462963", "shortTermDebt": null, "preferredStock": null, "fiscalDateEnding": "2026-03-31", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": "119461425", "totalCurrentAssets": "6846408", "totalShareholderEquity": "12991886", "totalCurrentLiabilities": "2921060", "propertyPlantEquipmentNet": "2535079", "cashAndShortTermInvestments": "1604100" }, "cashflow": { "freeCashFlow": "-1762428", "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": "-173136", "fiscalDateEnding": "2026-03-31", "operatingCashflow": "-1762428", "repurchaseOfStock": null, "capitalExpenditures": null } } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider": "yFinance", "currency_reported": "CAD", "fetched_at": "2026-06-07T20:01:07.544100+00:00", "is_restated": false, "income_statement": { "revenue": 2138817, "cost_of_revenue": 1943750, "gross_profit": 195067, "ebit": -694786, "ebitda": -225726, "pretax_income": null, "tax_provision": null, "net_income": -1237969, "net_income_to_common": -1237969, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 3577138, "total_current_assets": 8369346, "total_assets": 19311880, "short_term_debt": 89826, "long_term_debt": 490741, "total_debt": 2264980, "total_liabilities": null, "total_equity": 14864576, "shares_outstanding": 118596228, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 431085, "capital_expenditure": -2, "free_cash_flow": 431083, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -175667 }, "complete_fields": { "id": 424392, "ticker_id": 36567, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 2, "currency_reported": "CAD", "fetched_at": "2026-06-07T20:01:07.544100+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "-225726", "netIncome": "-1237969", "grossProfit": "195067", "totalRevenue": "2138817", "costOfRevenue": "1943750", "interestExpense": "33245", "operatingIncome": "-694786", "fiscalDateEnding": "2025-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "482033" }, "balance": { "totalDebt": "2264980", "totalAssets": "19311880", "longTermDebt": "490741", "shortTermDebt": "89826", "preferredStock": null, "fiscalDateEnding": "2025-12-31", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": "118596228", "totalCurrentAssets": "8369346", "totalShareholderEquity": "14864576", "totalCurrentLiabilities": "3112328", "propertyPlantEquipmentNet": "2869567", "cashAndShortTermInvestments": "3577138" }, "cashflow": { "freeCashFlow": "431083", "dividendsPaid": null, "issuanceOfDebt": "0", "issuanceOfStock": null, "repaymentOfDebt": "-175667", "fiscalDateEnding": "2025-12-31", "operatingCashflow": "431085", "repurchaseOfStock": null, "capitalExpenditures": "-2" } }, "revenue": 2138817, "cost_of_revenue": 1943750, "gross_profit": 195067, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -694786, "depreciation_amortisation": 482033, "ebitda": -225726, "interest_expense": 33245, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": -1237969, "net_income_continuing_ops": null, "net_income_to_common": -1237969, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 3577138, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 8369346, "net_ppe": 2869567, "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": 19311880, "short_term_debt": 89826, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 3112328, "long_term_debt": 490741, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 2264980, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 14864576, "shares_outstanding": 118596228, "operating_cash_flow": 431085, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -2, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -175667, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 431083, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "-225726", "netIncome": "-1237969", "grossProfit": "195067", "totalRevenue": "2138817", "costOfRevenue": "1943750", "interestExpense": "33245", "operatingIncome": "-694786", "fiscalDateEnding": "2025-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "482033" }, "balance": { "totalDebt": "2264980", "totalAssets": "19311880", "longTermDebt": "490741", "shortTermDebt": "89826", "preferredStock": null, "fiscalDateEnding": "2025-12-31", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": "118596228", "totalCurrentAssets": "8369346", "totalShareholderEquity": "14864576", "totalCurrentLiabilities": "3112328", "propertyPlantEquipmentNet": "2869567", "cashAndShortTermInvestments": "3577138" }, "cashflow": { "freeCashFlow": "431083", "dividendsPaid": null, "issuanceOfDebt": "0", "issuanceOfStock": null, "repaymentOfDebt": "-175667", "fiscalDateEnding": "2025-12-31", "operatingCashflow": "431085", "repurchaseOfStock": null, "capitalExpenditures": "-2" } } }, { "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider": "yFinance", "currency_reported": "CAD", "fetched_at": "2026-06-07T20:01:07.544100+00:00", "is_restated": false, "income_statement": { "revenue": 91922, "cost_of_revenue": 1179353, "gross_profit": -1087431, "ebit": -2210097, "ebitda": -1260284, "pretax_income": null, "tax_provision": null, "net_income": -1781040, "net_income_to_common": -1781040, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 946382, "total_current_assets": 6595669, "total_assets": 18056605, "short_term_debt": 1304181, "long_term_debt": 518518, "total_debt": 3694024, "total_liabilities": null, "total_equity": 12495011, "shares_outstanding": 109250773, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -1079420, "capital_expenditure": -48143, "free_cash_flow": -1127563, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -171318 }, "complete_fields": { "id": 424394, "ticker_id": 36567, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 2, "currency_reported": "CAD", "fetched_at": "2026-06-07T20:01:07.544100+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "-1260284", "netIncome": "-1781040", "grossProfit": "-1087431", "totalRevenue": "91922", "costOfRevenue": "1179353", "interestExpense": "38201", "operatingIncome": "-2210097", "fiscalDateEnding": "2025-09-30", "researchAndDevelopment": null, "depreciationAndAmortization": "482555" }, "balance": { "totalDebt": "3694024", "totalAssets": "18056605", "longTermDebt": "518518", "shortTermDebt": "1304181", "preferredStock": null, "fiscalDateEnding": "2025-09-30", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": "109250773", "totalCurrentAssets": "6595669", "totalShareholderEquity": "12495011", "totalCurrentLiabilities": "3995243", "propertyPlantEquipmentNet": "2711205", "cashAndShortTermInvestments": "946382" }, "cashflow": { "freeCashFlow": "-1127563", "dividendsPaid": null, "issuanceOfDebt": "0", "issuanceOfStock": null, "repaymentOfDebt": "-171318", "fiscalDateEnding": "2025-09-30", "operatingCashflow": "-1079420", "repurchaseOfStock": null, "capitalExpenditures": "-48143" } }, "revenue": 91922, "cost_of_revenue": 1179353, "gross_profit": -1087431, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -2210097, "depreciation_amortisation": 482555, "ebitda": -1260284, "interest_expense": 38201, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": -1781040, "net_income_continuing_ops": null, "net_income_to_common": -1781040, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 946382, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 6595669, "net_ppe": 2711205, "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": 18056605, "short_term_debt": 1304181, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 3995243, "long_term_debt": 518518, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 3694024, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 12495011, "shares_outstanding": 109250773, "operating_cash_flow": -1079420, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -48143, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -171318, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": -1127563, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "-1260284", "netIncome": "-1781040", "grossProfit": "-1087431", "totalRevenue": "91922", "costOfRevenue": "1179353", "interestExpense": "38201", "operatingIncome": "-2210097", "fiscalDateEnding": "2025-09-30", "researchAndDevelopment": null, "depreciationAndAmortization": "482555" }, "balance": { "totalDebt": "3694024", "totalAssets": "18056605", "longTermDebt": "518518", "shortTermDebt": "1304181", "preferredStock": null, "fiscalDateEnding": "2025-09-30", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": "109250773", "totalCurrentAssets": "6595669", "totalShareholderEquity": "12495011", "totalCurrentLiabilities": "3995243", "propertyPlantEquipmentNet": "2711205", "cashAndShortTermInvestments": "946382" }, "cashflow": { "freeCashFlow": "-1127563", "dividendsPaid": null, "issuanceOfDebt": "0", "issuanceOfStock": null, "repaymentOfDebt": "-171318", "fiscalDateEnding": "2025-09-30", "operatingCashflow": "-1079420", "repurchaseOfStock": null, "capitalExpenditures": "-48143" } } }, { "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider": "yFinance", "currency_reported": "CAD", "fetched_at": "2026-06-07T20:01:07.544100+00:00", "is_restated": false, "income_statement": { "revenue": 1656476, "cost_of_revenue": 1747044, "gross_profit": -90568, "ebit": -1299007, "ebitda": -819759, "pretax_income": null, "tax_provision": null, "net_income": -6982658, "net_income_to_common": -6982658, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1947533, "total_current_assets": 7981922, "total_assets": 19903070, "short_term_debt": 1863713, "long_term_debt": 546296, "total_debt": 4429944, "total_liabilities": null, "total_equity": 14034559, "shares_outstanding": 108952643, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 336280, "capital_expenditure": -10110, "free_cash_flow": 326170, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -167096 }, "complete_fields": { "id": 424395, "ticker_id": 36567, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 2, "currency_reported": "CAD", "fetched_at": "2026-06-07T20:01:07.544100+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "-819759", "netIncome": "-6982658", "grossProfit": "-90568", "totalRevenue": "1656476", "costOfRevenue": "1747044", "interestExpense": null, "operatingIncome": "-1299007", "fiscalDateEnding": "2025-06-30", "researchAndDevelopment": null, "depreciationAndAmortization": "479248" }, "balance": { "totalDebt": "4429944", "totalAssets": "19903070", "longTermDebt": "546296", "shortTermDebt": "1863713", "preferredStock": null, "fiscalDateEnding": "2025-06-30", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": "108952643", "totalCurrentAssets": "7981922", "totalShareholderEquity": "14034559", "totalCurrentLiabilities": "4091482", "propertyPlantEquipmentNet": "2751478", "cashAndShortTermInvestments": "1947533" }, "cashflow": { "freeCashFlow": "326170", "dividendsPaid": null, "issuanceOfDebt": "0", "issuanceOfStock": null, "repaymentOfDebt": "-167096", "fiscalDateEnding": "2025-06-30", "operatingCashflow": "336280", "repurchaseOfStock": null, "capitalExpenditures": "-10110" } }, "revenue": 1656476, "cost_of_revenue": 1747044, "gross_profit": -90568, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -1299007, "depreciation_amortisation": 479248, "ebitda": -819759, "interest_expense": null, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": -6982658, "net_income_continuing_ops": null, "net_income_to_common": -6982658, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1947533, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 7981922, "net_ppe": 2751478, "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": 19903070, "short_term_debt": 1863713, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 4091482, "long_term_debt": 546296, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 4429944, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 14034559, "shares_outstanding": 108952643, "operating_cash_flow": 336280, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -10110, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -167096, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 326170, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "-819759", "netIncome": "-6982658", "grossProfit": "-90568", "totalRevenue": "1656476", "costOfRevenue": "1747044", "interestExpense": null, "operatingIncome": "-1299007", "fiscalDateEnding": "2025-06-30", "researchAndDevelopment": null, "depreciationAndAmortization": "479248" }, "balance": { "totalDebt": "4429944", "totalAssets": "19903070", "longTermDebt": "546296", "shortTermDebt": "1863713", "preferredStock": null, "fiscalDateEnding": "2025-06-30", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": "108952643", "totalCurrentAssets": "7981922", "totalShareholderEquity": "14034559", "totalCurrentLiabilities": "4091482", "propertyPlantEquipmentNet": "2751478", "cashAndShortTermInvestments": "1947533" }, "cashflow": { "freeCashFlow": "326170", "dividendsPaid": null, "issuanceOfDebt": "0", "issuanceOfStock": null, "repaymentOfDebt": "-167096", "fiscalDateEnding": "2025-06-30", "operatingCashflow": "336280", "repurchaseOfStock": null, "capitalExpenditures": "-10110" } } }, { "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider": "yFinance", "currency_reported": "CAD", "fetched_at": "2026-06-07T20:01:07.544100+00:00", "is_restated": false, "income_statement": { "revenue": 12464071, "cost_of_revenue": 2808727, "gross_profit": 9655344, "ebit": 8546977, "ebitda": 8412047, "pretax_income": null, "tax_provision": null, "net_income": 7684518, "net_income_to_common": 7684518, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1817357, "total_current_assets": 9299723, "total_assets": 21738907, "short_term_debt": 6560039, "long_term_debt": 3971798, "total_debt": 12667985, "total_liabilities": null, "total_equity": 7633166, "shares_outstanding": 79455385, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 1474971, "capital_expenditure": -31193, "free_cash_flow": 1443778, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -162999 }, "complete_fields": { "id": 424396, "ticker_id": 36567, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 2, "currency_reported": "CAD", "fetched_at": "2026-06-07T20:01:07.544100+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "8412047", "netIncome": "7684518", "grossProfit": "9655344", "totalRevenue": "12464071", "costOfRevenue": "2808727", "interestExpense": "250632", "operatingIncome": "8546977", "fiscalDateEnding": "2025-03-31", "researchAndDevelopment": null, "depreciationAndAmortization": "476897" }, "balance": { "totalDebt": "12667985", "totalAssets": "21738907", "longTermDebt": "3971798", "shortTermDebt": "6560039", "preferredStock": null, "fiscalDateEnding": "2025-03-31", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": "79455385", "totalCurrentAssets": "9299723", "totalShareholderEquity": "7633166", "totalCurrentLiabilities": "8687265", "propertyPlantEquipmentNet": "2832234", "cashAndShortTermInvestments": "1817357" }, "cashflow": { "freeCashFlow": "1443778", "dividendsPaid": null, "issuanceOfDebt": "0", "issuanceOfStock": null, "repaymentOfDebt": "-162999", "fiscalDateEnding": "2025-03-31", "operatingCashflow": "1474971", "repurchaseOfStock": null, "capitalExpenditures": "-31193" } }, "revenue": 12464071, "cost_of_revenue": 2808727, "gross_profit": 9655344, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 8546977, "depreciation_amortisation": 476897, "ebitda": 8412047, "interest_expense": 250632, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 7684518, "net_income_continuing_ops": null, "net_income_to_common": 7684518, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1817357, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 9299723, "net_ppe": 2832234, "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": 21738907, "short_term_debt": 6560039, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 8687265, "long_term_debt": 3971798, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 12667985, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 7633166, "shares_outstanding": 79455385, "operating_cash_flow": 1474971, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -31193, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -162999, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 1443778, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "8412047", "netIncome": "7684518", "grossProfit": "9655344", "totalRevenue": "12464071", "costOfRevenue": "2808727", "interestExpense": "250632", "operatingIncome": "8546977", "fiscalDateEnding": "2025-03-31", "researchAndDevelopment": null, "depreciationAndAmortization": "476897" }, "balance": { "totalDebt": "12667985", "totalAssets": "21738907", "longTermDebt": "3971798", "shortTermDebt": "6560039", "preferredStock": null, "fiscalDateEnding": "2025-03-31", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": "79455385", "totalCurrentAssets": "9299723", "totalShareholderEquity": "7633166", "totalCurrentLiabilities": "8687265", "propertyPlantEquipmentNet": "2832234", "cashAndShortTermInvestments": "1817357" }, "cashflow": { "freeCashFlow": "1443778", "dividendsPaid": null, "issuanceOfDebt": "0", "issuanceOfStock": null, "repaymentOfDebt": "-162999", "fiscalDateEnding": "2025-03-31", "operatingCashflow": "1474971", "repurchaseOfStock": null, "capitalExpenditures": "-31193" } } }, { "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider": "yFinance", "currency_reported": "CAD", "fetched_at": "2026-06-07T20:01:07.544100+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": 4915248, "long_term_debt": null, "total_debt": 4915248, "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": 0, "net_debt_issued": 1284541 }, "complete_fields": { "id": 424397, "ticker_id": 36567, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 2, "currency_reported": "CAD", "fetched_at": "2026-06-07T20:01:07.544100+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": null, "netIncome": null, "grossProfit": null, "totalRevenue": null, "costOfRevenue": null, "interestExpense": "224629", "operatingIncome": null, "fiscalDateEnding": "2024-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": null }, "balance": { "totalDebt": null, "totalAssets": null, "longTermDebt": null, "shortTermDebt": "4915248", "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": "1284541", "issuanceOfStock": "0", "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": 224629, "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": 4915248, "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": 4915248, "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": 0, "net_debt_issued": 1284541, "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": "224629", "operatingIncome": null, "fiscalDateEnding": "2024-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": null }, "balance": { "totalDebt": null, "totalAssets": null, "longTermDebt": null, "shortTermDebt": "4915248", "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": "1284541", "issuanceOfStock": "0", "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": "2026-06-07T20:01:07.544100+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": 0, "net_debt_issued": null }, "complete_fields": { "id": 424399, "ticker_id": 36567, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 2, "currency_reported": "CAD", "fetched_at": "2026-06-07T20:01:07.544100+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": 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": 0, "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 }, "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": 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": "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" ] } } }