{ "ticker": { "uuid": "39ba8674-b430-4dd7-bc26-fa4e4229b682", "symbol": "TLRY", "name": "Tilray Brands, Inc.", "exchange": "TOR", "exchange_name": "Toronto Stock Exchange", "country": "CA", "currency": "CAD", "sector": "Healthcare", "industry": "Drug Manufacturers - Specialty & Generic", "page_url": "https://sharemaestro.com/factors/ticker/39ba8674-b430-4dd7-bc26-fa4e4229b682/", "api_url": "https://sharemaestro.com/factors/api/tickers/39ba8674-b430-4dd7-bc26-fa4e4229b682/" }, "latest_snapshot": { "ticker": { "uuid": "39ba8674-b430-4dd7-bc26-fa4e4229b682", "symbol": "TLRY", "name": "Tilray Brands, Inc.", "exchange": "TOR", "exchange_name": "Toronto Stock Exchange", "country": "CA", "currency": "CAD", "sector": "Healthcare", "industry": "Drug Manufacturers - Specialty & Generic", "page_url": "https://sharemaestro.com/factors/ticker/39ba8674-b430-4dd7-bc26-fa4e4229b682/", "api_url": "https://sharemaestro.com/factors/api/tickers/39ba8674-b430-4dd7-bc26-fa4e4229b682/" }, "week_end_date": "2026-07-19", "universe": "CAD_CA", "score": { "os": 0.78, "value": 0.75, "quality": 0.05, "momentum": 0.99, "coverage": 0.758, "confidence": 0.698, "delta": 1 }, "headline_factors": { "price": 6.06, "market_cap": 748147905, "pe_ratio": null, "earnings_yield": null, "ebitda_to_ev": null, "shareholder_yield": -0.1263, "roe": -0.8634, "piotroski_f_score": 4, "momentum_12_1": 6.9176, "volatility_252d": 7.9972 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": false, "small_cap_core": false, "veiled_value": false, "earnings_consistent_5y": false }, "factor_groups": { "valuation": { "pe_ratio": null, "ev_ebitda": null, "earnings_yield": null, "fcf_yield": -0.0827, "shareholder_yield": -0.1263 }, "quality": { "roe": -0.8634, "roic": -0.0285, "gross_margin": 0.2768, "fcf_margin": -0.086, "piotroski_f_score": 4 }, "growth": { "revenue_growth_1y": 0.041, "eps_growth_1y": null, "fcf_growth_1y": null }, "momentum": { "price_return_12m": 6.1294, "momentum_12_1": 6.9176, "relative_strength": 5.8384 }, "scores": { "value_percentile": 0.75, "quality_percentile": 0.05, "momentum_percentile": 0.99, "growth_composite": 66, "yield_composite": 94, "overall_composite": 22, "os_score": 0.78, "factor_coverage": 0.758, "signal_confidence": 0.698 } } }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 6.89, "os": 0.79, "value": 0.75, "quality": 0.06, "momentum": 0.99, "confidence": 0.747, "coverage": 0.758, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": -0.1147, "roe": -0.8634, "momentum_12_1": 12.8727 }, { "week_end_date": "2026-06-14", "price": 6.96, "os": 0.78, "value": 0.74, "quality": 0.06, "momentum": 0.99, "confidence": 0.739, "coverage": 0.758, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": -0.1124, "roe": -0.8634, "momentum_12_1": 12 }, { "week_end_date": "2026-06-21", "price": 6.73, "os": 0.79, "value": 0.74, "quality": 0.07, "momentum": 0.99, "confidence": 0.731, "coverage": 0.758, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": -0.1162, "roe": -0.8634, "momentum_12_1": 13.3725 }, { "week_end_date": "2026-06-28", "price": 6.56, "os": 0.79, "value": 0.74, "quality": 0.08, "momentum": 0.99, "confidence": 0.722, "coverage": 0.758, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": -0.1192, "roe": -0.8634, "momentum_12_1": 13.037 }, { "week_end_date": "2026-07-05", "price": 6.52, "os": 0.78, "value": 0.74, "quality": 0.06, "momentum": 0.99, "confidence": 0.714, "coverage": 0.758, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": -0.1174, "roe": -0.8634, "momentum_12_1": 9.2836 }, { "week_end_date": "2026-07-12", "price": 6.23, "os": 0.79, "value": 0.75, "quality": 0.06, "momentum": 0.99, "confidence": 0.706, "coverage": 0.758, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": -0.1229, "roe": -0.8634, "momentum_12_1": 7.8101 }, { "week_end_date": "2026-07-19", "price": 6.06, "os": 0.78, "value": 0.75, "quality": 0.05, "momentum": 0.99, "confidence": 0.698, "coverage": 0.758, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": -0.1263, "roe": -0.8634, "momentum_12_1": 6.9176 } ], "financial_periods": { "annual": [ { "period_end_date": "2025-05-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "CAD", "is_restated": false, "income_statement": { "revenue": 821309000, "cost_of_revenue": 580739000, "gross_profit": 240570000, "ebit": -107813000, "ebitda": -2127552000, "pretax_income": null, "tax_provision": null, "net_income": -2186738000, "net_income_to_common": -2186738000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 221666000, "total_current_assets": 688626000, "total_assets": 2074327000, "short_term_debt": 21948000, "long_term_debt": 234921000, "total_debt": 328735000, "total_liabilities": null, "total_equity": 1511474000, "shares_outstanding": 105867452, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -94599000, "capital_expenditure": -32917000, "free_cash_flow": -127516000, "dividends_paid": null, "share_repurchases": 0, "shares_issued": 161188000, "net_debt_issued": -15286000 } }, { "period_end_date": "2025-05-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "CAD", "is_restated": false, "income_statement": { "revenue": 821309000, "cost_of_revenue": 580739000, "gross_profit": 240570000, "ebit": -107813000, "ebitda": -2127552000, "pretax_income": null, "tax_provision": null, "net_income": -2186738000, "net_income_to_common": -2186738000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 221666000, "total_current_assets": 688626000, "total_assets": 2074327000, "short_term_debt": 21948000, "long_term_debt": 234921000, "total_debt": 328735000, "total_liabilities": null, "total_equity": 1511474000, "shares_outstanding": 105867452, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -94599000, "capital_expenditure": -32917000, "free_cash_flow": -127516000, "dividends_paid": null, "share_repurchases": 0, "shares_issued": 161188000, "net_debt_issued": -15286000 } }, { "period_end_date": "2025-05-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "CAD", "is_restated": false, "income_statement": { "revenue": 821309000, "cost_of_revenue": 580739000, "gross_profit": 240570000, "ebit": -107813000, "ebitda": -2127552000, "pretax_income": null, "tax_provision": null, "net_income": -2186738000, "net_income_to_common": -2186738000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 221666000, "total_current_assets": 688626000, "total_assets": 2074327000, "short_term_debt": 21948000, "long_term_debt": 234921000, "total_debt": 328735000, "total_liabilities": null, "total_equity": 1511474000, "shares_outstanding": 105867452, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -94599000, "capital_expenditure": -32917000, "free_cash_flow": -127516000, "dividends_paid": null, "share_repurchases": 0, "shares_issued": 161188000, "net_debt_issued": -15286000 } }, { "period_end_date": "2025-05-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "CAD", "is_restated": false, "income_statement": { "revenue": 821309000, "cost_of_revenue": 580739000, "gross_profit": 240570000, "ebit": -107813000, "ebitda": -2127552000, "pretax_income": null, "tax_provision": null, "net_income": -2186738000, "net_income_to_common": -2186738000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 221666000, "total_current_assets": 688626000, "total_assets": 2074327000, "short_term_debt": 21948000, "long_term_debt": 234921000, "total_debt": 328735000, "total_liabilities": null, "total_equity": 1511474000, "shares_outstanding": 105867452, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -94599000, "capital_expenditure": -32917000, "free_cash_flow": -127516000, "dividends_paid": null, "share_repurchases": 0, "shares_issued": 161188000, "net_debt_issued": -15286000 } }, { "period_end_date": "2025-05-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "CAD", "is_restated": false, "income_statement": { "revenue": 821309000, "cost_of_revenue": 580739000, "gross_profit": 240570000, "ebit": -107813000, "ebitda": -2127552000, "pretax_income": null, "tax_provision": null, "net_income": -2186738000, "net_income_to_common": -2186738000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 221666000, "total_current_assets": 688626000, "total_assets": 2074327000, "short_term_debt": 21948000, "long_term_debt": 234921000, "total_debt": 328735000, "total_liabilities": null, "total_equity": 1511474000, "shares_outstanding": 105867452, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -94599000, "capital_expenditure": -32917000, "free_cash_flow": -127516000, "dividends_paid": null, "share_repurchases": 0, "shares_issued": 161188000, "net_debt_issued": -15286000 } }, { "period_end_date": "2025-05-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "CAD", "is_restated": false, "income_statement": { "revenue": 821309000, "cost_of_revenue": 580739000, "gross_profit": 240570000, "ebit": -107813000, "ebitda": -2127552000, "pretax_income": null, "tax_provision": null, "net_income": -2186738000, "net_income_to_common": -2186738000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 221666000, "total_current_assets": 688626000, "total_assets": 2074327000, "short_term_debt": 21948000, "long_term_debt": 234921000, "total_debt": 328735000, "total_liabilities": null, "total_equity": 1511474000, "shares_outstanding": 105867452, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -94599000, "capital_expenditure": -32917000, "free_cash_flow": -127516000, "dividends_paid": null, "share_repurchases": 0, "shares_issued": 161188000, "net_debt_issued": -15286000 } }, { "period_end_date": "2024-05-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "currency_reported": "CAD", "is_restated": false, "income_statement": { "revenue": 788942000, "cost_of_revenue": 565591000, "gross_profit": 223351000, "ebit": -112758000, "ebitda": -72843000, "pretax_income": null, "tax_provision": null, "net_income": -244981000, "net_income_to_common": -244981000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 228340000, "total_current_assets": 677710000, "total_assets": 4221665000, "short_term_debt": 33869000, "long_term_debt": 287935000, "total_debt": 387317000, "total_liabilities": null, "total_equity": 3442906000, "shares_outstanding": 83192537, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -30905000, "capital_expenditure": -29249000, "free_cash_flow": -60154000, "dividends_paid": null, "share_repurchases": 0, "shares_issued": 8619000, "net_debt_issued": -78458000 } }, { "period_end_date": "2024-05-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "currency_reported": "CAD", "is_restated": false, "income_statement": { "revenue": 788942000, "cost_of_revenue": 565591000, "gross_profit": 223351000, "ebit": -112758000, "ebitda": -72843000, "pretax_income": null, "tax_provision": null, "net_income": -244981000, "net_income_to_common": -244981000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 228340000, "total_current_assets": 677710000, "total_assets": 4221665000, "short_term_debt": 33869000, "long_term_debt": 287935000, "total_debt": 387317000, "total_liabilities": null, "total_equity": 3442906000, "shares_outstanding": 83192537, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -30905000, "capital_expenditure": -29249000, "free_cash_flow": -60154000, "dividends_paid": null, "share_repurchases": 0, "shares_issued": 8619000, "net_debt_issued": -78458000 } } ], "quarterly": [ { "period_end_date": "2026-02-28", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "CAD", "is_restated": false, "income_statement": { "revenue": 206732000, "cost_of_revenue": 151778000, "gross_profit": 54954000, "ebit": -19869000, "ebitda": -1553000, "pretax_income": null, "tax_provision": null, "net_income": -26572000, "net_income_to_common": -26572000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 204620000, "total_current_assets": 718760000, "total_assets": 2074722000, "short_term_debt": 26287000, "long_term_debt": 223250000, "total_debt": 317078000, "total_liabilities": null, "total_equity": 1557368000, "shares_outstanding": 116225548, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -21942000, "capital_expenditure": -3619000, "free_cash_flow": -25561000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 0, "net_debt_issued": -4969000 } }, { "period_end_date": "2026-02-28", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "CAD", "is_restated": false, "income_statement": { "revenue": 206732000, "cost_of_revenue": 151778000, "gross_profit": 54954000, "ebit": -19869000, "ebitda": -1553000, "pretax_income": null, "tax_provision": null, "net_income": -26572000, "net_income_to_common": -26572000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 204620000, "total_current_assets": 718760000, "total_assets": 2074722000, "short_term_debt": 26287000, "long_term_debt": 223250000, "total_debt": 317078000, "total_liabilities": null, "total_equity": 1557368000, "shares_outstanding": 116225548, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -21942000, "capital_expenditure": -3619000, "free_cash_flow": -25561000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 0, "net_debt_issued": -4969000 } }, { "period_end_date": "2026-02-28", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "CAD", "is_restated": false, "income_statement": { "revenue": 206732000, "cost_of_revenue": 151778000, "gross_profit": 54954000, "ebit": -19869000, "ebitda": -1553000, "pretax_income": null, "tax_provision": null, "net_income": -26572000, "net_income_to_common": -26572000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 204620000, "total_current_assets": 718760000, "total_assets": 2074722000, "short_term_debt": 26287000, "long_term_debt": 223250000, "total_debt": 317078000, "total_liabilities": null, "total_equity": 1557368000, "shares_outstanding": 116225548, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -21942000, "capital_expenditure": -3619000, "free_cash_flow": -25561000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 0, "net_debt_issued": -4969000 } }, { "period_end_date": "2026-02-28", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "CAD", "is_restated": false, "income_statement": { "revenue": 206732000, "cost_of_revenue": 151778000, "gross_profit": 54954000, "ebit": -19869000, "ebitda": -1553000, "pretax_income": null, "tax_provision": null, "net_income": -26572000, "net_income_to_common": -26572000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 204620000, "total_current_assets": 718760000, "total_assets": 2074722000, "short_term_debt": 26287000, "long_term_debt": 223250000, "total_debt": 317078000, "total_liabilities": null, "total_equity": 1557368000, "shares_outstanding": 116225548, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -21942000, "capital_expenditure": -3619000, "free_cash_flow": -25561000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 0, "net_debt_issued": -4969000 } }, { "period_end_date": "2026-02-28", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "CAD", "is_restated": false, "income_statement": { "revenue": 206732000, "cost_of_revenue": 151778000, "gross_profit": 54954000, "ebit": -19869000, "ebitda": -1553000, "pretax_income": null, "tax_provision": null, "net_income": -26572000, "net_income_to_common": -26572000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 204620000, "total_current_assets": 718760000, "total_assets": 2074722000, "short_term_debt": 26287000, "long_term_debt": 223250000, "total_debt": 317078000, "total_liabilities": null, "total_equity": 1557368000, "shares_outstanding": 116225548, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -21942000, "capital_expenditure": -3619000, "free_cash_flow": -25561000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 0, "net_debt_issued": -4969000 } }, { "period_end_date": "2026-02-28", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "CAD", "is_restated": false, "income_statement": { "revenue": 206732000, "cost_of_revenue": 151778000, "gross_profit": 54954000, "ebit": -19869000, "ebitda": -1553000, "pretax_income": null, "tax_provision": null, "net_income": -26572000, "net_income_to_common": -26572000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 204620000, "total_current_assets": 718760000, "total_assets": 2074722000, "short_term_debt": 26287000, "long_term_debt": 223250000, "total_debt": 317078000, "total_liabilities": null, "total_equity": 1557368000, "shares_outstanding": 116225548, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -21942000, "capital_expenditure": -3619000, "free_cash_flow": -25561000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 0, "net_debt_issued": -4969000 } }, { "period_end_date": "2025-11-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "CAD", "is_restated": false, "income_statement": { "revenue": 217507000, "cost_of_revenue": 160010000, "gross_profit": 57497000, "ebit": -20010000, "ebitda": -18631000, "pretax_income": null, "tax_provision": null, "net_income": -44931000, "net_income_to_common": -44931000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 246703000, "total_current_assets": 729317000, "total_assets": 2098599000, "short_term_debt": 25456000, "long_term_debt": 224994000, "total_debt": 319629000, "total_liabilities": null, "total_equity": 1579827000, "shares_outstanding": 116201209, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -8537000, "capital_expenditure": -9696000, "free_cash_flow": -18233000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 50567000, "net_debt_issued": -4834000 } }, { "period_end_date": "2025-11-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "CAD", "is_restated": false, "income_statement": { "revenue": 217507000, "cost_of_revenue": 160010000, "gross_profit": 57497000, "ebit": -20010000, "ebitda": -18631000, "pretax_income": null, "tax_provision": null, "net_income": -44931000, "net_income_to_common": -44931000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 246703000, "total_current_assets": 729317000, "total_assets": 2098599000, "short_term_debt": 25456000, "long_term_debt": 224994000, "total_debt": 319629000, "total_liabilities": null, "total_equity": 1579827000, "shares_outstanding": 116201209, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -8537000, "capital_expenditure": -9696000, "free_cash_flow": -18233000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 50567000, "net_debt_issued": -4834000 } }, { "period_end_date": "2025-11-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "CAD", "is_restated": false, "income_statement": { "revenue": 217507000, "cost_of_revenue": 160010000, "gross_profit": 57497000, "ebit": -20010000, "ebitda": -18631000, "pretax_income": null, "tax_provision": null, "net_income": -44931000, "net_income_to_common": -44931000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 246703000, "total_current_assets": 729317000, "total_assets": 2098599000, "short_term_debt": 25456000, "long_term_debt": 224994000, "total_debt": 319629000, "total_liabilities": null, "total_equity": 1579827000, "shares_outstanding": 116201209, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -8537000, "capital_expenditure": -9696000, "free_cash_flow": -18233000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 50567000, "net_debt_issued": -4834000 } }, { "period_end_date": "2025-11-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "CAD", "is_restated": false, "income_statement": { "revenue": 217507000, "cost_of_revenue": 160010000, "gross_profit": 57497000, "ebit": -20010000, "ebitda": -18631000, "pretax_income": null, "tax_provision": null, "net_income": -44931000, "net_income_to_common": -44931000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 246703000, "total_current_assets": 729317000, "total_assets": 2098599000, "short_term_debt": 25456000, "long_term_debt": 224994000, "total_debt": 319629000, "total_liabilities": null, "total_equity": 1579827000, "shares_outstanding": 116201209, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -8537000, "capital_expenditure": -9696000, "free_cash_flow": -18233000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 50567000, "net_debt_issued": -4834000 } }, { "period_end_date": "2025-11-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "CAD", "is_restated": false, "income_statement": { "revenue": 217507000, "cost_of_revenue": 160010000, "gross_profit": 57497000, "ebit": -20010000, "ebitda": -18631000, "pretax_income": null, "tax_provision": null, "net_income": -44931000, "net_income_to_common": -44931000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 246703000, "total_current_assets": 729317000, "total_assets": 2098599000, "short_term_debt": 25456000, "long_term_debt": 224994000, "total_debt": 319629000, "total_liabilities": null, "total_equity": 1579827000, "shares_outstanding": 116201209, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -8537000, "capital_expenditure": -9696000, "free_cash_flow": -18233000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 50567000, "net_debt_issued": -4834000 } }, { "period_end_date": "2025-11-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "CAD", "is_restated": false, "income_statement": { "revenue": 217507000, "cost_of_revenue": 160010000, "gross_profit": 57497000, "ebit": -20010000, "ebitda": -18631000, "pretax_income": null, "tax_provision": null, "net_income": -44931000, "net_income_to_common": -44931000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 246703000, "total_current_assets": 729317000, "total_assets": 2098599000, "short_term_debt": 25456000, "long_term_debt": 224994000, "total_debt": 319629000, "total_liabilities": null, "total_equity": 1579827000, "shares_outstanding": 116201209, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -8537000, "capital_expenditure": -9696000, "free_cash_flow": -18233000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 50567000, "net_debt_issued": -4834000 } } ] }, "strategy_matches": [ { "key": "os_composite", "name": "OS Composite Score", "slug": "composite", "group": "multi_factor", "page_url": "/factors/composite/" }, { "key": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/" }, { "key": "risk_adj_momentum", "name": "Risk-Adjusted Momentum", "slug": "risk-adj-momentum", "group": "momentum", "page_url": "/factors/risk-adj-momentum/" }, { "key": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/" } ], "coverage": { "factor_history_points": 7, "annual_financial_periods": 8, "quarterly_financial_periods": 12, "latest_factor_week": "2026-07-19", "latest_financials_period_end": "2025-05-31" }, "schema": { "public_fields_only": true } }