{ "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/" }, "ticker_metadata": { "id": 36705, "uuid": "39ba8674-b430-4dd7-bc26-fa4e4229b682", "symbol": "TLRY", "name": "Tilray Brands, Inc.", "asset_type": "equity", "market_cap": 906600000, "stock_exchange_id": 42, "industry": "Drug Manufacturers - Specialty & Generic", "sector": "Healthcare", "description": "Tilray Brands, Inc., a lifestyle consumer products company, engages in the research, cultivation, processing, and distribution of medical cannabis products in Canada, the United States, Europe, the Middle East, Africa, and internationally. The company operates through four segments: Beverage, Cannabis, Distribution, and Wellness. It also offers medical and adult-use cannabis products; resells and distributes pharmaceutical and wellness products; and produces, markets, and sells beverage products, and hemp-based food products. In addition, the company provides entertainment products. It offers its products under the Tilray, Aphria, Broken Coast, Symbios, Navcora, Tilray Craft, Charlotte's Web, Montauk Brewing, Shock Top, 10 Barrell, Breckenridge Brewery, SweetWater Brewing, Breckenridge Distillery, Blue Point Brewing, Broken Coast, Redecan, XMG, Manitoba Harvest, CC Pharma, Good Supply, Solei, Mollo, Chowie Wowie, Original Stash, Canaca, RIFF, Tilray Medical, Bake Sale, The Batch, HEXO, Alpine Beer Company, Green Flash, Cruisies, Atwater Brewery, Hiball Energy, Liquid Love, Hop Valley Brewing, Redhook Brewery, Revolver Brewing, Square Mile Cider, Mock One, Widmer Brothers Brewing, Runner's High Brewing Company, SweetWater Brewing Company, Terrapin Beer Co., Happy Flower, Fizzy Jane's, Herb & Bloom, 420 Fizz, and Fresh Hemp Foods brands. The company sells its products to retailers, wholesalers, patients, physicians, hospitals, pharmacies, researchers, and governments, as well as direct to consumers. The company was formerly known as Tilray, Inc. and changed its name to Tilray Brands, Inc. in January 2022. Tilray Brands, Inc. is headquartered in Leamington, 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": "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": "2026-06-07", "universe": "CAD_CA", "score": { "os": 0.8, "value": 0.75, "quality": 0.06, "momentum": 0.99, "coverage": 0.788, "confidence": 0.777, "delta": null }, "headline_factors": { "price": 6.89, "market_cap": 824073096.47, "pe_ratio": null, "earnings_yield": null, "ebitda_to_ev": null, "shareholder_yield": -0.1147, "roe": -0.8634, "piotroski_f_score": 4, "momentum_12_1": 12.8727, "volatility_252d": 7.9897 }, "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": "2025-05-31", "financials_age_days": 372, "has_full_data": true, "completeness_score": 0.7857, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T20:10:54.276231+00:00", "batch_id": "" }, "size": { "price_close": 6.89, "market_cap": 824073096.47, "market_cap_usd": 824073096.47, "enterprise_value": 968292096.47, "shares_outstanding": 119604223, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": null, "pb_ratio": 0.5291, "ptbv_ratio": 0.5291, "ps_ratio": 0.9602, "pcf_ratio": null, "pfcf_ratio": -11.1669, "ev_ebitda": null, "ev_ebit": null, "ev_sales": 1.1282, "ev_fcf": -13.1212, "earnings_yield": null, "fcf_yield": -0.0762, "price_to_sales": 0.9602, "price_to_book": 0.5291, "price_to_cashflow": null, "ebitda_to_ev": null, "sales_yield": 0.8864 }, "yield": { "dividend_yield": 0, "buyback_yield": -0.1147, "shareholder_yield": -0.1147, "debt_paydown_yield": 0.0243, "total_yield": -0.0904 }, "quality": { "gross_margin": 0.2768, "operating_margin": -0.0739, "net_margin": -1.5667, "ebitda_margin": -1.564, "fcf_margin": -0.086, "roe": -0.8634, "roa": -0.6481, "roic": -0.0285, "roc_greenblatt": -0.0752, "asset_turnover": 0.4137, "cash_conversion": 0.0549, "accruals_ratio": -0.6266, "sbc_to_revenue": null, "piotroski_f_score": 4, "altman_z_score": null, "earnings_stability_5y": 1.3536, "revenue_stability_5y": 0.1441, "eps_surprise_avg": -17.8575, "sue_score": -0.5, "gross_profit_to_assets": 0.1145, "external_financing": 0.0456 }, "leverage_and_risk": { "debt_to_equity": null, "net_debt_to_ebitda": -0.0838, "debt_to_assets": 0.1528, "interest_coverage": -1.9584, "current_ratio": 2.7908, "quick_ratio": 2.7908, "net_debt": 112458000, "local_beta": -1.5871, "volatility_252d": 7.9897, "volatility_60d": 20.3549, "max_drawdown_12m": -0.5882, "risk_adjusted_momentum": 1.6112 }, "growth": { "revenue_growth_1y": 0.041, "revenue_growth_3y_cagr": 0.0934, "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": -0.655, "revenue_growth": 0.041, "earnings_growth": null }, "momentum": { "price_return_1m": -0.097, "price_return_3m": -0.2991, "price_return_6m": -0.3225, "price_return_9m": 3.2012, "price_return_12m": 11.5273, "price_return_12m_ex1m": 12.8727, "momentum_6m": -0.3225, "momentum_12m": 11.5273, "momentum_12_1": 12.8727, "distance_from_52w_high": -0.5882, "distance_from_52w_low": 12.5098, "relative_strength": 11.2252 }, "raw_ttm": { "revenue_ttm": 858275000, "gross_profit_ttm": 237553000, "ebit_ttm": -63414000, "ebitda_ttm": -1342311000, "net_income_ttm": -1344620000, "eps_diluted_ttm": -11.2422, "operating_cash_flow_ttm": -44627000, "capital_expenditure_ttm": -29169000, "fcf_ttm": -73796000, "dividends_paid_ttm": null, "share_repurchases_ttm": 0, "shares_issued_ttm": 94508000, "interest_expense_ttm": 32380000, "cash_and_equivalents": 204620000, "total_current_assets": 718760000, "total_current_liabilities": 257542000, "net_ppe": 560947000, "total_assets": 2074722000, "total_debt": 317078000, "total_equity": 1557368000, "net_working_capital": 282885000, "book_value_per_share": 13.021, "retained_earnings": null, "preferred_stock": 0, "minority_interest": -31761000, "tangible_book_value": null, "tangible_book_per_share": 13.021 }, "ranks": { "universe_ticker_count": 524, "rank_pe": 50, "rank_pb": 4, "rank_ptbv": 4, "rank_ps": 22, "rank_pcf": 50, "rank_ev_ebitda": 50, "rank_ev_ebit": 50, "rank_earnings_yield": 50, "rank_fcf_yield": 92, "rank_dividend_yield": 91, "rank_shareholder_yield": 96, "rank_total_yield": 96, "rank_roe": 98, "rank_roc": 83, "rank_roic": 89, "rank_gross_margin": 73, "rank_fcf_margin": 85, "rank_piotroski": 86, "rank_accruals": 2, "rank_sue": 79, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 57, "rank_momentum_12m": 1, "rank_momentum_12m_ex1m": 1, "rank_relative_strength": 1 }, "composites": { "value_composite": 25, "quality_composite": 94, "momentum_composite": 1, "growth_composite": 66, "yield_composite": 99, "svqf_composite": 81, "vc1_composite": 18, "vc2_composite": 32, "vc3_composite": 32, "trending_value_composite": null, "overall_composite": 20, "quality_value_composite": 0.2121, "os_score": 0.8, "value_percentile": 0.75, "quality_percentile": 0.06, "momentum_percentile": 0.99, "factor_coverage": 0.788, "signal_confidence": 0.777, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 92, "small_cap_core_rank": 36, "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": 11693, "ticker_id": 36705, "universe_id": 6, "week_end_date": "2026-06-07", "source_primary": "yfinance", "source_gaps": {}, "financials_period_end": "2025-05-31", "financials_age_days": 372, "has_full_data": true, "completeness_score": 0.7857, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T20:10:54.276231+00:00", "batch_id": "", "os_score_delta": null, "price_close": 6.89, "market_cap": 824073096.47, "market_cap_usd": 824073096.47, "enterprise_value": 968292096.47, "shares_outstanding": 119604223, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": 0.52914475, "ptbv_ratio": 0.52914475, "ps_ratio": 0.96015041, "pcf_ratio": null, "pfcf_ratio": -11.16690737, "ev_ebitda": null, "ev_ebit": null, "ev_sales": 1.12818397, "ev_fcf": -13.12120029, "earnings_yield": null, "fcf_yield": -0.07621254, "dividend_yield": 0, "buyback_yield": -0.114684, "shareholder_yield": -0.114684, "debt_paydown_yield": 0.02431095, "total_yield": -0.09037305, "gross_margin": 0.27677959, "operating_margin": -0.07388541, "net_margin": -1.56665404, "ebitda_margin": -1.56396376, "fcf_margin": -0.08598177, "roe": -0.8633926, "roa": -0.64809647, "roic": -0.02848231, "roc_greenblatt": -0.07515003, "asset_turnover": 0.41368193, "cash_conversion": 0.05488242, "accruals_ratio": -0.6265866, "sbc_to_revenue": null, "debt_to_equity": null, "net_debt_to_ebitda": -0.08377939, "debt_to_assets": 0.15282915, "interest_coverage": -1.95843113, "current_ratio": 2.79084576, "quick_ratio": 2.79084576, "net_debt": 112458000, "revenue_growth_1y": 0.04102583, "revenue_growth_3y_cagr": 0.09336018, "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": -0.65501722, "piotroski_f_score": 4, "altman_z_score": null, "earnings_stability_5y": 1.353603, "revenue_stability_5y": 0.144129, "eps_surprise_avg": -17.8575, "sue_score": -0.5, "price_return_1m": -0.09698558, "price_return_3m": -0.29908444, "price_return_6m": -0.32251721, "price_return_9m": 3.20121951, "price_return_12m": 11.52727273, "price_return_12m_ex1m": 12.87272727, "distance_from_52w_high": -0.58816497, "distance_from_52w_low": 12.50980392, "relative_strength": 11.22516632, "local_beta": -1.5871, "volatility_252d": 7.989668, "volatility_60d": 20.354919, "max_drawdown_12m": -0.58816497, "revenue_ttm": 858275000, "gross_profit_ttm": 237553000, "ebit_ttm": -63414000, "ebitda_ttm": -1342311000, "net_income_ttm": -1344620000, "eps_diluted_ttm": -11.24224518, "operating_cash_flow_ttm": -44627000, "capital_expenditure_ttm": -29169000, "fcf_ttm": -73796000, "dividends_paid_ttm": null, "share_repurchases_ttm": 0, "shares_issued_ttm": 94508000, "interest_expense_ttm": 32380000, "cash_and_equivalents": 204620000, "total_current_assets": 718760000, "total_current_liabilities": 257542000, "net_ppe": 560947000, "total_assets": 2074722000, "total_debt": 317078000, "total_equity": 1557368000, "net_working_capital": 282885000, "book_value_per_share": 13.02101181, "retained_earnings": null, "preferred_stock": 0, "minority_interest": -31761000, "tangible_book_value": null, "tangible_book_per_share": 13.02101181, "universe_ticker_count": 524, "sector": "Healthcare", "rank_pe": 50, "rank_pb": 4, "rank_ptbv": 4, "rank_ps": 22, "rank_pcf": 50, "rank_ev_ebitda": 50, "rank_ev_ebit": 50, "rank_earnings_yield": 50, "rank_fcf_yield": 92, "rank_dividend_yield": 91, "rank_shareholder_yield": 96, "rank_total_yield": 96, "rank_roe": 98, "rank_roc": 83, "rank_roic": 89, "rank_gross_margin": 73, "rank_fcf_margin": 85, "rank_piotroski": 86, "rank_accruals": 2, "rank_sue": 79, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 57, "rank_momentum_12m": 1, "rank_momentum_12m_ex1m": 1, "rank_relative_strength": 1, "value_composite": 25, "quality_composite": 94, "momentum_composite": 1, "growth_composite": 66, "yield_composite": 99, "svqf_composite": 81, "vc1_composite": 18, "vc2_composite": 32, "vc3_composite": 32, "trending_value_composite": null, "overall_composite": 20, "factor_coverage": 0.788, "signal_confidence": 0.777, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 92, "small_cap_core_rank": 36, "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": 6.89, "os": 0.8, "value": 0.75, "quality": 0.06, "momentum": 0.99, "confidence": 0.777, "coverage": 0.788, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": -0.1147, "roe": -0.8634, "momentum_12_1": 12.8727, "complete_fields": { "id": 11693, "ticker_id": 36705, "universe_id": 6, "week_end_date": "2026-06-07", "source_primary": "yfinance", "source_gaps": {}, "financials_period_end": "2025-05-31", "financials_age_days": 372, "has_full_data": true, "completeness_score": 0.7857, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T20:10:54.276231+00:00", "batch_id": "", "os_score_delta": null, "price_close": 6.89, "market_cap": 824073096.47, "market_cap_usd": 824073096.47, "enterprise_value": 968292096.47, "shares_outstanding": 119604223, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": 0.52914475, "ptbv_ratio": 0.52914475, "ps_ratio": 0.96015041, "pcf_ratio": null, "pfcf_ratio": -11.16690737, "ev_ebitda": null, "ev_ebit": null, "ev_sales": 1.12818397, "ev_fcf": -13.12120029, "earnings_yield": null, "fcf_yield": -0.07621254, "dividend_yield": 0, "buyback_yield": -0.114684, "shareholder_yield": -0.114684, "debt_paydown_yield": 0.02431095, "total_yield": -0.09037305, "gross_margin": 0.27677959, "operating_margin": -0.07388541, "net_margin": -1.56665404, "ebitda_margin": -1.56396376, "fcf_margin": -0.08598177, "roe": -0.8633926, "roa": -0.64809647, "roic": -0.02848231, "roc_greenblatt": -0.07515003, "asset_turnover": 0.41368193, "cash_conversion": 0.05488242, "accruals_ratio": -0.6265866, "sbc_to_revenue": null, "debt_to_equity": null, "net_debt_to_ebitda": -0.08377939, "debt_to_assets": 0.15282915, "interest_coverage": -1.95843113, "current_ratio": 2.79084576, "quick_ratio": 2.79084576, "net_debt": 112458000, "revenue_growth_1y": 0.04102583, "revenue_growth_3y_cagr": 0.09336018, "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": -0.65501722, "piotroski_f_score": 4, "altman_z_score": null, "earnings_stability_5y": 1.353603, "revenue_stability_5y": 0.144129, "eps_surprise_avg": -17.8575, "sue_score": -0.5, "price_return_1m": -0.09698558, "price_return_3m": -0.29908444, "price_return_6m": -0.32251721, "price_return_9m": 3.20121951, "price_return_12m": 11.52727273, "price_return_12m_ex1m": 12.87272727, "distance_from_52w_high": -0.58816497, "distance_from_52w_low": 12.50980392, "relative_strength": 11.22516632, "local_beta": -1.5871, "volatility_252d": 7.989668, "volatility_60d": 20.354919, "max_drawdown_12m": -0.58816497, "revenue_ttm": 858275000, "gross_profit_ttm": 237553000, "ebit_ttm": -63414000, "ebitda_ttm": -1342311000, "net_income_ttm": -1344620000, "eps_diluted_ttm": -11.24224518, "operating_cash_flow_ttm": -44627000, "capital_expenditure_ttm": -29169000, "fcf_ttm": -73796000, "dividends_paid_ttm": null, "share_repurchases_ttm": 0, "shares_issued_ttm": 94508000, "interest_expense_ttm": 32380000, "cash_and_equivalents": 204620000, "total_current_assets": 718760000, "total_current_liabilities": 257542000, "net_ppe": 560947000, "total_assets": 2074722000, "total_debt": 317078000, "total_equity": 1557368000, "net_working_capital": 282885000, "book_value_per_share": 13.02101181, "retained_earnings": null, "preferred_stock": 0, "minority_interest": -31761000, "tangible_book_value": null, "tangible_book_per_share": 13.02101181, "universe_ticker_count": 524, "sector": "Healthcare", "rank_pe": 50, "rank_pb": 4, "rank_ptbv": 4, "rank_ps": 22, "rank_pcf": 50, "rank_ev_ebitda": 50, "rank_ev_ebit": 50, "rank_earnings_yield": 50, "rank_fcf_yield": 92, "rank_dividend_yield": 91, "rank_shareholder_yield": 96, "rank_total_yield": 96, "rank_roe": 98, "rank_roc": 83, "rank_roic": 89, "rank_gross_margin": 73, "rank_fcf_margin": 85, "rank_piotroski": 86, "rank_accruals": 2, "rank_sue": 79, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 57, "rank_momentum_12m": 1, "rank_momentum_12m_ex1m": 1, "rank_relative_strength": 1, "value_composite": 25, "quality_composite": 94, "momentum_composite": 1, "growth_composite": 66, "yield_composite": 99, "svqf_composite": 81, "vc1_composite": 18, "vc2_composite": 32, "vc3_composite": 32, "trending_value_composite": null, "overall_composite": 20, "factor_coverage": 0.788, "signal_confidence": 0.777, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 92, "small_cap_core_rank": 36, "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": "2025-05-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "CAD", "fetched_at": "2026-06-07T20:05:20.753252+00:00", "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 }, "complete_fields": { "id": 425087, "ticker_id": 36705, "period_end_date": "2025-05-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "CAD", "fetched_at": "2026-06-07T20:05:20.753252+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "-2127552000", "netIncome": "-2186738000", "grossProfit": "240570000", "totalRevenue": "821309000", "costOfRevenue": "580739000", "interestExpense": "41331000", "operatingIncome": "-107813000", "fiscalDateEnding": "2025-05-31", "researchAndDevelopment": "284000", "depreciationAndAmortization": "133490000" }, "balance": { "totalDebt": "328735000", "totalAssets": "2074327000", "longTermDebt": "234921000", "shortTermDebt": "21948000", "preferredStock": "0", "fiscalDateEnding": "2025-05-31", "minorityInterest": "-21899000", "totalLiabilities": null, "sharesOutstanding": "105867452", "totalCurrentAssets": "688626000", "totalShareholderEquity": "1511474000", "totalCurrentLiabilities": "280303000", "propertyPlantEquipmentNet": "590712000", "cashAndShortTermInvestments": "221666000" }, "cashflow": { "freeCashFlow": "-127516000", "dividendsPaid": null, "issuanceOfDebt": "3450000", "issuanceOfStock": "161188000", "repaymentOfDebt": "-18736000", "fiscalDateEnding": "2025-05-31", "operatingCashflow": "-94599000", "repurchaseOfStock": "0", "capitalExpenditures": "-32917000" } }, "revenue": 821309000, "cost_of_revenue": 580739000, "gross_profit": 240570000, "research_and_development": 284000, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -107813000, "depreciation_amortisation": 133490000, "ebitda": -2127552000, "interest_expense": 41331000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": -2186738000, "net_income_continuing_ops": null, "net_income_to_common": -2186738000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 221666000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 688626000, "net_ppe": 590712000, "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": 2074327000, "short_term_debt": 21948000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 280303000, "long_term_debt": 234921000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 328735000, "preferred_stock": 0, "minority_interest": -21899000, "retained_earnings": null, "total_equity": 1511474000, "shares_outstanding": 105867452, "operating_cash_flow": -94599000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -32917000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": 0, "shares_issued": 161188000, "net_debt_issued": -15286000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": -127516000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "-2127552000", "netIncome": "-2186738000", "grossProfit": "240570000", "totalRevenue": "821309000", "costOfRevenue": "580739000", "interestExpense": "41331000", "operatingIncome": "-107813000", "fiscalDateEnding": "2025-05-31", "researchAndDevelopment": "284000", "depreciationAndAmortization": "133490000" }, "balance": { "totalDebt": "328735000", "totalAssets": "2074327000", "longTermDebt": "234921000", "shortTermDebt": "21948000", "preferredStock": "0", "fiscalDateEnding": "2025-05-31", "minorityInterest": "-21899000", "totalLiabilities": null, "sharesOutstanding": "105867452", "totalCurrentAssets": "688626000", "totalShareholderEquity": "1511474000", "totalCurrentLiabilities": "280303000", "propertyPlantEquipmentNet": "590712000", "cashAndShortTermInvestments": "221666000" }, "cashflow": { "freeCashFlow": "-127516000", "dividendsPaid": null, "issuanceOfDebt": "3450000", "issuanceOfStock": "161188000", "repaymentOfDebt": "-18736000", "fiscalDateEnding": "2025-05-31", "operatingCashflow": "-94599000", "repurchaseOfStock": "0", "capitalExpenditures": "-32917000" } } }, { "period_end_date": "2024-05-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "CAD", "fetched_at": "2026-06-07T20:05:20.753252+00:00", "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 }, "complete_fields": { "id": 425090, "ticker_id": 36705, "period_end_date": "2024-05-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "CAD", "fetched_at": "2026-06-07T20:05:20.753252+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "-72843000", "netIncome": "-244981000", "grossProfit": "223351000", "totalRevenue": "788942000", "costOfRevenue": "565591000", "interestExpense": "49264000", "operatingIncome": "-112758000", "fiscalDateEnding": "2024-05-31", "researchAndDevelopment": "635000", "depreciationAndAmortization": "126913000" }, "balance": { "totalDebt": "387317000", "totalAssets": "4221665000", "longTermDebt": "287935000", "shortTermDebt": "33869000", "preferredStock": "0", "fiscalDateEnding": "2024-05-31", "minorityInterest": "272000", "totalLiabilities": null, "sharesOutstanding": "83192537", "totalCurrentAssets": "677710000", "totalShareholderEquity": "3442906000", "totalCurrentLiabilities": "299170000", "propertyPlantEquipmentNet": "574348000", "cashAndShortTermInvestments": "228340000" }, "cashflow": { "freeCashFlow": "-60154000", "dividendsPaid": null, "issuanceOfDebt": "54174000", "issuanceOfStock": "8619000", "repaymentOfDebt": "-132632000", "fiscalDateEnding": "2024-05-31", "operatingCashflow": "-30905000", "repurchaseOfStock": "0", "capitalExpenditures": "-29249000" } }, "revenue": 788942000, "cost_of_revenue": 565591000, "gross_profit": 223351000, "research_and_development": 635000, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -112758000, "depreciation_amortisation": 126913000, "ebitda": -72843000, "interest_expense": 49264000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": -244981000, "net_income_continuing_ops": null, "net_income_to_common": -244981000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 228340000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 677710000, "net_ppe": 574348000, "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": 4221665000, "short_term_debt": 33869000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 299170000, "long_term_debt": 287935000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 387317000, "preferred_stock": 0, "minority_interest": 272000, "retained_earnings": null, "total_equity": 3442906000, "shares_outstanding": 83192537, "operating_cash_flow": -30905000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -29249000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": 0, "shares_issued": 8619000, "net_debt_issued": -78458000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": -60154000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "-72843000", "netIncome": "-244981000", "grossProfit": "223351000", "totalRevenue": "788942000", "costOfRevenue": "565591000", "interestExpense": "49264000", "operatingIncome": "-112758000", "fiscalDateEnding": "2024-05-31", "researchAndDevelopment": "635000", "depreciationAndAmortization": "126913000" }, "balance": { "totalDebt": "387317000", "totalAssets": "4221665000", "longTermDebt": "287935000", "shortTermDebt": "33869000", "preferredStock": "0", "fiscalDateEnding": "2024-05-31", "minorityInterest": "272000", "totalLiabilities": null, "sharesOutstanding": "83192537", "totalCurrentAssets": "677710000", "totalShareholderEquity": "3442906000", "totalCurrentLiabilities": "299170000", "propertyPlantEquipmentNet": "574348000", "cashAndShortTermInvestments": "228340000" }, "cashflow": { "freeCashFlow": "-60154000", "dividendsPaid": null, "issuanceOfDebt": "54174000", "issuanceOfStock": "8619000", "repaymentOfDebt": "-132632000", "fiscalDateEnding": "2024-05-31", "operatingCashflow": "-30905000", "repurchaseOfStock": "0", "capitalExpenditures": "-29249000" } } }, { "period_end_date": "2023-05-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "CAD", "fetched_at": "2026-06-07T20:05:20.753252+00:00", "is_restated": false, "income_statement": { "revenue": 627124000, "cost_of_revenue": 480164000, "gross_profit": 146960000, "ebit": -178195000, "ebitda": -1273420000, "pretax_income": null, "tax_provision": null, "net_income": -1452656000, "net_income_to_common": -1452656000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 206632000, "total_current_assets": 773029000, "total_assets": 4307259000, "short_term_debt": 221839000, "long_term_debt": 357933000, "total_debt": 590131000, "total_liabilities": null, "total_equity": 3315692000, "shares_outstanding": 65665545, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 7906000, "capital_expenditure": -20800000, "free_cash_flow": -12894000, "dividends_paid": null, "share_repurchases": -1189000, "shares_issued": 129593000, "net_debt_issued": -63504000 }, "complete_fields": { "id": 425091, "ticker_id": 36705, "period_end_date": "2023-05-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "CAD", "fetched_at": "2026-06-07T20:05:20.753252+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "-1273420000", "netIncome": "-1452656000", "grossProfit": "146960000", "totalRevenue": "627124000", "costOfRevenue": "480164000", "interestExpense": "46612000", "operatingIncome": "-178195000", "fiscalDateEnding": "2023-05-31", "researchAndDevelopment": "682000", "depreciationAndAmortization": "130149000" }, "balance": { "totalDebt": "590131000", "totalAssets": "4307259000", "longTermDebt": "357933000", "shortTermDebt": "221839000", "preferredStock": "0", "fiscalDateEnding": "2023-05-31", "minorityInterest": "14251000", "totalLiabilities": null, "sharesOutstanding": "65665545", "totalCurrentAssets": "773029000", "totalShareholderEquity": "3315692000", "totalCurrentLiabilities": "432979000", "propertyPlantEquipmentNet": "435608000", "cashAndShortTermInvestments": "206632000" }, "cashflow": { "freeCashFlow": "-12894000", "dividendsPaid": null, "issuanceOfDebt": "146340000", "issuanceOfStock": "129593000", "repaymentOfDebt": "-209844000", "fiscalDateEnding": "2023-05-31", "operatingCashflow": "7906000", "repurchaseOfStock": "-1189000", "capitalExpenditures": "-20800000" } }, "revenue": 627124000, "cost_of_revenue": 480164000, "gross_profit": 146960000, "research_and_development": 682000, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -178195000, "depreciation_amortisation": 130149000, "ebitda": -1273420000, "interest_expense": 46612000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": -1452656000, "net_income_continuing_ops": null, "net_income_to_common": -1452656000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 206632000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 773029000, "net_ppe": 435608000, "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": 4307259000, "short_term_debt": 221839000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 432979000, "long_term_debt": 357933000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 590131000, "preferred_stock": 0, "minority_interest": 14251000, "retained_earnings": null, "total_equity": 3315692000, "shares_outstanding": 65665545, "operating_cash_flow": 7906000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -20800000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": -1189000, "shares_issued": 129593000, "net_debt_issued": -63504000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": -12894000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "-1273420000", "netIncome": "-1452656000", "grossProfit": "146960000", "totalRevenue": "627124000", "costOfRevenue": "480164000", "interestExpense": "46612000", "operatingIncome": "-178195000", "fiscalDateEnding": "2023-05-31", "researchAndDevelopment": "682000", "depreciationAndAmortization": "130149000" }, "balance": { "totalDebt": "590131000", "totalAssets": "4307259000", "longTermDebt": "357933000", "shortTermDebt": "221839000", "preferredStock": "0", "fiscalDateEnding": "2023-05-31", "minorityInterest": "14251000", "totalLiabilities": null, "sharesOutstanding": "65665545", "totalCurrentAssets": "773029000", "totalShareholderEquity": "3315692000", "totalCurrentLiabilities": "432979000", "propertyPlantEquipmentNet": "435608000", "cashAndShortTermInvestments": "206632000" }, "cashflow": { "freeCashFlow": "-12894000", "dividendsPaid": null, "issuanceOfDebt": "146340000", "issuanceOfStock": "129593000", "repaymentOfDebt": "-209844000", "fiscalDateEnding": "2023-05-31", "operatingCashflow": "7906000", "repurchaseOfStock": "-1189000", "capitalExpenditures": "-20800000" } } }, { "period_end_date": "2022-05-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "CAD", "fetched_at": "2026-06-07T20:05:20.753252+00:00", "is_restated": false, "income_statement": { "revenue": 628372000, "cost_of_revenue": 511555000, "gross_profit": 116817000, "ebit": -233267000, "ebitda": -246402000, "pretax_income": null, "tax_provision": null, "net_income": -476801000, "net_income_to_common": -476801000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 415909000, "total_current_assets": 803503000, "total_assets": 5449694000, "short_term_debt": 85946000, "long_term_debt": 519828000, "total_debt": 623806000, "total_liabilities": null, "total_equity": 4398805000, "shares_outstanding": 53267488, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -177262000, "capital_expenditure": -34064000, "free_cash_flow": -211326000, "dividends_paid": null, "share_repurchases": -8686000, "shares_issued": 262509000, "net_debt_issued": -132952000 }, "complete_fields": { "id": 425092, "ticker_id": 36705, "period_end_date": "2022-05-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "CAD", "fetched_at": "2026-06-07T20:05:20.753252+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "-246402000", "netIncome": "-476801000", "grossProfit": "116817000", "totalRevenue": "628372000", "costOfRevenue": "511555000", "interestExpense": "39680000", "operatingIncome": "-233267000", "fiscalDateEnding": "2022-05-31", "researchAndDevelopment": "1518000", "depreciationAndAmortization": "154592000" }, "balance": { "totalDebt": "623806000", "totalAssets": "5449694000", "longTermDebt": "519828000", "shortTermDebt": "85946000", "preferredStock": null, "fiscalDateEnding": "2022-05-31", "minorityInterest": "42561000", "totalLiabilities": null, "sharesOutstanding": "53267488", "totalCurrentAssets": "803503000", "totalShareholderEquity": "4398805000", "totalCurrentLiabilities": "280342000", "propertyPlantEquipmentNet": "600495000", "cashAndShortTermInvestments": "415909000" }, "cashflow": { "freeCashFlow": "-211326000", "dividendsPaid": null, "issuanceOfDebt": "0", "issuanceOfStock": "262509000", "repaymentOfDebt": "-132952000", "fiscalDateEnding": "2022-05-31", "operatingCashflow": "-177262000", "repurchaseOfStock": "-8686000", "capitalExpenditures": "-34064000" } }, "revenue": 628372000, "cost_of_revenue": 511555000, "gross_profit": 116817000, "research_and_development": 1518000, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -233267000, "depreciation_amortisation": 154592000, "ebitda": -246402000, "interest_expense": 39680000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": -476801000, "net_income_continuing_ops": null, "net_income_to_common": -476801000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 415909000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 803503000, "net_ppe": 600495000, "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": 5449694000, "short_term_debt": 85946000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 280342000, "long_term_debt": 519828000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 623806000, "preferred_stock": null, "minority_interest": 42561000, "retained_earnings": null, "total_equity": 4398805000, "shares_outstanding": 53267488, "operating_cash_flow": -177262000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -34064000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": -8686000, "shares_issued": 262509000, "net_debt_issued": -132952000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": -211326000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "-246402000", "netIncome": "-476801000", "grossProfit": "116817000", "totalRevenue": "628372000", "costOfRevenue": "511555000", "interestExpense": "39680000", "operatingIncome": "-233267000", "fiscalDateEnding": "2022-05-31", "researchAndDevelopment": "1518000", "depreciationAndAmortization": "154592000" }, "balance": { "totalDebt": "623806000", "totalAssets": "5449694000", "longTermDebt": "519828000", "shortTermDebt": "85946000", "preferredStock": null, "fiscalDateEnding": "2022-05-31", "minorityInterest": "42561000", "totalLiabilities": null, "sharesOutstanding": "53267488", "totalCurrentAssets": "803503000", "totalShareholderEquity": "4398805000", "totalCurrentLiabilities": "280342000", "propertyPlantEquipmentNet": "600495000", "cashAndShortTermInvestments": "415909000" }, "cashflow": { "freeCashFlow": "-211326000", "dividendsPaid": null, "issuanceOfDebt": "0", "issuanceOfStock": "262509000", "repaymentOfDebt": "-132952000", "fiscalDateEnding": "2022-05-31", "operatingCashflow": "-177262000", "repurchaseOfStock": "-8686000", "capitalExpenditures": "-34064000" } } } ], "quarterly": [ { "period_end_date": "2026-02-28", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider": "yFinance", "currency_reported": "CAD", "fetched_at": "2026-06-07T20:05:20.753252+00:00", "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 }, "complete_fields": { "id": 425083, "ticker_id": 36705, "period_end_date": "2026-02-28", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 2, "currency_reported": "CAD", "fetched_at": "2026-06-07T20:05:20.753252+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "-1553000", "netIncome": "-26572000", "grossProfit": "54954000", "totalRevenue": "206732000", "costOfRevenue": "151778000", "interestExpense": "4965000", "operatingIncome": "-19869000", "fiscalDateEnding": "2026-02-28", "researchAndDevelopment": "62000", "depreciationAndAmortization": "16741000" }, "balance": { "totalDebt": "317078000", "totalAssets": "2074722000", "longTermDebt": "223250000", "shortTermDebt": "26287000", "preferredStock": "0", "fiscalDateEnding": "2026-02-28", "minorityInterest": "-31761000", "totalLiabilities": null, "sharesOutstanding": "116225548", "totalCurrentAssets": "718760000", "totalShareholderEquity": "1557368000", "totalCurrentLiabilities": "257542000", "propertyPlantEquipmentNet": "560947000", "cashAndShortTermInvestments": "204620000" }, "cashflow": { "freeCashFlow": "-25561000", "dividendsPaid": null, "issuanceOfDebt": "267000", "issuanceOfStock": "0", "repaymentOfDebt": "-5236000", "fiscalDateEnding": "2026-02-28", "operatingCashflow": "-21942000", "repurchaseOfStock": null, "capitalExpenditures": "-3619000" } }, "revenue": 206732000, "cost_of_revenue": 151778000, "gross_profit": 54954000, "research_and_development": 62000, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -19869000, "depreciation_amortisation": 16741000, "ebitda": -1553000, "interest_expense": 4965000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": -26572000, "net_income_continuing_ops": null, "net_income_to_common": -26572000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 204620000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 718760000, "net_ppe": 560947000, "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": 2074722000, "short_term_debt": 26287000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 257542000, "long_term_debt": 223250000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 317078000, "preferred_stock": 0, "minority_interest": -31761000, "retained_earnings": null, "total_equity": 1557368000, "shares_outstanding": 116225548, "operating_cash_flow": -21942000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -3619000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": 0, "net_debt_issued": -4969000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": -25561000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "-1553000", "netIncome": "-26572000", "grossProfit": "54954000", "totalRevenue": "206732000", "costOfRevenue": "151778000", "interestExpense": "4965000", "operatingIncome": "-19869000", "fiscalDateEnding": "2026-02-28", "researchAndDevelopment": "62000", "depreciationAndAmortization": "16741000" }, "balance": { "totalDebt": "317078000", "totalAssets": "2074722000", "longTermDebt": "223250000", "shortTermDebt": "26287000", "preferredStock": "0", "fiscalDateEnding": "2026-02-28", "minorityInterest": "-31761000", "totalLiabilities": null, "sharesOutstanding": "116225548", "totalCurrentAssets": "718760000", "totalShareholderEquity": "1557368000", "totalCurrentLiabilities": "257542000", "propertyPlantEquipmentNet": "560947000", "cashAndShortTermInvestments": "204620000" }, "cashflow": { "freeCashFlow": "-25561000", "dividendsPaid": null, "issuanceOfDebt": "267000", "issuanceOfStock": "0", "repaymentOfDebt": "-5236000", "fiscalDateEnding": "2026-02-28", "operatingCashflow": "-21942000", "repurchaseOfStock": null, "capitalExpenditures": "-3619000" } } }, { "period_end_date": "2025-11-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider": "yFinance", "currency_reported": "CAD", "fetched_at": "2026-06-07T20:05:20.753252+00:00", "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 }, "complete_fields": { "id": 425084, "ticker_id": 36705, "period_end_date": "2025-11-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 2, "currency_reported": "CAD", "fetched_at": "2026-06-07T20:05:20.753252+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "-18631000", "netIncome": "-44931000", "grossProfit": "57497000", "totalRevenue": "217507000", "costOfRevenue": "160010000", "interestExpense": "5374000", "operatingIncome": "-20010000", "fiscalDateEnding": "2025-11-30", "researchAndDevelopment": "78000", "depreciationAndAmortization": "15958000" }, "balance": { "totalDebt": "319629000", "totalAssets": "2098599000", "longTermDebt": "224994000", "shortTermDebt": "25456000", "preferredStock": "0", "fiscalDateEnding": "2025-11-30", "minorityInterest": "-33318000", "totalLiabilities": null, "sharesOutstanding": "116201209", "totalCurrentAssets": "729317000", "totalShareholderEquity": "1579827000", "totalCurrentLiabilities": "259315000", "propertyPlantEquipmentNet": "569903000", "cashAndShortTermInvestments": "246703000" }, "cashflow": { "freeCashFlow": "-18233000", "dividendsPaid": null, "issuanceOfDebt": "382000", "issuanceOfStock": "50567000", "repaymentOfDebt": "-5216000", "fiscalDateEnding": "2025-11-30", "operatingCashflow": "-8537000", "repurchaseOfStock": null, "capitalExpenditures": "-9696000" } }, "revenue": 217507000, "cost_of_revenue": 160010000, "gross_profit": 57497000, "research_and_development": 78000, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -20010000, "depreciation_amortisation": 15958000, "ebitda": -18631000, "interest_expense": 5374000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": -44931000, "net_income_continuing_ops": null, "net_income_to_common": -44931000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 246703000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 729317000, "net_ppe": 569903000, "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": 2098599000, "short_term_debt": 25456000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 259315000, "long_term_debt": 224994000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 319629000, "preferred_stock": 0, "minority_interest": -33318000, "retained_earnings": null, "total_equity": 1579827000, "shares_outstanding": 116201209, "operating_cash_flow": -8537000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -9696000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": 50567000, "net_debt_issued": -4834000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": -18233000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "-18631000", "netIncome": "-44931000", "grossProfit": "57497000", "totalRevenue": "217507000", "costOfRevenue": "160010000", "interestExpense": "5374000", "operatingIncome": "-20010000", "fiscalDateEnding": "2025-11-30", "researchAndDevelopment": "78000", "depreciationAndAmortization": "15958000" }, "balance": { "totalDebt": "319629000", "totalAssets": "2098599000", "longTermDebt": "224994000", "shortTermDebt": "25456000", "preferredStock": "0", "fiscalDateEnding": "2025-11-30", "minorityInterest": "-33318000", "totalLiabilities": null, "sharesOutstanding": "116201209", "totalCurrentAssets": "729317000", "totalShareholderEquity": "1579827000", "totalCurrentLiabilities": "259315000", "propertyPlantEquipmentNet": "569903000", "cashAndShortTermInvestments": "246703000" }, "cashflow": { "freeCashFlow": "-18233000", "dividendsPaid": null, "issuanceOfDebt": "382000", "issuanceOfStock": "50567000", "repaymentOfDebt": "-5216000", "fiscalDateEnding": "2025-11-30", "operatingCashflow": "-8537000", "repurchaseOfStock": null, "capitalExpenditures": "-9696000" } } }, { "period_end_date": "2025-08-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider": "yFinance", "currency_reported": "CAD", "fetched_at": "2026-06-07T20:05:20.753252+00:00", "is_restated": false, "income_statement": { "revenue": 209501000, "cost_of_revenue": 152032000, "gross_profit": 57469000, "ebit": -10873000, "ebitda": 21485000, "pretax_income": null, "tax_provision": null, "net_income": -322000, "net_income_to_common": -322000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 264828000, "total_current_assets": 701140000, "total_assets": 2082646000, "short_term_debt": 24480000, "long_term_debt": 228442000, "total_debt": 323744000, "total_liabilities": null, "total_equity": 1540743000, "shares_outstanding": 111829115, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -1341000, "capital_expenditure": -9523000, "free_cash_flow": -10864000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 22491000, "net_debt_issued": -2643000 }, "complete_fields": { "id": 425085, "ticker_id": 36705, "period_end_date": "2025-08-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 2, "currency_reported": "CAD", "fetched_at": "2026-06-07T20:05:20.753252+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "21485000", "netIncome": "-322000", "grossProfit": "57469000", "totalRevenue": "209501000", "costOfRevenue": "152032000", "interestExpense": "6696000", "operatingIncome": "-10873000", "fiscalDateEnding": "2025-08-31", "researchAndDevelopment": "41000", "depreciationAndAmortization": "15561000" }, "balance": { "totalDebt": "323744000", "totalAssets": "2082646000", "longTermDebt": "228442000", "shortTermDebt": "24480000", "preferredStock": "0", "fiscalDateEnding": "2025-08-31", "minorityInterest": "-20085000", "totalLiabilities": null, "sharesOutstanding": "111829115", "totalCurrentAssets": "701140000", "totalShareholderEquity": "1540743000", "totalCurrentLiabilities": "267632000", "propertyPlantEquipmentNet": "581160000", "cashAndShortTermInvestments": "264828000" }, "cashflow": { "freeCashFlow": "-10864000", "dividendsPaid": null, "issuanceOfDebt": "1004000", "issuanceOfStock": "22491000", "repaymentOfDebt": "-3647000", "fiscalDateEnding": "2025-08-31", "operatingCashflow": "-1341000", "repurchaseOfStock": null, "capitalExpenditures": "-9523000" } }, "revenue": 209501000, "cost_of_revenue": 152032000, "gross_profit": 57469000, "research_and_development": 41000, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -10873000, "depreciation_amortisation": 15561000, "ebitda": 21485000, "interest_expense": 6696000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": -322000, "net_income_continuing_ops": null, "net_income_to_common": -322000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 264828000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 701140000, "net_ppe": 581160000, "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": 2082646000, "short_term_debt": 24480000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 267632000, "long_term_debt": 228442000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 323744000, "preferred_stock": 0, "minority_interest": -20085000, "retained_earnings": null, "total_equity": 1540743000, "shares_outstanding": 111829115, "operating_cash_flow": -1341000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -9523000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": 22491000, "net_debt_issued": -2643000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": -10864000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "21485000", "netIncome": "-322000", "grossProfit": "57469000", "totalRevenue": "209501000", "costOfRevenue": "152032000", "interestExpense": "6696000", "operatingIncome": "-10873000", "fiscalDateEnding": "2025-08-31", "researchAndDevelopment": "41000", "depreciationAndAmortization": "15561000" }, "balance": { "totalDebt": "323744000", "totalAssets": "2082646000", "longTermDebt": "228442000", "shortTermDebt": "24480000", "preferredStock": "0", "fiscalDateEnding": "2025-08-31", "minorityInterest": "-20085000", "totalLiabilities": null, "sharesOutstanding": "111829115", "totalCurrentAssets": "701140000", "totalShareholderEquity": "1540743000", "totalCurrentLiabilities": "267632000", "propertyPlantEquipmentNet": "581160000", "cashAndShortTermInvestments": "264828000" }, "cashflow": { "freeCashFlow": "-10864000", "dividendsPaid": null, "issuanceOfDebt": "1004000", "issuanceOfStock": "22491000", "repaymentOfDebt": "-3647000", "fiscalDateEnding": "2025-08-31", "operatingCashflow": "-1341000", "repurchaseOfStock": null, "capitalExpenditures": "-9523000" } } }, { "period_end_date": "2025-05-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider": "yFinance", "currency_reported": "CAD", "fetched_at": "2026-06-07T20:05:20.753252+00:00", "is_restated": false, "income_statement": { "revenue": 224535000, "cost_of_revenue": 156902000, "gross_profit": 67633000, "ebit": -12662000, "ebitda": -1343612000, "pretax_income": null, "tax_provision": null, "net_income": -1272795000, "net_income_to_common": -1272795000, "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": -12807000, "capital_expenditure": -6331000, "free_cash_flow": -19138000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 21450000, "net_debt_issued": -7588000 }, "complete_fields": { "id": 425086, "ticker_id": 36705, "period_end_date": "2025-05-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 2, "currency_reported": "CAD", "fetched_at": "2026-06-07T20:05:20.753252+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "-1343612000", "netIncome": "-1272795000", "grossProfit": "67633000", "totalRevenue": "224535000", "costOfRevenue": "156902000", "interestExpense": "15345000", "operatingIncome": "-12662000", "fiscalDateEnding": "2025-05-31", "researchAndDevelopment": "34000", "depreciationAndAmortization": "34080000" }, "balance": { "totalDebt": "328735000", "totalAssets": "2074327000", "longTermDebt": "234921000", "shortTermDebt": "21948000", "preferredStock": "0", "fiscalDateEnding": "2025-05-31", "minorityInterest": "-21899000", "totalLiabilities": null, "sharesOutstanding": "105867452", "totalCurrentAssets": "688626000", "totalShareholderEquity": "1511474000", "totalCurrentLiabilities": "280303000", "propertyPlantEquipmentNet": "590712000", "cashAndShortTermInvestments": "221666000" }, "cashflow": { "freeCashFlow": "-19138000", "dividendsPaid": null, "issuanceOfDebt": "0", "issuanceOfStock": "21450000", "repaymentOfDebt": "7588000", "fiscalDateEnding": "2025-05-31", "operatingCashflow": "-12807000", "repurchaseOfStock": null, "capitalExpenditures": "-6331000" } }, "revenue": 224535000, "cost_of_revenue": 156902000, "gross_profit": 67633000, "research_and_development": 34000, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -12662000, "depreciation_amortisation": 34080000, "ebitda": -1343612000, "interest_expense": 15345000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": -1272795000, "net_income_continuing_ops": null, "net_income_to_common": -1272795000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 221666000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 688626000, "net_ppe": 590712000, "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": 2074327000, "short_term_debt": 21948000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 280303000, "long_term_debt": 234921000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 328735000, "preferred_stock": 0, "minority_interest": -21899000, "retained_earnings": null, "total_equity": 1511474000, "shares_outstanding": 105867452, "operating_cash_flow": -12807000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -6331000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": 21450000, "net_debt_issued": -7588000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": -19138000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "-1343612000", "netIncome": "-1272795000", "grossProfit": "67633000", "totalRevenue": "224535000", "costOfRevenue": "156902000", "interestExpense": "15345000", "operatingIncome": "-12662000", "fiscalDateEnding": "2025-05-31", "researchAndDevelopment": "34000", "depreciationAndAmortization": "34080000" }, "balance": { "totalDebt": "328735000", "totalAssets": "2074327000", "longTermDebt": "234921000", "shortTermDebt": "21948000", "preferredStock": "0", "fiscalDateEnding": "2025-05-31", "minorityInterest": "-21899000", "totalLiabilities": null, "sharesOutstanding": "105867452", "totalCurrentAssets": "688626000", "totalShareholderEquity": "1511474000", "totalCurrentLiabilities": "280303000", "propertyPlantEquipmentNet": "590712000", "cashAndShortTermInvestments": "221666000" }, "cashflow": { "freeCashFlow": "-19138000", "dividendsPaid": null, "issuanceOfDebt": "0", "issuanceOfStock": "21450000", "repaymentOfDebt": "7588000", "fiscalDateEnding": "2025-05-31", "operatingCashflow": "-12807000", "repurchaseOfStock": null, "capitalExpenditures": "-6331000" } } }, { "period_end_date": "2025-02-28", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider": "yFinance", "currency_reported": "CAD", "fetched_at": "2026-06-07T20:05:20.753252+00:00", "is_restated": false, "income_statement": { "revenue": 185780000, "cost_of_revenue": 133769000, "gross_profit": 52011000, "ebit": -31402000, "ebitda": -750407000, "pretax_income": null, "tax_provision": null, "net_income": -789436000, "net_income_to_common": -789436000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 199956000, "total_current_assets": 686289000, "total_assets": 3403146000, "short_term_debt": 23644000, "long_term_debt": 253472000, "total_debt": 343910000, "total_liabilities": null, "total_equity": 2729772000, "shares_outstanding": 97375319, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -5761000, "capital_expenditure": -14414000, "free_cash_flow": -20175000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 28221000, "net_debt_issued": -10150000 }, "complete_fields": { "id": 425088, "ticker_id": 36705, "period_end_date": "2025-02-28", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 2, "currency_reported": "CAD", "fetched_at": "2026-06-07T20:05:20.753252+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "-750407000", "netIncome": "-789436000", "grossProfit": "52011000", "totalRevenue": "185780000", "costOfRevenue": "133769000", "interestExpense": "8378000", "operatingIncome": "-31402000", "fiscalDateEnding": "2025-02-28", "researchAndDevelopment": "85000", "depreciationAndAmortization": "33546000" }, "balance": { "totalDebt": "343910000", "totalAssets": "3403146000", "longTermDebt": "253472000", "shortTermDebt": "23644000", "preferredStock": "0", "fiscalDateEnding": "2025-02-28", "minorityInterest": "-27669000", "totalLiabilities": null, "sharesOutstanding": "97375319", "totalCurrentAssets": "686289000", "totalShareholderEquity": "2729772000", "totalCurrentLiabilities": "262174000", "propertyPlantEquipmentNet": "554794000", "cashAndShortTermInvestments": "199956000" }, "cashflow": { "freeCashFlow": "-20175000", "dividendsPaid": null, "issuanceOfDebt": "3450000", "issuanceOfStock": "28221000", "repaymentOfDebt": "-13600000", "fiscalDateEnding": "2025-02-28", "operatingCashflow": "-5761000", "repurchaseOfStock": null, "capitalExpenditures": "-14414000" } }, "revenue": 185780000, "cost_of_revenue": 133769000, "gross_profit": 52011000, "research_and_development": 85000, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -31402000, "depreciation_amortisation": 33546000, "ebitda": -750407000, "interest_expense": 8378000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": -789436000, "net_income_continuing_ops": null, "net_income_to_common": -789436000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 199956000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 686289000, "net_ppe": 554794000, "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": 3403146000, "short_term_debt": 23644000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 262174000, "long_term_debt": 253472000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 343910000, "preferred_stock": 0, "minority_interest": -27669000, "retained_earnings": null, "total_equity": 2729772000, "shares_outstanding": 97375319, "operating_cash_flow": -5761000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -14414000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": 28221000, "net_debt_issued": -10150000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": -20175000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "-750407000", "netIncome": "-789436000", "grossProfit": "52011000", "totalRevenue": "185780000", "costOfRevenue": "133769000", "interestExpense": "8378000", "operatingIncome": "-31402000", "fiscalDateEnding": "2025-02-28", "researchAndDevelopment": "85000", "depreciationAndAmortization": "33546000" }, "balance": { "totalDebt": "343910000", "totalAssets": "3403146000", "longTermDebt": "253472000", "shortTermDebt": "23644000", "preferredStock": "0", "fiscalDateEnding": "2025-02-28", "minorityInterest": "-27669000", "totalLiabilities": null, "sharesOutstanding": "97375319", "totalCurrentAssets": "686289000", "totalShareholderEquity": "2729772000", "totalCurrentLiabilities": "262174000", "propertyPlantEquipmentNet": "554794000", "cashAndShortTermInvestments": "199956000" }, "cashflow": { "freeCashFlow": "-20175000", "dividendsPaid": null, "issuanceOfDebt": "3450000", "issuanceOfStock": "28221000", "repaymentOfDebt": "-13600000", "fiscalDateEnding": "2025-02-28", "operatingCashflow": "-5761000", "repurchaseOfStock": null, "capitalExpenditures": "-14414000" } } }, { "period_end_date": "2024-11-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider": "yFinance", "currency_reported": "CAD", "fetched_at": "2026-06-07T20:05:20.753252+00:00", "is_restated": false, "income_statement": { "revenue": null, "cost_of_revenue": null, "gross_profit": null, "ebit": null, "ebitda": null, "pretax_income": null, "tax_provision": null, "net_income": null, "net_income_to_common": null, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": null, "total_current_assets": null, "total_assets": null, "short_term_debt": null, "long_term_debt": null, "total_debt": null, "total_liabilities": null, "total_equity": null, "shares_outstanding": null, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": null, "capital_expenditure": null, "free_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 425089, "ticker_id": 36705, "period_end_date": "2024-11-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 2, "currency_reported": "CAD", "fetched_at": "2026-06-07T20:05:20.753252+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": null, "netIncome": null, "grossProfit": null, "totalRevenue": null, "costOfRevenue": null, "interestExpense": null, "operatingIncome": null, "fiscalDateEnding": "2024-11-30", "researchAndDevelopment": null, "depreciationAndAmortization": null }, "balance": { "totalDebt": null, "totalAssets": null, "longTermDebt": null, "shortTermDebt": null, "preferredStock": null, "fiscalDateEnding": "2024-11-30", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": null, "totalCurrentAssets": null, "totalShareholderEquity": null, "totalCurrentLiabilities": null, "propertyPlantEquipmentNet": null, "cashAndShortTermInvestments": null }, "cashflow": { "freeCashFlow": null, "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": null, "fiscalDateEnding": "2024-11-30", "operatingCashflow": null, "repurchaseOfStock": null, "capitalExpenditures": null } }, "revenue": null, "cost_of_revenue": null, "gross_profit": null, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": null, "depreciation_amortisation": null, "ebitda": null, "interest_expense": null, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": null, "net_income_continuing_ops": null, "net_income_to_common": null, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": null, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": null, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": null, "total_assets": null, "short_term_debt": null, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": null, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": null, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": null, "shares_outstanding": null, "operating_cash_flow": null, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": null, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": null, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": null, "netIncome": null, "grossProfit": null, "totalRevenue": null, "costOfRevenue": null, "interestExpense": null, "operatingIncome": null, "fiscalDateEnding": "2024-11-30", "researchAndDevelopment": null, "depreciationAndAmortization": null }, "balance": { "totalDebt": null, "totalAssets": null, "longTermDebt": null, "shortTermDebt": null, "preferredStock": null, "fiscalDateEnding": "2024-11-30", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": null, "totalCurrentAssets": null, "totalShareholderEquity": null, "totalCurrentLiabilities": null, "propertyPlantEquipmentNet": null, "cashAndShortTermInvestments": null }, "cashflow": { "freeCashFlow": null, "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": null, "fiscalDateEnding": "2024-11-30", "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": 4, "quarterly_financial_periods": 6, "latest_factor_week": "2026-06-07", "latest_financials_period_end": "2025-05-31" }, "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" ] } } }