{ "ticker": { "uuid": "3e7bdab0-c9b8-4a78-9c2b-956dcecdf65f", "symbol": "SES", "name": "SECURE Waste Infrastructure Corp.", "exchange": "TOR", "exchange_name": "Toronto Stock Exchange", "country": "CA", "currency": "CAD", "sector": "Industrials", "industry": "Waste Management", "page_url": "https://sharemaestro.com/factors/ticker/3e7bdab0-c9b8-4a78-9c2b-956dcecdf65f/", "api_url": "https://sharemaestro.com/factors/api/tickers/3e7bdab0-c9b8-4a78-9c2b-956dcecdf65f/" }, "latest_snapshot": { "ticker": { "uuid": "3e7bdab0-c9b8-4a78-9c2b-956dcecdf65f", "symbol": "SES", "name": "SECURE Waste Infrastructure Corp.", "exchange": "TOR", "exchange_name": "Toronto Stock Exchange", "country": "CA", "currency": "CAD", "sector": "Industrials", "industry": "Waste Management", "page_url": "https://sharemaestro.com/factors/ticker/3e7bdab0-c9b8-4a78-9c2b-956dcecdf65f/", "api_url": "https://sharemaestro.com/factors/api/tickers/3e7bdab0-c9b8-4a78-9c2b-956dcecdf65f/" }, "week_end_date": "2026-07-26", "universe": "CAD_CA", "score": { "os": 0.13, "value": 0.1, "quality": 0.22, "momentum": 0.71, "coverage": 0.939, "confidence": 0.9, "delta": 0 }, "headline_factors": { "price": 23.51, "market_cap": 5125660332.81, "pe_ratio": 32.6475, "earnings_yield": 0.0421, "ebitda_to_ev": 0.0738, "shareholder_yield": 0.0709, "roe": 0.2021, "piotroski_f_score": 5, "momentum_12_1": 0.3587, "volatility_252d": 0.3177 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": true, "small_cap_core": false, "veiled_value": true, "earnings_consistent_5y": true }, "factor_groups": { "valuation": { "pe_ratio": 32.6475, "ev_ebitda": 13.5416, "earnings_yield": 0.0421, "fcf_yield": 0.0021, "shareholder_yield": 0.0709 }, "quality": { "roe": 0.2021, "roic": 0.1041, "gross_margin": -0.1416, "fcf_margin": -0.0044, "piotroski_f_score": 5 }, "growth": { "revenue_growth_1y": 0.0359, "eps_growth_1y": -0.7724, "fcf_growth_1y": -0.8678 }, "momentum": { "price_return_12m": 0.436, "momentum_12_1": 0.3587, "relative_strength": 0.1496 }, "scores": { "value_percentile": 0.1, "quality_percentile": 0.22, "momentum_percentile": 0.71, "growth_composite": 94, "yield_composite": 20, "overall_composite": 87, "os_score": 0.13, "factor_coverage": 0.939, "signal_confidence": 0.9 } } }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 21.23, "os": 0.14, "value": 0.12, "quality": 0.27, "momentum": 0.7, "confidence": 0.939, "coverage": 0.939, "pe_ratio": 29.4806, "earnings_yield": 0.0458, "shareholder_yield": 0.0783, "roe": 0.2021, "momentum_12_1": 0.4754 }, { "week_end_date": "2026-06-14", "price": 21.58, "os": 0.15, "value": 0.12, "quality": 0.27, "momentum": 0.69, "confidence": 0.939, "coverage": 0.939, "pe_ratio": 29.9644, "earnings_yield": 0.0452, "shareholder_yield": 0.077, "roe": 0.2021, "momentum_12_1": 0.4371 }, { "week_end_date": "2026-06-21", "price": 21.21, "os": 0.14, "value": 0.12, "quality": 0.26, "momentum": 0.71, "confidence": 0.939, "coverage": 0.939, "pe_ratio": 29.453, "earnings_yield": 0.0458, "shareholder_yield": 0.0783, "roe": 0.2021, "momentum_12_1": 0.4465 }, { "week_end_date": "2026-06-28", "price": 22.24, "os": 0.13, "value": 0.11, "quality": 0.25, "momentum": 0.7, "confidence": 0.939, "coverage": 0.939, "pe_ratio": 30.8904, "earnings_yield": 0.0441, "shareholder_yield": 0.0747, "roe": 0.2021, "momentum_12_1": 0.3431 }, { "week_end_date": "2026-07-05", "price": 23.77, "os": 0.15, "value": 0.11, "quality": 0.26, "momentum": 0.74, "confidence": 0.931, "coverage": 0.939, "pe_ratio": 33.0086, "earnings_yield": 0.0418, "shareholder_yield": 0.0701, "roe": 0.2021, "momentum_12_1": 0.3832 }, { "week_end_date": "2026-07-12", "price": 23.52, "os": 0.14, "value": 0.1, "quality": 0.22, "momentum": 0.73, "confidence": 0.92, "coverage": 0.939, "pe_ratio": 32.6614, "earnings_yield": 0.0421, "shareholder_yield": 0.0709, "roe": 0.2021, "momentum_12_1": 0.3708 }, { "week_end_date": "2026-07-19", "price": 23.29, "os": 0.13, "value": 0.1, "quality": 0.22, "momentum": 0.7, "confidence": 0.91, "coverage": 0.939, "pe_ratio": 32.342, "earnings_yield": 0.0425, "shareholder_yield": 0.0716, "roe": 0.2021, "momentum_12_1": 0.3073 }, { "week_end_date": "2026-07-26", "price": 23.51, "os": 0.13, "value": 0.1, "quality": 0.22, "momentum": 0.71, "confidence": 0.9, "coverage": 0.939, "pe_ratio": 32.6475, "earnings_yield": 0.0421, "shareholder_yield": 0.0709, "roe": 0.2021, "momentum_12_1": 0.3587 } ], "financial_periods": { "annual": [ { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "CAD", "is_restated": false, "income_statement": { "revenue": 1472000000, "cost_of_revenue": 1051000000, "gross_profit": 421000000, "ebit": 278000000, "ebitda": 412000000, "pretax_income": null, "tax_provision": null, "net_income": 123000000, "net_income_to_common": 123000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 22000000, "total_current_assets": 643000000, "total_assets": 2528000000, "short_term_debt": 32000000, "long_term_debt": 859000000, "total_debt": 1020000000, "total_liabilities": null, "total_equity": 792000000, "shares_outstanding": 217388262, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 273000000, "capital_expenditure": -225000000, "free_cash_flow": 48000000, "dividends_paid": -89000000, "share_repurchases": -284000000, "shares_issued": null, "net_debt_issued": 498000000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "CAD", "is_restated": false, "income_statement": { "revenue": 1472000000, "cost_of_revenue": 1051000000, "gross_profit": 421000000, "ebit": 278000000, "ebitda": 412000000, "pretax_income": null, "tax_provision": null, "net_income": 123000000, "net_income_to_common": 123000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 22000000, "total_current_assets": 643000000, "total_assets": 2528000000, "short_term_debt": 32000000, "long_term_debt": 859000000, "total_debt": 1020000000, "total_liabilities": null, "total_equity": 792000000, "shares_outstanding": 217388262, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 273000000, "capital_expenditure": -225000000, "free_cash_flow": 48000000, "dividends_paid": -89000000, "share_repurchases": -284000000, "shares_issued": null, "net_debt_issued": 498000000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "CAD", "is_restated": false, "income_statement": { "revenue": 1472000000, "cost_of_revenue": 1051000000, "gross_profit": 421000000, "ebit": 278000000, "ebitda": 412000000, "pretax_income": null, "tax_provision": null, "net_income": 123000000, "net_income_to_common": 123000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 22000000, "total_current_assets": 643000000, "total_assets": 2528000000, "short_term_debt": 32000000, "long_term_debt": 859000000, "total_debt": 1020000000, "total_liabilities": null, "total_equity": 792000000, "shares_outstanding": 217388262, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 273000000, "capital_expenditure": -225000000, "free_cash_flow": 48000000, "dividends_paid": -89000000, "share_repurchases": -284000000, "shares_issued": null, "net_debt_issued": 498000000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "CAD", "is_restated": false, "income_statement": { "revenue": 1472000000, "cost_of_revenue": 1051000000, "gross_profit": 421000000, "ebit": 278000000, "ebitda": 412000000, "pretax_income": null, "tax_provision": null, "net_income": 123000000, "net_income_to_common": 123000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 22000000, "total_current_assets": 643000000, "total_assets": 2528000000, "short_term_debt": 32000000, "long_term_debt": 859000000, "total_debt": 1020000000, "total_liabilities": null, "total_equity": 792000000, "shares_outstanding": 217388262, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 273000000, "capital_expenditure": -225000000, "free_cash_flow": 48000000, "dividends_paid": -89000000, "share_repurchases": -284000000, "shares_issued": null, "net_debt_issued": 498000000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "CAD", "is_restated": false, "income_statement": { "revenue": 1472000000, "cost_of_revenue": 1051000000, "gross_profit": 421000000, "ebit": 278000000, "ebitda": 412000000, "pretax_income": null, "tax_provision": null, "net_income": 123000000, "net_income_to_common": 123000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 22000000, "total_current_assets": 643000000, "total_assets": 2528000000, "short_term_debt": 32000000, "long_term_debt": 859000000, "total_debt": 1020000000, "total_liabilities": null, "total_equity": 792000000, "shares_outstanding": 217388262, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 273000000, "capital_expenditure": -225000000, "free_cash_flow": 48000000, "dividends_paid": -89000000, "share_repurchases": -284000000, "shares_issued": null, "net_debt_issued": 498000000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "CAD", "is_restated": false, "income_statement": { "revenue": 1472000000, "cost_of_revenue": 1051000000, "gross_profit": 421000000, "ebit": 278000000, "ebitda": 412000000, "pretax_income": null, "tax_provision": null, "net_income": 123000000, "net_income_to_common": 123000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 22000000, "total_current_assets": 643000000, "total_assets": 2528000000, "short_term_debt": 32000000, "long_term_debt": 859000000, "total_debt": 1020000000, "total_liabilities": null, "total_equity": 792000000, "shares_outstanding": 217388262, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 273000000, "capital_expenditure": -225000000, "free_cash_flow": 48000000, "dividends_paid": -89000000, "share_repurchases": -284000000, "shares_issued": null, "net_debt_issued": 498000000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "CAD", "is_restated": false, "income_statement": { "revenue": 1472000000, "cost_of_revenue": 1051000000, "gross_profit": 421000000, "ebit": 278000000, "ebitda": 412000000, "pretax_income": null, "tax_provision": null, "net_income": 123000000, "net_income_to_common": 123000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 22000000, "total_current_assets": 643000000, "total_assets": 2528000000, "short_term_debt": 32000000, "long_term_debt": 859000000, "total_debt": 1020000000, "total_liabilities": null, "total_equity": 792000000, "shares_outstanding": 217388262, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 273000000, "capital_expenditure": -225000000, "free_cash_flow": 48000000, "dividends_paid": -89000000, "share_repurchases": -284000000, "shares_issued": null, "net_debt_issued": 498000000 } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "currency_reported": "CAD", "is_restated": false, "income_statement": { "revenue": 1421000000, "cost_of_revenue": 999000000, "gross_profit": 422000000, "ebit": 264000000, "ebitda": 931000000, "pretax_income": null, "tax_provision": null, "net_income": 582000000, "net_income_to_common": 582000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 26000000, "total_current_assets": 688000000, "total_assets": 2281000000, "short_term_debt": 26000000, "long_term_debt": 339000000, "total_debt": 454000000, "total_liabilities": null, "total_equity": 1042000000, "shares_outstanding": 234081831, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 497000000, "capital_expenditure": -134000000, "free_cash_flow": 363000000, "dividends_paid": -104000000, "share_repurchases": -657000000, "shares_issued": null, "net_debt_issued": -671000000 } } ], "quarterly": [ { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "CAD", "is_restated": false, "income_statement": { "revenue": 383000000, "cost_of_revenue": 277000000, "gross_profit": 106000000, "ebit": 57000000, "ebitda": 114000000, "pretax_income": null, "tax_provision": null, "net_income": 35000000, "net_income_to_common": 35000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 59000000, "total_current_assets": 986000000, "total_assets": 2863000000, "short_term_debt": 32000000, "long_term_debt": 1017000000, "total_debt": 1176000000, "total_liabilities": null, "total_equity": 777000000, "shares_outstanding": 218020431, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 13000000, "capital_expenditure": -42000000, "free_cash_flow": -29000000, "dividends_paid": null, "share_repurchases": -17000000, "shares_issued": null, "net_debt_issued": 150000000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "CAD", "is_restated": false, "income_statement": { "revenue": 383000000, "cost_of_revenue": 277000000, "gross_profit": 106000000, "ebit": 57000000, "ebitda": 114000000, "pretax_income": null, "tax_provision": null, "net_income": 35000000, "net_income_to_common": 35000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 59000000, "total_current_assets": 986000000, "total_assets": 2863000000, "short_term_debt": 32000000, "long_term_debt": 1017000000, "total_debt": 1176000000, "total_liabilities": null, "total_equity": 777000000, "shares_outstanding": 218020431, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 13000000, "capital_expenditure": -42000000, "free_cash_flow": -29000000, "dividends_paid": null, "share_repurchases": -17000000, "shares_issued": null, "net_debt_issued": 150000000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "CAD", "is_restated": false, "income_statement": { "revenue": 383000000, "cost_of_revenue": 277000000, "gross_profit": 106000000, "ebit": 57000000, "ebitda": 114000000, "pretax_income": null, "tax_provision": null, "net_income": 35000000, "net_income_to_common": 35000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 59000000, "total_current_assets": 986000000, "total_assets": 2863000000, "short_term_debt": 32000000, "long_term_debt": 1017000000, "total_debt": 1176000000, "total_liabilities": null, "total_equity": 777000000, "shares_outstanding": 218020431, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 13000000, "capital_expenditure": -42000000, "free_cash_flow": -29000000, "dividends_paid": null, "share_repurchases": -17000000, "shares_issued": null, "net_debt_issued": 150000000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "CAD", "is_restated": false, "income_statement": { "revenue": 383000000, "cost_of_revenue": 277000000, "gross_profit": 106000000, "ebit": 57000000, "ebitda": 114000000, "pretax_income": null, "tax_provision": null, "net_income": 35000000, "net_income_to_common": 35000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 59000000, "total_current_assets": 986000000, "total_assets": 2863000000, "short_term_debt": 32000000, "long_term_debt": 1017000000, "total_debt": 1176000000, "total_liabilities": null, "total_equity": 777000000, "shares_outstanding": 218020431, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 13000000, "capital_expenditure": -42000000, "free_cash_flow": -29000000, "dividends_paid": null, "share_repurchases": -17000000, "shares_issued": null, "net_debt_issued": 150000000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "CAD", "is_restated": false, "income_statement": { "revenue": 383000000, "cost_of_revenue": 277000000, "gross_profit": 106000000, "ebit": 57000000, "ebitda": 114000000, "pretax_income": null, "tax_provision": null, "net_income": 35000000, "net_income_to_common": 35000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 59000000, "total_current_assets": 986000000, "total_assets": 2863000000, "short_term_debt": 32000000, "long_term_debt": 1017000000, "total_debt": 1176000000, "total_liabilities": null, "total_equity": 777000000, "shares_outstanding": 218020431, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 13000000, "capital_expenditure": -42000000, "free_cash_flow": -29000000, "dividends_paid": null, "share_repurchases": -17000000, "shares_issued": null, "net_debt_issued": 150000000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "CAD", "is_restated": false, "income_statement": { "revenue": 383000000, "cost_of_revenue": 277000000, "gross_profit": 106000000, "ebit": 57000000, "ebitda": 114000000, "pretax_income": null, "tax_provision": null, "net_income": 35000000, "net_income_to_common": 35000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 59000000, "total_current_assets": 986000000, "total_assets": 2863000000, "short_term_debt": 32000000, "long_term_debt": 1017000000, "total_debt": 1176000000, "total_liabilities": null, "total_equity": 777000000, "shares_outstanding": 218020431, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 13000000, "capital_expenditure": -42000000, "free_cash_flow": -29000000, "dividends_paid": null, "share_repurchases": -17000000, "shares_issued": null, "net_debt_issued": 150000000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "CAD", "is_restated": false, "income_statement": { "revenue": 383000000, "cost_of_revenue": 277000000, "gross_profit": 106000000, "ebit": 57000000, "ebitda": 114000000, "pretax_income": null, "tax_provision": null, "net_income": 35000000, "net_income_to_common": 35000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 59000000, "total_current_assets": 986000000, "total_assets": 2863000000, "short_term_debt": 32000000, "long_term_debt": 1017000000, "total_debt": 1176000000, "total_liabilities": null, "total_equity": 777000000, "shares_outstanding": 218020431, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 13000000, "capital_expenditure": -42000000, "free_cash_flow": -29000000, "dividends_paid": null, "share_repurchases": -17000000, "shares_issued": null, "net_debt_issued": 150000000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "CAD", "is_restated": false, "income_statement": { "revenue": -6169000000, "cost_of_revenue": -6281000000, "gross_profit": 112000000, "ebit": 82000000, "ebitda": 136000000, "pretax_income": null, "tax_provision": null, "net_income": 53000000, "net_income_to_common": 53000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 22000000, "total_current_assets": 643000000, "total_assets": 2528000000, "short_term_debt": 32000000, "long_term_debt": 859000000, "total_debt": 1020000000, "total_liabilities": null, "total_equity": 792000000, "shares_outstanding": 217388262, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 122000000, "capital_expenditure": -69000000, "free_cash_flow": 53000000, "dividends_paid": -22000000, "share_repurchases": -16000000, "shares_issued": null, "net_debt_issued": 6000000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "CAD", "is_restated": false, "income_statement": { "revenue": -6169000000, "cost_of_revenue": -6281000000, "gross_profit": 112000000, "ebit": 82000000, "ebitda": 136000000, "pretax_income": null, "tax_provision": null, "net_income": 53000000, "net_income_to_common": 53000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 22000000, "total_current_assets": 643000000, "total_assets": 2528000000, "short_term_debt": 32000000, "long_term_debt": 859000000, "total_debt": 1020000000, "total_liabilities": null, "total_equity": 792000000, "shares_outstanding": 217388262, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 122000000, "capital_expenditure": -69000000, "free_cash_flow": 53000000, "dividends_paid": -22000000, "share_repurchases": -16000000, "shares_issued": null, "net_debt_issued": 6000000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "CAD", "is_restated": false, "income_statement": { "revenue": -6169000000, "cost_of_revenue": -6281000000, "gross_profit": 112000000, "ebit": 82000000, "ebitda": 136000000, "pretax_income": null, "tax_provision": null, "net_income": 53000000, "net_income_to_common": 53000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 22000000, "total_current_assets": 643000000, "total_assets": 2528000000, "short_term_debt": 32000000, "long_term_debt": 859000000, "total_debt": 1020000000, "total_liabilities": null, "total_equity": 792000000, "shares_outstanding": 217388262, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 122000000, "capital_expenditure": -69000000, "free_cash_flow": 53000000, "dividends_paid": -22000000, "share_repurchases": -16000000, "shares_issued": null, "net_debt_issued": 6000000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "CAD", "is_restated": false, "income_statement": { "revenue": -6169000000, "cost_of_revenue": -6281000000, "gross_profit": 112000000, "ebit": 82000000, "ebitda": 136000000, "pretax_income": null, "tax_provision": null, "net_income": 53000000, "net_income_to_common": 53000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 22000000, "total_current_assets": 643000000, "total_assets": 2528000000, "short_term_debt": 32000000, "long_term_debt": 859000000, "total_debt": 1020000000, "total_liabilities": null, "total_equity": 792000000, "shares_outstanding": 217388262, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 122000000, "capital_expenditure": -69000000, "free_cash_flow": 53000000, "dividends_paid": -22000000, "share_repurchases": -16000000, "shares_issued": null, "net_debt_issued": 6000000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "CAD", "is_restated": false, "income_statement": { "revenue": -6169000000, "cost_of_revenue": -6281000000, "gross_profit": 112000000, "ebit": 82000000, "ebitda": 136000000, "pretax_income": null, "tax_provision": null, "net_income": 53000000, "net_income_to_common": 53000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 22000000, "total_current_assets": 643000000, "total_assets": 2528000000, "short_term_debt": 32000000, "long_term_debt": 859000000, "total_debt": 1020000000, "total_liabilities": null, "total_equity": 792000000, "shares_outstanding": 217388262, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 122000000, "capital_expenditure": -69000000, "free_cash_flow": 53000000, "dividends_paid": -22000000, "share_repurchases": -16000000, "shares_issued": null, "net_debt_issued": 6000000 } } ] }, "strategy_matches": [ { "key": "ebitda_ev", "name": "EBITDA/EV Value", "slug": "ebitda-ev", "group": "value", "page_url": "/factors/ebitda-ev/" }, { "key": "veiled_value", "name": "Veiled Value", "slug": "veiled-value", "group": "value", "page_url": "/factors/veiled-value/" }, { "key": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/" }, { "key": "capital_allocators", "name": "Capital Allocators", "slug": "capital-allocators", "group": "quality", "page_url": "/factors/capital-allocators/" }, { "key": "risk_adj_momentum", "name": "Risk-Adjusted Momentum", "slug": "risk-adj-momentum", "group": "momentum", "page_url": "/factors/risk-adj-momentum/" }, { "key": "momentum_leaders", "name": "Momentum Leaders", "slug": "momentum-leaders", "group": "momentum", "page_url": "/factors/momentum-leaders/" }, { "key": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/" } ], "coverage": { "factor_history_points": 8, "annual_financial_periods": 8, "quarterly_financial_periods": 12, "latest_factor_week": "2026-07-26", "latest_financials_period_end": "2026-03-31" }, "schema": { "public_fields_only": true } }