{ "ticker": { "uuid": "3f2be540-94fa-41f2-bf8e-9091dfe380be", "symbol": "TPZ", "name": "Topaz Energy Corp.", "exchange": "TOR", "exchange_name": "Toronto Stock Exchange", "country": "CA", "currency": "CAD", "sector": "Energy", "industry": "Oil & Gas Midstream", "page_url": "https://sharemaestro.com/factors/ticker/3f2be540-94fa-41f2-bf8e-9091dfe380be/", "api_url": "https://sharemaestro.com/factors/api/tickers/3f2be540-94fa-41f2-bf8e-9091dfe380be/" }, "ticker_metadata": { "id": 36722, "uuid": "3f2be540-94fa-41f2-bf8e-9091dfe380be", "symbol": "TPZ", "name": "Topaz Energy Corp.", "asset_type": "equity", "market_cap": 4921092096, "stock_exchange_id": 42, "industry": "Oil & Gas Midstream", "sector": "Energy", "description": "Topaz Energy Corp. operates as a royalty and infrastructure energy company in Canada. It operates through Royalty Production and Infrastructure segments. The company holds royalty interests on approximately 9 million gross acres of developed and undeveloped lands. It is also involved in operating natural gas processing facilities; and associated crude oil and condensate handling facilities, as well as water management infrastructure. The company was formerly known as Exshaw Oil Corp. and changed its name to Topaz Energy Corp. in November 2019. Topaz Energy Corp. was incorporated in 2006 and is based in Calgary, Canada.", "currency": "CAD", "is_active": true }, "exchange_metadata": { "id": 42, "name": "Toronto Stock Exchange", "symbol": "TOR", "country_code": "CA", "currency": "CAD", "benchmark": "^GSPTSE", "data_symbol": "TOR", "ticker_suffix": ".TO", "update_provider": "yfinance", "update_group": "primary", "update_order": 0, "update_enabled": true, "is_active": true }, "latest_snapshot": { "ticker": { "uuid": "3f2be540-94fa-41f2-bf8e-9091dfe380be", "symbol": "TPZ", "name": "Topaz Energy Corp.", "exchange": "TOR", "exchange_name": "Toronto Stock Exchange", "country": "CA", "currency": "CAD", "sector": "Energy", "industry": "Oil & Gas Midstream", "page_url": "https://sharemaestro.com/factors/ticker/3f2be540-94fa-41f2-bf8e-9091dfe380be/", "api_url": "https://sharemaestro.com/factors/api/tickers/3f2be540-94fa-41f2-bf8e-9091dfe380be/" }, "week_end_date": "2026-06-07", "universe": "CAD_CA", "score": { "os": 0.24, "value": 0.13, "quality": 0.87, "momentum": 0.37, "coverage": 0.939, "confidence": 0.939, "delta": null }, "headline_factors": { "price": 32.42, "market_cap": 5018615690.4, "pe_ratio": 30.025, "earnings_yield": 0.0397, "ebitda_to_ev": 0.0653, "shareholder_yield": 0.0409, "roe": 0.1111, "piotroski_f_score": 6, "momentum_12_1": 0.2883, "volatility_252d": 0.1864 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": false, "small_cap_core": false, "veiled_value": false, "earnings_consistent_5y": false }, "factor_groups": { "identity": { "week_end_date": "2026-06-07", "source_primary": "yfinance", "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 1, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T20:10:54.338630+00:00", "batch_id": "" }, "size": { "price_close": 32.42, "market_cap": 5018615690.4, "market_cap_usd": 5018615690.4, "enterprise_value": 5557533690.4, "shares_outstanding": 154800000, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": 30.025, "pb_ratio": 3.3346, "ptbv_ratio": 3.3346, "ps_ratio": 14.6121, "pcf_ratio": 15.982, "pfcf_ratio": 19.8357, "ev_ebitda": 15.3232, "ev_ebit": 25.2144, "ev_sales": 16.1812, "ev_fcf": 21.9658, "earnings_yield": 0.0397, "fcf_yield": 0.0455, "price_to_sales": 14.6121, "price_to_book": 3.3346, "price_to_cashflow": 15.982, "ebitda_to_ev": 0.0653, "sales_yield": 0.0618 }, "yield": { "dividend_yield": 0, "buyback_yield": -0.0006, "shareholder_yield": 0.0409, "debt_paydown_yield": 0.0063, "total_yield": 0.0471 }, "quality": { "gross_margin": 0.7144, "operating_margin": 0.6417, "net_margin": 0.4867, "ebitda_margin": 1.056, "fcf_margin": 0.7367, "roe": 0.1111, "roa": 0.0759, "roic": 0.0809, "roc_greenblatt": 0.1013, "asset_turnover": 0.156, "cash_conversion": 1.5137, "accruals_ratio": -0.0667, "sbc_to_revenue": null, "piotroski_f_score": 6, "altman_z_score": null, "earnings_stability_5y": 0.7693, "revenue_stability_5y": 0.079, "eps_surprise_avg": 18.9025, "sue_score": 0.3166, "gross_profit_to_assets": 0.1114, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": null, "net_debt_to_ebitda": 1.4859, "debt_to_assets": 0.2452, "interest_coverage": 8.7009, "current_ratio": 2.9263, "quick_ratio": 2.9263, "net_debt": 538918000, "local_beta": -0.2712, "volatility_252d": 0.1864, "volatility_60d": 0.4456, "max_drawdown_12m": -0.0852, "risk_adjusted_momentum": 1.5467 }, "growth": { "revenue_growth_1y": 0.0831, "revenue_growth_3y_cagr": -0.0309, "revenue_growth_5y_cagr": null, "eps_growth_1y": 0.2143, "eps_growth_3y_cagr": 0.0902, "eps_growth_5y_cagr": null, "fcf_growth_1y": null, "book_value_growth_1y": -0.0421, "revenue_growth": 0.0831, "earnings_growth": 0.2143 }, "momentum": { "price_return_1m": 0.0315, "price_return_3m": 0.0512, "price_return_6m": 0.1475, "price_return_9m": 0.354, "price_return_12m": 0.3289, "price_return_12m_ex1m": 0.2883, "momentum_6m": 0.1475, "momentum_12m": 0.3289, "momentum_12_1": 0.2883, "distance_from_52w_high": -0.0244, "distance_from_52w_low": 0.3551, "relative_strength": 0.0268 }, "raw_ttm": { "revenue_ttm": 343457000, "gross_profit_ttm": 245368000, "ebit_ttm": 220411000, "ebitda_ttm": 362687000, "net_income_ttm": 167148000, "eps_diluted_ttm": 1.0798, "operating_cash_flow_ttm": 314017000, "capital_expenditure_ttm": -61008000, "fcf_ttm": 253009000, "dividends_paid_ttm": -207952000, "share_repurchases_ttm": null, "shares_issued_ttm": 2914000, "interest_expense_ttm": 25332000, "cash_and_equivalents": 997000, "total_current_assets": 71545000, "total_current_liabilities": 24449000, "net_ppe": 2130499000, "total_assets": 2202235000, "total_debt": 539915000, "total_equity": 1505006000, "net_working_capital": 46099000, "book_value_per_share": 9.7223, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 9.7223 }, "ranks": { "universe_ticker_count": 524, "rank_pe": 71, "rank_pb": 71, "rank_ptbv": 71, "rank_ps": 94, "rank_pcf": 69, "rank_ev_ebitda": 67, "rank_ev_ebit": 71, "rank_earnings_yield": 70, "rank_fcf_yield": 40, "rank_dividend_yield": 91, "rank_shareholder_yield": 30, "rank_total_yield": 43, "rank_roe": 41, "rank_roc": 57, "rank_roic": 43, "rank_gross_margin": 13, "rank_fcf_margin": 3, "rank_piotroski": 50, "rank_accruals": 42, "rank_sue": 48, "rank_eps_growth_1y": 42, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 44, "rank_momentum_12m": 50, "rank_momentum_12m_ex1m": 52, "rank_relative_strength": 50 }, "composites": { "value_composite": 87, "quality_composite": 13, "momentum_composite": 63, "growth_composite": 30, "yield_composite": 70, "svqf_composite": 76, "vc1_composite": 91, "vc2_composite": 84, "vc3_composite": 85, "trending_value_composite": null, "overall_composite": 76, "quality_value_composite": 0.3363, "os_score": 0.24, "value_percentile": 0.13, "quality_percentile": 0.87, "momentum_percentile": 0.37, "factor_coverage": 0.939, "signal_confidence": 0.939, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 71, "small_cap_core_rank": 85, "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": 11696, "ticker_id": 36722, "universe_id": 6, "week_end_date": "2026-06-07", "source_primary": "yfinance", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 1, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T20:10:54.338630+00:00", "batch_id": "", "os_score_delta": null, "price_close": 32.42, "market_cap": 5018615690.4, "market_cap_usd": 5018615690.4, "enterprise_value": 5557533690.4, "shares_outstanding": 154800000, "fx_rate_to_usd": null, "pe_ratio": 30.02498199, "pb_ratio": 3.33461507, "ptbv_ratio": 3.33461507, "ps_ratio": 14.61206407, "pcf_ratio": 15.98198725, "pfcf_ratio": 19.83572004, "ev_ebitda": 15.32322275, "ev_ebit": 25.21441167, "ev_sales": 16.18116297, "ev_fcf": 21.96575494, "earnings_yield": 0.03965986, "fcf_yield": 0.04552541, "dividend_yield": 0, "buyback_yield": -0.00058064, "shareholder_yield": 0.04085549, "debt_paydown_yield": 0.00627663, "total_yield": 0.04713212, "gross_margin": 0.71440675, "operating_margin": 0.64174263, "net_margin": 0.48666354, "ebitda_margin": 1.05598954, "fcf_margin": 0.73665408, "roe": 0.11106135, "roa": 0.07589926, "roic": 0.08087788, "roc_greenblatt": 0.10126399, "asset_turnover": 0.15595838, "cash_conversion": 1.51368248, "accruals_ratio": -0.06669088, "sbc_to_revenue": null, "debt_to_equity": null, "net_debt_to_ebitda": 1.48590382, "debt_to_assets": 0.24516684, "interest_coverage": 8.70089215, "current_ratio": 2.92629555, "quick_ratio": 2.92629555, "net_debt": 538918000, "revenue_growth_1y": 0.08310124, "revenue_growth_3y_cagr": -0.03086019, "revenue_growth_5y_cagr": null, "eps_growth_1y": 0.2142759, "eps_growth_3y_cagr": 0.09020721, "eps_growth_5y_cagr": null, "fcf_growth_1y": null, "book_value_growth_1y": -0.0421387, "piotroski_f_score": 6, "altman_z_score": null, "earnings_stability_5y": 0.769325, "revenue_stability_5y": 0.078997, "eps_surprise_avg": 18.9025, "sue_score": 0.3166, "price_return_1m": 0.0314985, "price_return_3m": 0.05117293, "price_return_6m": 0.14747212, "price_return_9m": 0.35396192, "price_return_12m": 0.32889943, "price_return_12m_ex1m": 0.2883193, "distance_from_52w_high": -0.02437562, "distance_from_52w_low": 0.35512329, "relative_strength": 0.02679302, "local_beta": -0.2712, "volatility_252d": 0.186408, "volatility_60d": 0.445626, "max_drawdown_12m": -0.08520174, "revenue_ttm": 343457000, "gross_profit_ttm": 245368000, "ebit_ttm": 220411000, "ebitda_ttm": 362687000, "net_income_ttm": 167148000, "eps_diluted_ttm": 1.07976744, "operating_cash_flow_ttm": 314017000, "capital_expenditure_ttm": -61008000, "fcf_ttm": 253009000, "dividends_paid_ttm": -207952000, "share_repurchases_ttm": null, "shares_issued_ttm": 2914000, "interest_expense_ttm": 25332000, "cash_and_equivalents": 997000, "total_current_assets": 71545000, "total_current_liabilities": 24449000, "net_ppe": 2130499000, "total_assets": 2202235000, "total_debt": 539915000, "total_equity": 1505006000, "net_working_capital": 46099000, "book_value_per_share": 9.72226098, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 9.72226098, "universe_ticker_count": 524, "sector": "Energy", "rank_pe": 71, "rank_pb": 71, "rank_ptbv": 71, "rank_ps": 94, "rank_pcf": 69, "rank_ev_ebitda": 67, "rank_ev_ebit": 71, "rank_earnings_yield": 70, "rank_fcf_yield": 40, "rank_dividend_yield": 91, "rank_shareholder_yield": 30, "rank_total_yield": 43, "rank_roe": 41, "rank_roc": 57, "rank_roic": 43, "rank_gross_margin": 13, "rank_fcf_margin": 3, "rank_piotroski": 50, "rank_accruals": 42, "rank_sue": 48, "rank_eps_growth_1y": 42, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 44, "rank_momentum_12m": 50, "rank_momentum_12m_ex1m": 52, "rank_relative_strength": 50, "value_composite": 87, "quality_composite": 13, "momentum_composite": 63, "growth_composite": 30, "yield_composite": 70, "svqf_composite": 76, "vc1_composite": 91, "vc2_composite": 84, "vc3_composite": 85, "trending_value_composite": null, "overall_composite": 76, "factor_coverage": 0.939, "signal_confidence": 0.939, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 71, "small_cap_core_rank": 85, "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": 32.42, "os": 0.24, "value": 0.13, "quality": 0.87, "momentum": 0.37, "confidence": 0.939, "coverage": 0.939, "pe_ratio": 30.025, "earnings_yield": 0.0397, "shareholder_yield": 0.0409, "roe": 0.1111, "momentum_12_1": 0.2883, "complete_fields": { "id": 11696, "ticker_id": 36722, "universe_id": 6, "week_end_date": "2026-06-07", "source_primary": "yfinance", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 1, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T20:10:54.338630+00:00", "batch_id": "", "os_score_delta": null, "price_close": 32.42, "market_cap": 5018615690.4, "market_cap_usd": 5018615690.4, "enterprise_value": 5557533690.4, "shares_outstanding": 154800000, "fx_rate_to_usd": null, "pe_ratio": 30.02498199, "pb_ratio": 3.33461507, "ptbv_ratio": 3.33461507, "ps_ratio": 14.61206407, "pcf_ratio": 15.98198725, "pfcf_ratio": 19.83572004, "ev_ebitda": 15.32322275, "ev_ebit": 25.21441167, "ev_sales": 16.18116297, "ev_fcf": 21.96575494, "earnings_yield": 0.03965986, "fcf_yield": 0.04552541, "dividend_yield": 0, "buyback_yield": -0.00058064, "shareholder_yield": 0.04085549, "debt_paydown_yield": 0.00627663, "total_yield": 0.04713212, "gross_margin": 0.71440675, "operating_margin": 0.64174263, "net_margin": 0.48666354, "ebitda_margin": 1.05598954, "fcf_margin": 0.73665408, "roe": 0.11106135, "roa": 0.07589926, "roic": 0.08087788, "roc_greenblatt": 0.10126399, "asset_turnover": 0.15595838, "cash_conversion": 1.51368248, "accruals_ratio": -0.06669088, "sbc_to_revenue": null, "debt_to_equity": null, "net_debt_to_ebitda": 1.48590382, "debt_to_assets": 0.24516684, "interest_coverage": 8.70089215, "current_ratio": 2.92629555, "quick_ratio": 2.92629555, "net_debt": 538918000, "revenue_growth_1y": 0.08310124, "revenue_growth_3y_cagr": -0.03086019, "revenue_growth_5y_cagr": null, "eps_growth_1y": 0.2142759, "eps_growth_3y_cagr": 0.09020721, "eps_growth_5y_cagr": null, "fcf_growth_1y": null, "book_value_growth_1y": -0.0421387, "piotroski_f_score": 6, "altman_z_score": null, "earnings_stability_5y": 0.769325, "revenue_stability_5y": 0.078997, "eps_surprise_avg": 18.9025, "sue_score": 0.3166, "price_return_1m": 0.0314985, "price_return_3m": 0.05117293, "price_return_6m": 0.14747212, "price_return_9m": 0.35396192, "price_return_12m": 0.32889943, "price_return_12m_ex1m": 0.2883193, "distance_from_52w_high": -0.02437562, "distance_from_52w_low": 0.35512329, "relative_strength": 0.02679302, "local_beta": -0.2712, "volatility_252d": 0.186408, "volatility_60d": 0.445626, "max_drawdown_12m": -0.08520174, "revenue_ttm": 343457000, "gross_profit_ttm": 245368000, "ebit_ttm": 220411000, "ebitda_ttm": 362687000, "net_income_ttm": 167148000, "eps_diluted_ttm": 1.07976744, "operating_cash_flow_ttm": 314017000, "capital_expenditure_ttm": -61008000, "fcf_ttm": 253009000, "dividends_paid_ttm": -207952000, "share_repurchases_ttm": null, "shares_issued_ttm": 2914000, "interest_expense_ttm": 25332000, "cash_and_equivalents": 997000, "total_current_assets": 71545000, "total_current_liabilities": 24449000, "net_ppe": 2130499000, "total_assets": 2202235000, "total_debt": 539915000, "total_equity": 1505006000, "net_working_capital": 46099000, "book_value_per_share": 9.72226098, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 9.72226098, "universe_ticker_count": 524, "sector": "Energy", "rank_pe": 71, "rank_pb": 71, "rank_ptbv": 71, "rank_ps": 94, "rank_pcf": 69, "rank_ev_ebitda": 67, "rank_ev_ebit": 71, "rank_earnings_yield": 70, "rank_fcf_yield": 40, "rank_dividend_yield": 91, "rank_shareholder_yield": 30, "rank_total_yield": 43, "rank_roe": 41, "rank_roc": 57, "rank_roic": 43, "rank_gross_margin": 13, "rank_fcf_margin": 3, "rank_piotroski": 50, "rank_accruals": 42, "rank_sue": 48, "rank_eps_growth_1y": 42, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 44, "rank_momentum_12m": 50, "rank_momentum_12m_ex1m": 52, "rank_relative_strength": 50, "value_composite": 87, "quality_composite": 13, "momentum_composite": 63, "growth_composite": 30, "yield_composite": 70, "svqf_composite": 76, "vc1_composite": 91, "vc2_composite": 84, "vc3_composite": 85, "trending_value_composite": null, "overall_composite": 76, "factor_coverage": 0.939, "signal_confidence": 0.939, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 71, "small_cap_core_rank": 85, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false } } ], "financial_periods": { "annual": [ { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "CAD", "fetched_at": "2026-06-07T20:05:58.973472+00:00", "is_restated": false, "income_statement": { "revenue": 324717000, "cost_of_revenue": 135129000, "gross_profit": 189588000, "ebit": 164709000, "ebitda": 332392000, "pretax_income": null, "tax_provision": null, "net_income": 128741000, "net_income_to_common": 128741000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 580000, "total_current_assets": 61455000, "total_assets": 2221715000, "short_term_debt": null, "long_term_debt": 570768000, "total_debt": 570768000, "total_liabilities": null, "total_equity": 1520477000, "shares_outstanding": 153989877, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 308760000, "capital_expenditure": -130699000, "free_cash_flow": 178061000, "dividends_paid": -207687000, "share_repurchases": null, "shares_issued": 0, "net_debt_issued": -31500000 }, "complete_fields": { "id": 425188, "ticker_id": 36722, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "CAD", "fetched_at": "2026-06-07T20:05:58.973472+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "332392000", "netIncome": "128741000", "grossProfit": "189588000", "totalRevenue": "324717000", "costOfRevenue": "135129000", "interestExpense": "26227000", "operatingIncome": "164709000", "fiscalDateEnding": "2025-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "135129000" }, "balance": { "totalDebt": "570768000", "totalAssets": "2221715000", "longTermDebt": "570768000", "shortTermDebt": null, "preferredStock": null, "fiscalDateEnding": "2025-12-31", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": "153989877", "totalCurrentAssets": "61455000", "totalShareholderEquity": "1520477000", "totalCurrentLiabilities": "5456000", "propertyPlantEquipmentNet": "2159439000", "cashAndShortTermInvestments": "580000" }, "cashflow": { "freeCashFlow": "178061000", "dividendsPaid": "-207687000", "issuanceOfDebt": null, "issuanceOfStock": "0", "repaymentOfDebt": "31500000", "fiscalDateEnding": "2025-12-31", "operatingCashflow": "308760000", "repurchaseOfStock": null, "capitalExpenditures": "-130699000" } }, "revenue": 324717000, "cost_of_revenue": 135129000, "gross_profit": 189588000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 164709000, "depreciation_amortisation": 135129000, "ebitda": 332392000, "interest_expense": 26227000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 128741000, "net_income_continuing_ops": null, "net_income_to_common": 128741000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 580000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 61455000, "net_ppe": 2159439000, "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": 2221715000, "short_term_debt": null, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 5456000, "long_term_debt": 570768000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 570768000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 1520477000, "shares_outstanding": 153989877, "operating_cash_flow": 308760000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -130699000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": -207687000, "share_repurchases": null, "shares_issued": 0, "net_debt_issued": -31500000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 178061000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "332392000", "netIncome": "128741000", "grossProfit": "189588000", "totalRevenue": "324717000", "costOfRevenue": "135129000", "interestExpense": "26227000", "operatingIncome": "164709000", "fiscalDateEnding": "2025-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "135129000" }, "balance": { "totalDebt": "570768000", "totalAssets": "2221715000", "longTermDebt": "570768000", "shortTermDebt": null, "preferredStock": null, "fiscalDateEnding": "2025-12-31", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": "153989877", "totalCurrentAssets": "61455000", "totalShareholderEquity": "1520477000", "totalCurrentLiabilities": "5456000", "propertyPlantEquipmentNet": "2159439000", "cashAndShortTermInvestments": "580000" }, "cashflow": { "freeCashFlow": "178061000", "dividendsPaid": "-207687000", "issuanceOfDebt": null, "issuanceOfStock": "0", "repaymentOfDebt": "31500000", "fiscalDateEnding": "2025-12-31", "operatingCashflow": "308760000", "repurchaseOfStock": null, "capitalExpenditures": "-130699000" } } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "CAD", "fetched_at": "2026-06-07T20:05:58.973472+00:00", "is_restated": false, "income_statement": { "revenue": 299803000, "cost_of_revenue": 124559000, "gross_profit": 175244000, "ebit": 152792000, "ebitda": 292543000, "pretax_income": null, "tax_provision": null, "net_income": 105656000, "net_income_to_common": 105656000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 147000, "total_current_assets": 64021000, "total_assets": 2223169000, "short_term_debt": null, "long_term_debt": 540396000, "total_debt": 540396000, "total_liabilities": null, "total_equity": 1581874000, "shares_outstanding": 153457046, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 276271000, "capital_expenditure": -437899000, "free_cash_flow": -161628000, "dividends_paid": -191167000, "share_repurchases": null, "shares_issued": 206893000, "net_debt_issued": -148318000 }, "complete_fields": { "id": 425192, "ticker_id": 36722, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "CAD", "fetched_at": "2026-06-07T20:05:58.973472+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "292543000", "netIncome": "105656000", "grossProfit": "175244000", "totalRevenue": "299803000", "costOfRevenue": "124559000", "interestExpense": "27466000", "operatingIncome": "152792000", "fiscalDateEnding": "2024-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "124559000" }, "balance": { "totalDebt": "540396000", "totalAssets": "2223169000", "longTermDebt": "540396000", "shortTermDebt": null, "preferredStock": null, "fiscalDateEnding": "2024-12-31", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": "153457046", "totalCurrentAssets": "64021000", "totalShareholderEquity": "1581874000", "totalCurrentLiabilities": "12263000", "propertyPlantEquipmentNet": "2156813000", "cashAndShortTermInvestments": "147000" }, "cashflow": { "freeCashFlow": "-161628000", "dividendsPaid": "-191167000", "issuanceOfDebt": null, "issuanceOfStock": "206893000", "repaymentOfDebt": "148318000", "fiscalDateEnding": "2024-12-31", "operatingCashflow": "276271000", "repurchaseOfStock": null, "capitalExpenditures": "-437899000" } }, "revenue": 299803000, "cost_of_revenue": 124559000, "gross_profit": 175244000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 152792000, "depreciation_amortisation": 124559000, "ebitda": 292543000, "interest_expense": 27466000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 105656000, "net_income_continuing_ops": null, "net_income_to_common": 105656000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 147000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 64021000, "net_ppe": 2156813000, "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": 2223169000, "short_term_debt": null, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 12263000, "long_term_debt": 540396000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 540396000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 1581874000, "shares_outstanding": 153457046, "operating_cash_flow": 276271000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -437899000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": -191167000, "share_repurchases": null, "shares_issued": 206893000, "net_debt_issued": -148318000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": -161628000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "292543000", "netIncome": "105656000", "grossProfit": "175244000", "totalRevenue": "299803000", "costOfRevenue": "124559000", "interestExpense": "27466000", "operatingIncome": "152792000", "fiscalDateEnding": "2024-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "124559000" }, "balance": { "totalDebt": "540396000", "totalAssets": "2223169000", "longTermDebt": "540396000", "shortTermDebt": null, "preferredStock": null, "fiscalDateEnding": "2024-12-31", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": "153457046", "totalCurrentAssets": "64021000", "totalShareholderEquity": "1581874000", "totalCurrentLiabilities": "12263000", "propertyPlantEquipmentNet": "2156813000", "cashAndShortTermInvestments": "147000" }, "cashflow": { "freeCashFlow": "-161628000", "dividendsPaid": "-191167000", "issuanceOfDebt": null, "issuanceOfStock": "206893000", "repaymentOfDebt": "148318000", "fiscalDateEnding": "2024-12-31", "operatingCashflow": "276271000", "repurchaseOfStock": null, "capitalExpenditures": "-437899000" } } }, { "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "CAD", "fetched_at": "2026-06-07T20:05:58.973472+00:00", "is_restated": false, "income_statement": { "revenue": 306691000, "cost_of_revenue": 217391000, "gross_profit": 89300000, "ebit": 70690000, "ebitda": 315424000, "pretax_income": null, "tax_provision": null, "net_income": 47644000, "net_income_to_common": 47644000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 3461000, "total_current_assets": 60379000, "total_assets": 1900601000, "short_term_debt": null, "long_term_debt": 391638000, "total_debt": 391638000, "total_liabilities": null, "total_equity": 1450097000, "shares_outstanding": 144741000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 300576000, "capital_expenditure": -54541000, "free_cash_flow": 246035000, "dividends_paid": -176316000, "share_repurchases": null, "shares_issued": 0, "net_debt_issued": -73655000 }, "complete_fields": { "id": 425194, "ticker_id": 36722, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "CAD", "fetched_at": "2026-06-07T20:05:58.973472+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "315424000", "netIncome": "47644000", "grossProfit": "89300000", "totalRevenue": "306691000", "costOfRevenue": "217391000", "interestExpense": "29099000", "operatingIncome": "70690000", "fiscalDateEnding": "2023-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "217391000" }, "balance": { "totalDebt": "391638000", "totalAssets": "1900601000", "longTermDebt": "391638000", "shortTermDebt": null, "preferredStock": null, "fiscalDateEnding": "2023-12-31", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": "144741000", "totalCurrentAssets": "60379000", "totalShareholderEquity": "1450097000", "totalCurrentLiabilities": "7084000", "propertyPlantEquipmentNet": "1837896000", "cashAndShortTermInvestments": "3461000" }, "cashflow": { "freeCashFlow": "246035000", "dividendsPaid": "-176316000", "issuanceOfDebt": null, "issuanceOfStock": "0", "repaymentOfDebt": "-73655000", "fiscalDateEnding": "2023-12-31", "operatingCashflow": "300576000", "repurchaseOfStock": null, "capitalExpenditures": "-54541000" } }, "revenue": 306691000, "cost_of_revenue": 217391000, "gross_profit": 89300000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 70690000, "depreciation_amortisation": 217391000, "ebitda": 315424000, "interest_expense": 29099000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 47644000, "net_income_continuing_ops": null, "net_income_to_common": 47644000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 3461000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 60379000, "net_ppe": 1837896000, "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": 1900601000, "short_term_debt": null, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 7084000, "long_term_debt": 391638000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 391638000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 1450097000, "shares_outstanding": 144741000, "operating_cash_flow": 300576000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -54541000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": -176316000, "share_repurchases": null, "shares_issued": 0, "net_debt_issued": -73655000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 246035000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "315424000", "netIncome": "47644000", "grossProfit": "89300000", "totalRevenue": "306691000", "costOfRevenue": "217391000", "interestExpense": "29099000", "operatingIncome": "70690000", "fiscalDateEnding": "2023-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "217391000" }, "balance": { "totalDebt": "391638000", "totalAssets": "1900601000", "longTermDebt": "391638000", "shortTermDebt": null, "preferredStock": null, "fiscalDateEnding": "2023-12-31", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": "144741000", "totalCurrentAssets": "60379000", "totalShareholderEquity": "1450097000", "totalCurrentLiabilities": "7084000", "propertyPlantEquipmentNet": "1837896000", "cashAndShortTermInvestments": "3461000" }, "cashflow": { "freeCashFlow": "246035000", "dividendsPaid": "-176316000", "issuanceOfDebt": null, "issuanceOfStock": "0", "repaymentOfDebt": "-73655000", "fiscalDateEnding": "2023-12-31", "operatingCashflow": "300576000", "repurchaseOfStock": null, "capitalExpenditures": "-54541000" } } }, { "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "CAD", "fetched_at": "2026-06-07T20:05:58.973472+00:00", "is_restated": false, "income_statement": { "revenue": 356735000, "cost_of_revenue": 209456000, "gross_profit": 147279000, "ebit": 130829000, "ebitda": 350874000, "pretax_income": null, "tax_provision": null, "net_income": 99355000, "net_income_to_common": 99355000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 0, "total_current_assets": 69471000, "total_assets": 1835732000, "short_term_debt": null, "long_term_debt": 464584000, "total_debt": 464584000, "total_liabilities": null, "total_equity": 1362294000, "shares_outstanding": 144210623, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 317878000, "capital_expenditure": -354692000, "free_cash_flow": -36814000, "dividends_paid": -157288000, "share_repurchases": null, "shares_issued": 0, "net_debt_issued": null }, "complete_fields": { "id": 425195, "ticker_id": 36722, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "CAD", "fetched_at": "2026-06-07T20:05:58.973472+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "350874000", "netIncome": "99355000", "grossProfit": "147279000", "totalRevenue": "356735000", "costOfRevenue": "209456000", "interestExpense": "13601000", "operatingIncome": "130829000", "fiscalDateEnding": "2022-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "209456000" }, "balance": { "totalDebt": "464584000", "totalAssets": "1835732000", "longTermDebt": "464584000", "shortTermDebt": null, "preferredStock": null, "fiscalDateEnding": "2022-12-31", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": "144210623", "totalCurrentAssets": "69471000", "totalShareholderEquity": "1362294000", "totalCurrentLiabilities": "4523000", "propertyPlantEquipmentNet": "1740882000", "cashAndShortTermInvestments": "0" }, "cashflow": { "freeCashFlow": "-36814000", "dividendsPaid": "-157288000", "issuanceOfDebt": "188004000", "issuanceOfStock": "0", "repaymentOfDebt": "188004000", "fiscalDateEnding": "2022-12-31", "operatingCashflow": "317878000", "repurchaseOfStock": null, "capitalExpenditures": "-354692000" } }, "revenue": 356735000, "cost_of_revenue": 209456000, "gross_profit": 147279000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 130829000, "depreciation_amortisation": 209456000, "ebitda": 350874000, "interest_expense": 13601000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 99355000, "net_income_continuing_ops": null, "net_income_to_common": 99355000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 0, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 69471000, "net_ppe": 1740882000, "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": 1835732000, "short_term_debt": null, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 4523000, "long_term_debt": 464584000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 464584000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 1362294000, "shares_outstanding": 144210623, "operating_cash_flow": 317878000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -354692000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": -157288000, "share_repurchases": null, "shares_issued": 0, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": -36814000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "350874000", "netIncome": "99355000", "grossProfit": "147279000", "totalRevenue": "356735000", "costOfRevenue": "209456000", "interestExpense": "13601000", "operatingIncome": "130829000", "fiscalDateEnding": "2022-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "209456000" }, "balance": { "totalDebt": "464584000", "totalAssets": "1835732000", "longTermDebt": "464584000", "shortTermDebt": null, "preferredStock": null, "fiscalDateEnding": "2022-12-31", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": "144210623", "totalCurrentAssets": "69471000", "totalShareholderEquity": "1362294000", "totalCurrentLiabilities": "4523000", "propertyPlantEquipmentNet": "1740882000", "cashAndShortTermInvestments": "0" }, "cashflow": { "freeCashFlow": "-36814000", "dividendsPaid": "-157288000", "issuanceOfDebt": "188004000", "issuanceOfStock": "0", "repaymentOfDebt": "188004000", "fiscalDateEnding": "2022-12-31", "operatingCashflow": "317878000", "repurchaseOfStock": null, "capitalExpenditures": "-354692000" } } }, { "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "CAD", "fetched_at": "2026-06-07T20:05:58.973472+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": 278332000 }, "complete_fields": { "id": 425196, "ticker_id": 36722, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "CAD", "fetched_at": "2026-06-07T20:05:58.973472+00:00", "is_restated": false, "raw_data": { "balance": { "totalDebt": null, "totalAssets": null, "longTermDebt": null, "shortTermDebt": null, "preferredStock": null, "fiscalDateEnding": "2021-12-31", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": null, "totalCurrentAssets": null, "totalShareholderEquity": null, "totalCurrentLiabilities": null, "propertyPlantEquipmentNet": null, "cashAndShortTermInvestments": null }, "cashflow": { "freeCashFlow": null, "dividendsPaid": null, "issuanceOfDebt": "278332000", "issuanceOfStock": null, "repaymentOfDebt": null, "fiscalDateEnding": "2021-12-31", "operatingCashflow": null, "repurchaseOfStock": null, "capitalExpenditures": null } }, "revenue": null, "cost_of_revenue": null, "gross_profit": null, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": null, "depreciation_amortisation": null, "ebitda": null, "interest_expense": null, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": null, "net_income_continuing_ops": null, "net_income_to_common": null, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": null, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": null, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": null, "total_assets": null, "short_term_debt": null, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": null, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": null, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": null, "shares_outstanding": null, "operating_cash_flow": null, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": null, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 278332000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": null, "net_change_in_cash": null }, "raw_data": { "balance": { "totalDebt": null, "totalAssets": null, "longTermDebt": null, "shortTermDebt": null, "preferredStock": null, "fiscalDateEnding": "2021-12-31", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": null, "totalCurrentAssets": null, "totalShareholderEquity": null, "totalCurrentLiabilities": null, "propertyPlantEquipmentNet": null, "cashAndShortTermInvestments": null }, "cashflow": { "freeCashFlow": null, "dividendsPaid": null, "issuanceOfDebt": "278332000", "issuanceOfStock": null, "repaymentOfDebt": null, "fiscalDateEnding": "2021-12-31", "operatingCashflow": null, "repurchaseOfStock": null, "capitalExpenditures": null } } } ], "quarterly": [ { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider": "yFinance", "currency_reported": "CAD", "fetched_at": "2026-06-07T20:05:58.973472+00:00", "is_restated": false, "income_statement": { "revenue": 92252000, "cost_of_revenue": 33677000, "gross_profit": 58575000, "ebit": 53381000, "ebitda": 83323000, "pretax_income": null, "tax_provision": null, "net_income": 34039000, "net_income_to_common": 34039000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 997000, "total_current_assets": 71545000, "total_assets": 2202235000, "short_term_debt": null, "long_term_debt": 539915000, "total_debt": 539915000, "total_liabilities": null, "total_equity": 1505006000, "shares_outstanding": 154740469, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 83404000, "capital_expenditure": -3906000, "free_cash_flow": 79498000, "dividends_paid": -52568000, "share_repurchases": null, "shares_issued": 1927000, "net_debt_issued": -31000000 }, "complete_fields": { "id": 425186, "ticker_id": 36722, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 2, "currency_reported": "CAD", "fetched_at": "2026-06-07T20:05:58.973472+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "83323000", "netIncome": "34039000", "grossProfit": "58575000", "totalRevenue": "92252000", "costOfRevenue": "33677000", "interestExpense": "5725000", "operatingIncome": "53381000", "fiscalDateEnding": "2026-03-31", "researchAndDevelopment": null, "depreciationAndAmortization": "33677000" }, "balance": { "totalDebt": "539915000", "totalAssets": "2202235000", "longTermDebt": "539915000", "shortTermDebt": null, "preferredStock": null, "fiscalDateEnding": "2026-03-31", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": "154740469", "totalCurrentAssets": "71545000", "totalShareholderEquity": "1505006000", "totalCurrentLiabilities": "24449000", "propertyPlantEquipmentNet": "2130499000", "cashAndShortTermInvestments": "997000" }, "cashflow": { "freeCashFlow": "79498000", "dividendsPaid": "-52568000", "issuanceOfDebt": null, "issuanceOfStock": "1927000", "repaymentOfDebt": "-31000000", "fiscalDateEnding": "2026-03-31", "operatingCashflow": "83404000", "repurchaseOfStock": null, "capitalExpenditures": "-3906000" } }, "revenue": 92252000, "cost_of_revenue": 33677000, "gross_profit": 58575000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 53381000, "depreciation_amortisation": 33677000, "ebitda": 83323000, "interest_expense": 5725000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 34039000, "net_income_continuing_ops": null, "net_income_to_common": 34039000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 997000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 71545000, "net_ppe": 2130499000, "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": 2202235000, "short_term_debt": null, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 24449000, "long_term_debt": 539915000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 539915000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 1505006000, "shares_outstanding": 154740469, "operating_cash_flow": 83404000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -3906000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": -52568000, "share_repurchases": null, "shares_issued": 1927000, "net_debt_issued": -31000000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 79498000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "83323000", "netIncome": "34039000", "grossProfit": "58575000", "totalRevenue": "92252000", "costOfRevenue": "33677000", "interestExpense": "5725000", "operatingIncome": "53381000", "fiscalDateEnding": "2026-03-31", "researchAndDevelopment": null, "depreciationAndAmortization": "33677000" }, "balance": { "totalDebt": "539915000", "totalAssets": "2202235000", "longTermDebt": "539915000", "shortTermDebt": null, "preferredStock": null, "fiscalDateEnding": "2026-03-31", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": "154740469", "totalCurrentAssets": "71545000", "totalShareholderEquity": "1505006000", "totalCurrentLiabilities": "24449000", "propertyPlantEquipmentNet": "2130499000", "cashAndShortTermInvestments": "997000" }, "cashflow": { "freeCashFlow": "79498000", "dividendsPaid": "-52568000", "issuanceOfDebt": null, "issuanceOfStock": "1927000", "repaymentOfDebt": "-31000000", "fiscalDateEnding": "2026-03-31", "operatingCashflow": "83404000", "repurchaseOfStock": null, "capitalExpenditures": "-3906000" } } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider": "yFinance", "currency_reported": "CAD", "fetched_at": "2026-06-07T20:05:58.973472+00:00", "is_restated": false, "income_statement": { "revenue": 84398000, "cost_of_revenue": -22118000, "gross_profit": 106516000, "ebit": 97316000, "ebitda": 104378000, "pretax_income": null, "tax_provision": null, "net_income": 76937000, "net_income_to_common": 76937000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 580000, "total_current_assets": 61455000, "total_assets": 2221715000, "short_term_debt": null, "long_term_debt": 570768000, "total_debt": 570768000, "total_liabilities": null, "total_equity": 1520477000, "shares_outstanding": 153989877, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 69143000, "capital_expenditure": -11121000, "free_cash_flow": 58022000, "dividends_paid": -52356000, "share_repurchases": null, "shares_issued": 987000, "net_debt_issued": null }, "complete_fields": { "id": 425187, "ticker_id": 36722, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 2, "currency_reported": "CAD", "fetched_at": "2026-06-07T20:05:58.973472+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "104378000", "netIncome": "76937000", "grossProfit": "106516000", "totalRevenue": "84398000", "costOfRevenue": "-22118000", "interestExpense": "6486000", "operatingIncome": "97316000", "fiscalDateEnding": "2025-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "-22118000" }, "balance": { "totalDebt": "570768000", "totalAssets": "2221715000", "longTermDebt": "570768000", "shortTermDebt": null, "preferredStock": null, "fiscalDateEnding": "2025-12-31", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": "153989877", "totalCurrentAssets": "61455000", "totalShareholderEquity": "1520477000", "totalCurrentLiabilities": "5456000", "propertyPlantEquipmentNet": "2159439000", "cashAndShortTermInvestments": "580000" }, "cashflow": { "freeCashFlow": "58022000", "dividendsPaid": "-52356000", "issuanceOfDebt": null, "issuanceOfStock": "987000", "repaymentOfDebt": null, "fiscalDateEnding": "2025-12-31", "operatingCashflow": "69143000", "repurchaseOfStock": null, "capitalExpenditures": "-11121000" } }, "revenue": 84398000, "cost_of_revenue": -22118000, "gross_profit": 106516000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 97316000, "depreciation_amortisation": -22118000, "ebitda": 104378000, "interest_expense": 6486000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 76937000, "net_income_continuing_ops": null, "net_income_to_common": 76937000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 580000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 61455000, "net_ppe": 2159439000, "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": 2221715000, "short_term_debt": null, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 5456000, "long_term_debt": 570768000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 570768000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 1520477000, "shares_outstanding": 153989877, "operating_cash_flow": 69143000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -11121000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": -52356000, "share_repurchases": null, "shares_issued": 987000, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 58022000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "104378000", "netIncome": "76937000", "grossProfit": "106516000", "totalRevenue": "84398000", "costOfRevenue": "-22118000", "interestExpense": "6486000", "operatingIncome": "97316000", "fiscalDateEnding": "2025-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "-22118000" }, "balance": { "totalDebt": "570768000", "totalAssets": "2221715000", "longTermDebt": "570768000", "shortTermDebt": null, "preferredStock": null, "fiscalDateEnding": "2025-12-31", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": "153989877", "totalCurrentAssets": "61455000", "totalShareholderEquity": "1520477000", "totalCurrentLiabilities": "5456000", "propertyPlantEquipmentNet": "2159439000", "cashAndShortTermInvestments": "580000" }, "cashflow": { "freeCashFlow": "58022000", "dividendsPaid": "-52356000", "issuanceOfDebt": null, "issuanceOfStock": "987000", "repaymentOfDebt": null, "fiscalDateEnding": "2025-12-31", "operatingCashflow": "69143000", "repurchaseOfStock": null, "capitalExpenditures": "-11121000" } } }, { "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider": "yFinance", "currency_reported": "CAD", "fetched_at": "2026-06-07T20:05:58.973472+00:00", "is_restated": false, "income_statement": { "revenue": 78535000, "cost_of_revenue": 52878000, "gross_profit": 25657000, "ebit": 20311000, "ebitda": 97266000, "pretax_income": null, "tax_provision": null, "net_income": 28161000, "net_income_to_common": 28161000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 306000, "total_current_assets": 62880000, "total_assets": 1834377000, "short_term_debt": null, "long_term_debt": 525485000, "total_debt": 525485000, "total_liabilities": null, "total_equity": 1255781000, "shares_outstanding": 153773754, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 80731000, "capital_expenditure": -27609000, "free_cash_flow": 53122000, "dividends_paid": -52283000, "share_repurchases": null, "shares_issued": 0, "net_debt_issued": null }, "complete_fields": { "id": 425189, "ticker_id": 36722, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 2, "currency_reported": "CAD", "fetched_at": "2026-06-07T20:05:58.973472+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "97266000", "netIncome": "28161000", "grossProfit": "25657000", "totalRevenue": "78535000", "costOfRevenue": "52878000", "interestExpense": "6267000", "operatingIncome": "20311000", "fiscalDateEnding": "2025-06-30", "researchAndDevelopment": null, "depreciationAndAmortization": "52878000" }, "balance": { "totalDebt": "525485000", "totalAssets": "1834377000", "longTermDebt": "525485000", "shortTermDebt": null, "preferredStock": null, "fiscalDateEnding": "2025-06-30", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": "153773754", "totalCurrentAssets": "62880000", "totalShareholderEquity": "1255781000", "totalCurrentLiabilities": "12240000", "propertyPlantEquipmentNet": "1770786000", "cashAndShortTermInvestments": "306000" }, "cashflow": { "freeCashFlow": "53122000", "dividendsPaid": "-52283000", "issuanceOfDebt": null, "issuanceOfStock": "0", "repaymentOfDebt": null, "fiscalDateEnding": "2025-06-30", "operatingCashflow": "80731000", "repurchaseOfStock": null, "capitalExpenditures": "-27609000" } }, "revenue": 78535000, "cost_of_revenue": 52878000, "gross_profit": 25657000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 20311000, "depreciation_amortisation": 52878000, "ebitda": 97266000, "interest_expense": 6267000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 28161000, "net_income_continuing_ops": null, "net_income_to_common": 28161000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 306000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 62880000, "net_ppe": 1770786000, "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": 1834377000, "short_term_debt": null, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 12240000, "long_term_debt": 525485000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 525485000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 1255781000, "shares_outstanding": 153773754, "operating_cash_flow": 80731000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -27609000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": -52283000, "share_repurchases": null, "shares_issued": 0, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 53122000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "97266000", "netIncome": "28161000", "grossProfit": "25657000", "totalRevenue": "78535000", "costOfRevenue": "52878000", "interestExpense": "6267000", "operatingIncome": "20311000", "fiscalDateEnding": "2025-06-30", "researchAndDevelopment": null, "depreciationAndAmortization": "52878000" }, "balance": { "totalDebt": "525485000", "totalAssets": "1834377000", "longTermDebt": "525485000", "shortTermDebt": null, "preferredStock": null, "fiscalDateEnding": "2025-06-30", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": "153773754", "totalCurrentAssets": "62880000", "totalShareholderEquity": "1255781000", "totalCurrentLiabilities": "12240000", "propertyPlantEquipmentNet": "1770786000", "cashAndShortTermInvestments": "306000" }, "cashflow": { "freeCashFlow": "53122000", "dividendsPaid": "-52283000", "issuanceOfDebt": null, "issuanceOfStock": "0", "repaymentOfDebt": null, "fiscalDateEnding": "2025-06-30", "operatingCashflow": "80731000", "repurchaseOfStock": null, "capitalExpenditures": "-27609000" } } }, { "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider": "yFinance", "currency_reported": "CAD", "fetched_at": "2026-06-07T20:05:58.973472+00:00", "is_restated": false, "income_statement": { "revenue": 88272000, "cost_of_revenue": 33652000, "gross_profit": 54620000, "ebit": 49403000, "ebitda": 77720000, "pretax_income": null, "tax_provision": null, "net_income": 28011000, "net_income_to_common": 28011000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 0, "total_current_assets": 61472000, "total_assets": 1857438000, "short_term_debt": null, "long_term_debt": 530178000, "total_debt": 530178000, "total_liabilities": null, "total_equity": 1278367000, "shares_outstanding": 153773754, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 80739000, "capital_expenditure": -18372000, "free_cash_flow": 62367000, "dividends_paid": -50745000, "share_repurchases": null, "shares_issued": 0, "net_debt_issued": -10318000 }, "complete_fields": { "id": 425190, "ticker_id": 36722, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 2, "currency_reported": "CAD", "fetched_at": "2026-06-07T20:05:58.973472+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "77720000", "netIncome": "28011000", "grossProfit": "54620000", "totalRevenue": "88272000", "costOfRevenue": "33652000", "interestExpense": "6854000", "operatingIncome": "49403000", "fiscalDateEnding": "2025-03-31", "researchAndDevelopment": null, "depreciationAndAmortization": "33652000" }, "balance": { "totalDebt": "530178000", "totalAssets": "1857438000", "longTermDebt": "530178000", "shortTermDebt": null, "preferredStock": null, "fiscalDateEnding": "2025-03-31", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": "153773754", "totalCurrentAssets": "61472000", "totalShareholderEquity": "1278367000", "totalCurrentLiabilities": "14778000", "propertyPlantEquipmentNet": "1795420000", "cashAndShortTermInvestments": "0" }, "cashflow": { "freeCashFlow": "62367000", "dividendsPaid": "-50745000", "issuanceOfDebt": null, "issuanceOfStock": "0", "repaymentOfDebt": "-10318000", "fiscalDateEnding": "2025-03-31", "operatingCashflow": "80739000", "repurchaseOfStock": null, "capitalExpenditures": "-18372000" } }, "revenue": 88272000, "cost_of_revenue": 33652000, "gross_profit": 54620000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 49403000, "depreciation_amortisation": 33652000, "ebitda": 77720000, "interest_expense": 6854000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 28011000, "net_income_continuing_ops": null, "net_income_to_common": 28011000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 0, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 61472000, "net_ppe": 1795420000, "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": 1857438000, "short_term_debt": null, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 14778000, "long_term_debt": 530178000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 530178000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 1278367000, "shares_outstanding": 153773754, "operating_cash_flow": 80739000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -18372000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": -50745000, "share_repurchases": null, "shares_issued": 0, "net_debt_issued": -10318000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 62367000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "77720000", "netIncome": "28011000", "grossProfit": "54620000", "totalRevenue": "88272000", "costOfRevenue": "33652000", "interestExpense": "6854000", "operatingIncome": "49403000", "fiscalDateEnding": "2025-03-31", "researchAndDevelopment": null, "depreciationAndAmortization": "33652000" }, "balance": { "totalDebt": "530178000", "totalAssets": "1857438000", "longTermDebt": "530178000", "shortTermDebt": null, "preferredStock": null, "fiscalDateEnding": "2025-03-31", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": "153773754", "totalCurrentAssets": "61472000", "totalShareholderEquity": "1278367000", "totalCurrentLiabilities": "14778000", "propertyPlantEquipmentNet": "1795420000", "cashAndShortTermInvestments": "0" }, "cashflow": { "freeCashFlow": "62367000", "dividendsPaid": "-50745000", "issuanceOfDebt": null, "issuanceOfStock": "0", "repaymentOfDebt": "-10318000", "fiscalDateEnding": "2025-03-31", "operatingCashflow": "80739000", "repurchaseOfStock": null, "capitalExpenditures": "-18372000" } } }, { "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider": "yFinance", "currency_reported": "CAD", "fetched_at": "2026-06-07T20:05:58.973472+00:00", "is_restated": false, "income_statement": { "revenue": 79072000, "cost_of_revenue": 48376000, "gross_profit": 30696000, "ebit": 22803000, "ebitda": 64495000, "pretax_income": null, "tax_provision": null, "net_income": 4426000, "net_income_to_common": 4426000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 147000, "total_current_assets": 64021000, "total_assets": 2223169000, "short_term_debt": null, "long_term_debt": 540396000, "total_debt": 540396000, "total_liabilities": null, "total_equity": 1581874000, "shares_outstanding": 153457046, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 64930000, "capital_expenditure": -312503000, "free_cash_flow": -247573000, "dividends_paid": -50617000, "share_repurchases": null, "shares_issued": 3765000, "net_debt_issued": null }, "complete_fields": { "id": 425191, "ticker_id": 36722, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 2, "currency_reported": "CAD", "fetched_at": "2026-06-07T20:05:58.973472+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "64495000", "netIncome": "4426000", "grossProfit": "30696000", "totalRevenue": "79072000", "costOfRevenue": "48376000", "interestExpense": "6940000", "operatingIncome": "22803000", "fiscalDateEnding": "2024-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "48376000" }, "balance": { "totalDebt": "540396000", "totalAssets": "2223169000", "longTermDebt": "540396000", "shortTermDebt": null, "preferredStock": null, "fiscalDateEnding": "2024-12-31", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": "153457046", "totalCurrentAssets": "64021000", "totalShareholderEquity": "1581874000", "totalCurrentLiabilities": "12263000", "propertyPlantEquipmentNet": "2156813000", "cashAndShortTermInvestments": "147000" }, "cashflow": { "freeCashFlow": "-247573000", "dividendsPaid": "-50617000", "issuanceOfDebt": null, "issuanceOfStock": "3765000", "repaymentOfDebt": null, "fiscalDateEnding": "2024-12-31", "operatingCashflow": "64930000", "repurchaseOfStock": null, "capitalExpenditures": "-312503000" } }, "revenue": 79072000, "cost_of_revenue": 48376000, "gross_profit": 30696000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 22803000, "depreciation_amortisation": 48376000, "ebitda": 64495000, "interest_expense": 6940000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 4426000, "net_income_continuing_ops": null, "net_income_to_common": 4426000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 147000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 64021000, "net_ppe": 2156813000, "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": 2223169000, "short_term_debt": null, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 12263000, "long_term_debt": 540396000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 540396000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 1581874000, "shares_outstanding": 153457046, "operating_cash_flow": 64930000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -312503000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": -50617000, "share_repurchases": null, "shares_issued": 3765000, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": -247573000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "64495000", "netIncome": "4426000", "grossProfit": "30696000", "totalRevenue": "79072000", "costOfRevenue": "48376000", "interestExpense": "6940000", "operatingIncome": "22803000", "fiscalDateEnding": "2024-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "48376000" }, "balance": { "totalDebt": "540396000", "totalAssets": "2223169000", "longTermDebt": "540396000", "shortTermDebt": null, "preferredStock": null, "fiscalDateEnding": "2024-12-31", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": "153457046", "totalCurrentAssets": "64021000", "totalShareholderEquity": "1581874000", "totalCurrentLiabilities": "12263000", "propertyPlantEquipmentNet": "2156813000", "cashAndShortTermInvestments": "147000" }, "cashflow": { "freeCashFlow": "-247573000", "dividendsPaid": "-50617000", "issuanceOfDebt": null, "issuanceOfStock": "3765000", "repaymentOfDebt": null, "fiscalDateEnding": "2024-12-31", "operatingCashflow": "64930000", "repurchaseOfStock": null, "capitalExpenditures": "-312503000" } } }, { "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider": "yFinance", "currency_reported": "CAD", "fetched_at": "2026-06-07T20:05:58.973472+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": 425193, "ticker_id": 36722, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 2, "currency_reported": "CAD", "fetched_at": "2026-06-07T20:05:58.973472+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": null, "netIncome": null, "grossProfit": null, "totalRevenue": null, "costOfRevenue": null, "interestExpense": null, "operatingIncome": null, "fiscalDateEnding": "2024-09-30", "researchAndDevelopment": null, "depreciationAndAmortization": null }, "balance": { "totalDebt": null, "totalAssets": null, "longTermDebt": null, "shortTermDebt": null, "preferredStock": null, "fiscalDateEnding": "2024-09-30", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": null, "totalCurrentAssets": null, "totalShareholderEquity": null, "totalCurrentLiabilities": null, "propertyPlantEquipmentNet": null, "cashAndShortTermInvestments": null } }, "revenue": null, "cost_of_revenue": null, "gross_profit": null, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": null, "depreciation_amortisation": null, "ebitda": null, "interest_expense": null, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": null, "net_income_continuing_ops": null, "net_income_to_common": null, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": null, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": null, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": null, "total_assets": null, "short_term_debt": null, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": null, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": null, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": null, "shares_outstanding": null, "operating_cash_flow": null, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": null, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": null, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": null, "netIncome": null, "grossProfit": null, "totalRevenue": null, "costOfRevenue": null, "interestExpense": null, "operatingIncome": null, "fiscalDateEnding": "2024-09-30", "researchAndDevelopment": null, "depreciationAndAmortization": null }, "balance": { "totalDebt": null, "totalAssets": null, "longTermDebt": null, "shortTermDebt": null, "preferredStock": null, "fiscalDateEnding": "2024-09-30", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": null, "totalCurrentAssets": null, "totalShareholderEquity": null, "totalCurrentLiabilities": null, "propertyPlantEquipmentNet": null, "cashAndShortTermInvestments": null } } } ] }, "strategy_matches": [ { "key": "os_composite", "name": "OS Composite Score", "slug": "composite", "group": "multi_factor", "page_url": "/factors/composite/", "rank_field": "-os_score" }, { "key": "quality_value", "name": "Quality \u00d7 Value", "slug": "quality-value", "group": "multi_factor", "page_url": "/factors/quality-value/", "rank_field": "-quality_value_composite" }, { "key": "ebitda_ev", "name": "EBITDA/EV Value", "slug": "ebitda-ev", "group": "value", "page_url": "/factors/ebitda-ev/", "rank_field": "-ebitda_to_ev" }, { "key": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/", "rank_field": "-sector_value_pct" }, { "key": "capital_allocators", "name": "Capital Allocators", "slug": "capital-allocators", "group": "quality", "page_url": "/factors/capital-allocators/", "rank_field": "-capital_allocation_quality" }, { "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": "momentum_leaders", "name": "Momentum Leaders", "slug": "momentum-leaders", "group": "momentum", "page_url": "/factors/momentum-leaders/", "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" }, { "key": "low_volatility", "name": "Low Volatility", "slug": "low-volatility", "group": "defensive", "page_url": "/factors/low-volatility/", "rank_field": "volatility_252d" } ], "coverage": { "factor_history_points": 1, "annual_financial_periods": 5, "quarterly_financial_periods": 6, "latest_factor_week": "2026-06-07", "latest_financials_period_end": "2025-12-31" }, "schema": { "snapshot_field_groups": { "identity": [ "week_end_date", "source_primary", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id" ], "size": [ "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd" ], "valuation": [ "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "price_to_sales", "price_to_book", "price_to_cashflow", "ebitda_to_ev", "sales_yield" ], "yield": [ "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield" ], "quality": [ "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "gross_profit_to_assets", "external_financing" ], "leverage_and_risk": [ "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "risk_adjusted_momentum" ], "growth": [ "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "revenue_growth", "earnings_growth" ], "momentum": [ "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "momentum_6m", "momentum_12m", "momentum_12_1", "distance_from_52w_high", "distance_from_52w_low", "relative_strength" ], "raw_ttm": [ "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share" ], "ranks": [ "universe_ticker_count", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength" ], "composites": [ "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "quality_value_composite", "os_score", "value_percentile", "quality_percentile", "momentum_percentile", "factor_coverage", "signal_confidence", "os_score_delta" ], "strategy_ranks": [ "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core", "trending_value_rank", "veiled_value", "earnings_consistent_5y" ] }, "financial_field_groups": { "income_statement": [ "revenue", "cost_of_revenue", "gross_profit", "ebit", "ebitda", "pretax_income", "tax_provision", "net_income", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted" ], "balance_sheet": [ "cash_and_equivalents", "total_current_assets", "total_assets", "short_term_debt", "long_term_debt", "total_debt", "total_liabilities", "total_equity", "shares_outstanding", "goodwill_and_intangibles" ], "cash_flow": [ "operating_cash_flow", "capital_expenditure", "free_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued" ] }, "complete_model_fields": { "ticker": [ "id", "uuid", "symbol", "name", "asset_type", "market_cap", "stock_exchange", "industry", "sector", "description", "currency", "is_active" ], "exchange": [ "id", "name", "symbol", "country_code", "currency", "benchmark", "data_symbol", "ticker_suffix", "update_provider", "update_group", "update_order", "update_enabled", "is_active" ], "factor_snapshot": [ "id", "ticker", "universe", "week_end_date", "source_primary", "source_gaps", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "missing_fields", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id", "os_score_delta", "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd", "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield", "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "distance_from_52w_high", "distance_from_52w_low", "relative_strength", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share", "universe_ticker_count", "sector", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength", "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "factor_coverage", "signal_confidence", "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core" ], "financial_period": [ "id", "ticker", "period_end_date", "period_type", "fiscal_year", "fiscal_quarter", "provider", "currency_reported", "fetched_at", "is_restated", "raw_data", "revenue", "cost_of_revenue", "gross_profit", "research_and_development", "selling_general_admin", "other_operating_expenses", "total_operating_expenses", "ebit", "depreciation_amortisation", "ebitda", "interest_expense", "interest_income", "other_non_operating", "pretax_income", "tax_provision", "effective_tax_rate", "net_income", "net_income_continuing_ops", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted", "cash_and_equivalents", "short_term_investments", "net_receivables", "inventory", "other_current_assets", "total_current_assets", "net_ppe", "goodwill", "intangible_assets", "goodwill_and_intangibles", "long_term_investments", "other_non_current_assets", "total_non_current_assets", "total_assets", "short_term_debt", "accounts_payable", "deferred_revenue_current", "other_current_liabilities", "total_current_liabilities", "long_term_debt", "deferred_revenue_lt", "other_non_current_liabilities", "total_non_current_liabilities", "total_liabilities", "total_debt", "preferred_stock", "minority_interest", "retained_earnings", "total_equity", "shares_outstanding", "operating_cash_flow", "stock_based_compensation", "deferred_tax_cf", "change_in_working_capital", "capital_expenditure", "acquisitions", "other_investing", "investing_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued", "other_financing", "financing_cash_flow", "free_cash_flow", "net_change_in_cash" ] } } }