{ "ticker": { "uuid": "403a1491-9f4b-4e61-aa74-4d1bbb768fa5", "symbol": "NOA", "name": "North American Construction Group Ltd", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Energy", "industry": "Oil & Gas Equipment & Services", "page_url": "https://sharemaestro.com/factors/ticker/403a1491-9f4b-4e61-aa74-4d1bbb768fa5/", "api_url": "https://sharemaestro.com/factors/api/tickers/403a1491-9f4b-4e61-aa74-4d1bbb768fa5/" }, "ticker_metadata": { "id": 2875, "uuid": "403a1491-9f4b-4e61-aa74-4d1bbb768fa5", "symbol": "NOA", "name": "North American Construction Group Ltd", "asset_type": "equity", "market_cap": 379165000, "stock_exchange_id": 3, "industry": "Oil & Gas Equipment & Services", "sector": "Energy", "description": "North American Construction Group Ltd. provides mining and heavy construction services to the resource development and industrial construction sectors in Canada and the United States. The company's Heavy Construction & Mining division offers constructability reviews, budget cost estimates, design-build construction, project management, contracts. mining, pre-stripping / pit excavation, overburden removal and stacking, muskeg removal and stacking, site preparation, runway construction, site dewatering / perimeter ditching, tailings and process pipelines, transportation and construction of access, construction and densification of tailings dams, mechanically stabilized earth walls, dam construction and reclamation services. The company is headquartered in Acheson, Canada.", "currency": "USD", "is_active": true }, "exchange_metadata": { "id": 3, "name": "NYSE", "symbol": "NYSE", "country_code": "US", "currency": "USD", "benchmark": "SPY", "data_symbol": "", "ticker_suffix": "", "update_provider": "alphavantage", "update_group": "us", "update_order": 0, "update_enabled": true, "is_active": true }, "latest_snapshot": { "ticker": { "uuid": "403a1491-9f4b-4e61-aa74-4d1bbb768fa5", "symbol": "NOA", "name": "North American Construction Group Ltd", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Energy", "industry": "Oil & Gas Equipment & Services", "page_url": "https://sharemaestro.com/factors/ticker/403a1491-9f4b-4e61-aa74-4d1bbb768fa5/", "api_url": "https://sharemaestro.com/factors/api/tickers/403a1491-9f4b-4e61-aa74-4d1bbb768fa5/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.85, "value": 0.97, "quality": 0.68, "momentum": 0.13, "coverage": 1, "confidence": 1, "delta": null }, "headline_factors": { "price": 13.74, "market_cap": 391650181.2, "pe_ratio": 11.7828, "earnings_yield": 0.0849, "ebitda_to_ev": 0.2656, "shareholder_yield": 0.0348, "roe": 0.0699, "piotroski_f_score": 6, "momentum_12_1": -0.1674, "volatility_252d": 0.473 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": false, "small_cap_core": true, "veiled_value": false, "earnings_consistent_5y": false }, "factor_groups": { "identity": { "week_end_date": "2026-06-07", "source_primary": "alphavantage", "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": "2026-06-07T06:54:01.211355+00:00", "batch_id": "" }, "size": { "price_close": 13.74, "market_cap": 391650181.2, "market_cap_usd": 391650181.2, "enterprise_value": 1220719464.2, "shares_outstanding": 28504380, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": 11.7828, "pb_ratio": 0.8242, "ptbv_ratio": 0.8469, "ps_ratio": 0.31, "pcf_ratio": 1.6333, "pfcf_ratio": 0.8196, "ev_ebitda": 3.7649, "ev_ebit": 11.0423, "ev_sales": 0.9663, "ev_fcf": 2.5544, "earnings_yield": 0.0849, "fcf_yield": 0.3915, "price_to_sales": 0.31, "price_to_book": 0.8242, "price_to_cashflow": 1.6333, "ebitda_to_ev": 0.2656, "sales_yield": 1.0348 }, "yield": { "dividend_yield": 0.0348, "buyback_yield": 0, "shareholder_yield": 0.0348, "debt_paydown_yield": null, "total_yield": 0.0348 }, "quality": { "gross_margin": 0.1316, "operating_margin": 0.0875, "net_margin": 0.0263, "ebitda_margin": 0.2567, "fcf_margin": 0.3783, "roe": 0.0699, "roa": 0.0177, "roic": 0.0504, "roc_greenblatt": null, "asset_turnover": 0.6713, "cash_conversion": 14.3771, "accruals_ratio": -0.1098, "sbc_to_revenue": 0.0044, "piotroski_f_score": 6, "altman_z_score": 1.1897, "earnings_stability_5y": 0.6462, "revenue_stability_5y": 0.3287, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.0883, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": 2.9599, "net_debt_to_ebitda": 2.557, "debt_to_assets": 0.5051, "interest_coverage": 1.8222, "current_ratio": 1.1143, "quick_ratio": 0.8982, "net_debt": 829069283, "local_beta": 0.001, "volatility_252d": 0.473, "volatility_60d": 0.9064, "max_drawdown_12m": -0.3142, "risk_adjusted_momentum": -0.3539 }, "growth": { "revenue_growth_1y": 0.0444, "revenue_growth_3y_cagr": 0.1862, "revenue_growth_5y_cagr": 0.2084, "eps_growth_1y": -0.1558, "eps_growth_3y_cagr": -0.2051, "eps_growth_5y_cagr": -0.0722, "fcf_growth_1y": -0.1763, "book_value_growth_1y": 0.2018, "revenue_growth": 0.0444, "earnings_growth": -0.1558 }, "momentum": { "price_return_1m": -0.058, "price_return_3m": -0.164, "price_return_6m": -0.0179, "price_return_9m": 0.0405, "price_return_12m": -0.2157, "price_return_12m_ex1m": -0.1674, "momentum_6m": -0.0179, "momentum_12m": -0.2157, "momentum_12_1": -0.1674, "distance_from_52w_high": -0.2201, "distance_from_52w_low": 0.1373, "relative_strength": -0.3157 }, "raw_ttm": { "revenue_ttm": 1263252920, "gross_profit_ttm": 166225948, "ebit_ttm": 110549074, "ebitda_ttm": 324237054, "net_income_ttm": 33239250, "eps_diluted_ttm": 1.1661, "operating_cash_flow_ttm": 239785132, "capital_expenditure_ttm": 238099290, "fcf_ttm": 477884422, "dividends_paid_ttm": 13647696, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 60667068, "cash_and_equivalents": 121442028, "total_current_assets": 385548790, "total_current_liabilities": 345991829, "net_ppe": null, "total_assets": 1881727345, "total_debt": 950511311, "total_equity": 475193860, "net_working_capital": 16001244, "book_value_per_share": 16.6709, "retained_earnings": 177643895, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 462455026, "tangible_book_per_share": 16.224 }, "ranks": { "universe_ticker_count": 3577, "rank_pe": 27, "rank_pb": 15, "rank_ptbv": 13, "rank_ps": 8, "rank_pcf": 5, "rank_ev_ebitda": 8, "rank_ev_ebit": 44, "rank_earnings_yield": 27, "rank_fcf_yield": 6, "rank_dividend_yield": 22, "rank_shareholder_yield": 22, "rank_total_yield": 22, "rank_roe": 54, "rank_roc": 50, "rank_roic": 61, "rank_gross_margin": 90, "rank_fcf_margin": 22, "rank_piotroski": 44, "rank_accruals": 18, "rank_sue": 50, "rank_eps_growth_1y": 77, "rank_eps_growth_5y": 86, "rank_revenue_growth_1y": 60, "rank_momentum_12m": 81, "rank_momentum_12m_ex1m": 79, "rank_relative_strength": 79 }, "composites": { "value_composite": 3, "quality_composite": 32, "momentum_composite": 87, "growth_composite": 96, "yield_composite": 15, "svqf_composite": 14, "vc1_composite": 3, "vc2_composite": 3, "vc3_composite": 3, "trending_value_composite": 54, "overall_composite": 15, "quality_value_composite": 0.8122, "os_score": 0.85, "value_percentile": 0.97, "quality_percentile": 0.68, "momentum_percentile": 0.13, "factor_coverage": 1, "signal_confidence": 1, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 24, "small_cap_core_rank": 3, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": true, "trending_value_rank": 54, "veiled_value": false, "earnings_consistent_5y": false } } }, "latest_snapshot_fields": { "id": 4642, "ticker_id": 2875, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "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": "2026-06-07T06:54:01.211355+00:00", "batch_id": "", "os_score_delta": null, "price_close": 13.74, "market_cap": 391650181.2, "market_cap_usd": 391650181.2, "enterprise_value": 1220719464.2, "shares_outstanding": 28504380, "fx_rate_to_usd": null, "pe_ratio": 11.78276228, "pb_ratio": 0.82419032, "ptbv_ratio": 0.84689356, "ps_ratio": 0.31003307, "pcf_ratio": 1.63333806, "pfcf_ratio": 0.81955001, "ev_ebitda": 3.76489809, "ev_ebit": 11.04233098, "ev_sales": 0.96633021, "ev_fcf": 2.55442406, "earnings_yield": 0.08486974, "fcf_yield": 0.39147768, "dividend_yield": 0.03484665, "buyback_yield": 0, "shareholder_yield": 0.03484665, "debt_paydown_yield": null, "total_yield": 0.03484665, "gross_margin": 0.13158564, "operating_margin": 0.08751143, "net_margin": 0.02631243, "ebitda_margin": 0.25666836, "fcf_margin": 0.37829671, "roe": 0.06994882, "roa": 0.01766422, "roic": 0.05041428, "roc_greenblatt": null, "asset_turnover": 0.67132623, "cash_conversion": 14.37711206, "accruals_ratio": -0.10976398, "sbc_to_revenue": 0.00444408, "debt_to_equity": 2.9599151, "net_debt_to_ebitda": 2.556985, "debt_to_assets": 0.50512701, "interest_coverage": 1.82222543, "current_ratio": 1.11432918, "quick_ratio": 0.89823819, "net_debt": 829069283, "revenue_growth_1y": 0.0443611, "revenue_growth_3y_cagr": 0.18616271, "revenue_growth_5y_cagr": 0.20838474, "eps_growth_1y": -0.15582857, "eps_growth_3y_cagr": -0.20513879, "eps_growth_5y_cagr": -0.07218044, "fcf_growth_1y": -0.17625308, "book_value_growth_1y": 0.20181378, "piotroski_f_score": 6, "altman_z_score": 1.18965992, "earnings_stability_5y": 0.64618, "revenue_stability_5y": 0.328695, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.0580202, "price_return_3m": -0.16398949, "price_return_6m": -0.01792607, "price_return_9m": 0.0404598, "price_return_12m": -0.21570418, "price_return_12m_ex1m": -0.16739635, "distance_from_52w_high": -0.22007152, "distance_from_52w_low": 0.13726659, "relative_strength": -0.31566776, "local_beta": 0.001, "volatility_252d": 0.473041, "volatility_60d": 0.906428, "max_drawdown_12m": -0.31420787, "revenue_ttm": 1263252920, "gross_profit_ttm": 166225948, "ebit_ttm": 110549074, "ebitda_ttm": 324237054, "net_income_ttm": 33239250, "eps_diluted_ttm": 1.16611026, "operating_cash_flow_ttm": 239785132, "capital_expenditure_ttm": 238099290, "fcf_ttm": 477884422, "dividends_paid_ttm": 13647696, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 60667068, "cash_and_equivalents": 121442028, "total_current_assets": 385548790, "total_current_liabilities": 345991829, "net_ppe": null, "total_assets": 1881727345, "total_debt": 950511311, "total_equity": 475193860, "net_working_capital": 16001244, "book_value_per_share": 16.67090672, "retained_earnings": 177643895, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 462455026, "tangible_book_per_share": 16.22399877, "universe_ticker_count": 3577, "sector": "Energy", "rank_pe": 27, "rank_pb": 15, "rank_ptbv": 13, "rank_ps": 8, "rank_pcf": 5, "rank_ev_ebitda": 8, "rank_ev_ebit": 44, "rank_earnings_yield": 27, "rank_fcf_yield": 6, "rank_dividend_yield": 22, "rank_shareholder_yield": 22, "rank_total_yield": 22, "rank_roe": 54, "rank_roc": 50, "rank_roic": 61, "rank_gross_margin": 90, "rank_fcf_margin": 22, "rank_piotroski": 44, "rank_accruals": 18, "rank_sue": 50, "rank_eps_growth_1y": 77, "rank_eps_growth_5y": 86, "rank_revenue_growth_1y": 60, "rank_momentum_12m": 81, "rank_momentum_12m_ex1m": 79, "rank_relative_strength": 79, "value_composite": 3, "quality_composite": 32, "momentum_composite": 87, "growth_composite": 96, "yield_composite": 15, "svqf_composite": 14, "vc1_composite": 3, "vc2_composite": 3, "vc3_composite": 3, "trending_value_composite": 54, "overall_composite": 15, "factor_coverage": 1, "signal_confidence": 1, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 24, "small_cap_core_rank": 3, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": true }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 13.74, "os": 0.85, "value": 0.97, "quality": 0.68, "momentum": 0.13, "confidence": 1, "coverage": 1, "pe_ratio": 11.7828, "earnings_yield": 0.0849, "shareholder_yield": 0.0348, "roe": 0.0699, "momentum_12_1": -0.1674, "complete_fields": { "id": 4642, "ticker_id": 2875, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "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": "2026-06-07T06:54:01.211355+00:00", "batch_id": "", "os_score_delta": null, "price_close": 13.74, "market_cap": 391650181.2, "market_cap_usd": 391650181.2, "enterprise_value": 1220719464.2, "shares_outstanding": 28504380, "fx_rate_to_usd": null, "pe_ratio": 11.78276228, "pb_ratio": 0.82419032, "ptbv_ratio": 0.84689356, "ps_ratio": 0.31003307, "pcf_ratio": 1.63333806, "pfcf_ratio": 0.81955001, "ev_ebitda": 3.76489809, "ev_ebit": 11.04233098, "ev_sales": 0.96633021, "ev_fcf": 2.55442406, "earnings_yield": 0.08486974, "fcf_yield": 0.39147768, "dividend_yield": 0.03484665, "buyback_yield": 0, "shareholder_yield": 0.03484665, "debt_paydown_yield": null, "total_yield": 0.03484665, "gross_margin": 0.13158564, "operating_margin": 0.08751143, "net_margin": 0.02631243, "ebitda_margin": 0.25666836, "fcf_margin": 0.37829671, "roe": 0.06994882, "roa": 0.01766422, "roic": 0.05041428, "roc_greenblatt": null, "asset_turnover": 0.67132623, "cash_conversion": 14.37711206, "accruals_ratio": -0.10976398, "sbc_to_revenue": 0.00444408, "debt_to_equity": 2.9599151, "net_debt_to_ebitda": 2.556985, "debt_to_assets": 0.50512701, "interest_coverage": 1.82222543, "current_ratio": 1.11432918, "quick_ratio": 0.89823819, "net_debt": 829069283, "revenue_growth_1y": 0.0443611, "revenue_growth_3y_cagr": 0.18616271, "revenue_growth_5y_cagr": 0.20838474, "eps_growth_1y": -0.15582857, "eps_growth_3y_cagr": -0.20513879, "eps_growth_5y_cagr": -0.07218044, "fcf_growth_1y": -0.17625308, "book_value_growth_1y": 0.20181378, "piotroski_f_score": 6, "altman_z_score": 1.18965992, "earnings_stability_5y": 0.64618, "revenue_stability_5y": 0.328695, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.0580202, "price_return_3m": -0.16398949, "price_return_6m": -0.01792607, "price_return_9m": 0.0404598, "price_return_12m": -0.21570418, "price_return_12m_ex1m": -0.16739635, "distance_from_52w_high": -0.22007152, "distance_from_52w_low": 0.13726659, "relative_strength": -0.31566776, "local_beta": 0.001, "volatility_252d": 0.473041, "volatility_60d": 0.906428, "max_drawdown_12m": -0.31420787, "revenue_ttm": 1263252920, "gross_profit_ttm": 166225948, "ebit_ttm": 110549074, "ebitda_ttm": 324237054, "net_income_ttm": 33239250, "eps_diluted_ttm": 1.16611026, "operating_cash_flow_ttm": 239785132, "capital_expenditure_ttm": 238099290, "fcf_ttm": 477884422, "dividends_paid_ttm": 13647696, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 60667068, "cash_and_equivalents": 121442028, "total_current_assets": 385548790, "total_current_liabilities": 345991829, "net_ppe": null, "total_assets": 1881727345, "total_debt": 950511311, "total_equity": 475193860, "net_working_capital": 16001244, "book_value_per_share": 16.67090672, "retained_earnings": 177643895, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 462455026, "tangible_book_per_share": 16.22399877, "universe_ticker_count": 3577, "sector": "Energy", "rank_pe": 27, "rank_pb": 15, "rank_ptbv": 13, "rank_ps": 8, "rank_pcf": 5, "rank_ev_ebitda": 8, "rank_ev_ebit": 44, "rank_earnings_yield": 27, "rank_fcf_yield": 6, "rank_dividend_yield": 22, "rank_shareholder_yield": 22, "rank_total_yield": 22, "rank_roe": 54, "rank_roc": 50, "rank_roic": 61, "rank_gross_margin": 90, "rank_fcf_margin": 22, "rank_piotroski": 44, "rank_accruals": 18, "rank_sue": 50, "rank_eps_growth_1y": 77, "rank_eps_growth_5y": 86, "rank_revenue_growth_1y": 60, "rank_momentum_12m": 81, "rank_momentum_12m_ex1m": 79, "rank_relative_strength": 79, "value_composite": 3, "quality_composite": 32, "momentum_composite": 87, "growth_composite": 96, "yield_composite": 15, "svqf_composite": 14, "vc1_composite": 3, "vc2_composite": 3, "vc3_composite": 3, "trending_value_composite": 54, "overall_composite": 15, "factor_coverage": 1, "signal_confidence": 1, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 24, "small_cap_core_rank": 3, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": true } } ], "financial_periods": { "annual": [ { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:49:29.501884+00:00", "is_restated": false, "income_statement": { "revenue": 1284291000, "cost_of_revenue": 1122007000, "gross_profit": 162284000, "ebit": 112620000, "ebitda": 329852000, "pretax_income": 56474000, "tax_provision": 22640000, "net_income": 33834000, "net_income_to_common": 33834000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 100046401, "total_current_assets": 361924813, "total_assets": 1818270020, "short_term_debt": 161919937, "long_term_debt": 749829000, "total_debt": 911748937, "total_liabilities": 1362021136, "total_equity": 456248883, "shares_outstanding": 32266129, "goodwill_and_intangibles": 12857512 }, "cash_flow": { "operating_cash_flow": 254335563, "capital_expenditure": 280865924, "free_cash_flow": 535201487, "dividends_paid": 13381085, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 304230, "ticker_id": 2875, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:49:29.501884+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "112620000", "ebitda": "329852000", "netIncome": "33834000", "grossProfit": "162284000", "depreciation": "None", "totalRevenue": "1284291000", "costOfRevenue": "1122007000", "interestIncome": "163000", "incomeBeforeTax": "56474000", "interestExpense": "56146000", "operatingIncome": "110003000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "22640000", "reportedCurrency": "CAD", "netInterestIncome": "-58931000", "nonInterestIncome": "None", "operatingExpenses": "52281000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1122007000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "217232000", "sellingGeneralAndAdministrative": "50326000", "netIncomeFromContinuingOperations": "33834000" }, "balance": { "goodwill": "534564", "inventory": "75598342", "commonStock": "282726408", "currentDebt": "None", "investments": "None", "totalAssets": "1818270020", "longTermDebt": "749829000", "shortTermDebt": "161919937", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "12322948", "reportedCurrency": "CAD", "retainedEarnings": "176319193", "totalLiabilities": "1362021136", "otherCurrentAssets": "7026270", "totalCurrentAssets": "361924813", "currentLongTermDebt": "175604000", "longTermInvestments": "70416000", "shortTermInvestments": "None", "currentNetReceivables": "179253799", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1456345205", "currentAccountsPayable": "101970831", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1358672000", "shortLongTermDebtTotal": "920827972", "totalShareholderEquity": "456248883", "capitalLeaseObligations": "11193000", "otherCurrentLiabilities": "123804026", "totalCurrentLiabilities": "410524175", "otherNonCurrentLiabilities": "30213000", "totalNonCurrentLiabilities": "951496959", "cashAndShortTermInvestments": "100046401", "commonStockSharesOutstanding": "32266129", "intangibleAssetsExcludingGoodwill": "12322948", "cashAndCashEquivalentsAtCarryingValue": "100046401", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "33806426", "profitLoss": "None", "dividendPayout": "13381085", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "CAD", "changeInInventory": "-10234651", "operatingCashflow": "254335563", "capitalExpenditures": "280865924", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "31084647", "cashflowFromInvestment": "-264614179", "stockBasedCompensation": "-432000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "13381085", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-41683000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "219008376", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1284291000, "cost_of_revenue": 1122007000, "gross_profit": 162284000, "research_and_development": null, "selling_general_admin": 50326000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 112620000, "depreciation_amortisation": 217232000, "ebitda": 329852000, "interest_expense": 56146000, "interest_income": null, "other_non_operating": null, "pretax_income": 56474000, "tax_provision": 22640000, "effective_tax_rate": null, "net_income": 33834000, "net_income_continuing_ops": 33834000, "net_income_to_common": 33834000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 100046401, "short_term_investments": null, "net_receivables": 179253799, "inventory": 75598342, "other_current_assets": null, "total_current_assets": 361924813, "net_ppe": null, "goodwill": 534564, "intangible_assets": 12322948, "goodwill_and_intangibles": 12857512, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1456345205, "total_assets": 1818270020, "short_term_debt": 161919937, "accounts_payable": 101970831, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 410524175, "long_term_debt": 749829000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 951496959, "total_liabilities": 1362021136, "total_debt": 911748937, "preferred_stock": null, "minority_interest": null, "retained_earnings": 176319193, "total_equity": 456248883, "shares_outstanding": 32266129, "operating_cash_flow": 254335563, "stock_based_compensation": -432000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 280865924, "acquisitions": null, "other_investing": null, "investing_cash_flow": -264614179, "dividends_paid": 13381085, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 31084647, "free_cash_flow": 535201487, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "112620000", "ebitda": "329852000", "netIncome": "33834000", "grossProfit": "162284000", "depreciation": "None", "totalRevenue": "1284291000", "costOfRevenue": "1122007000", "interestIncome": "163000", "incomeBeforeTax": "56474000", "interestExpense": "56146000", "operatingIncome": "110003000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "22640000", "reportedCurrency": "CAD", "netInterestIncome": "-58931000", "nonInterestIncome": "None", "operatingExpenses": "52281000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1122007000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "217232000", "sellingGeneralAndAdministrative": "50326000", "netIncomeFromContinuingOperations": "33834000" }, "balance": { "goodwill": "534564", "inventory": "75598342", "commonStock": "282726408", "currentDebt": "None", "investments": "None", "totalAssets": "1818270020", "longTermDebt": "749829000", "shortTermDebt": "161919937", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "12322948", "reportedCurrency": "CAD", "retainedEarnings": "176319193", "totalLiabilities": "1362021136", "otherCurrentAssets": "7026270", "totalCurrentAssets": "361924813", "currentLongTermDebt": "175604000", "longTermInvestments": "70416000", "shortTermInvestments": "None", "currentNetReceivables": "179253799", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1456345205", "currentAccountsPayable": "101970831", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1358672000", "shortLongTermDebtTotal": "920827972", "totalShareholderEquity": "456248883", "capitalLeaseObligations": "11193000", "otherCurrentLiabilities": "123804026", "totalCurrentLiabilities": "410524175", "otherNonCurrentLiabilities": "30213000", "totalNonCurrentLiabilities": "951496959", "cashAndShortTermInvestments": "100046401", "commonStockSharesOutstanding": "32266129", "intangibleAssetsExcludingGoodwill": "12322948", "cashAndCashEquivalentsAtCarryingValue": "100046401", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "33806426", "profitLoss": "None", "dividendPayout": "13381085", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "CAD", "changeInInventory": "-10234651", "operatingCashflow": "254335563", "capitalExpenditures": "280865924", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "31084647", "cashflowFromInvestment": "-264614179", "stockBasedCompensation": "-432000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "13381085", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-41683000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "219008376", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:49:29.501884+00:00", "is_restated": false, "income_statement": { "revenue": 1165787000, "cost_of_revenue": 955739000, "gross_profit": 210048000, "ebit": 116375000, "ebitda": 283058000, "pretax_income": 60035000, "tax_provision": 15950000, "net_income": 44085000, "net_income_to_common": 44085000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 77875000, "total_current_assets": 330520000, "total_assets": 1694264000, "short_term_debt": 94264000, "long_term_debt": 719399000, "total_debt": 813663000, "total_liabilities": 1305362000, "total_equity": 388902000, "shares_outstanding": 33053877, "goodwill_and_intangibles": 10421000 }, "cash_flow": { "operating_cash_flow": 217607000, "capital_expenditure": 284343000, "free_cash_flow": 501950000, "dividends_paid": 10644000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 304235, "ticker_id": 2875, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:49:29.501884+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "116375000", "ebitda": "283058000", "netIncome": "44085000", "grossProfit": "210048000", "depreciation": "None", "totalRevenue": "1165787000", "costOfRevenue": "955739000", "interestIncome": "40089000", "incomeBeforeTax": "60035000", "interestExpense": "56340000", "operatingIncome": "153330000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "15950000", "reportedCurrency": "CAD", "netInterestIncome": "-59340000", "nonInterestIncome": "None", "operatingExpenses": "56718000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "955739000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "166683000", "sellingGeneralAndAdministrative": "55951000", "netIncomeFromContinuingOperations": "44085000" }, "balance": { "goodwill": "520000", "inventory": "74081000", "commonStock": "228961000", "currentDebt": "None", "investments": "None", "totalAssets": "1694264000", "longTermDebt": "719399000", "shortTermDebt": "94264000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "9901000", "reportedCurrency": "CAD", "retainedEarnings": "156125000", "totalLiabilities": "1305362000", "otherCurrentAssets": "8359000", "totalCurrentAssets": "330520000", "currentLongTermDebt": "92493000", "longTermInvestments": "84692000", "shortTermInvestments": "None", "currentNetReceivables": "170205000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1363744000", "currentAccountsPayable": "110750000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1259306000", "shortLongTermDebtTotal": "825104000", "totalShareholderEquity": "388902000", "capitalLeaseObligations": "13212000", "otherCurrentLiabilities": "88450000", "totalCurrentLiabilities": "315857000", "otherNonCurrentLiabilities": "90164000", "totalNonCurrentLiabilities": "989505000", "cashAndShortTermInvestments": "77875000", "commonStockSharesOutstanding": "33053877", "intangibleAssetsExcludingGoodwill": "9901000", "cashAndCashEquivalentsAtCarryingValue": "77875000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "44085000", "profitLoss": "None", "dividendPayout": "10644000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "CAD", "changeInInventory": "-4818000", "operatingCashflow": "217607000", "capitalExpenditures": "284343000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "45984000", "cashflowFromInvestment": "-274683000", "stockBasedCompensation": "8706000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "10644000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-6777000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "166683000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1165787000, "cost_of_revenue": 955739000, "gross_profit": 210048000, "research_and_development": null, "selling_general_admin": 55951000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 116375000, "depreciation_amortisation": 166683000, "ebitda": 283058000, "interest_expense": 56340000, "interest_income": null, "other_non_operating": null, "pretax_income": 60035000, "tax_provision": 15950000, "effective_tax_rate": null, "net_income": 44085000, "net_income_continuing_ops": 44085000, "net_income_to_common": 44085000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 77875000, "short_term_investments": null, "net_receivables": 170205000, "inventory": 74081000, "other_current_assets": null, "total_current_assets": 330520000, "net_ppe": null, "goodwill": 520000, "intangible_assets": 9901000, "goodwill_and_intangibles": 10421000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1363744000, "total_assets": 1694264000, "short_term_debt": 94264000, "accounts_payable": 110750000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 315857000, "long_term_debt": 719399000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 989505000, "total_liabilities": 1305362000, "total_debt": 813663000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 156125000, "total_equity": 388902000, "shares_outstanding": 33053877, "operating_cash_flow": 217607000, "stock_based_compensation": 8706000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 284343000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -274683000, "dividends_paid": 10644000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 45984000, "free_cash_flow": 501950000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "116375000", "ebitda": "283058000", "netIncome": "44085000", "grossProfit": "210048000", "depreciation": "None", "totalRevenue": "1165787000", "costOfRevenue": "955739000", "interestIncome": "40089000", "incomeBeforeTax": "60035000", "interestExpense": "56340000", "operatingIncome": "153330000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "15950000", "reportedCurrency": "CAD", "netInterestIncome": "-59340000", "nonInterestIncome": "None", "operatingExpenses": "56718000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "955739000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "166683000", "sellingGeneralAndAdministrative": "55951000", "netIncomeFromContinuingOperations": "44085000" }, "balance": { "goodwill": "520000", "inventory": "74081000", "commonStock": "228961000", "currentDebt": "None", "investments": "None", "totalAssets": "1694264000", "longTermDebt": "719399000", "shortTermDebt": "94264000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "9901000", "reportedCurrency": "CAD", "retainedEarnings": "156125000", "totalLiabilities": "1305362000", "otherCurrentAssets": "8359000", "totalCurrentAssets": "330520000", "currentLongTermDebt": "92493000", "longTermInvestments": "84692000", "shortTermInvestments": "None", "currentNetReceivables": "170205000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1363744000", "currentAccountsPayable": "110750000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1259306000", "shortLongTermDebtTotal": "825104000", "totalShareholderEquity": "388902000", "capitalLeaseObligations": "13212000", "otherCurrentLiabilities": "88450000", "totalCurrentLiabilities": "315857000", "otherNonCurrentLiabilities": "90164000", "totalNonCurrentLiabilities": "989505000", "cashAndShortTermInvestments": "77875000", "commonStockSharesOutstanding": "33053877", "intangibleAssetsExcludingGoodwill": "9901000", "cashAndCashEquivalentsAtCarryingValue": "77875000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "44085000", "profitLoss": "None", "dividendPayout": "10644000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "CAD", "changeInInventory": "-4818000", "operatingCashflow": "217607000", "capitalExpenditures": "284343000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "45984000", "cashflowFromInvestment": "-274683000", "stockBasedCompensation": "8706000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "10644000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-6777000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "166683000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:49:29.501884+00:00", "is_restated": false, "income_statement": { "revenue": 957220000, "cost_of_revenue": 803003000, "gross_profit": 154217000, "ebit": 121276000, "ebitda": 252595000, "pretax_income": 85963000, "tax_provision": 22822000, "net_income": 63141000, "net_income_to_common": 63141000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 88614000, "total_current_assets": 295200000, "total_assets": 1546478000, "short_term_debt": 94435000, "long_term_debt": 611313000, "total_debt": 705748000, "total_liabilities": 1189824000, "total_equity": 356654000, "shares_outstanding": 33026739, "goodwill_and_intangibles": 7497000 }, "cash_flow": { "operating_cash_flow": 270391000, "capital_expenditure": 203492000, "free_cash_flow": 473883000, "dividends_paid": 10034000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 304240, "ticker_id": 2875, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:49:29.501884+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "121276000", "ebitda": "252595000", "netIncome": "63141000", "grossProfit": "154217000", "depreciation": "None", "totalRevenue": "957220000", "costOfRevenue": "803003000", "interestIncome": "5686000", "incomeBeforeTax": "85963000", "interestExpense": "36948000", "operatingIncome": "95714000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "22822000", "reportedCurrency": "CAD", "netInterestIncome": "-30715000", "nonInterestIncome": "None", "operatingExpenses": "58503000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "803003000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "131319000", "sellingGeneralAndAdministrative": "56844000", "netIncomeFromContinuingOperations": "71576000" }, "balance": { "goodwill": "526000", "inventory": "64962000", "commonStock": "229455000", "currentDebt": "None", "investments": "None", "totalAssets": "1546478000", "longTermDebt": "611313000", "shortTermDebt": "94435000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "6971000", "reportedCurrency": "CAD", "retainedEarnings": "123032000", "totalLiabilities": "1189824000", "otherCurrentAssets": "8742000", "totalCurrentAssets": "295200000", "currentLongTermDebt": "92693000", "longTermInvestments": "81435000", "shortTermInvestments": "None", "currentNetReceivables": "132882000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1251278000", "currentAccountsPayable": "146190000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1145595000", "shortLongTermDebtTotal": "717055000", "totalShareholderEquity": "356654000", "capitalLeaseObligations": "13049000", "otherCurrentLiabilities": "56824000", "totalCurrentLiabilities": "324023000", "otherNonCurrentLiabilities": "112996000", "totalNonCurrentLiabilities": "865801000", "cashAndShortTermInvestments": "88614000", "commonStockSharesOutstanding": "33026739", "intangibleAssetsExcludingGoodwill": "6971000", "cashAndCashEquivalentsAtCarryingValue": "88614000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "63141000", "profitLoss": "None", "dividendPayout": "10034000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "CAD", "changeInInventory": "-2522000", "operatingCashflow": "270391000", "capitalExpenditures": "203492000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-7747000", "cashflowFromInvestment": "-244879000", "stockBasedCompensation": "15828000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "10034000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-5991000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "131319000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 957220000, "cost_of_revenue": 803003000, "gross_profit": 154217000, "research_and_development": null, "selling_general_admin": 56844000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 121276000, "depreciation_amortisation": 131319000, "ebitda": 252595000, "interest_expense": 36948000, "interest_income": null, "other_non_operating": null, "pretax_income": 85963000, "tax_provision": 22822000, "effective_tax_rate": null, "net_income": 63141000, "net_income_continuing_ops": 71576000, "net_income_to_common": 63141000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 88614000, "short_term_investments": null, "net_receivables": 132882000, "inventory": 64962000, "other_current_assets": null, "total_current_assets": 295200000, "net_ppe": null, "goodwill": 526000, "intangible_assets": 6971000, "goodwill_and_intangibles": 7497000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1251278000, "total_assets": 1546478000, "short_term_debt": 94435000, "accounts_payable": 146190000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 324023000, "long_term_debt": 611313000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 865801000, "total_liabilities": 1189824000, "total_debt": 705748000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 123032000, "total_equity": 356654000, "shares_outstanding": 33026739, "operating_cash_flow": 270391000, "stock_based_compensation": 15828000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 203492000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -244879000, "dividends_paid": 10034000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -7747000, "free_cash_flow": 473883000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "121276000", "ebitda": "252595000", "netIncome": "63141000", "grossProfit": "154217000", "depreciation": "None", "totalRevenue": "957220000", "costOfRevenue": "803003000", "interestIncome": "5686000", "incomeBeforeTax": "85963000", "interestExpense": "36948000", "operatingIncome": "95714000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "22822000", "reportedCurrency": "CAD", "netInterestIncome": "-30715000", "nonInterestIncome": "None", "operatingExpenses": "58503000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "803003000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "131319000", "sellingGeneralAndAdministrative": "56844000", "netIncomeFromContinuingOperations": "71576000" }, "balance": { "goodwill": "526000", "inventory": "64962000", "commonStock": "229455000", "currentDebt": "None", "investments": "None", "totalAssets": "1546478000", "longTermDebt": "611313000", "shortTermDebt": "94435000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "6971000", "reportedCurrency": "CAD", "retainedEarnings": "123032000", "totalLiabilities": "1189824000", "otherCurrentAssets": "8742000", "totalCurrentAssets": "295200000", "currentLongTermDebt": "92693000", "longTermInvestments": "81435000", "shortTermInvestments": "None", "currentNetReceivables": "132882000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1251278000", "currentAccountsPayable": "146190000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1145595000", "shortLongTermDebtTotal": "717055000", "totalShareholderEquity": "356654000", "capitalLeaseObligations": "13049000", "otherCurrentLiabilities": "56824000", "totalCurrentLiabilities": "324023000", "otherNonCurrentLiabilities": "112996000", "totalNonCurrentLiabilities": "865801000", "cashAndShortTermInvestments": "88614000", "commonStockSharesOutstanding": "33026739", "intangibleAssetsExcludingGoodwill": "6971000", "cashAndCashEquivalentsAtCarryingValue": "88614000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "63141000", "profitLoss": "None", "dividendPayout": "10034000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "CAD", "changeInInventory": "-2522000", "operatingCashflow": "270391000", "capitalExpenditures": "203492000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-7747000", "cashflowFromInvestment": "-244879000", "stockBasedCompensation": "15828000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "10034000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-5991000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "131319000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:49:29.501884+00:00", "is_restated": false, "income_statement": { "revenue": 769539000, "cost_of_revenue": 667991000, "gross_profit": 101548000, "ebit": 107912000, "ebitda": 227180000, "pretax_income": 84445000, "tax_provision": 17073000, "net_income": 67372000, "net_income_to_common": 67372000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 69144000, "total_current_assets": 230359000, "total_assets": 979513000, "short_term_debt": 44559000, "long_term_debt": 358137000, "total_debt": 402696000, "total_liabilities": 673594000, "total_equity": 305919000, "shares_outstanding": 34006850, "goodwill_and_intangibles": 7316000 }, "cash_flow": { "operating_cash_flow": 169201000, "capital_expenditure": 115264000, "free_cash_flow": 284465000, "dividends_paid": 7773000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 304245, "ticker_id": 2875, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:49:29.501884+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "107912000", "ebitda": "227180000", "netIncome": "67372000", "grossProfit": "101548000", "depreciation": "None", "totalRevenue": "769539000", "costOfRevenue": "667991000", "interestIncome": "24000", "incomeBeforeTax": "84445000", "interestExpense": "23491000", "operatingIncome": "71157000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "17073000", "reportedCurrency": "CAD", "netInterestIncome": "-24543000", "nonInterestIncome": "None", "operatingExpenses": "30391000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "667991000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "119268000", "sellingGeneralAndAdministrative": "29855000", "netIncomeFromContinuingOperations": "67372000" }, "balance": { "goodwill": "543000", "inventory": "49898000", "commonStock": "229455000", "currentDebt": "None", "investments": "None", "totalAssets": "979513000", "longTermDebt": "358137000", "shortTermDebt": "44559000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "6773000", "reportedCurrency": "CAD", "retainedEarnings": "70501000", "totalLiabilities": "673594000", "otherCurrentAssets": "11704000", "totalCurrentAssets": "230359000", "currentLongTermDebt": "20600000", "longTermInvestments": "75637000", "shortTermInvestments": "None", "currentNetReceivables": "99613000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "749154000", "currentAccountsPayable": "102549000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "660549000", "shortLongTermDebtTotal": "435387000", "totalShareholderEquity": "305919000", "capitalLeaseObligations": "56650000", "otherCurrentLiabilities": "35595000", "totalCurrentLiabilities": "192303000", "otherNonCurrentLiabilities": "3934000", "totalNonCurrentLiabilities": "481291000", "cashAndShortTermInvestments": "69144000", "commonStockSharesOutstanding": "34006850", "intangibleAssetsExcludingGoodwill": "6773000", "cashAndCashEquivalentsAtCarryingValue": "69144000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "67372000", "profitLoss": "None", "dividendPayout": "7773000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "CAD", "changeInInventory": "-5354000", "operatingCashflow": "169201000", "capitalExpenditures": "115264000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-19493000", "cashflowFromInvestment": "-97469000", "stockBasedCompensation": "4780000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "7773000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-36162000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "119268000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 769539000, "cost_of_revenue": 667991000, "gross_profit": 101548000, "research_and_development": null, "selling_general_admin": 29855000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 107912000, "depreciation_amortisation": 119268000, "ebitda": 227180000, "interest_expense": 23491000, "interest_income": null, "other_non_operating": null, "pretax_income": 84445000, "tax_provision": 17073000, "effective_tax_rate": null, "net_income": 67372000, "net_income_continuing_ops": 67372000, "net_income_to_common": 67372000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 69144000, "short_term_investments": null, "net_receivables": 99613000, "inventory": 49898000, "other_current_assets": null, "total_current_assets": 230359000, "net_ppe": null, "goodwill": 543000, "intangible_assets": 6773000, "goodwill_and_intangibles": 7316000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 749154000, "total_assets": 979513000, "short_term_debt": 44559000, "accounts_payable": 102549000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 192303000, "long_term_debt": 358137000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 481291000, "total_liabilities": 673594000, "total_debt": 402696000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 70501000, "total_equity": 305919000, "shares_outstanding": 34006850, "operating_cash_flow": 169201000, "stock_based_compensation": 4780000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 115264000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -97469000, "dividends_paid": 7773000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -19493000, "free_cash_flow": 284465000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "107912000", "ebitda": "227180000", "netIncome": "67372000", "grossProfit": "101548000", "depreciation": "None", "totalRevenue": "769539000", "costOfRevenue": "667991000", "interestIncome": "24000", "incomeBeforeTax": "84445000", "interestExpense": "23491000", "operatingIncome": "71157000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "17073000", "reportedCurrency": "CAD", "netInterestIncome": "-24543000", "nonInterestIncome": "None", "operatingExpenses": "30391000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "667991000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "119268000", "sellingGeneralAndAdministrative": "29855000", "netIncomeFromContinuingOperations": "67372000" }, "balance": { "goodwill": "543000", "inventory": "49898000", "commonStock": "229455000", "currentDebt": "None", "investments": "None", "totalAssets": "979513000", "longTermDebt": "358137000", "shortTermDebt": "44559000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "6773000", "reportedCurrency": "CAD", "retainedEarnings": "70501000", "totalLiabilities": "673594000", "otherCurrentAssets": "11704000", "totalCurrentAssets": "230359000", "currentLongTermDebt": "20600000", "longTermInvestments": "75637000", "shortTermInvestments": "None", "currentNetReceivables": "99613000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "749154000", "currentAccountsPayable": "102549000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "660549000", "shortLongTermDebtTotal": "435387000", "totalShareholderEquity": "305919000", "capitalLeaseObligations": "56650000", "otherCurrentLiabilities": "35595000", "totalCurrentLiabilities": "192303000", "otherNonCurrentLiabilities": "3934000", "totalNonCurrentLiabilities": "481291000", "cashAndShortTermInvestments": "69144000", "commonStockSharesOutstanding": "34006850", "intangibleAssetsExcludingGoodwill": "6773000", "cashAndCashEquivalentsAtCarryingValue": "69144000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "67372000", "profitLoss": "None", "dividendPayout": "7773000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "CAD", "changeInInventory": "-5354000", "operatingCashflow": "169201000", "capitalExpenditures": "115264000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-19493000", "cashflowFromInvestment": "-97469000", "stockBasedCompensation": "4780000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "7773000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-36162000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "119268000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:49:29.501884+00:00", "is_restated": false, "income_statement": { "revenue": 654143000, "cost_of_revenue": 563726000, "gross_profit": 90417000, "ebit": 78723000, "ebitda": 186739000, "pretax_income": 60693000, "tax_provision": 9285000, "net_income": 51408000, "net_income_to_common": 51408000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 16601000, "total_current_assets": 147179000, "total_assets": 869278000, "short_term_debt": 50723000, "long_term_debt": 306034000, "total_debt": 356757000, "total_liabilities": 590815000, "total_equity": 278463000, "shares_outstanding": 33946957, "goodwill_and_intangibles": 4407000 }, "cash_flow": { "operating_cash_flow": 165180000, "capital_expenditure": 113791000, "free_cash_flow": 278971000, "dividends_paid": 4423000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 304250, "ticker_id": 2875, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:49:29.501884+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "78723000", "ebitda": "186739000", "netIncome": "51408000", "grossProfit": "90417000", "depreciation": "None", "totalRevenue": "654143000", "costOfRevenue": "563726000", "interestIncome": "5565000", "incomeBeforeTax": "60693000", "interestExpense": "18030000", "operatingIncome": "55128000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "9285000", "reportedCurrency": "CAD", "netInterestIncome": "-19032000", "nonInterestIncome": "None", "operatingExpenses": "35289000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "563726000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "108016000", "sellingGeneralAndAdministrative": "35374000", "netIncomeFromContinuingOperations": "51408000" }, "balance": { "goodwill": "543000", "inventory": "44544000", "commonStock": "246944000", "currentDebt": "None", "investments": "None", "totalAssets": "869278000", "longTermDebt": "306034000", "shortTermDebt": "50723000", "treasuryStock": "-17802000", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "3864000", "reportedCurrency": "CAD", "retainedEarnings": "11863000", "totalLiabilities": "590815000", "otherCurrentAssets": "7488000", "totalCurrentAssets": "147179000", "currentLongTermDebt": "19693000", "longTermInvestments": "55974000", "shortTermInvestments": "None", "currentNetReceivables": "78546000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "722099000", "currentAccountsPayable": "76251000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "655718000", "shortLongTermDebtTotal": "397904000", "totalShareholderEquity": "278463000", "capitalLeaseObligations": "69499000", "otherCurrentLiabilities": "25647000", "totalCurrentLiabilities": "161034000", "otherNonCurrentLiabilities": "5931000", "totalNonCurrentLiabilities": "429781000", "cashAndShortTermInvestments": "16601000", "commonStockSharesOutstanding": "33946957", "intangibleAssetsExcludingGoodwill": "3864000", "cashAndCashEquivalentsAtCarryingValue": "16601000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "51408000", "profitLoss": "None", "dividendPayout": "4423000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "CAD", "changeInInventory": "-11243000", "operatingCashflow": "165180000", "capitalExpenditures": "113791000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-92759000", "cashflowFromInvestment": "-99269000", "stockBasedCompensation": "11606000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "4423000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-22019000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "108016000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 654143000, "cost_of_revenue": 563726000, "gross_profit": 90417000, "research_and_development": null, "selling_general_admin": 35374000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 78723000, "depreciation_amortisation": 108016000, "ebitda": 186739000, "interest_expense": 18030000, "interest_income": null, "other_non_operating": null, "pretax_income": 60693000, "tax_provision": 9285000, "effective_tax_rate": null, "net_income": 51408000, "net_income_continuing_ops": 51408000, "net_income_to_common": 51408000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 16601000, "short_term_investments": null, "net_receivables": 78546000, "inventory": 44544000, "other_current_assets": null, "total_current_assets": 147179000, "net_ppe": null, "goodwill": 543000, "intangible_assets": 3864000, "goodwill_and_intangibles": 4407000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 722099000, "total_assets": 869278000, "short_term_debt": 50723000, "accounts_payable": 76251000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 161034000, "long_term_debt": 306034000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 429781000, "total_liabilities": 590815000, "total_debt": 356757000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 11863000, "total_equity": 278463000, "shares_outstanding": 33946957, "operating_cash_flow": 165180000, "stock_based_compensation": 11606000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 113791000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -99269000, "dividends_paid": 4423000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -92759000, "free_cash_flow": 278971000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "78723000", "ebitda": "186739000", "netIncome": "51408000", "grossProfit": "90417000", "depreciation": "None", "totalRevenue": "654143000", "costOfRevenue": "563726000", "interestIncome": "5565000", "incomeBeforeTax": "60693000", "interestExpense": "18030000", "operatingIncome": "55128000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "9285000", "reportedCurrency": "CAD", "netInterestIncome": "-19032000", "nonInterestIncome": "None", "operatingExpenses": "35289000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "563726000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "108016000", "sellingGeneralAndAdministrative": "35374000", "netIncomeFromContinuingOperations": "51408000" }, "balance": { "goodwill": "543000", "inventory": "44544000", "commonStock": "246944000", "currentDebt": "None", "investments": "None", "totalAssets": "869278000", "longTermDebt": "306034000", "shortTermDebt": "50723000", "treasuryStock": "-17802000", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "3864000", "reportedCurrency": "CAD", "retainedEarnings": "11863000", "totalLiabilities": "590815000", "otherCurrentAssets": "7488000", "totalCurrentAssets": "147179000", "currentLongTermDebt": "19693000", "longTermInvestments": "55974000", "shortTermInvestments": "None", "currentNetReceivables": "78546000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "722099000", "currentAccountsPayable": "76251000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "655718000", "shortLongTermDebtTotal": "397904000", "totalShareholderEquity": "278463000", "capitalLeaseObligations": "69499000", "otherCurrentLiabilities": "25647000", "totalCurrentLiabilities": "161034000", "otherNonCurrentLiabilities": "5931000", "totalNonCurrentLiabilities": "429781000", "cashAndShortTermInvestments": "16601000", "commonStockSharesOutstanding": "33946957", "intangibleAssetsExcludingGoodwill": "3864000", "cashAndCashEquivalentsAtCarryingValue": "16601000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "51408000", "profitLoss": "None", "dividendPayout": "4423000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "CAD", "changeInInventory": "-11243000", "operatingCashflow": "165180000", "capitalExpenditures": "113791000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-92759000", "cashflowFromInvestment": "-99269000", "stockBasedCompensation": "11606000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "4423000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-22019000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "108016000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:49:29.501884+00:00", "is_restated": false, "income_statement": { "revenue": 498468000, "cost_of_revenue": 406250000, "gross_profit": 92218000, "ebit": 78218000, "ebitda": 167000000, "pretax_income": 60472000, "tax_provision": 11264000, "net_income": 49208000, "net_income_to_common": 49208000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 34102825, "total_current_assets": 93624018, "total_assets": 658605180, "short_term_debt": 37018838, "long_term_debt": 341547000, "total_debt": 378565838, "total_liabilities": 463594976, "total_equity": 195010204, "shares_outstanding": 32300824, "goodwill_and_intangibles": 296703 }, "cash_flow": { "operating_cash_flow": 147272000, "capital_expenditure": 117572000, "free_cash_flow": 264844000, "dividends_paid": 4371000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 304255, "ticker_id": 2875, "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:49:29.501884+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "78218000", "ebitda": "167000000", "netIncome": "49208000", "grossProfit": "92218000", "depreciation": "None", "totalRevenue": "498468000", "costOfRevenue": "406250000", "interestIncome": "10000", "incomeBeforeTax": "60472000", "interestExpense": "14785714", "operatingIncome": "67122000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "11264000", "reportedCurrency": "CAD", "netInterestIncome": "-18681000", "nonInterestIncome": "None", "operatingExpenses": "25096000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "406250000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "88782000", "sellingGeneralAndAdministrative": "24437000", "netIncomeFromContinuingOperations": "49208000" }, "balance": { "goodwill": "None", "inventory": "15032182", "commonStock": "200207221", "currentDebt": "None", "investments": "None", "totalAssets": "658605180", "longTermDebt": "341547000", "shortTermDebt": "37018838", "treasuryStock": "-18002000", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "296703", "reportedCurrency": "CAD", "retainedEarnings": "-27594191", "totalLiabilities": "463594976", "otherCurrentAssets": "10549450", "totalCurrentAssets": "93624018", "currentLongTermDebt": "16307000", "longTermInvestments": "44050000", "shortTermInvestments": "None", "currentNetReceivables": "33939560", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "564981161", "currentAccountsPayable": "32518053", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "651896000", "shortLongTermDebtTotal": "349492150", "totalShareholderEquity": "195010204", "capitalLeaseObligations": "88324000", "otherCurrentLiabilities": "12008499", "totalCurrentLiabilities": "85937205", "otherNonCurrentLiabilities": "3341000", "totalNonCurrentLiabilities": "377657770", "cashAndShortTermInvestments": "34102825", "commonStockSharesOutstanding": "32300824", "intangibleAssetsExcludingGoodwill": "296703", "cashAndCashEquivalentsAtCarryingValue": "34102825", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "49208000", "profitLoss": "None", "dividendPayout": "4371000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "CAD", "changeInInventory": "2475000", "operatingCashflow": "147272000", "capitalExpenditures": "117572000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "4672000", "cashflowFromInvestment": "-113573000", "stockBasedCompensation": "1944000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "4371000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-19001000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "89586000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 498468000, "cost_of_revenue": 406250000, "gross_profit": 92218000, "research_and_development": null, "selling_general_admin": 24437000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 78218000, "depreciation_amortisation": 88782000, "ebitda": 167000000, "interest_expense": 14785714, "interest_income": null, "other_non_operating": null, "pretax_income": 60472000, "tax_provision": 11264000, "effective_tax_rate": null, "net_income": 49208000, "net_income_continuing_ops": 49208000, "net_income_to_common": 49208000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 34102825, "short_term_investments": null, "net_receivables": 33939560, "inventory": 15032182, "other_current_assets": null, "total_current_assets": 93624018, "net_ppe": null, "goodwill": null, "intangible_assets": 296703, "goodwill_and_intangibles": 296703, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 564981161, "total_assets": 658605180, "short_term_debt": 37018838, "accounts_payable": 32518053, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 85937205, "long_term_debt": 341547000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 377657770, "total_liabilities": 463594976, "total_debt": 378565838, "preferred_stock": null, "minority_interest": null, "retained_earnings": -27594191, "total_equity": 195010204, "shares_outstanding": 32300824, "operating_cash_flow": 147272000, "stock_based_compensation": 1944000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 117572000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -113573000, "dividends_paid": 4371000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 4672000, "free_cash_flow": 264844000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "78218000", "ebitda": "167000000", "netIncome": "49208000", "grossProfit": "92218000", "depreciation": "None", "totalRevenue": "498468000", "costOfRevenue": "406250000", "interestIncome": "10000", "incomeBeforeTax": "60472000", "interestExpense": "14785714", "operatingIncome": "67122000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "11264000", "reportedCurrency": "CAD", "netInterestIncome": "-18681000", "nonInterestIncome": "None", "operatingExpenses": "25096000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "406250000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "88782000", "sellingGeneralAndAdministrative": "24437000", "netIncomeFromContinuingOperations": "49208000" }, "balance": { "goodwill": "None", "inventory": "15032182", "commonStock": "200207221", "currentDebt": "None", "investments": "None", "totalAssets": "658605180", "longTermDebt": "341547000", "shortTermDebt": "37018838", "treasuryStock": "-18002000", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "296703", "reportedCurrency": "CAD", "retainedEarnings": "-27594191", "totalLiabilities": "463594976", "otherCurrentAssets": "10549450", "totalCurrentAssets": "93624018", "currentLongTermDebt": "16307000", "longTermInvestments": "44050000", "shortTermInvestments": "None", "currentNetReceivables": "33939560", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "564981161", "currentAccountsPayable": "32518053", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "651896000", "shortLongTermDebtTotal": "349492150", "totalShareholderEquity": "195010204", "capitalLeaseObligations": "88324000", "otherCurrentLiabilities": "12008499", "totalCurrentLiabilities": "85937205", "otherNonCurrentLiabilities": "3341000", "totalNonCurrentLiabilities": "377657770", "cashAndShortTermInvestments": "34102825", "commonStockSharesOutstanding": "32300824", "intangibleAssetsExcludingGoodwill": "296703", "cashAndCashEquivalentsAtCarryingValue": "34102825", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "49208000", "profitLoss": "None", "dividendPayout": "4371000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "CAD", "changeInInventory": "2475000", "operatingCashflow": "147272000", "capitalExpenditures": "117572000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "4672000", "cashflowFromInvestment": "-113573000", "stockBasedCompensation": "1944000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "4371000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-19001000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "89586000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:49:29.501884+00:00", "is_restated": false, "income_statement": { "revenue": 719067000, "cost_of_revenue": 622655000, "gross_profit": 96412000, "ebit": 60752000, "ebitda": 163045000, "pretax_income": 37211000, "tax_provision": 2858000, "net_income": 36878000, "net_income_to_common": 36878000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 5544000, "total_current_assets": 117801000, "total_assets": 792652000, "short_term_debt": 53924000, "long_term_debt": 313443000, "total_debt": 367367000, "total_liabilities": 612533000, "total_equity": 180119000, "shares_outstanding": 32843211, "goodwill_and_intangibles": 0 }, "cash_flow": { "operating_cash_flow": 157944000, "capital_expenditure": 157448000, "free_cash_flow": 315392000, "dividends_paid": 2536000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 304260, "ticker_id": 2875, "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:49:29.501884+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "60752000", "ebitda": "163045000", "netIncome": "36878000", "grossProfit": "96412000", "depreciation": "None", "totalRevenue": "719067000", "costOfRevenue": "622655000", "interestIncome": "18535000", "incomeBeforeTax": "37211000", "interestExpense": "16757277", "operatingIncome": "58798000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "2858000", "reportedCurrency": "CAD", "netInterestIncome": "-21623000", "nonInterestIncome": "None", "operatingExpenses": "37645000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0", "otherNonOperatingIncome": "0", "costofGoodsAndServicesSold": "622655000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "102293000", "sellingGeneralAndAdministrative": "36934000", "netIncomeFromContinuingOperations": "37133000" }, "balance": { "goodwill": "0", "inventory": "21649000", "commonStock": "225966000", "currentDebt": "None", "investments": "None", "totalAssets": "792652000", "longTermDebt": "313443000", "shortTermDebt": "53924000", "treasuryStock": "-15911000", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "0", "reportedCurrency": "CAD", "retainedEarnings": "-79855000", "totalLiabilities": "612533000", "otherCurrentAssets": "4669000", "totalCurrentAssets": "117801000", "currentLongTermDebt": "18514000", "longTermInvestments": "42908000", "shortTermInvestments": "0", "currentNetReceivables": "85939000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "674851000", "currentAccountsPayable": "88201000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "609570000", "shortLongTermDebtTotal": "432149000", "totalShareholderEquity": "180119000", "capitalLeaseObligations": "97787000", "otherCurrentLiabilities": "15117000", "totalCurrentLiabilities": "157303000", "otherNonCurrentLiabilities": "3536000", "totalNonCurrentLiabilities": "455230000", "cashAndShortTermInvestments": "5544000", "commonStockSharesOutstanding": "32843211", "intangibleAssetsExcludingGoodwill": "0", "cashAndCashEquivalentsAtCarryingValue": "5544000", "accumulatedDepreciationAmortizationPPE": "0" }, "cashflow": { "netIncome": "37133000", "profitLoss": "None", "dividendPayout": "2536000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "CAD", "changeInInventory": "-12579000", "operatingCashflow": "157944000", "capitalExpenditures": "157448000", "changeInReceivables": "0", "changeInExchangeRate": "0", "cashflowFromFinancing": "-11230000", "cashflowFromInvestment": "-160678000", "stockBasedCompensation": "9443000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "2536000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "0", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-10387000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "102293000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 719067000, "cost_of_revenue": 622655000, "gross_profit": 96412000, "research_and_development": 0, "selling_general_admin": 36934000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 60752000, "depreciation_amortisation": 102293000, "ebitda": 163045000, "interest_expense": 16757277, "interest_income": null, "other_non_operating": null, "pretax_income": 37211000, "tax_provision": 2858000, "effective_tax_rate": null, "net_income": 36878000, "net_income_continuing_ops": 37133000, "net_income_to_common": 36878000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 5544000, "short_term_investments": 0, "net_receivables": 85939000, "inventory": 21649000, "other_current_assets": null, "total_current_assets": 117801000, "net_ppe": null, "goodwill": 0, "intangible_assets": 0, "goodwill_and_intangibles": 0, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 674851000, "total_assets": 792652000, "short_term_debt": 53924000, "accounts_payable": 88201000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 157303000, "long_term_debt": 313443000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 455230000, "total_liabilities": 612533000, "total_debt": 367367000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -79855000, "total_equity": 180119000, "shares_outstanding": 32843211, "operating_cash_flow": 157944000, "stock_based_compensation": 9443000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 157448000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -160678000, "dividends_paid": 2536000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -11230000, "free_cash_flow": 315392000, "net_change_in_cash": 0 }, "raw_data": { "income": { "ebit": "60752000", "ebitda": "163045000", "netIncome": "36878000", "grossProfit": "96412000", "depreciation": "None", "totalRevenue": "719067000", "costOfRevenue": "622655000", "interestIncome": "18535000", "incomeBeforeTax": "37211000", "interestExpense": "16757277", "operatingIncome": "58798000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "2858000", "reportedCurrency": "CAD", "netInterestIncome": "-21623000", "nonInterestIncome": "None", "operatingExpenses": "37645000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0", "otherNonOperatingIncome": "0", "costofGoodsAndServicesSold": "622655000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "102293000", "sellingGeneralAndAdministrative": "36934000", "netIncomeFromContinuingOperations": "37133000" }, "balance": { "goodwill": "0", "inventory": "21649000", "commonStock": "225966000", "currentDebt": "None", "investments": "None", "totalAssets": "792652000", "longTermDebt": "313443000", "shortTermDebt": "53924000", "treasuryStock": "-15911000", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "0", "reportedCurrency": "CAD", "retainedEarnings": "-79855000", "totalLiabilities": "612533000", "otherCurrentAssets": "4669000", "totalCurrentAssets": "117801000", "currentLongTermDebt": "18514000", "longTermInvestments": "42908000", "shortTermInvestments": "0", "currentNetReceivables": "85939000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "674851000", "currentAccountsPayable": "88201000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "609570000", "shortLongTermDebtTotal": "432149000", "totalShareholderEquity": "180119000", "capitalLeaseObligations": "97787000", "otherCurrentLiabilities": "15117000", "totalCurrentLiabilities": "157303000", "otherNonCurrentLiabilities": "3536000", "totalNonCurrentLiabilities": "455230000", "cashAndShortTermInvestments": "5544000", "commonStockSharesOutstanding": "32843211", "intangibleAssetsExcludingGoodwill": "0", "cashAndCashEquivalentsAtCarryingValue": "5544000", "accumulatedDepreciationAmortizationPPE": "0" }, "cashflow": { "netIncome": "37133000", "profitLoss": "None", "dividendPayout": "2536000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "CAD", "changeInInventory": "-12579000", "operatingCashflow": "157944000", "capitalExpenditures": "157448000", "changeInReceivables": "0", "changeInExchangeRate": "0", "cashflowFromFinancing": "-11230000", "cashflowFromInvestment": "-160678000", "stockBasedCompensation": "9443000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "2536000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "0", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-10387000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "102293000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:49:29.501884+00:00", "is_restated": false, "income_statement": { "revenue": 410061000, "cost_of_revenue": 340985000, "gross_profit": 69076000, "ebit": 31297000, "ebitda": 88399000, "pretax_income": 21417000, "tax_provision": 6096000, "net_income": 15286000, "net_income_to_common": 15286000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 19508000, "total_current_assets": 130379000, "total_assets": 689800000, "short_term_debt": 62669000, "long_term_debt": 265962000, "total_debt": 328631000, "total_liabilities": 539585000, "total_equity": 149721000, "shares_outstanding": 31427791, "goodwill_and_intangibles": 2916000 }, "cash_flow": { "operating_cash_flow": 109371000, "capital_expenditure": 81458000, "free_cash_flow": 190829000, "dividends_paid": 2006000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 304265, "ticker_id": 2875, "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:49:29.501884+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "31297000", "ebitda": "88399000", "netIncome": "15286000", "grossProfit": "69076000", "depreciation": "None", "totalRevenue": "410061000", "costOfRevenue": "340985000", "interestIncome": "8563000", "incomeBeforeTax": "21417000", "interestExpense": "8220000", "operatingIncome": "29980000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "6096000", "reportedCurrency": "CAD", "netInterestIncome": "-8584000", "nonInterestIncome": "None", "operatingExpenses": "39254000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0", "otherNonOperatingIncome": "0", "costofGoodsAndServicesSold": "340985000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "57102000", "sellingGeneralAndAdministrative": "38842000", "netIncomeFromContinuingOperations": "15321000" }, "balance": { "goodwill": "0", "inventory": "13391000", "commonStock": "221773000", "currentDebt": "None", "investments": "None", "totalAssets": "689800000", "longTermDebt": "265962000", "shortTermDebt": "62669000", "treasuryStock": "-11702000", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "2916000", "reportedCurrency": "CAD", "retainedEarnings": "-113917000", "totalLiabilities": "539585000", "otherCurrentAssets": "6708000", "totalCurrentAssets": "130379000", "currentLongTermDebt": "29996000", "longTermInvestments": "11788000", "shortTermInvestments": "0", "currentNetReceivables": "93072000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "559421000", "currentAccountsPayable": "63460000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "528157000", "shortLongTermDebtTotal": "382949000", "totalShareholderEquity": "149721000", "capitalLeaseObligations": "86568000", "otherCurrentLiabilities": "20359000", "totalCurrentLiabilities": "148895000", "otherNonCurrentLiabilities": "25623000", "totalNonCurrentLiabilities": "390690000", "cashAndShortTermInvestments": "19508000", "commonStockSharesOutstanding": "31427791", "intangibleAssetsExcludingGoodwill": "2916000", "cashAndCashEquivalentsAtCarryingValue": "19508000", "accumulatedDepreciationAmortizationPPE": "0" }, "cashflow": { "netIncome": "15321000", "profitLoss": "None", "dividendPayout": "2006000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "CAD", "changeInInventory": "-443000", "operatingCashflow": "109371000", "capitalExpenditures": "81458000", "changeInReceivables": "0", "changeInExchangeRate": "0", "cashflowFromFinancing": "130565000", "cashflowFromInvestment": "-228614000", "stockBasedCompensation": "11532000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "2006000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "0", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-14612000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "58762000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 410061000, "cost_of_revenue": 340985000, "gross_profit": 69076000, "research_and_development": 0, "selling_general_admin": 38842000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 31297000, "depreciation_amortisation": 57102000, "ebitda": 88399000, "interest_expense": 8220000, "interest_income": null, "other_non_operating": null, "pretax_income": 21417000, "tax_provision": 6096000, "effective_tax_rate": null, "net_income": 15286000, "net_income_continuing_ops": 15321000, "net_income_to_common": 15286000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 19508000, "short_term_investments": 0, "net_receivables": 93072000, "inventory": 13391000, "other_current_assets": null, "total_current_assets": 130379000, "net_ppe": null, "goodwill": 0, "intangible_assets": 2916000, "goodwill_and_intangibles": 2916000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 559421000, "total_assets": 689800000, "short_term_debt": 62669000, "accounts_payable": 63460000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 148895000, "long_term_debt": 265962000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 390690000, "total_liabilities": 539585000, "total_debt": 328631000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -113917000, "total_equity": 149721000, "shares_outstanding": 31427791, "operating_cash_flow": 109371000, "stock_based_compensation": 11532000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 81458000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -228614000, "dividends_paid": 2006000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 130565000, "free_cash_flow": 190829000, "net_change_in_cash": 0 }, "raw_data": { "income": { "ebit": "31297000", "ebitda": "88399000", "netIncome": "15286000", "grossProfit": "69076000", "depreciation": "None", "totalRevenue": "410061000", "costOfRevenue": "340985000", "interestIncome": "8563000", "incomeBeforeTax": "21417000", "interestExpense": "8220000", "operatingIncome": "29980000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "6096000", "reportedCurrency": "CAD", "netInterestIncome": "-8584000", "nonInterestIncome": "None", "operatingExpenses": "39254000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0", "otherNonOperatingIncome": "0", "costofGoodsAndServicesSold": "340985000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "57102000", "sellingGeneralAndAdministrative": "38842000", "netIncomeFromContinuingOperations": "15321000" }, "balance": { "goodwill": "0", "inventory": "13391000", "commonStock": "221773000", "currentDebt": "None", "investments": "None", "totalAssets": "689800000", "longTermDebt": "265962000", "shortTermDebt": "62669000", "treasuryStock": "-11702000", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "2916000", "reportedCurrency": "CAD", "retainedEarnings": "-113917000", "totalLiabilities": "539585000", "otherCurrentAssets": "6708000", "totalCurrentAssets": "130379000", "currentLongTermDebt": "29996000", "longTermInvestments": "11788000", "shortTermInvestments": "0", "currentNetReceivables": "93072000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "559421000", "currentAccountsPayable": "63460000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "528157000", "shortLongTermDebtTotal": "382949000", "totalShareholderEquity": "149721000", "capitalLeaseObligations": "86568000", "otherCurrentLiabilities": "20359000", "totalCurrentLiabilities": "148895000", "otherNonCurrentLiabilities": "25623000", "totalNonCurrentLiabilities": "390690000", "cashAndShortTermInvestments": "19508000", "commonStockSharesOutstanding": "31427791", "intangibleAssetsExcludingGoodwill": "2916000", "cashAndCashEquivalentsAtCarryingValue": "19508000", "accumulatedDepreciationAmortizationPPE": "0" }, "cashflow": { "netIncome": "15321000", "profitLoss": "None", "dividendPayout": "2006000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "CAD", "changeInInventory": "-443000", "operatingCashflow": "109371000", "capitalExpenditures": "81458000", "changeInReceivables": "0", "changeInExchangeRate": "0", "cashflowFromFinancing": "130565000", "cashflowFromInvestment": "-228614000", "stockBasedCompensation": "11532000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "2006000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "0", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-14612000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "58762000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ], "quarterly": [ { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:49:29.501884+00:00", "is_restated": false, "income_statement": { "revenue": 320043945, "cost_of_revenue": 277680749, "gross_profit": 42363194, "ebit": 21871375, "ebitda": 78585560, "pretax_income": 9822316, "tax_provision": 4253964, "net_income": 5568352, "net_income_to_common": 5568352, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 121442028, "total_current_assets": 385548790, "total_assets": 1881727345, "short_term_debt": 97886311, "long_term_debt": 852625000, "total_debt": 950511311, "total_liabilities": 1406533484, "total_equity": 475193860, "shares_outstanding": 28504380, "goodwill_and_intangibles": 12738834 }, "cash_flow": { "operating_cash_flow": 29783770, "capital_expenditure": 48801790, "free_cash_flow": 78585560, "dividends_paid": 3280455, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 304228, "ticker_id": 2875, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:49:29.501884+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "21871375", "ebitda": "78585560", "netIncome": "5568352", "grossProfit": "42363194", "depreciation": "None", "totalRevenue": "320043945", "costOfRevenue": "277680749", "interestIncome": "167000", "incomeBeforeTax": "9822316", "interestExpense": "16733130", "operatingIncome": "21871374", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "4253964", "reportedCurrency": "CAD", "netInterestIncome": "-16690000", "nonInterestIncome": "None", "operatingExpenses": "20491818", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "277680749", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "56714185", "sellingGeneralAndAdministrative": "20439000", "netIncomeFromContinuingOperations": "5554000" }, "balance": { "goodwill": "None", "inventory": "74765716", "commonStock": "278474796", "currentDebt": "None", "investments": "None", "totalAssets": "1881727345", "longTermDebt": "852625000", "shortTermDebt": "97886311", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "12738834", "reportedCurrency": "CAD", "retainedEarnings": "177643895", "totalLiabilities": "1406533484", "otherCurrentAssets": "6890762", "totalCurrentAssets": "385548790", "currentLongTermDebt": "96401000", "longTermInvestments": "74812000", "shortTermInvestments": "None", "currentNetReceivables": "182450283", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1496178554", "currentAccountsPayable": "103653176", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "962196158", "totalShareholderEquity": "475193860", "capitalLeaseObligations": "10690000", "otherCurrentLiabilities": "129303293", "totalCurrentLiabilities": "345991829", "otherNonCurrentLiabilities": "49657000", "totalNonCurrentLiabilities": "1060541655", "cashAndShortTermInvestments": "121442028", "commonStockSharesOutstanding": "28504380", "intangibleAssetsExcludingGoodwill": "12738834", "cashAndCashEquivalentsAtCarryingValue": "121442028", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "5568352", "profitLoss": "None", "dividendPayout": "3280455", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "CAD", "changeInInventory": "1905911", "operatingCashflow": "29783770", "capitalExpenditures": "48801790", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "30443470", "cashflowFromInvestment": "-46288312", "stockBasedCompensation": "2638000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "3280455", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-11916716", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "56714185", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 320043945, "cost_of_revenue": 277680749, "gross_profit": 42363194, "research_and_development": null, "selling_general_admin": 20439000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 21871375, "depreciation_amortisation": 56714185, "ebitda": 78585560, "interest_expense": 16733130, "interest_income": null, "other_non_operating": null, "pretax_income": 9822316, "tax_provision": 4253964, "effective_tax_rate": null, "net_income": 5568352, "net_income_continuing_ops": 5554000, "net_income_to_common": 5568352, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 121442028, "short_term_investments": null, "net_receivables": 182450283, "inventory": 74765716, "other_current_assets": null, "total_current_assets": 385548790, "net_ppe": null, "goodwill": null, "intangible_assets": 12738834, "goodwill_and_intangibles": 12738834, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1496178554, "total_assets": 1881727345, "short_term_debt": 97886311, "accounts_payable": 103653176, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 345991829, "long_term_debt": 852625000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1060541655, "total_liabilities": 1406533484, "total_debt": 950511311, "preferred_stock": null, "minority_interest": null, "retained_earnings": 177643895, "total_equity": 475193860, "shares_outstanding": 28504380, "operating_cash_flow": 29783770, "stock_based_compensation": 2638000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 48801790, "acquisitions": null, "other_investing": null, "investing_cash_flow": -46288312, "dividends_paid": 3280455, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 30443470, "free_cash_flow": 78585560, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "21871375", "ebitda": "78585560", "netIncome": "5568352", "grossProfit": "42363194", "depreciation": "None", "totalRevenue": "320043945", "costOfRevenue": "277680749", "interestIncome": "167000", "incomeBeforeTax": "9822316", "interestExpense": "16733130", "operatingIncome": "21871374", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "4253964", "reportedCurrency": "CAD", "netInterestIncome": "-16690000", "nonInterestIncome": "None", "operatingExpenses": "20491818", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "277680749", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "56714185", "sellingGeneralAndAdministrative": "20439000", "netIncomeFromContinuingOperations": "5554000" }, "balance": { "goodwill": "None", "inventory": "74765716", "commonStock": "278474796", "currentDebt": "None", "investments": "None", "totalAssets": "1881727345", "longTermDebt": "852625000", "shortTermDebt": "97886311", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "12738834", "reportedCurrency": "CAD", "retainedEarnings": "177643895", "totalLiabilities": "1406533484", "otherCurrentAssets": "6890762", "totalCurrentAssets": "385548790", "currentLongTermDebt": "96401000", "longTermInvestments": "74812000", "shortTermInvestments": "None", "currentNetReceivables": "182450283", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1496178554", "currentAccountsPayable": "103653176", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "962196158", "totalShareholderEquity": "475193860", "capitalLeaseObligations": "10690000", "otherCurrentLiabilities": "129303293", "totalCurrentLiabilities": "345991829", "otherNonCurrentLiabilities": "49657000", "totalNonCurrentLiabilities": "1060541655", "cashAndShortTermInvestments": "121442028", "commonStockSharesOutstanding": "28504380", "intangibleAssetsExcludingGoodwill": "12738834", "cashAndCashEquivalentsAtCarryingValue": "121442028", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "5568352", "profitLoss": "None", "dividendPayout": "3280455", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "CAD", "changeInInventory": "1905911", "operatingCashflow": "29783770", "capitalExpenditures": "48801790", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "30443470", "cashflowFromInvestment": "-46288312", "stockBasedCompensation": "2638000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "3280455", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-11916716", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "56714185", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:49:29.501884+00:00", "is_restated": false, "income_statement": { "revenue": 305326975, "cost_of_revenue": 267017221, "gross_profit": 38309754, "ebit": 21211699, "ebitda": 74182494, "pretax_income": 6515685, "tax_provision": 6390787, "net_income": 124898, "net_income_to_common": 124898, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 100046401, "total_current_assets": 361924813, "total_assets": 1818270020, "short_term_debt": 161919937, "long_term_debt": 749829000, "total_debt": 911748937, "total_liabilities": 1362021136, "total_equity": 456248883, "shares_outstanding": 28238872, "goodwill_and_intangibles": 12857512 }, "cash_flow": { "operating_cash_flow": 53503362, "capital_expenditure": 47204500, "free_cash_flow": 100707862, "dividends_paid": 3381241, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 304229, "ticker_id": 2875, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:49:29.501884+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "21211699", "ebitda": "74182494", "netIncome": "124898", "grossProfit": "38309754", "depreciation": "None", "totalRevenue": "305326975", "costOfRevenue": "267017221", "interestIncome": "30748000", "incomeBeforeTax": "6515685", "interestExpense": "16013938", "operatingIncome": "21211698", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "6390787", "reportedCurrency": "CAD", "netInterestIncome": "-16027000", "nonInterestIncome": "None", "operatingExpenses": "17098054", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "267017221", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "52970795", "sellingGeneralAndAdministrative": "17112000", "netIncomeFromContinuingOperations": "125000" }, "balance": { "goodwill": "534564", "inventory": "75598342", "commonStock": "282726408", "currentDebt": "None", "investments": "None", "totalAssets": "1818270020", "longTermDebt": "749829000", "shortTermDebt": "161919937", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "12322948", "reportedCurrency": "CAD", "retainedEarnings": "176319193", "totalLiabilities": "1362021136", "otherCurrentAssets": "7026270", "totalCurrentAssets": "361924813", "currentLongTermDebt": "175604000", "longTermInvestments": "70416000", "shortTermInvestments": "None", "currentNetReceivables": "179253799", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1456345205", "currentAccountsPayable": "101970831", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1369586000", "shortLongTermDebtTotal": "920827972", "totalShareholderEquity": "456248883", "capitalLeaseObligations": "11193000", "otherCurrentLiabilities": "123804025", "totalCurrentLiabilities": "410524175", "otherNonCurrentLiabilities": "30213000", "totalNonCurrentLiabilities": "951496959", "cashAndShortTermInvestments": "100046401", "commonStockSharesOutstanding": "28238872", "intangibleAssetsExcludingGoodwill": "12322948", "cashAndCashEquivalentsAtCarryingValue": "100046401", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "124898", "profitLoss": "None", "dividendPayout": "3381241", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "CAD", "changeInInventory": "-5611423", "operatingCashflow": "53503362", "capitalExpenditures": "47204500", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-20986882", "cashflowFromInvestment": "-33336809", "stockBasedCompensation": "2168000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "3381241", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-12885490", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "52970795", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 305326975, "cost_of_revenue": 267017221, "gross_profit": 38309754, "research_and_development": null, "selling_general_admin": 17112000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 21211699, "depreciation_amortisation": 52970795, "ebitda": 74182494, "interest_expense": 16013938, "interest_income": null, "other_non_operating": null, "pretax_income": 6515685, "tax_provision": 6390787, "effective_tax_rate": null, "net_income": 124898, "net_income_continuing_ops": 125000, "net_income_to_common": 124898, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 100046401, "short_term_investments": null, "net_receivables": 179253799, "inventory": 75598342, "other_current_assets": null, "total_current_assets": 361924813, "net_ppe": null, "goodwill": 534564, "intangible_assets": 12322948, "goodwill_and_intangibles": 12857512, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1456345205, "total_assets": 1818270020, "short_term_debt": 161919937, "accounts_payable": 101970831, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 410524175, "long_term_debt": 749829000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 951496959, "total_liabilities": 1362021136, "total_debt": 911748937, "preferred_stock": null, "minority_interest": null, "retained_earnings": 176319193, "total_equity": 456248883, "shares_outstanding": 28238872, "operating_cash_flow": 53503362, "stock_based_compensation": 2168000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 47204500, "acquisitions": null, "other_investing": null, "investing_cash_flow": -33336809, "dividends_paid": 3381241, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -20986882, "free_cash_flow": 100707862, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "21211699", "ebitda": "74182494", "netIncome": "124898", "grossProfit": "38309754", "depreciation": "None", "totalRevenue": "305326975", "costOfRevenue": "267017221", "interestIncome": "30748000", "incomeBeforeTax": "6515685", "interestExpense": "16013938", "operatingIncome": "21211698", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "6390787", "reportedCurrency": "CAD", "netInterestIncome": "-16027000", "nonInterestIncome": "None", "operatingExpenses": "17098054", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "267017221", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "52970795", "sellingGeneralAndAdministrative": "17112000", "netIncomeFromContinuingOperations": "125000" }, "balance": { "goodwill": "534564", "inventory": "75598342", "commonStock": "282726408", "currentDebt": "None", "investments": "None", "totalAssets": "1818270020", "longTermDebt": "749829000", "shortTermDebt": "161919937", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "12322948", "reportedCurrency": "CAD", "retainedEarnings": "176319193", "totalLiabilities": "1362021136", "otherCurrentAssets": "7026270", "totalCurrentAssets": "361924813", "currentLongTermDebt": "175604000", "longTermInvestments": "70416000", "shortTermInvestments": "None", "currentNetReceivables": "179253799", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1456345205", "currentAccountsPayable": "101970831", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1369586000", "shortLongTermDebtTotal": "920827972", "totalShareholderEquity": "456248883", "capitalLeaseObligations": "11193000", "otherCurrentLiabilities": "123804025", "totalCurrentLiabilities": "410524175", "otherNonCurrentLiabilities": "30213000", "totalNonCurrentLiabilities": "951496959", "cashAndShortTermInvestments": "100046401", "commonStockSharesOutstanding": "28238872", "intangibleAssetsExcludingGoodwill": "12322948", "cashAndCashEquivalentsAtCarryingValue": "100046401", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "124898", "profitLoss": "None", "dividendPayout": "3381241", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "CAD", "changeInInventory": "-5611423", "operatingCashflow": "53503362", "capitalExpenditures": "47204500", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-20986882", "cashflowFromInvestment": "-33336809", "stockBasedCompensation": "2168000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "3381241", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-12885490", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "52970795", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:49:29.501884+00:00", "is_restated": false, "income_statement": { "revenue": 317248000, "cost_of_revenue": 267525000, "gross_profit": 49723000, "ebit": 38014000, "ebitda": 87506000, "pretax_income": 23525000, "tax_provision": 6229000, "net_income": 17296000, "net_income_to_common": 17296000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 72975366, "total_current_assets": 267636654, "total_assets": 1343986146, "short_term_debt": 110582770, "long_term_debt": 746894000, "total_debt": 857476770, "total_liabilities": 1005744962, "total_equity": 338241184, "shares_outstanding": 32283751, "goodwill_and_intangibles": 7651726 }, "cash_flow": { "operating_cash_flow": 91824000, "capital_expenditure": 66847000, "free_cash_flow": 158671000, "dividends_paid": 3429000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 304231, "ticker_id": 2875, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:49:29.501884+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "38014000", "ebitda": "87506000", "netIncome": "17296000", "grossProfit": "49723000", "depreciation": "None", "totalRevenue": "317248000", "costOfRevenue": "267525000", "interestIncome": "11717000", "incomeBeforeTax": "23525000", "interestExpense": "14489000", "operatingIncome": "35747000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "6229000", "reportedCurrency": "CAD", "netInterestIncome": "-15265000", "nonInterestIncome": "None", "operatingExpenses": "13976000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "267525000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "49492000", "sellingGeneralAndAdministrative": "12870000", "netIncomeFromContinuingOperations": "17296000" }, "balance": { "goodwill": "None", "inventory": "53296422", "commonStock": "207160232", "currentDebt": "None", "investments": "None", "totalAssets": "1343986146", "longTermDebt": "746894000", "shortTermDebt": "110582770", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "7651726", "reportedCurrency": "CAD", "retainedEarnings": "128959980", "totalLiabilities": "1005744962", "otherCurrentAssets": "6308348", "totalCurrentAssets": "267636654", "currentLongTermDebt": "152439000", "longTermInvestments": "85365000", "shortTermInvestments": "None", "currentNetReceivables": "135056518", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1076349492", "currentAccountsPayable": "88097882", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1397563000", "shortLongTermDebtTotal": "653977376", "totalShareholderEquity": "338241184", "capitalLeaseObligations": "11499000", "otherCurrentLiabilities": "78160044", "totalCurrentLiabilities": "293267100", "otherNonCurrentLiabilities": "96425000", "totalNonCurrentLiabilities": "712477862", "cashAndShortTermInvestments": "72975366", "commonStockSharesOutstanding": "32283751", "intangibleAssetsExcludingGoodwill": "7651726", "cashAndCashEquivalentsAtCarryingValue": "72975366", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "17296000", "profitLoss": "None", "dividendPayout": "3429000", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "CAD", "changeInInventory": "516000", "operatingCashflow": "91824000", "capitalExpenditures": "66847000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-5628000", "cashflowFromInvestment": "-65862000", "stockBasedCompensation": "-156000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "3429000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-16563000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "49492000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 317248000, "cost_of_revenue": 267525000, "gross_profit": 49723000, "research_and_development": null, "selling_general_admin": 12870000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 38014000, "depreciation_amortisation": 49492000, "ebitda": 87506000, "interest_expense": 14489000, "interest_income": null, "other_non_operating": null, "pretax_income": 23525000, "tax_provision": 6229000, "effective_tax_rate": null, "net_income": 17296000, "net_income_continuing_ops": 17296000, "net_income_to_common": 17296000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 72975366, "short_term_investments": null, "net_receivables": 135056518, "inventory": 53296422, "other_current_assets": null, "total_current_assets": 267636654, "net_ppe": null, "goodwill": null, "intangible_assets": 7651726, "goodwill_and_intangibles": 7651726, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1076349492, "total_assets": 1343986146, "short_term_debt": 110582770, "accounts_payable": 88097882, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 293267100, "long_term_debt": 746894000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 712477862, "total_liabilities": 1005744962, "total_debt": 857476770, "preferred_stock": null, "minority_interest": null, "retained_earnings": 128959980, "total_equity": 338241184, "shares_outstanding": 32283751, "operating_cash_flow": 91824000, "stock_based_compensation": -156000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 66847000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -65862000, "dividends_paid": 3429000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -5628000, "free_cash_flow": 158671000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "38014000", "ebitda": "87506000", "netIncome": "17296000", "grossProfit": "49723000", "depreciation": "None", "totalRevenue": "317248000", "costOfRevenue": "267525000", "interestIncome": "11717000", "incomeBeforeTax": "23525000", "interestExpense": "14489000", "operatingIncome": "35747000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "6229000", "reportedCurrency": "CAD", "netInterestIncome": "-15265000", "nonInterestIncome": "None", "operatingExpenses": "13976000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "267525000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "49492000", "sellingGeneralAndAdministrative": "12870000", "netIncomeFromContinuingOperations": "17296000" }, "balance": { "goodwill": "None", "inventory": "53296422", "commonStock": "207160232", "currentDebt": "None", "investments": "None", "totalAssets": "1343986146", "longTermDebt": "746894000", "shortTermDebt": "110582770", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "7651726", "reportedCurrency": "CAD", "retainedEarnings": "128959980", "totalLiabilities": "1005744962", "otherCurrentAssets": "6308348", "totalCurrentAssets": "267636654", "currentLongTermDebt": "152439000", "longTermInvestments": "85365000", "shortTermInvestments": "None", "currentNetReceivables": "135056518", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1076349492", "currentAccountsPayable": "88097882", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1397563000", "shortLongTermDebtTotal": "653977376", "totalShareholderEquity": "338241184", "capitalLeaseObligations": "11499000", "otherCurrentLiabilities": "78160044", "totalCurrentLiabilities": "293267100", "otherNonCurrentLiabilities": "96425000", "totalNonCurrentLiabilities": "712477862", "cashAndShortTermInvestments": "72975366", "commonStockSharesOutstanding": "32283751", "intangibleAssetsExcludingGoodwill": "7651726", "cashAndCashEquivalentsAtCarryingValue": "72975366", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "17296000", "profitLoss": "None", "dividendPayout": "3429000", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "CAD", "changeInInventory": "516000", "operatingCashflow": "91824000", "capitalExpenditures": "66847000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-5628000", "cashflowFromInvestment": "-65862000", "stockBasedCompensation": "-156000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "3429000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-16563000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "49492000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:49:29.501884+00:00", "is_restated": false, "income_statement": { "revenue": 320634000, "cost_of_revenue": 284804000, "gross_profit": 35830000, "ebit": 29452000, "ebitda": 83963000, "pretax_income": 16021000, "tax_provision": 5771000, "net_income": 10250000, "net_income_to_common": 10250000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 79025000, "total_current_assets": 370448000, "total_assets": 1827215000, "short_term_debt": 151027000, "long_term_debt": 723061000, "total_debt": 874088000, "total_liabilities": 1366999000, "total_equity": 460216000, "shares_outstanding": 32562639, "goodwill_and_intangibles": 10159000 }, "cash_flow": { "operating_cash_flow": 64674000, "capital_expenditure": 75246000, "free_cash_flow": 139920000, "dividends_paid": 3557000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 304232, "ticker_id": 2875, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:49:29.501884+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "29452000", "ebitda": "83963000", "netIncome": "10250000", "grossProfit": "35830000", "depreciation": "None", "totalRevenue": "320634000", "costOfRevenue": "284804000", "interestIncome": "20006000", "incomeBeforeTax": "16021000", "interestExpense": "13431000", "operatingIncome": "22789000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "5771000", "reportedCurrency": "CAD", "netInterestIncome": "-14123000", "nonInterestIncome": "None", "operatingExpenses": "13041000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "284804000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "54511000", "sellingGeneralAndAdministrative": "12662000", "netIncomeFromContinuingOperations": "10250000" }, "balance": { "goodwill": "None", "inventory": "74217000", "commonStock": "295074000", "currentDebt": "None", "investments": "None", "totalAssets": "1827215000", "longTermDebt": "723061000", "shortTermDebt": "151027000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "10159000", "reportedCurrency": "CAD", "retainedEarnings": "165698000", "totalLiabilities": "1366999000", "otherCurrentAssets": "6223000", "totalCurrentAssets": "370448000", "currentLongTermDebt": "149539000", "longTermInvestments": "79181000", "shortTermInvestments": "None", "currentNetReceivables": "210983000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1456767000", "currentAccountsPayable": "143044000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1361632000", "shortLongTermDebtTotal": "884367000", "totalShareholderEquity": "460216000", "capitalLeaseObligations": "11767000", "otherCurrentLiabilities": "93987000", "totalCurrentLiabilities": "394502000", "otherNonCurrentLiabilities": "106726000", "totalNonCurrentLiabilities": "972497000", "cashAndShortTermInvestments": "79025000", "commonStockSharesOutstanding": "32562639", "intangibleAssetsExcludingGoodwill": "10159000", "cashAndCashEquivalentsAtCarryingValue": "79025000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "10250000", "profitLoss": "None", "dividendPayout": "3557000", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "CAD", "changeInInventory": "-296000", "operatingCashflow": "64674000", "capitalExpenditures": "75246000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "7018000", "cashflowFromInvestment": "-71823000", "stockBasedCompensation": "964000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "3557000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-9614000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "54511000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 320634000, "cost_of_revenue": 284804000, "gross_profit": 35830000, "research_and_development": null, "selling_general_admin": 12662000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 29452000, "depreciation_amortisation": 54511000, "ebitda": 83963000, "interest_expense": 13431000, "interest_income": null, "other_non_operating": null, "pretax_income": 16021000, "tax_provision": 5771000, "effective_tax_rate": null, "net_income": 10250000, "net_income_continuing_ops": 10250000, "net_income_to_common": 10250000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 79025000, "short_term_investments": null, "net_receivables": 210983000, "inventory": 74217000, "other_current_assets": null, "total_current_assets": 370448000, "net_ppe": null, "goodwill": null, "intangible_assets": 10159000, "goodwill_and_intangibles": 10159000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1456767000, "total_assets": 1827215000, "short_term_debt": 151027000, "accounts_payable": 143044000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 394502000, "long_term_debt": 723061000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 972497000, "total_liabilities": 1366999000, "total_debt": 874088000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 165698000, "total_equity": 460216000, "shares_outstanding": 32562639, "operating_cash_flow": 64674000, "stock_based_compensation": 964000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 75246000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -71823000, "dividends_paid": 3557000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 7018000, "free_cash_flow": 139920000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "29452000", "ebitda": "83963000", "netIncome": "10250000", "grossProfit": "35830000", "depreciation": "None", "totalRevenue": "320634000", "costOfRevenue": "284804000", "interestIncome": "20006000", "incomeBeforeTax": "16021000", "interestExpense": "13431000", "operatingIncome": "22789000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "5771000", "reportedCurrency": "CAD", "netInterestIncome": "-14123000", "nonInterestIncome": "None", "operatingExpenses": "13041000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "284804000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "54511000", "sellingGeneralAndAdministrative": "12662000", "netIncomeFromContinuingOperations": "10250000" }, "balance": { "goodwill": "None", "inventory": "74217000", "commonStock": "295074000", "currentDebt": "None", "investments": "None", "totalAssets": "1827215000", "longTermDebt": "723061000", "shortTermDebt": "151027000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "10159000", "reportedCurrency": "CAD", "retainedEarnings": "165698000", "totalLiabilities": "1366999000", "otherCurrentAssets": "6223000", "totalCurrentAssets": "370448000", "currentLongTermDebt": "149539000", "longTermInvestments": "79181000", "shortTermInvestments": "None", "currentNetReceivables": "210983000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1456767000", "currentAccountsPayable": "143044000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1361632000", "shortLongTermDebtTotal": "884367000", "totalShareholderEquity": "460216000", "capitalLeaseObligations": "11767000", "otherCurrentLiabilities": "93987000", "totalCurrentLiabilities": "394502000", "otherNonCurrentLiabilities": "106726000", "totalNonCurrentLiabilities": "972497000", "cashAndShortTermInvestments": "79025000", "commonStockSharesOutstanding": "32562639", "intangibleAssetsExcludingGoodwill": "10159000", "cashAndCashEquivalentsAtCarryingValue": "79025000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "10250000", "profitLoss": "None", "dividendPayout": "3557000", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "CAD", "changeInInventory": "-296000", "operatingCashflow": "64674000", "capitalExpenditures": "75246000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "7018000", "cashflowFromInvestment": "-71823000", "stockBasedCompensation": "964000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "3557000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-9614000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "54511000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:49:29.501884+00:00", "is_restated": false, "income_statement": { "revenue": 340833000, "cost_of_revenue": 302942000, "gross_profit": 37891000, "ebit": 23341000, "ebitda": 84055000, "pretax_income": 10407000, "tax_provision": 4244000, "net_income": 6163000, "net_income_to_common": 6163000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 78241000, "total_current_assets": 366314000, "total_assets": 1794482000, "short_term_debt": 151776000, "long_term_debt": 663622000, "total_debt": 815398000, "total_liabilities": 1332551000, "total_equity": 461931000, "shares_outstanding": 28863668, "goodwill_and_intangibles": 10072000 }, "cash_flow": { "operating_cash_flow": 51418000, "capital_expenditure": 93786000, "free_cash_flow": 145204000, "dividends_paid": 3022000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 304233, "ticker_id": 2875, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:49:29.501884+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "23341000", "ebitda": "84055000", "netIncome": "6163000", "grossProfit": "37891000", "depreciation": "None", "totalRevenue": "340833000", "costOfRevenue": "302942000", "interestIncome": "17145000", "incomeBeforeTax": "10407000", "interestExpense": "12934000", "operatingIncome": "30582000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "4244000", "reportedCurrency": "CAD", "netInterestIncome": "-13516000", "nonInterestIncome": "None", "operatingExpenses": "7309000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "302942000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "60714000", "sellingGeneralAndAdministrative": "7682000", "netIncomeFromContinuingOperations": "6163000" }, "balance": { "goodwill": "None", "inventory": "74242000", "commonStock": "298858000", "currentDebt": "None", "investments": "None", "totalAssets": "1794482000", "longTermDebt": "663622000", "shortTermDebt": "151776000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "10072000", "reportedCurrency": "CAD", "retainedEarnings": "158877000", "totalLiabilities": "1332551000", "otherCurrentAssets": "7305000", "totalCurrentAssets": "366314000", "currentLongTermDebt": "150301000", "longTermInvestments": "86341000", "shortTermInvestments": "None", "currentNetReceivables": "206526000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1428168000", "currentAccountsPayable": "138700000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1326174000", "shortLongTermDebtTotal": "826010000", "totalShareholderEquity": "461931000", "capitalLeaseObligations": "12087000", "otherCurrentLiabilities": "99593000", "totalCurrentLiabilities": "396803000", "otherNonCurrentLiabilities": "133899000", "totalNonCurrentLiabilities": "935748000", "cashAndShortTermInvestments": "78241000", "commonStockSharesOutstanding": "28863668", "intangibleAssetsExcludingGoodwill": "10072000", "cashAndCashEquivalentsAtCarryingValue": "78241000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "6163000", "profitLoss": "None", "dividendPayout": "3022000", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "CAD", "changeInInventory": "-4847000", "operatingCashflow": "51418000", "capitalExpenditures": "93786000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "43804000", "cashflowFromInvestment": "-93781000", "stockBasedCompensation": "-3408000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "3022000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2644000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "60714000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 340833000, "cost_of_revenue": 302942000, "gross_profit": 37891000, "research_and_development": null, "selling_general_admin": 7682000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 23341000, "depreciation_amortisation": 60714000, "ebitda": 84055000, "interest_expense": 12934000, "interest_income": null, "other_non_operating": null, "pretax_income": 10407000, "tax_provision": 4244000, "effective_tax_rate": null, "net_income": 6163000, "net_income_continuing_ops": 6163000, "net_income_to_common": 6163000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 78241000, "short_term_investments": null, "net_receivables": 206526000, "inventory": 74242000, "other_current_assets": null, "total_current_assets": 366314000, "net_ppe": null, "goodwill": null, "intangible_assets": 10072000, "goodwill_and_intangibles": 10072000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1428168000, "total_assets": 1794482000, "short_term_debt": 151776000, "accounts_payable": 138700000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 396803000, "long_term_debt": 663622000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 935748000, "total_liabilities": 1332551000, "total_debt": 815398000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 158877000, "total_equity": 461931000, "shares_outstanding": 28863668, "operating_cash_flow": 51418000, "stock_based_compensation": -3408000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 93786000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -93781000, "dividends_paid": 3022000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 43804000, "free_cash_flow": 145204000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "23341000", "ebitda": "84055000", "netIncome": "6163000", "grossProfit": "37891000", "depreciation": "None", "totalRevenue": "340833000", "costOfRevenue": "302942000", "interestIncome": "17145000", "incomeBeforeTax": "10407000", "interestExpense": "12934000", "operatingIncome": "30582000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "4244000", "reportedCurrency": "CAD", "netInterestIncome": "-13516000", "nonInterestIncome": "None", "operatingExpenses": "7309000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "302942000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "60714000", "sellingGeneralAndAdministrative": "7682000", "netIncomeFromContinuingOperations": "6163000" }, "balance": { "goodwill": "None", "inventory": "74242000", "commonStock": "298858000", "currentDebt": "None", "investments": "None", "totalAssets": "1794482000", "longTermDebt": "663622000", "shortTermDebt": "151776000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "10072000", "reportedCurrency": "CAD", "retainedEarnings": "158877000", "totalLiabilities": "1332551000", "otherCurrentAssets": "7305000", "totalCurrentAssets": "366314000", "currentLongTermDebt": "150301000", "longTermInvestments": "86341000", "shortTermInvestments": "None", "currentNetReceivables": "206526000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1428168000", "currentAccountsPayable": "138700000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1326174000", "shortLongTermDebtTotal": "826010000", "totalShareholderEquity": "461931000", "capitalLeaseObligations": "12087000", "otherCurrentLiabilities": "99593000", "totalCurrentLiabilities": "396803000", "otherNonCurrentLiabilities": "133899000", "totalNonCurrentLiabilities": "935748000", "cashAndShortTermInvestments": "78241000", "commonStockSharesOutstanding": "28863668", "intangibleAssetsExcludingGoodwill": "10072000", "cashAndCashEquivalentsAtCarryingValue": "78241000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "6163000", "profitLoss": "None", "dividendPayout": "3022000", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "CAD", "changeInInventory": "-4847000", "operatingCashflow": "51418000", "capitalExpenditures": "93786000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "43804000", "cashflowFromInvestment": "-93781000", "stockBasedCompensation": "-3408000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "3022000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2644000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "60714000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:49:29.501884+00:00", "is_restated": false, "income_statement": { "revenue": 305590000, "cost_of_revenue": 263599000, "gross_profit": 41991000, "ebit": 18137000, "ebitda": 62902000, "pretax_income": 4433000, "tax_provision": -375000, "net_income": 4808000, "net_income_to_common": 4808000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 77875000, "total_current_assets": 330520000, "total_assets": 1694264000, "short_term_debt": 94264000, "long_term_debt": 719399000, "total_debt": 813663000, "total_liabilities": 1305362000, "total_equity": 388902000, "shares_outstanding": 33087074, "goodwill_and_intangibles": 10421000 }, "cash_flow": { "operating_cash_flow": 98544000, "capital_expenditure": 76618000, "free_cash_flow": 175162000, "dividends_paid": 2684000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 304234, "ticker_id": 2875, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:49:29.501884+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "18137000", "ebitda": "62902000", "netIncome": "4808000", "grossProfit": "41991000", "depreciation": "None", "totalRevenue": "305590000", "costOfRevenue": "263599000", "interestIncome": "3850000", "incomeBeforeTax": "4433000", "interestExpense": "13704000", "operatingIncome": "22544000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-375000", "reportedCurrency": "CAD", "netInterestIncome": "-14401000", "nonInterestIncome": "None", "operatingExpenses": "19447000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "263599000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "44765000", "sellingGeneralAndAdministrative": "19321000", "netIncomeFromContinuingOperations": "4808000" }, "balance": { "goodwill": "520000", "inventory": "74081000", "commonStock": "228961000", "currentDebt": "None", "investments": "None", "totalAssets": "1694264000", "longTermDebt": "719399000", "shortTermDebt": "94264000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "9901000", "reportedCurrency": "CAD", "retainedEarnings": "156125000", "totalLiabilities": "1305362000", "otherCurrentAssets": "8359000", "totalCurrentAssets": "330520000", "currentLongTermDebt": "92493000", "longTermInvestments": "84692000", "shortTermInvestments": "None", "currentNetReceivables": "170205000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1363744000", "currentAccountsPayable": "110750000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1259306000", "shortLongTermDebtTotal": "825104000", "totalShareholderEquity": "388902000", "capitalLeaseObligations": "13212000", "otherCurrentLiabilities": "88450000", "totalCurrentLiabilities": "315857000", "otherNonCurrentLiabilities": "90164000", "totalNonCurrentLiabilities": "989505000", "cashAndShortTermInvestments": "77875000", "commonStockSharesOutstanding": "33087074", "intangibleAssetsExcludingGoodwill": "9901000", "cashAndCashEquivalentsAtCarryingValue": "77875000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "4808000", "profitLoss": "None", "dividendPayout": "2684000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "CAD", "changeInInventory": "6295000", "operatingCashflow": "98544000", "capitalExpenditures": "76618000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-22420000", "cashflowFromInvestment": "-75764000", "stockBasedCompensation": "5625000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "2684000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-4415000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "44765000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 305590000, "cost_of_revenue": 263599000, "gross_profit": 41991000, "research_and_development": null, "selling_general_admin": 19321000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 18137000, "depreciation_amortisation": 44765000, "ebitda": 62902000, "interest_expense": 13704000, "interest_income": null, "other_non_operating": null, "pretax_income": 4433000, "tax_provision": -375000, "effective_tax_rate": null, "net_income": 4808000, "net_income_continuing_ops": 4808000, "net_income_to_common": 4808000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 77875000, "short_term_investments": null, "net_receivables": 170205000, "inventory": 74081000, "other_current_assets": null, "total_current_assets": 330520000, "net_ppe": null, "goodwill": 520000, "intangible_assets": 9901000, "goodwill_and_intangibles": 10421000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1363744000, "total_assets": 1694264000, "short_term_debt": 94264000, "accounts_payable": 110750000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 315857000, "long_term_debt": 719399000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 989505000, "total_liabilities": 1305362000, "total_debt": 813663000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 156125000, "total_equity": 388902000, "shares_outstanding": 33087074, "operating_cash_flow": 98544000, "stock_based_compensation": 5625000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 76618000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -75764000, "dividends_paid": 2684000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -22420000, "free_cash_flow": 175162000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "18137000", "ebitda": "62902000", "netIncome": "4808000", "grossProfit": "41991000", "depreciation": "None", "totalRevenue": "305590000", "costOfRevenue": "263599000", "interestIncome": "3850000", "incomeBeforeTax": "4433000", "interestExpense": "13704000", "operatingIncome": "22544000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-375000", "reportedCurrency": "CAD", "netInterestIncome": "-14401000", "nonInterestIncome": "None", "operatingExpenses": "19447000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "263599000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "44765000", "sellingGeneralAndAdministrative": "19321000", "netIncomeFromContinuingOperations": "4808000" }, "balance": { "goodwill": "520000", "inventory": "74081000", "commonStock": "228961000", "currentDebt": "None", "investments": "None", "totalAssets": "1694264000", "longTermDebt": "719399000", "shortTermDebt": "94264000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "9901000", "reportedCurrency": "CAD", "retainedEarnings": "156125000", "totalLiabilities": "1305362000", "otherCurrentAssets": "8359000", "totalCurrentAssets": "330520000", "currentLongTermDebt": "92493000", "longTermInvestments": "84692000", "shortTermInvestments": "None", "currentNetReceivables": "170205000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1363744000", "currentAccountsPayable": "110750000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1259306000", "shortLongTermDebtTotal": "825104000", "totalShareholderEquity": "388902000", "capitalLeaseObligations": "13212000", "otherCurrentLiabilities": "88450000", "totalCurrentLiabilities": "315857000", "otherNonCurrentLiabilities": "90164000", "totalNonCurrentLiabilities": "989505000", "cashAndShortTermInvestments": "77875000", "commonStockSharesOutstanding": "33087074", "intangibleAssetsExcludingGoodwill": "9901000", "cashAndCashEquivalentsAtCarryingValue": "77875000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "4808000", "profitLoss": "None", "dividendPayout": "2684000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "CAD", "changeInInventory": "6295000", "operatingCashflow": "98544000", "capitalExpenditures": "76618000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-22420000", "cashflowFromInvestment": "-75764000", "stockBasedCompensation": "5625000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "2684000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-4415000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "44765000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:49:29.501884+00:00", "is_restated": false, "income_statement": { "revenue": 286857000, "cost_of_revenue": 221759000, "gross_profit": 65098000, "ebit": 34892000, "ebitda": 73246000, "pretax_income": 20669000, "tax_provision": 6768000, "net_income": 13901000, "net_income_to_common": 13901000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 77670000, "total_current_assets": 344959000, "total_assets": 1694136000, "short_term_debt": 96337000, "long_term_debt": 723487000, "total_debt": 819824000, "total_liabilities": 1302222000, "total_equity": 391914000, "shares_outstanding": 33087074, "goodwill_and_intangibles": 10052000 }, "cash_flow": { "operating_cash_flow": 48184000, "capital_expenditure": 64089000, "free_cash_flow": 112273000, "dividends_paid": 2612000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 304236, "ticker_id": 2875, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:49:29.501884+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "34892000", "ebitda": "73246000", "netIncome": "13901000", "grossProfit": "65098000", "depreciation": "None", "totalRevenue": "286857000", "costOfRevenue": "221759000", "interestIncome": "11147000", "incomeBeforeTax": "20669000", "interestExpense": "15003000", "operatingIncome": "53805000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "6768000", "reportedCurrency": "CAD", "netInterestIncome": "-15003000", "nonInterestIncome": "None", "operatingExpenses": "11293000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "221759000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "38354000", "sellingGeneralAndAdministrative": "10945000", "netIncomeFromContinuingOperations": "13901000" }, "balance": { "goodwill": "None", "inventory": "77150000", "commonStock": "229455000", "currentDebt": "None", "investments": "None", "totalAssets": "1694136000", "longTermDebt": "723487000", "shortTermDebt": "96337000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "10052000", "reportedCurrency": "CAD", "retainedEarnings": "154398000", "totalLiabilities": "1302222000", "otherCurrentAssets": "15832000", "totalCurrentAssets": "344959000", "currentLongTermDebt": "94485000", "longTermInvestments": "85192000", "shortTermInvestments": "None", "currentNetReceivables": "174307000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1349177000", "currentAccountsPayable": "123110000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1248851000", "shortLongTermDebtTotal": "831834000", "totalShareholderEquity": "391914000", "capitalLeaseObligations": "13862000", "otherCurrentLiabilities": "85325000", "totalCurrentLiabilities": "305072000", "otherNonCurrentLiabilities": "143520000", "totalNonCurrentLiabilities": "997150000", "cashAndShortTermInvestments": "77670000", "commonStockSharesOutstanding": "33087074", "intangibleAssetsExcludingGoodwill": "10052000", "cashAndCashEquivalentsAtCarryingValue": "77670000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "13901000", "profitLoss": "None", "dividendPayout": "2612000", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "CAD", "changeInInventory": "-7063000", "operatingCashflow": "48184000", "capitalExpenditures": "64089000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "19979000", "cashflowFromInvestment": "-60221000", "stockBasedCompensation": "1332000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "2612000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2133000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "38354000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 286857000, "cost_of_revenue": 221759000, "gross_profit": 65098000, "research_and_development": null, "selling_general_admin": 10945000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 34892000, "depreciation_amortisation": 38354000, "ebitda": 73246000, "interest_expense": 15003000, "interest_income": null, "other_non_operating": null, "pretax_income": 20669000, "tax_provision": 6768000, "effective_tax_rate": null, "net_income": 13901000, "net_income_continuing_ops": 13901000, "net_income_to_common": 13901000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 77670000, "short_term_investments": null, "net_receivables": 174307000, "inventory": 77150000, "other_current_assets": null, "total_current_assets": 344959000, "net_ppe": null, "goodwill": null, "intangible_assets": 10052000, "goodwill_and_intangibles": 10052000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1349177000, "total_assets": 1694136000, "short_term_debt": 96337000, "accounts_payable": 123110000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 305072000, "long_term_debt": 723487000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 997150000, "total_liabilities": 1302222000, "total_debt": 819824000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 154398000, "total_equity": 391914000, "shares_outstanding": 33087074, "operating_cash_flow": 48184000, "stock_based_compensation": 1332000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 64089000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -60221000, "dividends_paid": 2612000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 19979000, "free_cash_flow": 112273000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "34892000", "ebitda": "73246000", "netIncome": "13901000", "grossProfit": "65098000", "depreciation": "None", "totalRevenue": "286857000", "costOfRevenue": "221759000", "interestIncome": "11147000", "incomeBeforeTax": "20669000", "interestExpense": "15003000", "operatingIncome": "53805000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "6768000", "reportedCurrency": "CAD", "netInterestIncome": "-15003000", "nonInterestIncome": "None", "operatingExpenses": "11293000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "221759000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "38354000", "sellingGeneralAndAdministrative": "10945000", "netIncomeFromContinuingOperations": "13901000" }, "balance": { "goodwill": "None", "inventory": "77150000", "commonStock": "229455000", "currentDebt": "None", "investments": "None", "totalAssets": "1694136000", "longTermDebt": "723487000", "shortTermDebt": "96337000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "10052000", "reportedCurrency": "CAD", "retainedEarnings": "154398000", "totalLiabilities": "1302222000", "otherCurrentAssets": "15832000", "totalCurrentAssets": "344959000", "currentLongTermDebt": "94485000", "longTermInvestments": "85192000", "shortTermInvestments": "None", "currentNetReceivables": "174307000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1349177000", "currentAccountsPayable": "123110000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1248851000", "shortLongTermDebtTotal": "831834000", "totalShareholderEquity": "391914000", "capitalLeaseObligations": "13862000", "otherCurrentLiabilities": "85325000", "totalCurrentLiabilities": "305072000", "otherNonCurrentLiabilities": "143520000", "totalNonCurrentLiabilities": "997150000", "cashAndShortTermInvestments": "77670000", "commonStockSharesOutstanding": "33087074", "intangibleAssetsExcludingGoodwill": "10052000", "cashAndCashEquivalentsAtCarryingValue": "77670000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "13901000", "profitLoss": "None", "dividendPayout": "2612000", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "CAD", "changeInInventory": "-7063000", "operatingCashflow": "48184000", "capitalExpenditures": "64089000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "19979000", "cashflowFromInvestment": "-60221000", "stockBasedCompensation": "1332000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "2612000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2133000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "38354000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:49:29.501884+00:00", "is_restated": false, "income_statement": { "revenue": 276314000, "cost_of_revenue": 225955000, "gross_profit": 50359000, "ebit": 33424000, "ebitda": 76575000, "pretax_income": 19849000, "tax_provision": 5346000, "net_income": 14503000, "net_income_to_common": 14503000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 49938230, "total_current_assets": 227771611, "total_assets": 1187174135, "short_term_debt": 68416902, "long_term_debt": 692150000, "total_debt": 760566902, "total_liabilities": 909777763, "total_equity": 277396371, "shares_outstanding": 33026739, "goodwill_and_intangibles": 5893826 }, "cash_flow": { "operating_cash_flow": 66431000, "capital_expenditure": 81065000, "free_cash_flow": 147496000, "dividends_paid": 2674000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 304237, "ticker_id": 2875, "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:49:29.501884+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "33424000", "ebitda": "76575000", "netIncome": "14503000", "grossProfit": "50359000", "depreciation": "None", "totalRevenue": "276314000", "costOfRevenue": "225955000", "interestIncome": "None", "incomeBeforeTax": "19849000", "interestExpense": "13575000", "operatingIncome": "39395000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "5346000", "reportedCurrency": "USD", "netInterestIncome": "-14339000", "nonInterestIncome": "None", "operatingExpenses": "10964000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "225955000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "43151000", "sellingGeneralAndAdministrative": "10624000", "netIncomeFromContinuingOperations": "14007000" }, "balance": { "goodwill": "None", "inventory": "50701811", "commonStock": "167662768", "currentDebt": "None", "investments": "None", "totalAssets": "1187174135", "longTermDebt": "692150000", "shortTermDebt": "68416902", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "5893826", "reportedCurrency": "CAD", "retainedEarnings": "104533942", "totalLiabilities": "909777763", "otherCurrentAssets": "13626824", "totalCurrentAssets": "227771611", "currentLongTermDebt": "91962000", "longTermInvestments": "81206000", "shortTermInvestments": "None", "currentNetReceivables": "113504745", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "959402523", "currentAccountsPayable": "87495479", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "583454450", "totalShareholderEquity": "277396371", "capitalLeaseObligations": "14375000", "otherCurrentLiabilities": "65361114", "totalCurrentLiabilities": "221280073", "otherNonCurrentLiabilities": "123581000", "totalNonCurrentLiabilities": "688497690", "cashAndShortTermInvestments": "49938230", "commonStockSharesOutstanding": "33026739", "intangibleAssetsExcludingGoodwill": "5893826", "cashAndCashEquivalentsAtCarryingValue": "49938230", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "14503000", "profitLoss": "None", "dividendPayout": "2674000", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "CAD", "changeInInventory": "987000", "operatingCashflow": "66431000", "capitalExpenditures": "81065000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "9709000", "cashflowFromInvestment": "-87017000", "stockBasedCompensation": "-1859000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "2674000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-117000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "43151000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 276314000, "cost_of_revenue": 225955000, "gross_profit": 50359000, "research_and_development": null, "selling_general_admin": 10624000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 33424000, "depreciation_amortisation": 43151000, "ebitda": 76575000, "interest_expense": 13575000, "interest_income": null, "other_non_operating": null, "pretax_income": 19849000, "tax_provision": 5346000, "effective_tax_rate": null, "net_income": 14503000, "net_income_continuing_ops": 14007000, "net_income_to_common": 14503000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 49938230, "short_term_investments": null, "net_receivables": 113504745, "inventory": 50701811, "other_current_assets": null, "total_current_assets": 227771611, "net_ppe": null, "goodwill": null, "intangible_assets": 5893826, "goodwill_and_intangibles": 5893826, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 959402523, "total_assets": 1187174135, "short_term_debt": 68416902, "accounts_payable": 87495479, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 221280073, "long_term_debt": 692150000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 688497690, "total_liabilities": 909777763, "total_debt": 760566902, "preferred_stock": null, "minority_interest": null, "retained_earnings": 104533942, "total_equity": 277396371, "shares_outstanding": 33026739, "operating_cash_flow": 66431000, "stock_based_compensation": -1859000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 81065000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -87017000, "dividends_paid": 2674000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 9709000, "free_cash_flow": 147496000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "33424000", "ebitda": "76575000", "netIncome": "14503000", "grossProfit": "50359000", "depreciation": "None", "totalRevenue": "276314000", "costOfRevenue": "225955000", "interestIncome": "None", "incomeBeforeTax": "19849000", "interestExpense": "13575000", "operatingIncome": "39395000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "5346000", "reportedCurrency": "USD", "netInterestIncome": "-14339000", "nonInterestIncome": "None", "operatingExpenses": "10964000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "225955000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "43151000", "sellingGeneralAndAdministrative": "10624000", "netIncomeFromContinuingOperations": "14007000" }, "balance": { "goodwill": "None", "inventory": "50701811", "commonStock": "167662768", "currentDebt": "None", "investments": "None", "totalAssets": "1187174135", "longTermDebt": "692150000", "shortTermDebt": "68416902", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "5893826", "reportedCurrency": "CAD", "retainedEarnings": "104533942", "totalLiabilities": "909777763", "otherCurrentAssets": "13626824", "totalCurrentAssets": "227771611", "currentLongTermDebt": "91962000", "longTermInvestments": "81206000", "shortTermInvestments": "None", "currentNetReceivables": "113504745", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "959402523", "currentAccountsPayable": "87495479", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "583454450", "totalShareholderEquity": "277396371", "capitalLeaseObligations": "14375000", "otherCurrentLiabilities": "65361114", "totalCurrentLiabilities": "221280073", "otherNonCurrentLiabilities": "123581000", "totalNonCurrentLiabilities": "688497690", "cashAndShortTermInvestments": "49938230", "commonStockSharesOutstanding": "33026739", "intangibleAssetsExcludingGoodwill": "5893826", "cashAndCashEquivalentsAtCarryingValue": "49938230", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "14503000", "profitLoss": "None", "dividendPayout": "2674000", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "CAD", "changeInInventory": "987000", "operatingCashflow": "66431000", "capitalExpenditures": "81065000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "9709000", "cashflowFromInvestment": "-87017000", "stockBasedCompensation": "-1859000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "2674000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-117000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "43151000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:49:29.501884+00:00", "is_restated": false, "income_statement": { "revenue": 297026000, "cost_of_revenue": 243532000, "gross_profit": 53494000, "ebit": 30816000, "ebitda": 78678000, "pretax_income": 15978000, "tax_provision": 4467000, "net_income": 11511000, "net_income_to_common": 11511000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 59126129, "total_current_assets": 230686761, "total_assets": 1166511760, "short_term_debt": 63536135, "long_term_debt": 654953000, "total_debt": 718489135, "total_liabilities": 896371161, "total_equity": 270140599, "shares_outstanding": 33026739, "goodwill_and_intangibles": 5620654 }, "cash_flow": { "operating_cash_flow": 18959000, "capital_expenditure": 76985000, "free_cash_flow": 95944000, "dividends_paid": 2674000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 304238, "ticker_id": 2875, "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:49:29.501884+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "30816000", "ebitda": "78678000", "netIncome": "11511000", "grossProfit": "53494000", "depreciation": "None", "totalRevenue": "297026000", "costOfRevenue": "243532000", "interestIncome": "None", "incomeBeforeTax": "15978000", "interestExpense": "11513705", "operatingIncome": "38480000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "4467000", "reportedCurrency": "USD", "netInterestIncome": "-15597000", "nonInterestIncome": "None", "operatingExpenses": "15014000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "243532000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "47862000", "sellingGeneralAndAdministrative": "14443000", "netIncomeFromContinuingOperations": "11369000" }, "balance": { "goodwill": "None", "inventory": "50844263", "commonStock": "169383681", "currentDebt": "None", "investments": "None", "totalAssets": "1166511760", "longTermDebt": "654953000", "shortTermDebt": "63536135", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "5620654", "reportedCurrency": "CAD", "retainedEarnings": "97240871", "totalLiabilities": "896371161", "otherCurrentAssets": "6793654", "totalCurrentAssets": "230686761", "currentLongTermDebt": "84178000", "longTermInvestments": "74498000", "shortTermInvestments": "None", "currentNetReceivables": "113922715", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "935824998", "currentAccountsPayable": "91549349", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "556521598", "totalShareholderEquity": "270140599", "capitalLeaseObligations": "14759000", "otherCurrentLiabilities": "65522631", "totalCurrentLiabilities": "221616498", "otherNonCurrentLiabilities": "137572000", "totalNonCurrentLiabilities": "674754662", "cashAndShortTermInvestments": "59126129", "commonStockSharesOutstanding": "33026739", "intangibleAssetsExcludingGoodwill": "5620654", "cashAndCashEquivalentsAtCarryingValue": "59126129", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "11511000", "profitLoss": "None", "dividendPayout": "2674000", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "CAD", "changeInInventory": "734000", "operatingCashflow": "18959000", "capitalExpenditures": "76985000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "38716000", "cashflowFromInvestment": "-66095000", "stockBasedCompensation": "3608000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "2674000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-112000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "47862000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 297026000, "cost_of_revenue": 243532000, "gross_profit": 53494000, "research_and_development": null, "selling_general_admin": 14443000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 30816000, "depreciation_amortisation": 47862000, "ebitda": 78678000, "interest_expense": 11513705, "interest_income": null, "other_non_operating": null, "pretax_income": 15978000, "tax_provision": 4467000, "effective_tax_rate": null, "net_income": 11511000, "net_income_continuing_ops": 11369000, "net_income_to_common": 11511000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 59126129, "short_term_investments": null, "net_receivables": 113922715, "inventory": 50844263, "other_current_assets": null, "total_current_assets": 230686761, "net_ppe": null, "goodwill": null, "intangible_assets": 5620654, "goodwill_and_intangibles": 5620654, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 935824998, "total_assets": 1166511760, "short_term_debt": 63536135, "accounts_payable": 91549349, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 221616498, "long_term_debt": 654953000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 674754662, "total_liabilities": 896371161, "total_debt": 718489135, "preferred_stock": null, "minority_interest": null, "retained_earnings": 97240871, "total_equity": 270140599, "shares_outstanding": 33026739, "operating_cash_flow": 18959000, "stock_based_compensation": 3608000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 76985000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -66095000, "dividends_paid": 2674000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 38716000, "free_cash_flow": 95944000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "30816000", "ebitda": "78678000", "netIncome": "11511000", "grossProfit": "53494000", "depreciation": "None", "totalRevenue": "297026000", "costOfRevenue": "243532000", "interestIncome": "None", "incomeBeforeTax": "15978000", "interestExpense": "11513705", "operatingIncome": "38480000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "4467000", "reportedCurrency": "USD", "netInterestIncome": "-15597000", "nonInterestIncome": "None", "operatingExpenses": "15014000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "243532000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "47862000", "sellingGeneralAndAdministrative": "14443000", "netIncomeFromContinuingOperations": "11369000" }, "balance": { "goodwill": "None", "inventory": "50844263", "commonStock": "169383681", "currentDebt": "None", "investments": "None", "totalAssets": "1166511760", "longTermDebt": "654953000", "shortTermDebt": "63536135", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "5620654", "reportedCurrency": "CAD", "retainedEarnings": "97240871", "totalLiabilities": "896371161", "otherCurrentAssets": "6793654", "totalCurrentAssets": "230686761", "currentLongTermDebt": "84178000", "longTermInvestments": "74498000", "shortTermInvestments": "None", "currentNetReceivables": "113922715", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "935824998", "currentAccountsPayable": "91549349", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "556521598", "totalShareholderEquity": "270140599", "capitalLeaseObligations": "14759000", "otherCurrentLiabilities": "65522631", "totalCurrentLiabilities": "221616498", "otherNonCurrentLiabilities": "137572000", "totalNonCurrentLiabilities": "674754662", "cashAndShortTermInvestments": "59126129", "commonStockSharesOutstanding": "33026739", "intangibleAssetsExcludingGoodwill": "5620654", "cashAndCashEquivalentsAtCarryingValue": "59126129", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "11511000", "profitLoss": "None", "dividendPayout": "2674000", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "CAD", "changeInInventory": "734000", "operatingCashflow": "18959000", "capitalExpenditures": "76985000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "38716000", "cashflowFromInvestment": "-66095000", "stockBasedCompensation": "3608000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "2674000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-112000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "47862000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:49:29.501884+00:00", "is_restated": false, "income_statement": { "revenue": 326298000, "cost_of_revenue": 260843000, "gross_profit": 65455000, "ebit": 41825000, "ebitda": 83815000, "pretax_income": 28576000, "tax_provision": 10930000, "net_income": 17646000, "net_income_to_common": 17646000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 88614000, "total_current_assets": 295200000, "total_assets": 1546478000, "short_term_debt": 94435000, "long_term_debt": 611313000, "total_debt": 705748000, "total_liabilities": 1189824000, "total_equity": 356654000, "shares_outstanding": 33026739, "goodwill_and_intangibles": 7497000 }, "cash_flow": { "operating_cash_flow": 160870000, "capital_expenditure": 89159000, "free_cash_flow": 250029000, "dividends_paid": 2674000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 304239, "ticker_id": 2875, "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:49:29.501884+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "41825000", "ebitda": "83815000", "netIncome": "17646000", "grossProfit": "65455000", "depreciation": "None", "totalRevenue": "326298000", "costOfRevenue": "260843000", "interestIncome": "None", "incomeBeforeTax": "28576000", "interestExpense": "10568281", "operatingIncome": "45779000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "10930000", "reportedCurrency": "CAD", "netInterestIncome": "-14007000", "nonInterestIncome": "None", "operatingExpenses": "19676000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "260843000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "41990000", "sellingGeneralAndAdministrative": "18206000", "netIncomeFromContinuingOperations": "17646000" }, "balance": { "goodwill": "526000", "inventory": "64962000", "commonStock": "229455000", "currentDebt": "None", "investments": "None", "totalAssets": "1546478000", "longTermDebt": "611313000", "shortTermDebt": "94435000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "6971000", "reportedCurrency": "CAD", "retainedEarnings": "123032000", "totalLiabilities": "1189824000", "otherCurrentAssets": "8742000", "totalCurrentAssets": "295200000", "currentLongTermDebt": "92693000", "longTermInvestments": "81435000", "shortTermInvestments": "None", "currentNetReceivables": "132882000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1251278000", "currentAccountsPayable": "146190000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "717055000", "totalShareholderEquity": "356654000", "capitalLeaseObligations": "13049000", "otherCurrentLiabilities": "56824000", "totalCurrentLiabilities": "324023000", "otherNonCurrentLiabilities": "112996000", "totalNonCurrentLiabilities": "865801000", "cashAndShortTermInvestments": "88614000", "commonStockSharesOutstanding": "33026739", "intangibleAssetsExcludingGoodwill": "6971000", "cashAndCashEquivalentsAtCarryingValue": "88614000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "17646000", "profitLoss": "None", "dividendPayout": "2674000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "CAD", "changeInInventory": "4666000", "operatingCashflow": "160870000", "capitalExpenditures": "89159000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "21892000", "cashflowFromInvestment": "-137756000", "stockBasedCompensation": "-496000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "2674000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-113000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "41990000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 326298000, "cost_of_revenue": 260843000, "gross_profit": 65455000, "research_and_development": null, "selling_general_admin": 18206000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 41825000, "depreciation_amortisation": 41990000, "ebitda": 83815000, "interest_expense": 10568281, "interest_income": null, "other_non_operating": null, "pretax_income": 28576000, "tax_provision": 10930000, "effective_tax_rate": null, "net_income": 17646000, "net_income_continuing_ops": 17646000, "net_income_to_common": 17646000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 88614000, "short_term_investments": null, "net_receivables": 132882000, "inventory": 64962000, "other_current_assets": null, "total_current_assets": 295200000, "net_ppe": null, "goodwill": 526000, "intangible_assets": 6971000, "goodwill_and_intangibles": 7497000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1251278000, "total_assets": 1546478000, "short_term_debt": 94435000, "accounts_payable": 146190000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 324023000, "long_term_debt": 611313000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 865801000, "total_liabilities": 1189824000, "total_debt": 705748000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 123032000, "total_equity": 356654000, "shares_outstanding": 33026739, "operating_cash_flow": 160870000, "stock_based_compensation": -496000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 89159000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -137756000, "dividends_paid": 2674000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 21892000, "free_cash_flow": 250029000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "41825000", "ebitda": "83815000", "netIncome": "17646000", "grossProfit": "65455000", "depreciation": "None", "totalRevenue": "326298000", "costOfRevenue": "260843000", "interestIncome": "None", "incomeBeforeTax": "28576000", "interestExpense": "10568281", "operatingIncome": "45779000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "10930000", "reportedCurrency": "CAD", "netInterestIncome": "-14007000", "nonInterestIncome": "None", "operatingExpenses": "19676000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "260843000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "41990000", "sellingGeneralAndAdministrative": "18206000", "netIncomeFromContinuingOperations": "17646000" }, "balance": { "goodwill": "526000", "inventory": "64962000", "commonStock": "229455000", "currentDebt": "None", "investments": "None", "totalAssets": "1546478000", "longTermDebt": "611313000", "shortTermDebt": "94435000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "6971000", "reportedCurrency": "CAD", "retainedEarnings": "123032000", "totalLiabilities": "1189824000", "otherCurrentAssets": "8742000", "totalCurrentAssets": "295200000", "currentLongTermDebt": "92693000", "longTermInvestments": "81435000", "shortTermInvestments": "None", "currentNetReceivables": "132882000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1251278000", "currentAccountsPayable": "146190000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "717055000", "totalShareholderEquity": "356654000", "capitalLeaseObligations": "13049000", "otherCurrentLiabilities": "56824000", "totalCurrentLiabilities": "324023000", "otherNonCurrentLiabilities": "112996000", "totalNonCurrentLiabilities": "865801000", "cashAndShortTermInvestments": "88614000", "commonStockSharesOutstanding": "33026739", "intangibleAssetsExcludingGoodwill": "6971000", "cashAndCashEquivalentsAtCarryingValue": "88614000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "17646000", "profitLoss": "None", "dividendPayout": "2674000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "CAD", "changeInInventory": "4666000", "operatingCashflow": "160870000", "capitalExpenditures": "89159000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "21892000", "cashflowFromInvestment": "-137756000", "stockBasedCompensation": "-496000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "2674000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-113000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "41990000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:49:29.501884+00:00", "is_restated": false, "income_statement": { "revenue": 194744000, "cost_of_revenue": 168432000, "gross_profit": 26312000, "ebit": 20943000, "ebitda": 49535000, "pretax_income": 13120000, "tax_provision": 1733000, "net_income": 11387000, "net_income_to_common": 11387000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 40441000, "total_current_assets": 197662000, "total_assets": 1009065000, "short_term_debt": 41124000, "long_term_debt": 392648000, "total_debt": 433772000, "total_liabilities": 669429000, "total_equity": 339636000, "shares_outstanding": 33007609, "goodwill_and_intangibles": 5881000 }, "cash_flow": { "operating_cash_flow": 37512000, "capital_expenditure": 39416000, "free_cash_flow": 76928000, "dividends_paid": 2641000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 304241, "ticker_id": 2875, "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:49:29.501884+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "20943000", "ebitda": "49535000", "netIncome": "11387000", "grossProfit": "26312000", "depreciation": "None", "totalRevenue": "194744000", "costOfRevenue": "168432000", "interestIncome": "1018000", "incomeBeforeTax": "13120000", "interestExpense": "5976395", "operatingIncome": "14138000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "1733000", "reportedCurrency": "CAD", "netInterestIncome": "-8119000", "nonInterestIncome": "None", "operatingExpenses": "12174000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "168432000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "28592000", "sellingGeneralAndAdministrative": "12485000", "netIncomeFromContinuingOperations": "11387000" }, "balance": { "goodwill": "None", "inventory": "57086000", "commonStock": "229455000", "currentDebt": "None", "investments": "None", "totalAssets": "1009065000", "longTermDebt": "392648000", "shortTermDebt": "41124000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "5881000", "reportedCurrency": "CAD", "retainedEarnings": "108060000", "totalLiabilities": "669429000", "otherCurrentAssets": "8083000", "totalCurrentAssets": "197662000", "currentLongTermDebt": "39357000", "longTermInvestments": "85713000", "shortTermInvestments": "None", "currentNetReceivables": "92052000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "811403000", "currentAccountsPayable": "76173000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "708327000", "shortLongTermDebtTotal": "493992000", "totalShareholderEquity": "339636000", "capitalLeaseObligations": "13528000", "otherCurrentLiabilities": "41017000", "totalCurrentLiabilities": "158383000", "otherNonCurrentLiabilities": "25924000", "totalNonCurrentLiabilities": "511046000", "cashAndShortTermInvestments": "40441000", "commonStockSharesOutstanding": "33007609", "intangibleAssetsExcludingGoodwill": "5881000", "cashAndCashEquivalentsAtCarryingValue": "40441000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "11387000", "profitLoss": "None", "dividendPayout": "2641000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "CAD", "changeInInventory": "-917000", "operatingCashflow": "37512000", "capitalExpenditures": "39416000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "9250000", "cashflowFromInvestment": "-107123000", "stockBasedCompensation": "5112000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "2641000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-5615000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "28592000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 194744000, "cost_of_revenue": 168432000, "gross_profit": 26312000, "research_and_development": null, "selling_general_admin": 12485000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 20943000, "depreciation_amortisation": 28592000, "ebitda": 49535000, "interest_expense": 5976395, "interest_income": null, "other_non_operating": null, "pretax_income": 13120000, "tax_provision": 1733000, "effective_tax_rate": null, "net_income": 11387000, "net_income_continuing_ops": 11387000, "net_income_to_common": 11387000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 40441000, "short_term_investments": null, "net_receivables": 92052000, "inventory": 57086000, "other_current_assets": null, "total_current_assets": 197662000, "net_ppe": null, "goodwill": null, "intangible_assets": 5881000, "goodwill_and_intangibles": 5881000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 811403000, "total_assets": 1009065000, "short_term_debt": 41124000, "accounts_payable": 76173000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 158383000, "long_term_debt": 392648000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 511046000, "total_liabilities": 669429000, "total_debt": 433772000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 108060000, "total_equity": 339636000, "shares_outstanding": 33007609, "operating_cash_flow": 37512000, "stock_based_compensation": 5112000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 39416000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -107123000, "dividends_paid": 2641000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 9250000, "free_cash_flow": 76928000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "20943000", "ebitda": "49535000", "netIncome": "11387000", "grossProfit": "26312000", "depreciation": "None", "totalRevenue": "194744000", "costOfRevenue": "168432000", "interestIncome": "1018000", "incomeBeforeTax": "13120000", "interestExpense": "5976395", "operatingIncome": "14138000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "1733000", "reportedCurrency": "CAD", "netInterestIncome": "-8119000", "nonInterestIncome": "None", "operatingExpenses": "12174000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "168432000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "28592000", "sellingGeneralAndAdministrative": "12485000", "netIncomeFromContinuingOperations": "11387000" }, "balance": { "goodwill": "None", "inventory": "57086000", "commonStock": "229455000", "currentDebt": "None", "investments": "None", "totalAssets": "1009065000", "longTermDebt": "392648000", "shortTermDebt": "41124000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "5881000", "reportedCurrency": "CAD", "retainedEarnings": "108060000", "totalLiabilities": "669429000", "otherCurrentAssets": "8083000", "totalCurrentAssets": "197662000", "currentLongTermDebt": "39357000", "longTermInvestments": "85713000", "shortTermInvestments": "None", "currentNetReceivables": "92052000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "811403000", "currentAccountsPayable": "76173000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "708327000", "shortLongTermDebtTotal": "493992000", "totalShareholderEquity": "339636000", "capitalLeaseObligations": "13528000", "otherCurrentLiabilities": "41017000", "totalCurrentLiabilities": "158383000", "otherNonCurrentLiabilities": "25924000", "totalNonCurrentLiabilities": "511046000", "cashAndShortTermInvestments": "40441000", "commonStockSharesOutstanding": "33007609", "intangibleAssetsExcludingGoodwill": "5881000", "cashAndCashEquivalentsAtCarryingValue": "40441000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "11387000", "profitLoss": "None", "dividendPayout": "2641000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "CAD", "changeInInventory": "-917000", "operatingCashflow": "37512000", "capitalExpenditures": "39416000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "9250000", "cashflowFromInvestment": "-107123000", "stockBasedCompensation": "5112000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "2641000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-5615000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "28592000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:49:29.501884+00:00", "is_restated": false, "income_statement": { "revenue": 195188000, "cost_of_revenue": 173593000, "gross_profit": 21595000, "ebit": 21400000, "ebitda": 45752000, "pretax_income": 14019000, "tax_provision": 1757000, "net_income": 12262000, "net_income_to_common": 12262000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 21749000, "total_current_assets": 177917000, "total_assets": 971317000, "short_term_debt": 44256000, "long_term_debt": 369735000, "total_debt": 413991000, "total_liabilities": 634694000, "total_equity": 336623000, "shares_outstanding": 33007609, "goodwill_and_intangibles": 6199000 }, "cash_flow": { "operating_cash_flow": 40185000, "capital_expenditure": 38419000, "free_cash_flow": 78604000, "dividends_paid": 2621000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 304242, "ticker_id": 2875, "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:49:29.501884+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "21400000", "ebitda": "45752000", "netIncome": "12262000", "grossProfit": "21595000", "depreciation": "None", "totalRevenue": "195188000", "costOfRevenue": "173593000", "interestIncome": "162000", "incomeBeforeTax": "14019000", "interestExpense": "5666298", "operatingIncome": "10334000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "1757000", "reportedCurrency": "CAD", "netInterestIncome": "-7511000", "nonInterestIncome": "None", "operatingExpenses": "11261000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "173593000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "24352000", "sellingGeneralAndAdministrative": "11974000", "netIncomeFromContinuingOperations": "12262000" }, "balance": { "goodwill": "None", "inventory": "56169000", "commonStock": "229455000", "currentDebt": "None", "investments": "None", "totalAssets": "971317000", "longTermDebt": "369735000", "shortTermDebt": "44256000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "6199000", "reportedCurrency": "CAD", "retainedEarnings": "99347000", "totalLiabilities": "634694000", "otherCurrentAssets": "10395000", "totalCurrentAssets": "177917000", "currentLongTermDebt": "42319000", "longTermInvestments": "82981000", "shortTermInvestments": "None", "currentNetReceivables": "89604000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "793400000", "currentAccountsPayable": "80946000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "697364000", "shortLongTermDebtTotal": "479336000", "totalShareholderEquity": "336623000", "capitalLeaseObligations": "13699000", "otherCurrentLiabilities": "23234000", "totalCurrentLiabilities": "148436000", "otherNonCurrentLiabilities": "24488000", "totalNonCurrentLiabilities": "486258000", "cashAndShortTermInvestments": "21749000", "commonStockSharesOutstanding": "33007609", "intangibleAssetsExcludingGoodwill": "6199000", "cashAndCashEquivalentsAtCarryingValue": "21749000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "12262000", "profitLoss": "None", "dividendPayout": "2621000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "CAD", "changeInInventory": "-2905000", "operatingCashflow": "40185000", "capitalExpenditures": "38419000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "5558000", "cashflowFromInvestment": "-80153000", "stockBasedCompensation": "4804000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "2621000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-147000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "24352000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 195188000, "cost_of_revenue": 173593000, "gross_profit": 21595000, "research_and_development": null, "selling_general_admin": 11974000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 21400000, "depreciation_amortisation": 24352000, "ebitda": 45752000, "interest_expense": 5666298, "interest_income": null, "other_non_operating": null, "pretax_income": 14019000, "tax_provision": 1757000, "effective_tax_rate": null, "net_income": 12262000, "net_income_continuing_ops": 12262000, "net_income_to_common": 12262000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 21749000, "short_term_investments": null, "net_receivables": 89604000, "inventory": 56169000, "other_current_assets": null, "total_current_assets": 177917000, "net_ppe": null, "goodwill": null, "intangible_assets": 6199000, "goodwill_and_intangibles": 6199000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 793400000, "total_assets": 971317000, "short_term_debt": 44256000, "accounts_payable": 80946000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 148436000, "long_term_debt": 369735000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 486258000, "total_liabilities": 634694000, "total_debt": 413991000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 99347000, "total_equity": 336623000, "shares_outstanding": 33007609, "operating_cash_flow": 40185000, "stock_based_compensation": 4804000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 38419000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -80153000, "dividends_paid": 2621000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 5558000, "free_cash_flow": 78604000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "21400000", "ebitda": "45752000", "netIncome": "12262000", "grossProfit": "21595000", "depreciation": "None", "totalRevenue": "195188000", "costOfRevenue": "173593000", "interestIncome": "162000", "incomeBeforeTax": "14019000", "interestExpense": "5666298", "operatingIncome": "10334000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "1757000", "reportedCurrency": "CAD", "netInterestIncome": "-7511000", "nonInterestIncome": "None", "operatingExpenses": "11261000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "173593000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "24352000", "sellingGeneralAndAdministrative": "11974000", "netIncomeFromContinuingOperations": "12262000" }, "balance": { "goodwill": "None", "inventory": "56169000", "commonStock": "229455000", "currentDebt": "None", "investments": "None", "totalAssets": "971317000", "longTermDebt": "369735000", "shortTermDebt": "44256000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "6199000", "reportedCurrency": "CAD", "retainedEarnings": "99347000", "totalLiabilities": "634694000", "otherCurrentAssets": "10395000", "totalCurrentAssets": "177917000", "currentLongTermDebt": "42319000", "longTermInvestments": "82981000", "shortTermInvestments": "None", "currentNetReceivables": "89604000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "793400000", "currentAccountsPayable": "80946000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "697364000", "shortLongTermDebtTotal": "479336000", "totalShareholderEquity": "336623000", "capitalLeaseObligations": "13699000", "otherCurrentLiabilities": "23234000", "totalCurrentLiabilities": "148436000", "otherNonCurrentLiabilities": "24488000", "totalNonCurrentLiabilities": "486258000", "cashAndShortTermInvestments": "21749000", "commonStockSharesOutstanding": "33007609", "intangibleAssetsExcludingGoodwill": "6199000", "cashAndCashEquivalentsAtCarryingValue": "21749000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "12262000", "profitLoss": "None", "dividendPayout": "2621000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "CAD", "changeInInventory": "-2905000", "operatingCashflow": "40185000", "capitalExpenditures": "38419000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "5558000", "cashflowFromInvestment": "-80153000", "stockBasedCompensation": "4804000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "2621000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-147000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "24352000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ] }, "strategy_matches": [ { "key": "os_composite", "name": "OS Composite Score", "slug": "composite", "group": "multi_factor", "page_url": "/factors/composite/", "rank_field": "-os_score" }, { "key": "trending_value", "name": "Trending Value", "slug": "trending-value", "group": "multi_factor", "page_url": "/factors/trending-value/", "rank_field": "trending_value_rank" }, { "key": "quality_value", "name": "Quality \u00d7 Value", "slug": "quality-value", "group": "multi_factor", "page_url": "/factors/quality-value/", "rank_field": "-quality_value_composite" }, { "key": "cornerstone_value", "name": "Cornerstone Value", "slug": "cornerstone-value", "group": "value", "page_url": "/factors/cornerstone-value/", "rank_field": "cornerstone_value_rank" }, { "key": "deep_value", "name": "Deep Value", "slug": "deep-value", "group": "value", "page_url": "/factors/deep-value/", "rank_field": "-earnings_yield" }, { "key": "vc2_cheapest", "name": "VC2 Cheapest Decile", "slug": "vc2-cheapest", "group": "value", "page_url": "/factors/vc2-cheapest/", "rank_field": "vc2_score" }, { "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": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/", "rank_field": "-shareholder_yield" }, { "key": "high_yield", "name": "High Yield", "slug": "high-yield", "group": "income", "page_url": "/factors/high-yield/", "rank_field": "-dividend_yield" }, { "key": "small_cap_value", "name": "Small Cap Value", "slug": "small-cap-value", "group": "universe", "page_url": "/factors/small-cap-value/", "rank_field": "-value_percentile" } ], "coverage": { "factor_history_points": 1, "annual_financial_periods": 8, "quarterly_financial_periods": 12, "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" ] } } }