{ "ticker": { "uuid": "41198aab-63e2-4482-ac7c-2b08df18411c", "symbol": "ZENA", "name": "ZenaTech Inc.", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Technology", "industry": "Software - Infrastructure", "page_url": "https://sharemaestro.com/factors/ticker/41198aab-63e2-4482-ac7c-2b08df18411c/", "api_url": "https://sharemaestro.com/factors/api/tickers/41198aab-63e2-4482-ac7c-2b08df18411c/" }, "ticker_metadata": { "id": 9085, "uuid": "41198aab-63e2-4482-ac7c-2b08df18411c", "symbol": "ZENA", "name": "ZenaTech Inc.", "asset_type": "equity", "market_cap": 139610000, "stock_exchange_id": 2, "industry": "Software - Infrastructure", "sector": "Technology", "description": "ZenaTech, Inc., an enterprise software technology company, develops cloud-based software applications in Canada. The company is headquartered in Toronto, Canada.", "currency": "USD", "is_active": true }, "exchange_metadata": { "id": 2, "name": "NASDAQ", "symbol": "NASDAQ", "country_code": "US", "currency": "USD", "benchmark": "QQQ", "data_symbol": "", "ticker_suffix": "", "update_provider": "alphavantage", "update_group": "primary", "update_order": 0, "update_enabled": true, "is_active": true }, "latest_snapshot": { "ticker": { "uuid": "41198aab-63e2-4482-ac7c-2b08df18411c", "symbol": "ZENA", "name": "ZenaTech Inc.", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Technology", "industry": "Software - Infrastructure", "page_url": "https://sharemaestro.com/factors/ticker/41198aab-63e2-4482-ac7c-2b08df18411c/", "api_url": "https://sharemaestro.com/factors/api/tickers/41198aab-63e2-4482-ac7c-2b08df18411c/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.16, "value": 0.34, "quality": 0.33, "momentum": 0.33, "coverage": 0.848, "confidence": 0.848, "delta": null }, "headline_factors": { "price": 1.35, "market_cap": 46147519.8, "pe_ratio": null, "earnings_yield": null, "ebitda_to_ev": null, "shareholder_yield": 0, "roe": -0.8131, "piotroski_f_score": 4, "momentum_12_1": -0.5221, "volatility_252d": 0.9903 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": false, "small_cap_core": false, "veiled_value": false, "earnings_consistent_5y": false }, "factor_groups": { "identity": { "week_end_date": "2026-06-07", "source_primary": "alphavantage", "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 0.7857, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:51:40.222030+00:00", "batch_id": "" }, "size": { "price_close": 1.35, "market_cap": 46147519.8, "market_cap_usd": 46147519.8, "enterprise_value": 49337002.8, "shares_outstanding": 34183348, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": null, "pb_ratio": 0.5551, "ptbv_ratio": 0.8655, "ps_ratio": 2.2711, "pcf_ratio": null, "pfcf_ratio": -1.2432, "ev_ebitda": null, "ev_ebit": -0.9603, "ev_sales": 2.4281, "ev_fcf": -1.3291, "earnings_yield": null, "fcf_yield": -0.7524, "price_to_sales": 2.2711, "price_to_book": 0.5551, "price_to_cashflow": null, "ebitda_to_ev": null, "sales_yield": 0.4118 }, "yield": { "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0 }, "quality": { "gross_margin": 0.5001, "operating_margin": -2.5286, "net_margin": -3.3269, "ebitda_margin": -1.1397, "fcf_margin": -1.8268, "roe": -0.8131, "roa": -0.6177, "roic": -0.4464, "roc_greenblatt": null, "asset_turnover": 0.1857, "cash_conversion": 0.5491, "accruals_ratio": -0.1869, "sbc_to_revenue": 0.5848, "piotroski_f_score": 4, "altman_z_score": -1.0746, "earnings_stability_5y": 1.0527, "revenue_stability_5y": 1.1725, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.0929, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": 0.3164, "net_debt_to_ebitda": -0.1377, "debt_to_assets": 0.107, "interest_coverage": -2.1931, "current_ratio": 2.6372, "quick_ratio": 2.4665, "net_debt": 3189483, "local_beta": 0.0019, "volatility_252d": 0.9903, "volatility_60d": 1.961, "max_drawdown_12m": -0.7727, "risk_adjusted_momentum": -0.5272 }, "growth": { "revenue_growth_1y": 7.1022, "revenue_growth_3y_cagr": 0.6221, "revenue_growth_5y_cagr": 0.6705, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": null, "book_value_growth_1y": 0.6807, "revenue_growth": 7.1022, "earnings_growth": null }, "momentum": { "price_return_1m": -0.3415, "price_return_3m": -0.4206, "price_return_6m": -0.6018, "price_return_9m": -0.7193, "price_return_12m": -0.6853, "price_return_12m_ex1m": -0.5221, "momentum_6m": -0.6018, "momentum_12m": -0.6853, "momentum_12_1": -0.5221, "distance_from_52w_high": -0.7727, "distance_from_52w_low": 0, "relative_strength": -0.8433 }, "raw_ttm": { "revenue_ttm": 20319427, "gross_profit_ttm": 10162755, "ebit_ttm": -51378839, "ebitda_ttm": -23159035, "net_income_ttm": -67600162, "eps_diluted_ttm": -1.9776, "operating_cash_flow_ttm": -47148371, "capital_expenditure_ttm": 10028709, "fcf_ttm": -37119662, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 23427853, "cash_and_equivalents": 8520492, "total_current_assets": 38598008, "total_current_liabilities": 14635895, "net_ppe": null, "total_assets": 109445186, "total_debt": 11709975, "total_equity": 83140081, "net_working_capital": 20077601, "book_value_per_share": 2.4322, "retained_earnings": -80235706, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 53317940, "tangible_book_per_share": 1.5598 }, "ranks": { "universe_ticker_count": null, "rank_pe": null, "rank_pb": null, "rank_ptbv": null, "rank_ps": null, "rank_pcf": null, "rank_ev_ebitda": null, "rank_ev_ebit": null, "rank_earnings_yield": null, "rank_fcf_yield": null, "rank_dividend_yield": null, "rank_shareholder_yield": null, "rank_total_yield": null, "rank_roe": null, "rank_roc": null, "rank_roic": null, "rank_gross_margin": null, "rank_fcf_margin": null, "rank_piotroski": null, "rank_accruals": null, "rank_sue": null, "rank_eps_growth_1y": null, "rank_eps_growth_5y": null, "rank_revenue_growth_1y": null, "rank_momentum_12m": null, "rank_momentum_12m_ex1m": null, "rank_relative_strength": null }, "composites": { "value_composite": 66, "quality_composite": 67, "momentum_composite": 67, "growth_composite": 67, "yield_composite": 66, "svqf_composite": 75, "vc1_composite": 67, "vc2_composite": 67, "vc3_composite": 67, "trending_value_composite": null, "overall_composite": 84, "quality_value_composite": 0.335, "os_score": 0.16, "value_percentile": 0.34, "quality_percentile": 0.33, "momentum_percentile": 0.33, "factor_coverage": 0.848, "signal_confidence": 0.848, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 99, "small_cap_core_rank": null, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false, "trending_value_rank": null, "veiled_value": false, "earnings_consistent_5y": false } } }, "latest_snapshot_fields": { "id": 3342, "ticker_id": 9085, "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": 0.7857, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:51:40.222030+00:00", "batch_id": "", "os_score_delta": null, "price_close": 1.35, "market_cap": 46147519.8, "market_cap_usd": 46147519.8, "enterprise_value": 49337002.8, "shares_outstanding": 34183348, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": 0.55505743, "ptbv_ratio": 0.86551581, "ps_ratio": 2.2711034, "pcf_ratio": null, "pfcf_ratio": -1.24320959, "ev_ebitda": null, "ev_ebit": -0.9602592, "ev_sales": 2.42807058, "ev_fcf": -1.32913395, "earnings_yield": null, "fcf_yield": -0.75236962, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0, "gross_margin": 0.50014968, "operating_margin": -2.52855747, "net_margin": -3.32687344, "ebitda_margin": -1.13974843, "fcf_margin": -1.82680653, "roe": -0.81308752, "roa": -0.61766227, "roic": -0.44636075, "roc_greenblatt": null, "asset_turnover": 0.18565848, "cash_conversion": 0.54910611, "accruals_ratio": -0.18686789, "sbc_to_revenue": 0.58477003, "debt_to_equity": 0.31639498, "net_debt_to_ebitda": -0.13772089, "debt_to_assets": 0.10699397, "interest_coverage": -2.19306648, "current_ratio": 2.63721542, "quick_ratio": 2.46651223, "net_debt": 3189483, "revenue_growth_1y": 7.10223256, "revenue_growth_3y_cagr": 0.62210926, "revenue_growth_5y_cagr": 0.67045841, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": null, "book_value_growth_1y": 0.68068161, "piotroski_f_score": 4, "altman_z_score": -1.07455793, "earnings_stability_5y": 1.052739, "revenue_stability_5y": 1.172467, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.34146341, "price_return_3m": -0.42060086, "price_return_6m": -0.60176991, "price_return_9m": -0.71933472, "price_return_12m": -0.68531469, "price_return_12m_ex1m": -0.52214452, "distance_from_52w_high": -0.77272727, "distance_from_52w_low": 0, "relative_strength": -0.84325574, "local_beta": 0.0019, "volatility_252d": 0.990333, "volatility_60d": 1.961024, "max_drawdown_12m": -0.77272727, "revenue_ttm": 20319427, "gross_profit_ttm": 10162755, "ebit_ttm": -51378839, "ebitda_ttm": -23159035, "net_income_ttm": -67600162, "eps_diluted_ttm": -1.97757581, "operating_cash_flow_ttm": -47148371, "capital_expenditure_ttm": 10028709, "fcf_ttm": -37119662, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 23427853, "cash_and_equivalents": 8520492, "total_current_assets": 38598008, "total_current_liabilities": 14635895, "net_ppe": null, "total_assets": 109445186, "total_debt": 11709975, "total_equity": 83140081, "net_working_capital": 20077601, "book_value_per_share": 2.43218075, "retained_earnings": -80235706, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 53317940, "tangible_book_per_share": 1.55976354, "universe_ticker_count": null, "sector": "Technology", "rank_pe": null, "rank_pb": null, "rank_ptbv": null, "rank_ps": null, "rank_pcf": null, "rank_ev_ebitda": null, "rank_ev_ebit": null, "rank_earnings_yield": null, "rank_fcf_yield": null, "rank_dividend_yield": null, "rank_shareholder_yield": null, "rank_total_yield": null, "rank_roe": null, "rank_roc": null, "rank_roic": null, "rank_gross_margin": null, "rank_fcf_margin": null, "rank_piotroski": null, "rank_accruals": null, "rank_sue": null, "rank_eps_growth_1y": null, "rank_eps_growth_5y": null, "rank_revenue_growth_1y": null, "rank_momentum_12m": null, "rank_momentum_12m_ex1m": null, "rank_relative_strength": null, "value_composite": 66, "quality_composite": 67, "momentum_composite": 67, "growth_composite": 67, "yield_composite": 66, "svqf_composite": 75, "vc1_composite": 67, "vc2_composite": 67, "vc3_composite": 67, "trending_value_composite": null, "overall_composite": 84, "factor_coverage": 0.848, "signal_confidence": 0.848, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 99, "small_cap_core_rank": null, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 1.35, "os": 0.16, "value": 0.34, "quality": 0.33, "momentum": 0.33, "confidence": 0.848, "coverage": 0.848, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": 0, "roe": -0.8131, "momentum_12_1": -0.5221, "complete_fields": { "id": 3342, "ticker_id": 9085, "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": 0.7857, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:51:40.222030+00:00", "batch_id": "", "os_score_delta": null, "price_close": 1.35, "market_cap": 46147519.8, "market_cap_usd": 46147519.8, "enterprise_value": 49337002.8, "shares_outstanding": 34183348, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": 0.55505743, "ptbv_ratio": 0.86551581, "ps_ratio": 2.2711034, "pcf_ratio": null, "pfcf_ratio": -1.24320959, "ev_ebitda": null, "ev_ebit": -0.9602592, "ev_sales": 2.42807058, "ev_fcf": -1.32913395, "earnings_yield": null, "fcf_yield": -0.75236962, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0, "gross_margin": 0.50014968, "operating_margin": -2.52855747, "net_margin": -3.32687344, "ebitda_margin": -1.13974843, "fcf_margin": -1.82680653, "roe": -0.81308752, "roa": -0.61766227, "roic": -0.44636075, "roc_greenblatt": null, "asset_turnover": 0.18565848, "cash_conversion": 0.54910611, "accruals_ratio": -0.18686789, "sbc_to_revenue": 0.58477003, "debt_to_equity": 0.31639498, "net_debt_to_ebitda": -0.13772089, "debt_to_assets": 0.10699397, "interest_coverage": -2.19306648, "current_ratio": 2.63721542, "quick_ratio": 2.46651223, "net_debt": 3189483, "revenue_growth_1y": 7.10223256, "revenue_growth_3y_cagr": 0.62210926, "revenue_growth_5y_cagr": 0.67045841, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": null, "book_value_growth_1y": 0.68068161, "piotroski_f_score": 4, "altman_z_score": -1.07455793, "earnings_stability_5y": 1.052739, "revenue_stability_5y": 1.172467, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.34146341, "price_return_3m": -0.42060086, "price_return_6m": -0.60176991, "price_return_9m": -0.71933472, "price_return_12m": -0.68531469, "price_return_12m_ex1m": -0.52214452, "distance_from_52w_high": -0.77272727, "distance_from_52w_low": 0, "relative_strength": -0.84325574, "local_beta": 0.0019, "volatility_252d": 0.990333, "volatility_60d": 1.961024, "max_drawdown_12m": -0.77272727, "revenue_ttm": 20319427, "gross_profit_ttm": 10162755, "ebit_ttm": -51378839, "ebitda_ttm": -23159035, "net_income_ttm": -67600162, "eps_diluted_ttm": -1.97757581, "operating_cash_flow_ttm": -47148371, "capital_expenditure_ttm": 10028709, "fcf_ttm": -37119662, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 23427853, "cash_and_equivalents": 8520492, "total_current_assets": 38598008, "total_current_liabilities": 14635895, "net_ppe": null, "total_assets": 109445186, "total_debt": 11709975, "total_equity": 83140081, "net_working_capital": 20077601, "book_value_per_share": 2.43218075, "retained_earnings": -80235706, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 53317940, "tangible_book_per_share": 1.55976354, "universe_ticker_count": null, "sector": "Technology", "rank_pe": null, "rank_pb": null, "rank_ptbv": null, "rank_ps": null, "rank_pcf": null, "rank_ev_ebitda": null, "rank_ev_ebit": null, "rank_earnings_yield": null, "rank_fcf_yield": null, "rank_dividend_yield": null, "rank_shareholder_yield": null, "rank_total_yield": null, "rank_roe": null, "rank_roc": null, "rank_roic": null, "rank_gross_margin": null, "rank_fcf_margin": null, "rank_piotroski": null, "rank_accruals": null, "rank_sue": null, "rank_eps_growth_1y": null, "rank_eps_growth_5y": null, "rank_revenue_growth_1y": null, "rank_momentum_12m": null, "rank_momentum_12m_ex1m": null, "rank_relative_strength": null, "value_composite": 66, "quality_composite": 67, "momentum_composite": 67, "growth_composite": 67, "yield_composite": 66, "svqf_composite": 75, "vc1_composite": 67, "vc2_composite": 67, "vc3_composite": 67, "trending_value_composite": null, "overall_composite": 84, "factor_coverage": 0.848, "signal_confidence": 0.848, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 99, "small_cap_core_rank": null, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false } } ], "financial_periods": { "annual": [ { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T00:33:38.702792+00:00", "is_restated": false, "income_statement": { "revenue": 12912722, "cost_of_revenue": 17695347, "gross_profit": -4782625, "ebit": -25340795, "ebitda": -23159035, "pretax_income": -45218074, "tax_provision": null, "net_income": -45218074, "net_income_to_common": -45218074, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 5986386, "total_current_assets": 33243625, "total_assets": 99863876, "short_term_debt": 4615166, "long_term_debt": 13566956, "total_debt": 18182122, "total_liabilities": 31834006, "total_equity": 68029870, "shares_outstanding": 34183348, "goodwill_and_intangibles": 29173519 }, "cash_flow": { "operating_cash_flow": -34823170, "capital_expenditure": 7826403, "free_cash_flow": -26996767, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 207228, "ticker_id": 9085, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:33:38.702792+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-25340795", "ebitda": "-23159035", "netIncome": "-45218074", "grossProfit": "-4782625", "depreciation": "None", "totalRevenue": "12912722", "costOfRevenue": "17695347", "interestIncome": "88426", "incomeBeforeTax": "-45218074", "interestExpense": "19877279", "operatingIncome": "-25323027", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "None", "reportedCurrency": "CAD", "netInterestIncome": "-19788853", "nonInterestIncome": "None", "operatingExpenses": "20540402", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "17695347", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "2181760", "sellingGeneralAndAdministrative": "11392420", "netIncomeFromContinuingOperations": "-45218074" }, "balance": { "goodwill": "12118494", "inventory": "2845654", "commonStock": "16222580", "currentDebt": "None", "investments": "None", "totalAssets": "99863876", "longTermDebt": "13566956", "shortTermDebt": "4615166", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "17055025", "reportedCurrency": "CAD", "retainedEarnings": "-53796289", "totalLiabilities": "31834006", "otherCurrentAssets": "10407762", "totalCurrentAssets": "33243625", "currentLongTermDebt": "3689457", "longTermInvestments": "None", "shortTermInvestments": "9103041", "currentNetReceivables": "4900779", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "66620251", "currentAccountsPayable": "9083415", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "21478351", "totalShareholderEquity": "68029870", "capitalLeaseObligations": "4200338", "otherCurrentLiabilities": "None", "totalCurrentLiabilities": "14970820", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "16863185", "cashAndShortTermInvestments": "5986386", "commonStockSharesOutstanding": "34183348", "intangibleAssetsExcludingGoodwill": "17055025", "cashAndCashEquivalentsAtCarryingValue": "5986386", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-44403909", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "CAD", "changeInInventory": "-2791608", "operatingCashflow": "-34823170", "capitalExpenditures": "7826403", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "66247368", "cashflowFromInvestment": "-28787347", "stockBasedCompensation": "2888503", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "2142476", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 12912722, "cost_of_revenue": 17695347, "gross_profit": -4782625, "research_and_development": null, "selling_general_admin": 11392420, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -25340795, "depreciation_amortisation": 2181760, "ebitda": -23159035, "interest_expense": 19877279, "interest_income": null, "other_non_operating": null, "pretax_income": -45218074, "tax_provision": null, "effective_tax_rate": null, "net_income": -45218074, "net_income_continuing_ops": -45218074, "net_income_to_common": -45218074, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 5986386, "short_term_investments": 9103041, "net_receivables": 4900779, "inventory": 2845654, "other_current_assets": null, "total_current_assets": 33243625, "net_ppe": null, "goodwill": 12118494, "intangible_assets": 17055025, "goodwill_and_intangibles": 29173519, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 66620251, "total_assets": 99863876, "short_term_debt": 4615166, "accounts_payable": 9083415, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 14970820, "long_term_debt": 13566956, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 16863185, "total_liabilities": 31834006, "total_debt": 18182122, "preferred_stock": null, "minority_interest": null, "retained_earnings": -53796289, "total_equity": 68029870, "shares_outstanding": 34183348, "operating_cash_flow": -34823170, "stock_based_compensation": 2888503, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 7826403, "acquisitions": null, "other_investing": null, "investing_cash_flow": -28787347, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 66247368, "free_cash_flow": -26996767, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-25340795", "ebitda": "-23159035", "netIncome": "-45218074", "grossProfit": "-4782625", "depreciation": "None", "totalRevenue": "12912722", "costOfRevenue": "17695347", "interestIncome": "88426", "incomeBeforeTax": "-45218074", "interestExpense": "19877279", "operatingIncome": "-25323027", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "None", "reportedCurrency": "CAD", "netInterestIncome": "-19788853", "nonInterestIncome": "None", "operatingExpenses": "20540402", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "17695347", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "2181760", "sellingGeneralAndAdministrative": "11392420", "netIncomeFromContinuingOperations": "-45218074" }, "balance": { "goodwill": "12118494", "inventory": "2845654", "commonStock": "16222580", "currentDebt": "None", "investments": "None", "totalAssets": "99863876", "longTermDebt": "13566956", "shortTermDebt": "4615166", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "17055025", "reportedCurrency": "CAD", "retainedEarnings": "-53796289", "totalLiabilities": "31834006", "otherCurrentAssets": "10407762", "totalCurrentAssets": "33243625", "currentLongTermDebt": "3689457", "longTermInvestments": "None", "shortTermInvestments": "9103041", "currentNetReceivables": "4900779", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "66620251", "currentAccountsPayable": "9083415", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "21478351", "totalShareholderEquity": "68029870", "capitalLeaseObligations": "4200338", "otherCurrentLiabilities": "None", "totalCurrentLiabilities": "14970820", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "16863185", "cashAndShortTermInvestments": "5986386", "commonStockSharesOutstanding": "34183348", "intangibleAssetsExcludingGoodwill": "17055025", "cashAndCashEquivalentsAtCarryingValue": "5986386", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-44403909", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "CAD", "changeInInventory": "-2791608", "operatingCashflow": "-34823170", "capitalExpenditures": "7826403", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "66247368", "cashflowFromInvestment": "-28787347", "stockBasedCompensation": "2888503", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "2142476", "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": "2026-06-07T00:33:38.702792+00:00", "is_restated": false, "income_statement": { "revenue": 1963605, "cost_of_revenue": 222010, "gross_profit": 1741595, "ebit": -3035003, "ebitda": -2753254, "pretax_income": -4481751, "tax_provision": null, "net_income": -4481751, "net_income_to_common": -4481751, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 3754075, "total_current_assets": 6278477, "total_assets": 34646359, "short_term_debt": 183675, "long_term_debt": 9783539, "total_debt": 9967214, "total_liabilities": 12827016, "total_equity": 21819343, "shares_outstanding": 18426467, "goodwill_and_intangibles": 9581437 }, "cash_flow": { "operating_cash_flow": -9865255, "capital_expenditure": 1448925, "free_cash_flow": -8416330, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 207233, "ticker_id": 9085, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:33:38.702792+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-3035003", "ebitda": "-2753254", "netIncome": "-4481751", "grossProfit": "1741595", "depreciation": "None", "totalRevenue": "1963605", "costOfRevenue": "222010", "interestIncome": "27348", "incomeBeforeTax": "-4481751", "interestExpense": "1446748", "operatingIncome": "-3014246", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "None", "reportedCurrency": "CAD", "netInterestIncome": "-1419400", "nonInterestIncome": "None", "operatingExpenses": "4755841", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "217603", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "222010", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "281749", "sellingGeneralAndAdministrative": "4474092", "netIncomeFromContinuingOperations": "-4481751" }, "balance": { "goodwill": "2468722", "inventory": "0", "commonStock": "9330337", "currentDebt": "None", "investments": "None", "totalAssets": "34646359", "longTermDebt": "9783539", "shortTermDebt": "183675", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "7112715", "reportedCurrency": "CAD", "retainedEarnings": "-8524113", "totalLiabilities": "12827016", "otherCurrentAssets": "2317968", "totalCurrentAssets": "6278477", "currentLongTermDebt": "124696", "longTermInvestments": "None", "shortTermInvestments": "0", "currentNetReceivables": "206434", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "28367882", "currentAccountsPayable": "1423545", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "10119579", "totalShareholderEquity": "21819343", "capitalLeaseObligations": "211344", "otherCurrentLiabilities": "1283892", "totalCurrentLiabilities": "2891112", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "9935904", "cashAndShortTermInvestments": "3754075", "commonStockSharesOutstanding": "18426467", "intangibleAssetsExcludingGoodwill": "7112715", "cashAndCashEquivalentsAtCarryingValue": "3754075", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-4481751", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "CAD", "changeInInventory": "None", "operatingCashflow": "-9865255", "capitalExpenditures": "1448925", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "14913009", "cashflowFromInvestment": "-1926244", "stockBasedCompensation": "521547", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "281749", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1963605, "cost_of_revenue": 222010, "gross_profit": 1741595, "research_and_development": 217603, "selling_general_admin": 4474092, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -3035003, "depreciation_amortisation": 281749, "ebitda": -2753254, "interest_expense": 1446748, "interest_income": null, "other_non_operating": null, "pretax_income": -4481751, "tax_provision": null, "effective_tax_rate": null, "net_income": -4481751, "net_income_continuing_ops": -4481751, "net_income_to_common": -4481751, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 3754075, "short_term_investments": 0, "net_receivables": 206434, "inventory": 0, "other_current_assets": null, "total_current_assets": 6278477, "net_ppe": null, "goodwill": 2468722, "intangible_assets": 7112715, "goodwill_and_intangibles": 9581437, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 28367882, "total_assets": 34646359, "short_term_debt": 183675, "accounts_payable": 1423545, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2891112, "long_term_debt": 9783539, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 9935904, "total_liabilities": 12827016, "total_debt": 9967214, "preferred_stock": null, "minority_interest": null, "retained_earnings": -8524113, "total_equity": 21819343, "shares_outstanding": 18426467, "operating_cash_flow": -9865255, "stock_based_compensation": 521547, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 1448925, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1926244, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 14913009, "free_cash_flow": -8416330, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-3035003", "ebitda": "-2753254", "netIncome": "-4481751", "grossProfit": "1741595", "depreciation": "None", "totalRevenue": "1963605", "costOfRevenue": "222010", "interestIncome": "27348", "incomeBeforeTax": "-4481751", "interestExpense": "1446748", "operatingIncome": "-3014246", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "None", "reportedCurrency": "CAD", "netInterestIncome": "-1419400", "nonInterestIncome": "None", "operatingExpenses": "4755841", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "217603", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "222010", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "281749", "sellingGeneralAndAdministrative": "4474092", "netIncomeFromContinuingOperations": "-4481751" }, "balance": { "goodwill": "2468722", "inventory": "0", "commonStock": "9330337", "currentDebt": "None", "investments": "None", "totalAssets": "34646359", "longTermDebt": "9783539", "shortTermDebt": "183675", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "7112715", "reportedCurrency": "CAD", "retainedEarnings": "-8524113", "totalLiabilities": "12827016", "otherCurrentAssets": "2317968", "totalCurrentAssets": "6278477", "currentLongTermDebt": "124696", "longTermInvestments": "None", "shortTermInvestments": "0", "currentNetReceivables": "206434", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "28367882", "currentAccountsPayable": "1423545", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "10119579", "totalShareholderEquity": "21819343", "capitalLeaseObligations": "211344", "otherCurrentLiabilities": "1283892", "totalCurrentLiabilities": "2891112", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "9935904", "cashAndShortTermInvestments": "3754075", "commonStockSharesOutstanding": "18426467", "intangibleAssetsExcludingGoodwill": "7112715", "cashAndCashEquivalentsAtCarryingValue": "3754075", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-4481751", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "CAD", "changeInInventory": "None", "operatingCashflow": "-9865255", "capitalExpenditures": "1448925", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "14913009", "cashflowFromInvestment": "-1926244", "stockBasedCompensation": "521547", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "281749", "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": "2026-06-07T00:33:38.702792+00:00", "is_restated": false, "income_statement": { "revenue": 1827740, "cost_of_revenue": 149423, "gross_profit": 1678317, "ebit": 224812, "ebitda": 487871, "pretax_income": -245676, "tax_provision": -4172, "net_income": -241504, "net_income_to_common": -241504, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1184, "total_current_assets": 2571365, "total_assets": 16453876, "short_term_debt": 183192, "long_term_debt": 7862131, "total_debt": 8045323, "total_liabilities": 9134130, "total_equity": 7319746, "shares_outstanding": 16843182, "goodwill_and_intangibles": 8613759 }, "cash_flow": { "operating_cash_flow": -1980275, "capital_expenditure": 604157, "free_cash_flow": -1376118, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 207238, "ticker_id": 9085, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:33:38.702792+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "224812", "ebitda": "487871", "netIncome": "-241504", "grossProfit": "1678317", "depreciation": "None", "totalRevenue": "1827740", "costOfRevenue": "149423", "interestIncome": "0", "incomeBeforeTax": "-245676", "interestExpense": "470488", "operatingIncome": "244534", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-4172", "reportedCurrency": "CAD", "netInterestIncome": "-470488", "nonInterestIncome": "None", "operatingExpenses": "1433783", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "149423", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "263059", "sellingGeneralAndAdministrative": "1170724", "netIncomeFromContinuingOperations": "-241504" }, "balance": { "goodwill": "2468722", "inventory": "None", "commonStock": "5052955", "currentDebt": "None", "investments": "None", "totalAssets": "16453876", "longTermDebt": "7862131", "shortTermDebt": "183192", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "6145037", "reportedCurrency": "CAD", "retainedEarnings": "-4042362", "totalLiabilities": "9134130", "otherCurrentAssets": "2523733", "totalCurrentAssets": "2571365", "currentLongTermDebt": "132095", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "46448", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "13882511", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "8239889", "totalShareholderEquity": "7319746", "capitalLeaseObligations": "245663", "otherCurrentLiabilities": "290367", "totalCurrentLiabilities": "1077434", "otherNonCurrentLiabilities": "-1", "totalNonCurrentLiabilities": "8056696", "cashAndShortTermInvestments": "1184", "commonStockSharesOutstanding": "16843182", "intangibleAssetsExcludingGoodwill": "6145037", "cashAndCashEquivalentsAtCarryingValue": "1184", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-241504", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "CAD", "changeInInventory": "None", "operatingCashflow": "-1980275", "capitalExpenditures": "604157", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "2814467", "cashflowFromInvestment": "-923805", "stockBasedCompensation": "0", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "263059", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1827740, "cost_of_revenue": 149423, "gross_profit": 1678317, "research_and_development": null, "selling_general_admin": 1170724, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 224812, "depreciation_amortisation": 263059, "ebitda": 487871, "interest_expense": 470488, "interest_income": null, "other_non_operating": null, "pretax_income": -245676, "tax_provision": -4172, "effective_tax_rate": null, "net_income": -241504, "net_income_continuing_ops": -241504, "net_income_to_common": -241504, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1184, "short_term_investments": null, "net_receivables": 46448, "inventory": null, "other_current_assets": null, "total_current_assets": 2571365, "net_ppe": null, "goodwill": 2468722, "intangible_assets": 6145037, "goodwill_and_intangibles": 8613759, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 13882511, "total_assets": 16453876, "short_term_debt": 183192, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1077434, "long_term_debt": 7862131, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 8056696, "total_liabilities": 9134130, "total_debt": 8045323, "preferred_stock": null, "minority_interest": null, "retained_earnings": -4042362, "total_equity": 7319746, "shares_outstanding": 16843182, "operating_cash_flow": -1980275, "stock_based_compensation": 0, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 604157, "acquisitions": null, "other_investing": null, "investing_cash_flow": -923805, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 2814467, "free_cash_flow": -1376118, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "224812", "ebitda": "487871", "netIncome": "-241504", "grossProfit": "1678317", "depreciation": "None", "totalRevenue": "1827740", "costOfRevenue": "149423", "interestIncome": "0", "incomeBeforeTax": "-245676", "interestExpense": "470488", "operatingIncome": "244534", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-4172", "reportedCurrency": "CAD", "netInterestIncome": "-470488", "nonInterestIncome": "None", "operatingExpenses": "1433783", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "149423", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "263059", "sellingGeneralAndAdministrative": "1170724", "netIncomeFromContinuingOperations": "-241504" }, "balance": { "goodwill": "2468722", "inventory": "None", "commonStock": "5052955", "currentDebt": "None", "investments": "None", "totalAssets": "16453876", "longTermDebt": "7862131", "shortTermDebt": "183192", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "6145037", "reportedCurrency": "CAD", "retainedEarnings": "-4042362", "totalLiabilities": "9134130", "otherCurrentAssets": "2523733", "totalCurrentAssets": "2571365", "currentLongTermDebt": "132095", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "46448", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "13882511", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "8239889", "totalShareholderEquity": "7319746", "capitalLeaseObligations": "245663", "otherCurrentLiabilities": "290367", "totalCurrentLiabilities": "1077434", "otherNonCurrentLiabilities": "-1", "totalNonCurrentLiabilities": "8056696", "cashAndShortTermInvestments": "1184", "commonStockSharesOutstanding": "16843182", "intangibleAssetsExcludingGoodwill": "6145037", "cashAndCashEquivalentsAtCarryingValue": "1184", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-241504", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "CAD", "changeInInventory": "None", "operatingCashflow": "-1980275", "capitalExpenditures": "604157", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "2814467", "cashflowFromInvestment": "-923805", "stockBasedCompensation": "0", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "263059", "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": "2026-06-07T00:33:38.702792+00:00", "is_restated": false, "income_statement": { "revenue": 3025363, "cost_of_revenue": 567119, "gross_profit": 2458244, "ebit": 217959, "ebitda": 464866, "pretax_income": -1177, "tax_provision": -15453, "net_income": 14276, "net_income_to_common": 14276, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 200792, "total_current_assets": 2871708, "total_assets": 13543786, "short_term_debt": 135296, "long_term_debt": 4838103, "total_debt": 4973399, "total_liabilities": 5972094, "total_equity": 7571692, "shares_outstanding": 16843183, "goodwill_and_intangibles": 8248299 }, "cash_flow": { "operating_cash_flow": -1860804, "capital_expenditure": 800672, "free_cash_flow": -1060132, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 207243, "ticker_id": 9085, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:33:38.702792+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "217959", "ebitda": "464866", "netIncome": "14276", "grossProfit": "2458244", "depreciation": "None", "totalRevenue": "3025363", "costOfRevenue": "567119", "interestIncome": "29474", "incomeBeforeTax": "-1177", "interestExpense": "226170", "operatingIncome": "345476", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "-15453", "reportedCurrency": "CAD", "netInterestIncome": "-189662", "nonInterestIncome": "None", "operatingExpenses": "2112768", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "567119", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "246907", "sellingGeneralAndAdministrative": "1865861", "netIncomeFromContinuingOperations": "14276" }, "balance": { "goodwill": "2468722", "inventory": "None", "commonStock": "5052955", "currentDebt": "None", "investments": "None", "totalAssets": "13543786", "longTermDebt": "4838103", "shortTermDebt": "135296", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "5779577", "reportedCurrency": "CAD", "retainedEarnings": "-3800858", "totalLiabilities": "5972094", "otherCurrentAssets": "2549800", "totalCurrentAssets": "2871708", "currentLongTermDebt": "135296", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "121116", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "10672078", "currentAccountsPayable": "157311", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4973399", "totalShareholderEquity": "7571692", "capitalLeaseObligations": "0", "otherCurrentLiabilities": "None", "totalCurrentLiabilities": "1119818", "otherNonCurrentLiabilities": "10001", "totalNonCurrentLiabilities": "4852276", "cashAndShortTermInvestments": "200792", "commonStockSharesOutstanding": "16843183", "intangibleAssetsExcludingGoodwill": "5779577", "cashAndCashEquivalentsAtCarryingValue": "200792", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "14276", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "CAD", "changeInInventory": "None", "operatingCashflow": "-1860804", "capitalExpenditures": "800672", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1959173", "cashflowFromInvestment": "-1337290", "stockBasedCompensation": "266400", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-46038", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "246907", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 3025363, "cost_of_revenue": 567119, "gross_profit": 2458244, "research_and_development": null, "selling_general_admin": 1865861, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 217959, "depreciation_amortisation": 246907, "ebitda": 464866, "interest_expense": 226170, "interest_income": null, "other_non_operating": null, "pretax_income": -1177, "tax_provision": -15453, "effective_tax_rate": null, "net_income": 14276, "net_income_continuing_ops": 14276, "net_income_to_common": 14276, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 200792, "short_term_investments": null, "net_receivables": 121116, "inventory": null, "other_current_assets": null, "total_current_assets": 2871708, "net_ppe": null, "goodwill": 2468722, "intangible_assets": 5779577, "goodwill_and_intangibles": 8248299, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 10672078, "total_assets": 13543786, "short_term_debt": 135296, "accounts_payable": 157311, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1119818, "long_term_debt": 4838103, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4852276, "total_liabilities": 5972094, "total_debt": 4973399, "preferred_stock": null, "minority_interest": null, "retained_earnings": -3800858, "total_equity": 7571692, "shares_outstanding": 16843183, "operating_cash_flow": -1860804, "stock_based_compensation": 266400, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 800672, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1337290, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 1959173, "free_cash_flow": -1060132, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "217959", "ebitda": "464866", "netIncome": "14276", "grossProfit": "2458244", "depreciation": "None", "totalRevenue": "3025363", "costOfRevenue": "567119", "interestIncome": "29474", "incomeBeforeTax": "-1177", "interestExpense": "226170", "operatingIncome": "345476", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "-15453", "reportedCurrency": "CAD", "netInterestIncome": "-189662", "nonInterestIncome": "None", "operatingExpenses": "2112768", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "567119", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "246907", "sellingGeneralAndAdministrative": "1865861", "netIncomeFromContinuingOperations": "14276" }, "balance": { "goodwill": "2468722", "inventory": "None", "commonStock": "5052955", "currentDebt": "None", "investments": "None", "totalAssets": "13543786", "longTermDebt": "4838103", "shortTermDebt": "135296", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "5779577", "reportedCurrency": "CAD", "retainedEarnings": "-3800858", "totalLiabilities": "5972094", "otherCurrentAssets": "2549800", "totalCurrentAssets": "2871708", "currentLongTermDebt": "135296", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "121116", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "10672078", "currentAccountsPayable": "157311", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4973399", "totalShareholderEquity": "7571692", "capitalLeaseObligations": "0", "otherCurrentLiabilities": "None", "totalCurrentLiabilities": "1119818", "otherNonCurrentLiabilities": "10001", "totalNonCurrentLiabilities": "4852276", "cashAndShortTermInvestments": "200792", "commonStockSharesOutstanding": "16843183", "intangibleAssetsExcludingGoodwill": "5779577", "cashAndCashEquivalentsAtCarryingValue": "200792", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "14276", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "CAD", "changeInInventory": "None", "operatingCashflow": "-1860804", "capitalExpenditures": "800672", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1959173", "cashflowFromInvestment": "-1337290", "stockBasedCompensation": "266400", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-46038", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "246907", "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": "2026-06-07T00:33:38.702792+00:00", "is_restated": false, "income_statement": { "revenue": 2285740, "cost_of_revenue": 930728, "gross_profit": 1355012, "ebit": -50830, "ebitda": 107143, "pretax_income": -221862, "tax_provision": -5763, "net_income": -216099, "net_income_to_common": -216099, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1197370, "total_current_assets": 3795371, "total_assets": 10032852, "short_term_debt": null, "long_term_debt": 4714025, "total_debt": 4714025, "total_liabilities": 6391274, "total_equity": 3641578, "shares_outstanding": 16843183, "goodwill_and_intangibles": 5397468 }, "cash_flow": { "operating_cash_flow": 49717, "capital_expenditure": 0, "free_cash_flow": 49717, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 207247, "ticker_id": 9085, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:33:38.702792+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-50830", "ebitda": "107143", "netIncome": "-216099", "grossProfit": "1355012", "depreciation": "None", "totalRevenue": "2285740", "costOfRevenue": "930728", "interestIncome": "54830", "incomeBeforeTax": "-221862", "interestExpense": "173862", "operatingIncome": "-52842", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "-5763", "reportedCurrency": "CAD", "netInterestIncome": "-116202", "nonInterestIncome": "None", "operatingExpenses": "1407854", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "930728", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "157973", "sellingGeneralAndAdministrative": "1249881", "netIncomeFromContinuingOperations": "-216099" }, "balance": { "goodwill": "2468722", "inventory": "None", "commonStock": "4567448", "currentDebt": "None", "investments": "None", "totalAssets": "10032852", "longTermDebt": "4714025", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "2928746", "reportedCurrency": "CAD", "retainedEarnings": "-3815134", "totalLiabilities": "6391274", "otherCurrentAssets": "2354920", "totalCurrentAssets": "3795371", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "243081", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6237481", "currentAccountsPayable": "251846", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4714025", "totalShareholderEquity": "3641578", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "558414", "totalCurrentLiabilities": "1667313", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "4723961", "cashAndShortTermInvestments": "1197370", "commonStockSharesOutstanding": "16843183", "intangibleAssetsExcludingGoodwill": "2928746", "cashAndCashEquivalentsAtCarryingValue": "1197370", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-216099", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "CAD", "changeInInventory": "None", "operatingCashflow": "49717", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1027533", "cashflowFromInvestment": "2821", "stockBasedCompensation": "0", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "157973", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2285740, "cost_of_revenue": 930728, "gross_profit": 1355012, "research_and_development": null, "selling_general_admin": 1249881, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -50830, "depreciation_amortisation": 157973, "ebitda": 107143, "interest_expense": 173862, "interest_income": null, "other_non_operating": null, "pretax_income": -221862, "tax_provision": -5763, "effective_tax_rate": null, "net_income": -216099, "net_income_continuing_ops": -216099, "net_income_to_common": -216099, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1197370, "short_term_investments": null, "net_receivables": 243081, "inventory": null, "other_current_assets": null, "total_current_assets": 3795371, "net_ppe": null, "goodwill": 2468722, "intangible_assets": 2928746, "goodwill_and_intangibles": 5397468, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 6237481, "total_assets": 10032852, "short_term_debt": null, "accounts_payable": 251846, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1667313, "long_term_debt": 4714025, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4723961, "total_liabilities": 6391274, "total_debt": 4714025, "preferred_stock": null, "minority_interest": null, "retained_earnings": -3815134, "total_equity": 3641578, "shares_outstanding": 16843183, "operating_cash_flow": 49717, "stock_based_compensation": 0, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 0, "acquisitions": null, "other_investing": null, "investing_cash_flow": 2821, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 1027533, "free_cash_flow": 49717, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-50830", "ebitda": "107143", "netIncome": "-216099", "grossProfit": "1355012", "depreciation": "None", "totalRevenue": "2285740", "costOfRevenue": "930728", "interestIncome": "54830", "incomeBeforeTax": "-221862", "interestExpense": "173862", "operatingIncome": "-52842", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "-5763", "reportedCurrency": "CAD", "netInterestIncome": "-116202", "nonInterestIncome": "None", "operatingExpenses": "1407854", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "930728", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "157973", "sellingGeneralAndAdministrative": "1249881", "netIncomeFromContinuingOperations": "-216099" }, "balance": { "goodwill": "2468722", "inventory": "None", "commonStock": "4567448", "currentDebt": "None", "investments": "None", "totalAssets": "10032852", "longTermDebt": "4714025", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "2928746", "reportedCurrency": "CAD", "retainedEarnings": "-3815134", "totalLiabilities": "6391274", "otherCurrentAssets": "2354920", "totalCurrentAssets": "3795371", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "243081", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6237481", "currentAccountsPayable": "251846", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4714025", "totalShareholderEquity": "3641578", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "558414", "totalCurrentLiabilities": "1667313", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "4723961", "cashAndShortTermInvestments": "1197370", "commonStockSharesOutstanding": "16843183", "intangibleAssetsExcludingGoodwill": "2928746", "cashAndCashEquivalentsAtCarryingValue": "1197370", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-216099", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "CAD", "changeInInventory": "None", "operatingCashflow": "49717", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1027533", "cashflowFromInvestment": "2821", "stockBasedCompensation": "0", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "157973", "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": "2026-06-07T00:33:38.702792+00:00", "is_restated": false, "income_statement": { "revenue": 992749, "cost_of_revenue": null, "gross_profit": 992749, "ebit": -188090, "ebitda": -155926, "pretax_income": -217704, "tax_provision": -5771, "net_income": -211934, "net_income_to_common": -211934, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 94485, "total_current_assets": 742049, "total_assets": 4324916, "short_term_debt": null, "long_term_debt": 679804, "total_debt": 679804, "total_liabilities": 942456, "total_equity": 3382460, "shares_outstanding": 16843183, "goodwill_and_intangibles": 2912947 }, "cash_flow": { "operating_cash_flow": -238717, "capital_expenditure": 250000, "free_cash_flow": 11283, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 207248, "ticker_id": 9085, "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:33:38.702792+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-188090", "ebitda": "-155926", "netIncome": "-211934", "grossProfit": "992749", "depreciation": "None", "totalRevenue": "992749", "costOfRevenue": "None", "interestIncome": "53911", "incomeBeforeTax": "-217704", "interestExpense": "29614", "operatingIncome": "-147585", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "-5771", "reportedCurrency": "CAD", "netInterestIncome": "24297", "nonInterestIncome": "None", "operatingExpenses": "1140334", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "None", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "32164", "sellingGeneralAndAdministrative": "1108170", "netIncomeFromContinuingOperations": "-211933" }, "balance": { "goodwill": "2468722", "inventory": "None", "commonStock": "4468914", "currentDebt": "None", "investments": "None", "totalAssets": "4324916", "longTermDebt": "679804", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "444225", "reportedCurrency": "CAD", "retainedEarnings": "-3599035", "totalLiabilities": "942456", "otherCurrentAssets": "216125", "totalCurrentAssets": "742049", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "431439", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3582867", "currentAccountsPayable": "33811", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "679804", "totalShareholderEquity": "3382460", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "None", "totalCurrentLiabilities": "246953", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "695503", "cashAndShortTermInvestments": "94485", "commonStockSharesOutstanding": "16843183", "intangibleAssetsExcludingGoodwill": "444225", "cashAndCashEquivalentsAtCarryingValue": "94485", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-211934", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "CAD", "changeInInventory": "None", "operatingCashflow": "-238717", "capitalExpenditures": "250000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "837714", "cashflowFromInvestment": "-479463", "stockBasedCompensation": "182400", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "32164", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 992749, "cost_of_revenue": null, "gross_profit": 992749, "research_and_development": null, "selling_general_admin": 1108170, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -188090, "depreciation_amortisation": 32164, "ebitda": -155926, "interest_expense": 29614, "interest_income": null, "other_non_operating": null, "pretax_income": -217704, "tax_provision": -5771, "effective_tax_rate": null, "net_income": -211934, "net_income_continuing_ops": -211933, "net_income_to_common": -211934, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 94485, "short_term_investments": null, "net_receivables": 431439, "inventory": null, "other_current_assets": null, "total_current_assets": 742049, "net_ppe": null, "goodwill": 2468722, "intangible_assets": 444225, "goodwill_and_intangibles": 2912947, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3582867, "total_assets": 4324916, "short_term_debt": null, "accounts_payable": 33811, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 246953, "long_term_debt": 679804, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 695503, "total_liabilities": 942456, "total_debt": 679804, "preferred_stock": null, "minority_interest": null, "retained_earnings": -3599035, "total_equity": 3382460, "shares_outstanding": 16843183, "operating_cash_flow": -238717, "stock_based_compensation": 182400, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 250000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -479463, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 837714, "free_cash_flow": 11283, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-188090", "ebitda": "-155926", "netIncome": "-211934", "grossProfit": "992749", "depreciation": "None", "totalRevenue": "992749", "costOfRevenue": "None", "interestIncome": "53911", "incomeBeforeTax": "-217704", "interestExpense": "29614", "operatingIncome": "-147585", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "-5771", "reportedCurrency": "CAD", "netInterestIncome": "24297", "nonInterestIncome": "None", "operatingExpenses": "1140334", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "None", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "32164", "sellingGeneralAndAdministrative": "1108170", "netIncomeFromContinuingOperations": "-211933" }, "balance": { "goodwill": "2468722", "inventory": "None", "commonStock": "4468914", "currentDebt": "None", "investments": "None", "totalAssets": "4324916", "longTermDebt": "679804", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "444225", "reportedCurrency": "CAD", "retainedEarnings": "-3599035", "totalLiabilities": "942456", "otherCurrentAssets": "216125", "totalCurrentAssets": "742049", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "431439", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3582867", "currentAccountsPayable": "33811", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "679804", "totalShareholderEquity": "3382460", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "None", "totalCurrentLiabilities": "246953", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "695503", "cashAndShortTermInvestments": "94485", "commonStockSharesOutstanding": "16843183", "intangibleAssetsExcludingGoodwill": "444225", "cashAndCashEquivalentsAtCarryingValue": "94485", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-211934", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "CAD", "changeInInventory": "None", "operatingCashflow": "-238717", "capitalExpenditures": "250000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "837714", "cashflowFromInvestment": "-479463", "stockBasedCompensation": "182400", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "32164", "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": "2026-06-07T00:33:38.702792+00:00", "is_restated": false, "income_statement": { "revenue": 8542359, "cost_of_revenue": 1398412, "gross_profit": 7143947, "ebit": -21928650, "ebitda": -20530238, "pretax_income": -26992407, "tax_provision": null, "net_income": -26992407, "net_income_to_common": -26992407, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 8520492, "total_current_assets": 38598008, "total_assets": 109445186, "short_term_debt": 4635980, "long_term_debt": 7073995, "total_debt": 11709975, "total_liabilities": 26305104, "total_equity": 83140081, "shares_outstanding": 34183348, "goodwill_and_intangibles": 29822141 }, "cash_flow": { "operating_cash_flow": -19162729, "capital_expenditure": 2055723, "free_cash_flow": -17107006, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 207226, "ticker_id": 9085, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:33:38.702792+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-21928650", "ebitda": "-20530238", "netIncome": "-26992407", "grossProfit": "7143947", "depreciation": "None", "totalRevenue": "8542359", "costOfRevenue": "1398412", "interestIncome": "13889", "incomeBeforeTax": "-26992407", "interestExpense": "5168123", "operatingIncome": "-21928650", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "None", "reportedCurrency": "CAD", "netInterestIncome": "-5069511", "nonInterestIncome": "None", "operatingExpenses": "29072598", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1398412", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1398412", "sellingGeneralAndAdministrative": "6866226", "netIncomeFromContinuingOperations": "-26549905" }, "balance": { "goodwill": "12097805", "inventory": "2498394", "commonStock": "24062341", "currentDebt": "None", "investments": "None", "totalAssets": "109445186", "longTermDebt": "7073995", "shortTermDebt": "4635980", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "17724336", "reportedCurrency": "CAD", "retainedEarnings": "-80235706", "totalLiabilities": "26305104", "otherCurrentAssets": "16596727", "totalCurrentAssets": "38598008", "currentLongTermDebt": "3440755", "longTermInvestments": "None", "shortTermInvestments": "6433562", "currentNetReceivables": "4548830", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "70847176", "currentAccountsPayable": "8858180", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "16305189", "totalShareholderEquity": "83140081", "capitalLeaseObligations": "5801899", "otherCurrentLiabilities": "None", "totalCurrentLiabilities": "14635895", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "11669209", "cashAndShortTermInvestments": "8520492", "commonStockSharesOutstanding": "34183348", "intangibleAssetsExcludingGoodwill": "17724336", "cashAndCashEquivalentsAtCarryingValue": "8520492", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-26992407", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "CAD", "changeInInventory": "348352", "operatingCashflow": "-19162729", "capitalExpenditures": "2055723", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "23104470", "cashflowFromInvestment": "-309837.20", "stockBasedCompensation": "8874251", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1398412", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 8542359, "cost_of_revenue": 1398412, "gross_profit": 7143947, "research_and_development": null, "selling_general_admin": 6866226, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -21928650, "depreciation_amortisation": 1398412, "ebitda": -20530238, "interest_expense": 5168123, "interest_income": null, "other_non_operating": null, "pretax_income": -26992407, "tax_provision": null, "effective_tax_rate": null, "net_income": -26992407, "net_income_continuing_ops": -26549905, "net_income_to_common": -26992407, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 8520492, "short_term_investments": 6433562, "net_receivables": 4548830, "inventory": 2498394, "other_current_assets": null, "total_current_assets": 38598008, "net_ppe": null, "goodwill": 12097805, "intangible_assets": 17724336, "goodwill_and_intangibles": 29822141, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 70847176, "total_assets": 109445186, "short_term_debt": 4635980, "accounts_payable": 8858180, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 14635895, "long_term_debt": 7073995, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 11669209, "total_liabilities": 26305104, "total_debt": 11709975, "preferred_stock": null, "minority_interest": null, "retained_earnings": -80235706, "total_equity": 83140081, "shares_outstanding": 34183348, "operating_cash_flow": -19162729, "stock_based_compensation": 8874251, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 2055723, "acquisitions": null, "other_investing": null, "investing_cash_flow": -309837.2, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 23104470, "free_cash_flow": -17107006, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-21928650", "ebitda": "-20530238", "netIncome": "-26992407", "grossProfit": "7143947", "depreciation": "None", "totalRevenue": "8542359", "costOfRevenue": "1398412", "interestIncome": "13889", "incomeBeforeTax": "-26992407", "interestExpense": "5168123", "operatingIncome": "-21928650", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "None", "reportedCurrency": "CAD", "netInterestIncome": "-5069511", "nonInterestIncome": "None", "operatingExpenses": "29072598", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1398412", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1398412", "sellingGeneralAndAdministrative": "6866226", "netIncomeFromContinuingOperations": "-26549905" }, "balance": { "goodwill": "12097805", "inventory": "2498394", "commonStock": "24062341", "currentDebt": "None", "investments": "None", "totalAssets": "109445186", "longTermDebt": "7073995", "shortTermDebt": "4635980", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "17724336", "reportedCurrency": "CAD", "retainedEarnings": "-80235706", "totalLiabilities": "26305104", "otherCurrentAssets": "16596727", "totalCurrentAssets": "38598008", "currentLongTermDebt": "3440755", "longTermInvestments": "None", "shortTermInvestments": "6433562", "currentNetReceivables": "4548830", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "70847176", "currentAccountsPayable": "8858180", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "16305189", "totalShareholderEquity": "83140081", "capitalLeaseObligations": "5801899", "otherCurrentLiabilities": "None", "totalCurrentLiabilities": "14635895", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "11669209", "cashAndShortTermInvestments": "8520492", "commonStockSharesOutstanding": "34183348", "intangibleAssetsExcludingGoodwill": "17724336", "cashAndCashEquivalentsAtCarryingValue": "8520492", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-26992407", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "CAD", "changeInInventory": "348352", "operatingCashflow": "-19162729", "capitalExpenditures": "2055723", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "23104470", "cashflowFromInvestment": "-309837.20", "stockBasedCompensation": "8874251", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1398412", "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": "2026-06-07T00:33:38.702792+00:00", "is_restated": false, "income_statement": { "revenue": 5189998, "cost_of_revenue": 8160781, "gross_profit": -2970783, "ebit": -13620113, "ebitda": null, "pretax_income": -22214320, "tax_provision": null, "net_income": -22214320, "net_income_to_common": -22214320, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 5980366, "total_current_assets": 33210192, "total_assets": 99763441, "short_term_debt": null, "long_term_debt": 13566956, "total_debt": 13566956, "total_liabilities": 31801990, "total_equity": 67961451, "shares_outstanding": 48020885, "goodwill_and_intangibles": 29144180 }, "cash_flow": { "operating_cash_flow": -15139753, "capital_expenditure": 5010759, "free_cash_flow": -10128994, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 207227, "ticker_id": 9085, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:33:38.702792+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "None", "ebitda": "None", "netIncome": "-22214320", "grossProfit": "-2970783", "depreciation": "None", "totalRevenue": "5189998", "costOfRevenue": "8160781", "interestIncome": "64376", "incomeBeforeTax": "-22214320", "interestExpense": "8420440", "operatingIncome": "-13620113", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "None", "reportedCurrency": "CAD", "netInterestIncome": "-8356064", "nonInterestIncome": "None", "operatingExpenses": "18810111", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "8160781", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "None", "sellingGeneralAndAdministrative": "9264975", "netIncomeFromContinuingOperations": "-22214320" }, "balance": { "goodwill": "12106307", "inventory": "2842794", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "99763441", "longTermDebt": "13566956", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "17037873", "reportedCurrency": "CAD", "retainedEarnings": "-53742186", "totalLiabilities": "31801990", "otherCurrentAssets": "2030715", "totalCurrentAssets": "33210192", "currentLongTermDebt": "3689457", "longTermInvestments": "None", "shortTermInvestments": "9093887", "currentNetReceivables": "4166885", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "66553249", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "67961451", "capitalLeaseObligations": "4200338", "otherCurrentLiabilities": "None", "totalCurrentLiabilities": "14955764", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "16846226", "cashAndShortTermInvestments": "5980366", "commonStockSharesOutstanding": "48020885", "intangibleAssetsExcludingGoodwill": "17037873", "cashAndCashEquivalentsAtCarryingValue": "5980366", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-22214320", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "CAD", "changeInInventory": "None", "operatingCashflow": "-15139753", "capitalExpenditures": "5010759", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "19862860", "cashflowFromInvestment": "None", "stockBasedCompensation": "2423503", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1384355", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 5189998, "cost_of_revenue": 8160781, "gross_profit": -2970783, "research_and_development": null, "selling_general_admin": 9264975, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -13620113, "depreciation_amortisation": null, "ebitda": null, "interest_expense": 8420440, "interest_income": null, "other_non_operating": null, "pretax_income": -22214320, "tax_provision": null, "effective_tax_rate": null, "net_income": -22214320, "net_income_continuing_ops": -22214320, "net_income_to_common": -22214320, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 5980366, "short_term_investments": 9093887, "net_receivables": 4166885, "inventory": 2842794, "other_current_assets": null, "total_current_assets": 33210192, "net_ppe": null, "goodwill": 12106307, "intangible_assets": 17037873, "goodwill_and_intangibles": 29144180, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 66553249, "total_assets": 99763441, "short_term_debt": null, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 14955764, "long_term_debt": 13566956, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 16846226, "total_liabilities": 31801990, "total_debt": 13566956, "preferred_stock": null, "minority_interest": null, "retained_earnings": -53742186, "total_equity": 67961451, "shares_outstanding": 48020885, "operating_cash_flow": -15139753, "stock_based_compensation": 2423503, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 5010759, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 19862860, "free_cash_flow": -10128994, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "None", "ebitda": "None", "netIncome": "-22214320", "grossProfit": "-2970783", "depreciation": "None", "totalRevenue": "5189998", "costOfRevenue": "8160781", "interestIncome": "64376", "incomeBeforeTax": "-22214320", "interestExpense": "8420440", "operatingIncome": "-13620113", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "None", "reportedCurrency": "CAD", "netInterestIncome": "-8356064", "nonInterestIncome": "None", "operatingExpenses": "18810111", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "8160781", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "None", "sellingGeneralAndAdministrative": "9264975", "netIncomeFromContinuingOperations": "-22214320" }, "balance": { "goodwill": "12106307", "inventory": "2842794", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "99763441", "longTermDebt": "13566956", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "17037873", "reportedCurrency": "CAD", "retainedEarnings": "-53742186", "totalLiabilities": "31801990", "otherCurrentAssets": "2030715", "totalCurrentAssets": "33210192", "currentLongTermDebt": "3689457", "longTermInvestments": "None", "shortTermInvestments": "9093887", "currentNetReceivables": "4166885", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "66553249", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "67961451", "capitalLeaseObligations": "4200338", "otherCurrentLiabilities": "None", "totalCurrentLiabilities": "14955764", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "16846226", "cashAndShortTermInvestments": "5980366", "commonStockSharesOutstanding": "48020885", "intangibleAssetsExcludingGoodwill": "17037873", "cashAndCashEquivalentsAtCarryingValue": "5980366", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-22214320", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "CAD", "changeInInventory": "None", "operatingCashflow": "-15139753", "capitalExpenditures": "5010759", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "19862860", "cashflowFromInvestment": "None", "stockBasedCompensation": "2423503", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1384355", "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": "2026-06-07T00:33:38.702792+00:00", "is_restated": false, "income_statement": { "revenue": 4345408, "cost_of_revenue": 5196132, "gross_profit": 4345408, "ebit": -12271924, "ebitda": -11803982, "pretax_income": -12271924, "tax_provision": null, "net_income": -12271924, "net_income_to_common": -12271924, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 10261144, "total_current_assets": 28943987, "total_assets": 78552556, "short_term_debt": 110085, "long_term_debt": 31331694, "total_debt": 31441779, "total_liabilities": 37343378, "total_equity": 41209178, "shares_outstanding": 36562646, "goodwill_and_intangibles": 19074298 }, "cash_flow": { "operating_cash_flow": -6919772, "capital_expenditure": 1441617, "free_cash_flow": -5478155, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 207229, "ticker_id": 9085, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:33:38.702792+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-12271924", "ebitda": "-11803982", "netIncome": "-12271924", "grossProfit": "4345408", "depreciation": "None", "totalRevenue": "4345408", "costOfRevenue": "5196132", "interestIncome": "9874", "incomeBeforeTax": "-12271924", "interestExpense": "7275931", "operatingIncome": "-4374877", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "None", "reportedCurrency": "CAD", "netInterestIncome": "-7266057", "nonInterestIncome": "None", "operatingExpenses": "8720285", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "5196132", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "467942", "sellingGeneralAndAdministrative": "3692707", "netIncomeFromContinuingOperations": "-12271924" }, "balance": { "goodwill": "5543948", "inventory": "1204005", "commonStock": "11394337", "currentDebt": "None", "investments": "None", "totalAssets": "78552556", "longTermDebt": "31331694", "shortTermDebt": "110085", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "13530350", "reportedCurrency": "CAD", "retainedEarnings": "-31527867", "totalLiabilities": "37343378", "otherCurrentAssets": "6910972", "totalCurrentAssets": "28943987", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "9270230", "currentNetReceivables": "2501641", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "49608569", "currentAccountsPayable": "4009668", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "32111536", "totalShareholderEquity": "41209178", "capitalLeaseObligations": "779842", "otherCurrentLiabilities": "1222174", "totalCurrentLiabilities": "5341927", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "32001451", "cashAndShortTermInvestments": "10261144", "commonStockSharesOutstanding": "36562646", "intangibleAssetsExcludingGoodwill": "13530350", "cashAndCashEquivalentsAtCarryingValue": "10261144", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-8910018", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "CAD", "changeInInventory": "None", "operatingCashflow": "-6919772", "capitalExpenditures": "1441617", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "17489502", "cashflowFromInvestment": "-4568470", "stockBasedCompensation": "549438", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "309453", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 4345408, "cost_of_revenue": 5196132, "gross_profit": 4345408, "research_and_development": null, "selling_general_admin": 3692707, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -12271924, "depreciation_amortisation": 467942, "ebitda": -11803982, "interest_expense": 7275931, "interest_income": null, "other_non_operating": null, "pretax_income": -12271924, "tax_provision": null, "effective_tax_rate": null, "net_income": -12271924, "net_income_continuing_ops": -12271924, "net_income_to_common": -12271924, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 10261144, "short_term_investments": 9270230, "net_receivables": 2501641, "inventory": 1204005, "other_current_assets": null, "total_current_assets": 28943987, "net_ppe": null, "goodwill": 5543948, "intangible_assets": 13530350, "goodwill_and_intangibles": 19074298, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 49608569, "total_assets": 78552556, "short_term_debt": 110085, "accounts_payable": 4009668, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 5341927, "long_term_debt": 31331694, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 32001451, "total_liabilities": 37343378, "total_debt": 31441779, "preferred_stock": null, "minority_interest": null, "retained_earnings": -31527867, "total_equity": 41209178, "shares_outstanding": 36562646, "operating_cash_flow": -6919772, "stock_based_compensation": 549438, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 1441617, "acquisitions": null, "other_investing": null, "investing_cash_flow": -4568470, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 17489502, "free_cash_flow": -5478155, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-12271924", "ebitda": "-11803982", "netIncome": "-12271924", "grossProfit": "4345408", "depreciation": "None", "totalRevenue": "4345408", "costOfRevenue": "5196132", "interestIncome": "9874", "incomeBeforeTax": "-12271924", "interestExpense": "7275931", "operatingIncome": "-4374877", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "None", "reportedCurrency": "CAD", "netInterestIncome": "-7266057", "nonInterestIncome": "None", "operatingExpenses": "8720285", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "5196132", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "467942", "sellingGeneralAndAdministrative": "3692707", "netIncomeFromContinuingOperations": "-12271924" }, "balance": { "goodwill": "5543948", "inventory": "1204005", "commonStock": "11394337", "currentDebt": "None", "investments": "None", "totalAssets": "78552556", "longTermDebt": "31331694", "shortTermDebt": "110085", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "13530350", "reportedCurrency": "CAD", "retainedEarnings": "-31527867", "totalLiabilities": "37343378", "otherCurrentAssets": "6910972", "totalCurrentAssets": "28943987", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "9270230", "currentNetReceivables": "2501641", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "49608569", "currentAccountsPayable": "4009668", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "32111536", "totalShareholderEquity": "41209178", "capitalLeaseObligations": "779842", "otherCurrentLiabilities": "1222174", "totalCurrentLiabilities": "5341927", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "32001451", "cashAndShortTermInvestments": "10261144", "commonStockSharesOutstanding": "36562646", "intangibleAssetsExcludingGoodwill": "13530350", "cashAndCashEquivalentsAtCarryingValue": "10261144", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-8910018", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "CAD", "changeInInventory": "None", "operatingCashflow": "-6919772", "capitalExpenditures": "1441617", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "17489502", "cashflowFromInvestment": "-4568470", "stockBasedCompensation": "549438", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "309453", "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": "2026-06-07T00:33:38.702792+00:00", "is_restated": false, "income_statement": { "revenue": 2241662, "cost_of_revenue": 597479, "gross_profit": 1644183, "ebit": -3558152, "ebitda": -3309098, "pretax_income": -6121511, "tax_provision": null, "net_income": -6121511, "net_income_to_common": -6121511, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 10286027, "total_current_assets": 15276749, "total_assets": 52937589, "short_term_debt": 57522, "long_term_debt": 18674050, "total_debt": 18731572, "total_liabilities": 21043122, "total_equity": 31894467, "shares_outstanding": 31637388, "goodwill_and_intangibles": 14174909 }, "cash_flow": { "operating_cash_flow": -5926117, "capital_expenditure": 1520610, "free_cash_flow": -4405507, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 207230, "ticker_id": 9085, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:33:38.702792+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-3558152", "ebitda": "-3309098", "netIncome": "-6121511", "grossProfit": "1644183", "depreciation": "None", "totalRevenue": "2241662", "costOfRevenue": "597479", "interestIncome": "7074", "incomeBeforeTax": "-6121511", "interestExpense": "2563359", "operatingIncome": "-3909810", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "None", "reportedCurrency": "CAD", "netInterestIncome": "-2556285", "nonInterestIncome": "None", "operatingExpenses": "5553993", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "597479", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "249054", "sellingGeneralAndAdministrative": "3668318", "netIncomeFromContinuingOperations": "-6121511" }, "balance": { "goodwill": "3999052", "inventory": "None", "commonStock": "12159337", "currentDebt": "None", "investments": "None", "totalAssets": "52937589", "longTermDebt": "18674050", "shortTermDebt": "57522", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "10175857", "reportedCurrency": "CAD", "retainedEarnings": "-19255943", "totalLiabilities": "21043122", "otherCurrentAssets": "3402364", "totalCurrentAssets": "15276749", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1588358", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "37660840", "currentAccountsPayable": "1414116", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "18846534", "totalShareholderEquity": "31894467", "capitalLeaseObligations": "172484", "otherCurrentLiabilities": "1414116", "totalCurrentLiabilities": "2254110", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "18789012", "cashAndShortTermInvestments": "10286027", "commonStockSharesOutstanding": "31637388", "intangibleAssetsExcludingGoodwill": "10175857", "cashAndCashEquivalentsAtCarryingValue": "10286027", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-6080249", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "CAD", "changeInInventory": "None", "operatingCashflow": "-5926117", "capitalExpenditures": "1520610", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "18154306", "cashflowFromInvestment": "-3430402", "stockBasedCompensation": "35000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "249054", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2241662, "cost_of_revenue": 597479, "gross_profit": 1644183, "research_and_development": null, "selling_general_admin": 3668318, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -3558152, "depreciation_amortisation": 249054, "ebitda": -3309098, "interest_expense": 2563359, "interest_income": null, "other_non_operating": null, "pretax_income": -6121511, "tax_provision": null, "effective_tax_rate": null, "net_income": -6121511, "net_income_continuing_ops": -6121511, "net_income_to_common": -6121511, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 10286027, "short_term_investments": null, "net_receivables": 1588358, "inventory": null, "other_current_assets": null, "total_current_assets": 15276749, "net_ppe": null, "goodwill": 3999052, "intangible_assets": 10175857, "goodwill_and_intangibles": 14174909, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 37660840, "total_assets": 52937589, "short_term_debt": 57522, "accounts_payable": 1414116, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2254110, "long_term_debt": 18674050, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 18789012, "total_liabilities": 21043122, "total_debt": 18731572, "preferred_stock": null, "minority_interest": null, "retained_earnings": -19255943, "total_equity": 31894467, "shares_outstanding": 31637388, "operating_cash_flow": -5926117, "stock_based_compensation": 35000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 1520610, "acquisitions": null, "other_investing": null, "investing_cash_flow": -3430402, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 18154306, "free_cash_flow": -4405507, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-3558152", "ebitda": "-3309098", "netIncome": "-6121511", "grossProfit": "1644183", "depreciation": "None", "totalRevenue": "2241662", "costOfRevenue": "597479", "interestIncome": "7074", "incomeBeforeTax": "-6121511", "interestExpense": "2563359", "operatingIncome": "-3909810", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "None", "reportedCurrency": "CAD", "netInterestIncome": "-2556285", "nonInterestIncome": "None", "operatingExpenses": "5553993", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "597479", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "249054", "sellingGeneralAndAdministrative": "3668318", "netIncomeFromContinuingOperations": "-6121511" }, "balance": { "goodwill": "3999052", "inventory": "None", "commonStock": "12159337", "currentDebt": "None", "investments": "None", "totalAssets": "52937589", "longTermDebt": "18674050", "shortTermDebt": "57522", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "10175857", "reportedCurrency": "CAD", "retainedEarnings": "-19255943", "totalLiabilities": "21043122", "otherCurrentAssets": "3402364", "totalCurrentAssets": "15276749", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1588358", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "37660840", "currentAccountsPayable": "1414116", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "18846534", "totalShareholderEquity": "31894467", "capitalLeaseObligations": "172484", "otherCurrentLiabilities": "1414116", "totalCurrentLiabilities": "2254110", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "18789012", "cashAndShortTermInvestments": "10286027", "commonStockSharesOutstanding": "31637388", "intangibleAssetsExcludingGoodwill": "10175857", "cashAndCashEquivalentsAtCarryingValue": "10286027", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-6080249", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "CAD", "changeInInventory": "None", "operatingCashflow": "-5926117", "capitalExpenditures": "1520610", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "18154306", "cashflowFromInvestment": "-3430402", "stockBasedCompensation": "35000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "249054", "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": "2026-06-07T00:33:38.702792+00:00", "is_restated": false, "income_statement": { "revenue": 1135654, "cost_of_revenue": 91952, "gross_profit": 1043702, "ebit": -2992770, "ebitda": -2870635, "pretax_income": -4610319, "tax_provision": null, "net_income": -4610319, "net_income_to_common": -4610319, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2787221, "total_current_assets": 5331537, "total_assets": 38099209, "short_term_debt": 131426, "long_term_debt": 15388430, "total_debt": 15519856, "total_liabilities": 19514502, "total_equity": 18584707, "shares_outstanding": 22843011, "goodwill_and_intangibles": 11083339 }, "cash_flow": { "operating_cash_flow": -4916680, "capital_expenditure": 754044, "free_cash_flow": -4162636, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 207231, "ticker_id": 9085, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:33:38.702792+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-2992770", "ebitda": "-2870635", "netIncome": "-4610319", "grossProfit": "1043702", "depreciation": "None", "totalRevenue": "1135654", "costOfRevenue": "91952", "interestIncome": "7102", "incomeBeforeTax": "-4610319", "interestExpense": "1617549", "operatingIncome": "-2992011", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "None", "reportedCurrency": "CAD", "netInterestIncome": "-1610447", "nonInterestIncome": "None", "operatingExpenses": "4035713", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "66630", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "91952", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "122135", "sellingGeneralAndAdministrative": "2313182", "netIncomeFromContinuingOperations": "-4610319" }, "balance": { "goodwill": "3065890", "inventory": "None", "commonStock": "9450337", "currentDebt": "None", "investments": "None", "totalAssets": "38099209", "longTermDebt": "15388430", "shortTermDebt": "131426", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "8017449", "reportedCurrency": "CAD", "retainedEarnings": "-13134432", "totalLiabilities": "19514502", "otherCurrentAssets": "2167361", "totalCurrentAssets": "5331537", "currentLongTermDebt": "71834", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "376955", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "32767672", "currentAccountsPayable": "2991955", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "15662071", "totalShareholderEquity": "18584707", "capitalLeaseObligations": "201807", "otherCurrentLiabilities": "1283892", "totalCurrentLiabilities": "3983857", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "15530645", "cashAndShortTermInvestments": "2787221", "commonStockSharesOutstanding": "22843011", "intangibleAssetsExcludingGoodwill": "8017449", "cashAndCashEquivalentsAtCarryingValue": "2787221", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-4651581", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "CAD", "changeInInventory": "None", "operatingCashflow": "-4916680", "capitalExpenditures": "754044", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "5468710", "cashflowFromInvestment": "-1521275", "stockBasedCompensation": "395000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "122135", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1135654, "cost_of_revenue": 91952, "gross_profit": 1043702, "research_and_development": 66630, "selling_general_admin": 2313182, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -2992770, "depreciation_amortisation": 122135, "ebitda": -2870635, "interest_expense": 1617549, "interest_income": null, "other_non_operating": null, "pretax_income": -4610319, "tax_provision": null, "effective_tax_rate": null, "net_income": -4610319, "net_income_continuing_ops": -4610319, "net_income_to_common": -4610319, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 2787221, "short_term_investments": null, "net_receivables": 376955, "inventory": null, "other_current_assets": null, "total_current_assets": 5331537, "net_ppe": null, "goodwill": 3065890, "intangible_assets": 8017449, "goodwill_and_intangibles": 11083339, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 32767672, "total_assets": 38099209, "short_term_debt": 131426, "accounts_payable": 2991955, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 3983857, "long_term_debt": 15388430, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 15530645, "total_liabilities": 19514502, "total_debt": 15519856, "preferred_stock": null, "minority_interest": null, "retained_earnings": -13134432, "total_equity": 18584707, "shares_outstanding": 22843011, "operating_cash_flow": -4916680, "stock_based_compensation": 395000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 754044, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1521275, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 5468710, "free_cash_flow": -4162636, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-2992770", "ebitda": "-2870635", "netIncome": "-4610319", "grossProfit": "1043702", "depreciation": "None", "totalRevenue": "1135654", "costOfRevenue": "91952", "interestIncome": "7102", "incomeBeforeTax": "-4610319", "interestExpense": "1617549", "operatingIncome": "-2992011", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "None", "reportedCurrency": "CAD", "netInterestIncome": "-1610447", "nonInterestIncome": "None", "operatingExpenses": "4035713", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "66630", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "91952", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "122135", "sellingGeneralAndAdministrative": "2313182", "netIncomeFromContinuingOperations": "-4610319" }, "balance": { "goodwill": "3065890", "inventory": "None", "commonStock": "9450337", "currentDebt": "None", "investments": "None", "totalAssets": "38099209", "longTermDebt": "15388430", "shortTermDebt": "131426", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "8017449", "reportedCurrency": "CAD", "retainedEarnings": "-13134432", "totalLiabilities": "19514502", "otherCurrentAssets": "2167361", "totalCurrentAssets": "5331537", "currentLongTermDebt": "71834", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "376955", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "32767672", "currentAccountsPayable": "2991955", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "15662071", "totalShareholderEquity": "18584707", "capitalLeaseObligations": "201807", "otherCurrentLiabilities": "1283892", "totalCurrentLiabilities": "3983857", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "15530645", "cashAndShortTermInvestments": "2787221", "commonStockSharesOutstanding": "22843011", "intangibleAssetsExcludingGoodwill": "8017449", "cashAndCashEquivalentsAtCarryingValue": "2787221", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-4651581", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "CAD", "changeInInventory": "None", "operatingCashflow": "-4916680", "capitalExpenditures": "754044", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "5468710", "cashflowFromInvestment": "-1521275", "stockBasedCompensation": "395000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "122135", "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": "2026-06-07T00:33:38.702792+00:00", "is_restated": false, "income_statement": { "revenue": 673299, "cost_of_revenue": 191179, "gross_profit": 673299, "ebit": -2419747, "ebitda": -2392185, "pretax_income": -3416223, "tax_provision": null, "net_income": -3416223, "net_income_to_common": -3416223, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 3754075, "total_current_assets": 6278477, "total_assets": 34646359, "short_term_debt": 183675, "long_term_debt": 9783539, "total_debt": 9967214, "total_liabilities": 12827016, "total_equity": 21819343, "shares_outstanding": 22511192, "goodwill_and_intangibles": 9581437 }, "cash_flow": { "operating_cash_flow": -5577501, "capital_expenditure": 358470, "free_cash_flow": -5219031, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 207232, "ticker_id": 9085, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:33:38.702792+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-2419747", "ebitda": "-2392185", "netIncome": "-3416223", "grossProfit": "673299", "depreciation": "None", "totalRevenue": "673299", "costOfRevenue": "191179", "interestIncome": "6837", "incomeBeforeTax": "-3416223", "interestExpense": "954543", "operatingIncome": "-2392185", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "None", "reportedCurrency": "CAD", "netInterestIncome": "-947706", "nonInterestIncome": "None", "operatingExpenses": "3065484", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "50498", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "191179", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "27562", "sellingGeneralAndAdministrative": "1689471", "netIncomeFromContinuingOperations": "-3416223" }, "balance": { "goodwill": "2468722", "inventory": "0", "commonStock": "9330337", "currentDebt": "None", "investments": "None", "totalAssets": "34646359", "longTermDebt": "9783539", "shortTermDebt": "183675", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "7112715", "reportedCurrency": "CAD", "retainedEarnings": "-8524113", "totalLiabilities": "12827016", "otherCurrentAssets": "2317968", "totalCurrentAssets": "6278477", "currentLongTermDebt": "124696", "longTermInvestments": "None", "shortTermInvestments": "0", "currentNetReceivables": "206434", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "28367882", "currentAccountsPayable": "1423545", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "10119579", "totalShareholderEquity": "21819343", "capitalLeaseObligations": "211344", "otherCurrentLiabilities": "1283892", "totalCurrentLiabilities": "2891112", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "9935904", "cashAndShortTermInvestments": "3754075", "commonStockSharesOutstanding": "22511192", "intangibleAssetsExcludingGoodwill": "7112715", "cashAndCashEquivalentsAtCarryingValue": "3754075", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-3416223", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "CAD", "changeInInventory": "None", "operatingCashflow": "-5577501", "capitalExpenditures": "358470", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "9976552", "cashflowFromInvestment": "None", "stockBasedCompensation": "773986", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "160951", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 673299, "cost_of_revenue": 191179, "gross_profit": 673299, "research_and_development": 50498, "selling_general_admin": 1689471, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -2419747, "depreciation_amortisation": 27562, "ebitda": -2392185, "interest_expense": 954543, "interest_income": null, "other_non_operating": null, "pretax_income": -3416223, "tax_provision": null, "effective_tax_rate": null, "net_income": -3416223, "net_income_continuing_ops": -3416223, "net_income_to_common": -3416223, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 3754075, "short_term_investments": 0, "net_receivables": 206434, "inventory": 0, "other_current_assets": null, "total_current_assets": 6278477, "net_ppe": null, "goodwill": 2468722, "intangible_assets": 7112715, "goodwill_and_intangibles": 9581437, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 28367882, "total_assets": 34646359, "short_term_debt": 183675, "accounts_payable": 1423545, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2891112, "long_term_debt": 9783539, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 9935904, "total_liabilities": 12827016, "total_debt": 9967214, "preferred_stock": null, "minority_interest": null, "retained_earnings": -8524113, "total_equity": 21819343, "shares_outstanding": 22511192, "operating_cash_flow": -5577501, "stock_based_compensation": 773986, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 358470, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 9976552, "free_cash_flow": -5219031, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-2419747", "ebitda": "-2392185", "netIncome": "-3416223", "grossProfit": "673299", "depreciation": "None", "totalRevenue": "673299", "costOfRevenue": "191179", "interestIncome": "6837", "incomeBeforeTax": "-3416223", "interestExpense": "954543", "operatingIncome": "-2392185", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "None", "reportedCurrency": "CAD", "netInterestIncome": "-947706", "nonInterestIncome": "None", "operatingExpenses": "3065484", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "50498", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "191179", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "27562", "sellingGeneralAndAdministrative": "1689471", "netIncomeFromContinuingOperations": "-3416223" }, "balance": { "goodwill": "2468722", "inventory": "0", "commonStock": "9330337", "currentDebt": "None", "investments": "None", "totalAssets": "34646359", "longTermDebt": "9783539", "shortTermDebt": "183675", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "7112715", "reportedCurrency": "CAD", "retainedEarnings": "-8524113", "totalLiabilities": "12827016", "otherCurrentAssets": "2317968", "totalCurrentAssets": "6278477", "currentLongTermDebt": "124696", "longTermInvestments": "None", "shortTermInvestments": "0", "currentNetReceivables": "206434", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "28367882", "currentAccountsPayable": "1423545", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "10119579", "totalShareholderEquity": "21819343", "capitalLeaseObligations": "211344", "otherCurrentLiabilities": "1283892", "totalCurrentLiabilities": "2891112", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "9935904", "cashAndShortTermInvestments": "3754075", "commonStockSharesOutstanding": "22511192", "intangibleAssetsExcludingGoodwill": "7112715", "cashAndCashEquivalentsAtCarryingValue": "3754075", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-3416223", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "CAD", "changeInInventory": "None", "operatingCashflow": "-5577501", "capitalExpenditures": "358470", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "9976552", "cashflowFromInvestment": "None", "stockBasedCompensation": "773986", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "160951", "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": "2026-06-07T00:33:38.702792+00:00", "is_restated": false, "income_statement": { "revenue": 327878, "cost_of_revenue": 4112, "gross_profit": 323766, "ebit": -514659, "ebitda": -445343, "pretax_income": -688062, "tax_provision": null, "net_income": -688062, "net_income_to_common": -688062, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 130843, "total_current_assets": 2372025, "total_assets": 22002420, "short_term_debt": 188642, "long_term_debt": 9192684, "total_debt": 9381326, "total_liabilities": 10867846, "total_equity": 11134574, "shares_outstanding": 17064892, "goodwill_and_intangibles": 9017775 }, "cash_flow": { "operating_cash_flow": -2201452, "capital_expenditure": 28997, "free_cash_flow": -2172455, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 207234, "ticker_id": 9085, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:33:38.702792+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-514659", "ebitda": "-445343", "netIncome": "-688062", "grossProfit": "323766", "depreciation": "None", "totalRevenue": "327878", "costOfRevenue": "4112", "interestIncome": "6837", "incomeBeforeTax": "-688062", "interestExpense": "173403", "operatingIncome": "-531603", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "None", "reportedCurrency": "CAD", "netInterestIncome": "-166566", "nonInterestIncome": "None", "operatingExpenses": "855369", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "4112", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "69316", "sellingGeneralAndAdministrative": "786053", "netIncomeFromContinuingOperations": "-688062" }, "balance": { "goodwill": "2468722", "inventory": "None", "commonStock": "5192495", "currentDebt": "None", "investments": "None", "totalAssets": "22002420", "longTermDebt": "9192684", "shortTermDebt": "188642", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "6549053", "reportedCurrency": "CAD", "retainedEarnings": "-5107890", "totalLiabilities": "10867846", "otherCurrentAssets": "2239855", "totalCurrentAssets": "2372025", "currentLongTermDebt": "134441", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1327", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "19630395", "currentAccountsPayable": "598132", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "9543023", "totalShareholderEquity": "11134574", "capitalLeaseObligations": "215898", "otherCurrentLiabilities": "726692", "totalCurrentLiabilities": "1513466", "otherNonCurrentLiabilities": "-1", "totalNonCurrentLiabilities": "9354380", "cashAndShortTermInvestments": "130843", "commonStockSharesOutstanding": "17064892", "intangibleAssetsExcludingGoodwill": "6549053", "cashAndCashEquivalentsAtCarryingValue": "130843", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-504454", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "CAD", "changeInInventory": "None", "operatingCashflow": "-2201452", "capitalExpenditures": "28997", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "2553180", "cashflowFromInvestment": "-29947", "stockBasedCompensation": "147895", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "50819", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 327878, "cost_of_revenue": 4112, "gross_profit": 323766, "research_and_development": null, "selling_general_admin": 786053, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -514659, "depreciation_amortisation": 69316, "ebitda": -445343, "interest_expense": 173403, "interest_income": null, "other_non_operating": null, "pretax_income": -688062, "tax_provision": null, "effective_tax_rate": null, "net_income": -688062, "net_income_continuing_ops": -688062, "net_income_to_common": -688062, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 130843, "short_term_investments": null, "net_receivables": 1327, "inventory": null, "other_current_assets": null, "total_current_assets": 2372025, "net_ppe": null, "goodwill": 2468722, "intangible_assets": 6549053, "goodwill_and_intangibles": 9017775, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 19630395, "total_assets": 22002420, "short_term_debt": 188642, "accounts_payable": 598132, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1513466, "long_term_debt": 9192684, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 9354380, "total_liabilities": 10867846, "total_debt": 9381326, "preferred_stock": null, "minority_interest": null, "retained_earnings": -5107890, "total_equity": 11134574, "shares_outstanding": 17064892, "operating_cash_flow": -2201452, "stock_based_compensation": 147895, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 28997, "acquisitions": null, "other_investing": null, "investing_cash_flow": -29947, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 2553180, "free_cash_flow": -2172455, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-514659", "ebitda": "-445343", "netIncome": "-688062", "grossProfit": "323766", "depreciation": "None", "totalRevenue": "327878", "costOfRevenue": "4112", "interestIncome": "6837", "incomeBeforeTax": "-688062", "interestExpense": "173403", "operatingIncome": "-531603", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "None", "reportedCurrency": "CAD", "netInterestIncome": "-166566", "nonInterestIncome": "None", "operatingExpenses": "855369", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "4112", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "69316", "sellingGeneralAndAdministrative": "786053", "netIncomeFromContinuingOperations": "-688062" }, "balance": { "goodwill": "2468722", "inventory": "None", "commonStock": "5192495", "currentDebt": "None", "investments": "None", "totalAssets": "22002420", "longTermDebt": "9192684", "shortTermDebt": "188642", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "6549053", "reportedCurrency": "CAD", "retainedEarnings": "-5107890", "totalLiabilities": "10867846", "otherCurrentAssets": "2239855", "totalCurrentAssets": "2372025", "currentLongTermDebt": "134441", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1327", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "19630395", "currentAccountsPayable": "598132", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "9543023", "totalShareholderEquity": "11134574", "capitalLeaseObligations": "215898", "otherCurrentLiabilities": "726692", "totalCurrentLiabilities": "1513466", "otherNonCurrentLiabilities": "-1", "totalNonCurrentLiabilities": "9354380", "cashAndShortTermInvestments": "130843", "commonStockSharesOutstanding": "17064892", "intangibleAssetsExcludingGoodwill": "6549053", "cashAndCashEquivalentsAtCarryingValue": "130843", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-504454", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "CAD", "changeInInventory": "None", "operatingCashflow": "-2201452", "capitalExpenditures": "28997", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "2553180", "cashflowFromInvestment": "-29947", "stockBasedCompensation": "147895", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "50819", "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": "2026-06-07T00:33:38.702792+00:00", "is_restated": false, "income_statement": { "revenue": 371049, "cost_of_revenue": 2945, "gross_profit": 368104, "ebit": -88501, "ebitda": -20951, "pretax_income": -256542, "tax_provision": null, "net_income": -256542, "net_income_to_common": -256542, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 30569, "total_current_assets": 3273313, "total_assets": 19317619, "short_term_debt": 190782, "long_term_debt": null, "total_debt": 190782, "total_liabilities": 11519091, "total_equity": 7798528, "shares_outstanding": 17016482, "goodwill_and_intangibles": 8950859 }, "cash_flow": { "operating_cash_flow": -539651, "capital_expenditure": 328.56, "free_cash_flow": -539322.44, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 207235, "ticker_id": 9085, "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:33:38.702792+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-88501", "ebitda": "-20951", "netIncome": "-256542", "grossProfit": "368104", "depreciation": "None", "totalRevenue": "371049", "costOfRevenue": "2945", "interestIncome": "6837", "incomeBeforeTax": "-256542", "interestExpense": "168041", "operatingIncome": "-93189", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "None", "reportedCurrency": "CAD", "netInterestIncome": "-161204", "nonInterestIncome": "None", "operatingExpenses": "461293", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2945", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "67550", "sellingGeneralAndAdministrative": "393743", "netIncomeFromContinuingOperations": "-256542" }, "balance": { "goodwill": "2468722", "inventory": "1", "commonStock": "5104955", "currentDebt": "None", "investments": "None", "totalAssets": "19317619", "longTermDebt": "None", "shortTermDebt": "190782", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "6482137", "reportedCurrency": "CAD", "retainedEarnings": "-4419828", "totalLiabilities": "11519091", "otherCurrentAssets": "2585761", "totalCurrentAssets": "3273313", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "656983", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "16044306", "currentAccountsPayable": "573092", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "9602017", "totalShareholderEquity": "7798528", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "1343982", "totalCurrentLiabilities": "2107856", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "9411235", "cashAndShortTermInvestments": "30569", "commonStockSharesOutstanding": "17016482", "intangibleAssetsExcludingGoodwill": "6482137", "cashAndCashEquivalentsAtCarryingValue": "30569", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-187493", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "CAD", "changeInInventory": "None", "operatingCashflow": "-539651", "capitalExpenditures": "328.56", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "509734", "cashflowFromInvestment": "-128861", "stockBasedCompensation": "146176", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "49368", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 371049, "cost_of_revenue": 2945, "gross_profit": 368104, "research_and_development": null, "selling_general_admin": 393743, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -88501, "depreciation_amortisation": 67550, "ebitda": -20951, "interest_expense": 168041, "interest_income": null, "other_non_operating": null, "pretax_income": -256542, "tax_provision": null, "effective_tax_rate": null, "net_income": -256542, "net_income_continuing_ops": -256542, "net_income_to_common": -256542, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 30569, "short_term_investments": null, "net_receivables": 656983, "inventory": 1, "other_current_assets": null, "total_current_assets": 3273313, "net_ppe": null, "goodwill": 2468722, "intangible_assets": 6482137, "goodwill_and_intangibles": 8950859, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 16044306, "total_assets": 19317619, "short_term_debt": 190782, "accounts_payable": 573092, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2107856, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 9411235, "total_liabilities": 11519091, "total_debt": 190782, "preferred_stock": null, "minority_interest": null, "retained_earnings": -4419828, "total_equity": 7798528, "shares_outstanding": 17016482, "operating_cash_flow": -539651, "stock_based_compensation": 146176, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 328.56, "acquisitions": null, "other_investing": null, "investing_cash_flow": -128861, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 509734, "free_cash_flow": -539322.44, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-88501", "ebitda": "-20951", "netIncome": "-256542", "grossProfit": "368104", "depreciation": "None", "totalRevenue": "371049", "costOfRevenue": "2945", "interestIncome": "6837", "incomeBeforeTax": "-256542", "interestExpense": "168041", "operatingIncome": "-93189", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "None", "reportedCurrency": "CAD", "netInterestIncome": "-161204", "nonInterestIncome": "None", "operatingExpenses": "461293", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2945", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "67550", "sellingGeneralAndAdministrative": "393743", "netIncomeFromContinuingOperations": "-256542" }, "balance": { "goodwill": "2468722", "inventory": "1", "commonStock": "5104955", "currentDebt": "None", "investments": "None", "totalAssets": "19317619", "longTermDebt": "None", "shortTermDebt": "190782", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "6482137", "reportedCurrency": "CAD", "retainedEarnings": "-4419828", "totalLiabilities": "11519091", "otherCurrentAssets": "2585761", "totalCurrentAssets": "3273313", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "656983", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "16044306", "currentAccountsPayable": "573092", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "9602017", "totalShareholderEquity": "7798528", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "1343982", "totalCurrentLiabilities": "2107856", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "9411235", "cashAndShortTermInvestments": "30569", "commonStockSharesOutstanding": "17016482", "intangibleAssetsExcludingGoodwill": "6482137", "cashAndCashEquivalentsAtCarryingValue": "30569", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-187493", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "CAD", "changeInInventory": "None", "operatingCashflow": "-539651", "capitalExpenditures": "328.56", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "509734", "cashflowFromInvestment": "-128861", "stockBasedCompensation": "146176", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "49368", "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": "2026-06-07T00:33:38.702792+00:00", "is_restated": false, "income_statement": { "revenue": 591379, "cost_of_revenue": 23774, "gross_profit": 567605, "ebit": 29837, "ebitda": 96660, "pretax_income": -120924, "tax_provision": null, "net_income": -120924, "net_income_to_common": -120924, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 147828, "total_current_assets": 3093143, "total_assets": 18210732, "short_term_debt": 187772, "long_term_debt": 8902139, "total_debt": 9089911, "total_liabilities": 10162355, "total_equity": 8048377, "shares_outstanding": 17016516, "goodwill_and_intangibles": 8824536 }, "cash_flow": { "operating_cash_flow": -402473, "capital_expenditure": 3.61, "free_cash_flow": -402469.39, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 207236, "ticker_id": 9085, "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:33:38.702792+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "29837", "ebitda": "96660", "netIncome": "-120924", "grossProfit": "567605", "depreciation": "None", "totalRevenue": "591379", "costOfRevenue": "23774", "interestIncome": "6837", "incomeBeforeTax": "-120924", "interestExpense": "150761", "operatingIncome": "30293", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "None", "reportedCurrency": "CAD", "netInterestIncome": "-143924", "nonInterestIncome": "None", "operatingExpenses": "537312", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "23774", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "66823", "sellingGeneralAndAdministrative": "470489", "netIncomeFromContinuingOperations": "-120924" }, "balance": { "goodwill": "2468722", "inventory": "None", "commonStock": "5104955", "currentDebt": "None", "investments": "None", "totalAssets": "18210732", "longTermDebt": "8902139", "shortTermDebt": "187772", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "6355814", "reportedCurrency": "CAD", "retainedEarnings": "-4163286", "totalLiabilities": "10162355", "otherCurrentAssets": "2938959", "totalCurrentAssets": "3093143", "currentLongTermDebt": "135001", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "6356", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "15117589", "currentAccountsPayable": "469975", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "9279809", "totalShareholderEquity": "8048377", "capitalLeaseObligations": "242669", "otherCurrentLiabilities": "412571", "totalCurrentLiabilities": "1070318", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "9092037", "cashAndShortTermInvestments": "147828", "commonStockSharesOutstanding": "17016516", "intangibleAssetsExcludingGoodwill": "6355814", "cashAndCashEquivalentsAtCarryingValue": "147828", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-89666", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "CAD", "changeInInventory": "None", "operatingCashflow": "-402473", "capitalExpenditures": "3.61", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "556261", "cashflowFromInvestment": "-153711", "stockBasedCompensation": "32000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "49550", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 591379, "cost_of_revenue": 23774, "gross_profit": 567605, "research_and_development": null, "selling_general_admin": 470489, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 29837, "depreciation_amortisation": 66823, "ebitda": 96660, "interest_expense": 150761, "interest_income": null, "other_non_operating": null, "pretax_income": -120924, "tax_provision": null, "effective_tax_rate": null, "net_income": -120924, "net_income_continuing_ops": -120924, "net_income_to_common": -120924, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 147828, "short_term_investments": null, "net_receivables": 6356, "inventory": null, "other_current_assets": null, "total_current_assets": 3093143, "net_ppe": null, "goodwill": 2468722, "intangible_assets": 6355814, "goodwill_and_intangibles": 8824536, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 15117589, "total_assets": 18210732, "short_term_debt": 187772, "accounts_payable": 469975, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1070318, "long_term_debt": 8902139, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 9092037, "total_liabilities": 10162355, "total_debt": 9089911, "preferred_stock": null, "minority_interest": null, "retained_earnings": -4163286, "total_equity": 8048377, "shares_outstanding": 17016516, "operating_cash_flow": -402473, "stock_based_compensation": 32000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 3.61, "acquisitions": null, "other_investing": null, "investing_cash_flow": -153711, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 556261, "free_cash_flow": -402469.39, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "29837", "ebitda": "96660", "netIncome": "-120924", "grossProfit": "567605", "depreciation": "None", "totalRevenue": "591379", "costOfRevenue": "23774", "interestIncome": "6837", "incomeBeforeTax": "-120924", "interestExpense": "150761", "operatingIncome": "30293", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "None", "reportedCurrency": "CAD", "netInterestIncome": "-143924", "nonInterestIncome": "None", "operatingExpenses": "537312", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "23774", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "66823", "sellingGeneralAndAdministrative": "470489", "netIncomeFromContinuingOperations": "-120924" }, "balance": { "goodwill": "2468722", "inventory": "None", "commonStock": "5104955", "currentDebt": "None", "investments": "None", "totalAssets": "18210732", "longTermDebt": "8902139", "shortTermDebt": "187772", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "6355814", "reportedCurrency": "CAD", "retainedEarnings": "-4163286", "totalLiabilities": "10162355", "otherCurrentAssets": "2938959", "totalCurrentAssets": "3093143", "currentLongTermDebt": "135001", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "6356", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "15117589", "currentAccountsPayable": "469975", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "9279809", "totalShareholderEquity": "8048377", "capitalLeaseObligations": "242669", "otherCurrentLiabilities": "412571", "totalCurrentLiabilities": "1070318", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "9092037", "cashAndShortTermInvestments": "147828", "commonStockSharesOutstanding": "17016516", "intangibleAssetsExcludingGoodwill": "6355814", "cashAndCashEquivalentsAtCarryingValue": "147828", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-89666", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "CAD", "changeInInventory": "None", "operatingCashflow": "-402473", "capitalExpenditures": "3.61", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "556261", "cashflowFromInvestment": "-153711", "stockBasedCompensation": "32000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "49550", "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": "2026-06-07T00:33:38.702792+00:00", "is_restated": false, "income_statement": { "revenue": 704320, "cost_of_revenue": 14813, "gross_profit": 689507, "ebit": 413860, "ebitda": 485427, "pretax_income": 274553, "tax_provision": -1015, "net_income": 275567, "net_income_to_common": 275567, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1184, "total_current_assets": 2571365, "total_assets": 16453876, "short_term_debt": 183192, "long_term_debt": 7862131, "total_debt": 8045323, "total_liabilities": 9134130, "total_equity": 7319746, "shares_outstanding": 16843183, "goodwill_and_intangibles": 8613759 }, "cash_flow": { "operating_cash_flow": -1859364, "capital_expenditure": 135543, "free_cash_flow": -1723821, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 207237, "ticker_id": 9085, "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:33:38.702792+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "413860", "ebitda": "485427", "netIncome": "275567", "grossProfit": "689507", "depreciation": "None", "totalRevenue": "704320", "costOfRevenue": "14813", "interestIncome": "0", "incomeBeforeTax": "274553", "interestExpense": "139307", "operatingIncome": "424689", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-1015", "reportedCurrency": "CAD", "netInterestIncome": "-139307", "nonInterestIncome": "None", "operatingExpenses": "264818", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "14813", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "71567", "sellingGeneralAndAdministrative": "193251", "netIncomeFromContinuingOperations": "275568" }, "balance": { "goodwill": "2468722", "inventory": "None", "commonStock": "5052955", "currentDebt": "None", "investments": "None", "totalAssets": "16453876", "longTermDebt": "7862131", "shortTermDebt": "183192", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "6145037", "reportedCurrency": "CAD", "retainedEarnings": "-4042362", "totalLiabilities": "9134130", "otherCurrentAssets": "2523733", "totalCurrentAssets": "2571365", "currentLongTermDebt": "132095", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "46448", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "13882511", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "8239889", "totalShareholderEquity": "7319746", "capitalLeaseObligations": "245663", "otherCurrentLiabilities": "290367", "totalCurrentLiabilities": "1077434", "otherNonCurrentLiabilities": "-1", "totalNonCurrentLiabilities": "8056696", "cashAndShortTermInvestments": "1184", "commonStockSharesOutstanding": "16843183", "intangibleAssetsExcludingGoodwill": "6145037", "cashAndCashEquivalentsAtCarryingValue": "1184", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "275567", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "CAD", "changeInInventory": "None", "operatingCashflow": "-1859364", "capitalExpenditures": "135543", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "286967", "cashflowFromInvestment": "1671219", "stockBasedCompensation": "0", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "71567", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 704320, "cost_of_revenue": 14813, "gross_profit": 689507, "research_and_development": null, "selling_general_admin": 193251, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 413860, "depreciation_amortisation": 71567, "ebitda": 485427, "interest_expense": 139307, "interest_income": null, "other_non_operating": null, "pretax_income": 274553, "tax_provision": -1015, "effective_tax_rate": null, "net_income": 275567, "net_income_continuing_ops": 275568, "net_income_to_common": 275567, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1184, "short_term_investments": null, "net_receivables": 46448, "inventory": null, "other_current_assets": null, "total_current_assets": 2571365, "net_ppe": null, "goodwill": 2468722, "intangible_assets": 6145037, "goodwill_and_intangibles": 8613759, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 13882511, "total_assets": 16453876, "short_term_debt": 183192, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1077434, "long_term_debt": 7862131, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 8056696, "total_liabilities": 9134130, "total_debt": 8045323, "preferred_stock": null, "minority_interest": null, "retained_earnings": -4042362, "total_equity": 7319746, "shares_outstanding": 16843183, "operating_cash_flow": -1859364, "stock_based_compensation": 0, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 135543, "acquisitions": null, "other_investing": null, "investing_cash_flow": 1671219, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 286967, "free_cash_flow": -1723821, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "413860", "ebitda": "485427", "netIncome": "275567", "grossProfit": "689507", "depreciation": "None", "totalRevenue": "704320", "costOfRevenue": "14813", "interestIncome": "0", "incomeBeforeTax": "274553", "interestExpense": "139307", "operatingIncome": "424689", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-1015", "reportedCurrency": "CAD", "netInterestIncome": "-139307", "nonInterestIncome": "None", "operatingExpenses": "264818", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "14813", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "71567", "sellingGeneralAndAdministrative": "193251", "netIncomeFromContinuingOperations": "275568" }, "balance": { "goodwill": "2468722", "inventory": "None", "commonStock": "5052955", "currentDebt": "None", "investments": "None", "totalAssets": "16453876", "longTermDebt": "7862131", "shortTermDebt": "183192", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "6145037", "reportedCurrency": "CAD", "retainedEarnings": "-4042362", "totalLiabilities": "9134130", "otherCurrentAssets": "2523733", "totalCurrentAssets": "2571365", "currentLongTermDebt": "132095", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "46448", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "13882511", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "8239889", "totalShareholderEquity": "7319746", "capitalLeaseObligations": "245663", "otherCurrentLiabilities": "290367", "totalCurrentLiabilities": "1077434", "otherNonCurrentLiabilities": "-1", "totalNonCurrentLiabilities": "8056696", "cashAndShortTermInvestments": "1184", "commonStockSharesOutstanding": "16843183", "intangibleAssetsExcludingGoodwill": "6145037", "cashAndCashEquivalentsAtCarryingValue": "1184", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "275567", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "CAD", "changeInInventory": "None", "operatingCashflow": "-1859364", "capitalExpenditures": "135543", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "286967", "cashflowFromInvestment": "1671219", "stockBasedCompensation": "0", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "71567", "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": "2026-06-07T00:33:38.702792+00:00", "is_restated": false, "income_statement": { "revenue": 266190, "cost_of_revenue": 3390, "gross_profit": 262800, "ebit": -89671, "ebitda": -17351, "pretax_income": -220084, "tax_provision": -1061, "net_income": -219023, "net_income_to_common": -219023, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 4858, "total_current_assets": 2561556, "total_assets": 15927248, "short_term_debt": 186657, "long_term_debt": 7614713, "total_debt": 7801370, "total_liabilities": 8882526, "total_equity": 7044722, "shares_outstanding": 16843182, "goodwill_and_intangibles": 8553748 }, "cash_flow": { "operating_cash_flow": 385120, "capital_expenditure": 0.93, "free_cash_flow": 385120.93, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 207239, "ticker_id": 9085, "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:33:38.702792+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-89671", "ebitda": "-17351", "netIncome": "-219023", "grossProfit": "262800", "depreciation": "None", "totalRevenue": "266190", "costOfRevenue": "3390", "interestIncome": "0", "incomeBeforeTax": "-220084", "interestExpense": "130413", "operatingIncome": "-81746", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "-1061", "reportedCurrency": "CAD", "netInterestIncome": "-130413", "nonInterestIncome": "None", "operatingExpenses": "344546", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "3390", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "72320", "sellingGeneralAndAdministrative": "272226", "netIncomeFromContinuingOperations": "-219023" }, "balance": { "goodwill": "2468722", "inventory": "None", "commonStock": "5052955", "currentDebt": "None", "investments": "None", "totalAssets": "15927248", "longTermDebt": "7614713", "shortTermDebt": "186657", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "6085026", "reportedCurrency": "CAD", "retainedEarnings": "-4317929", "totalLiabilities": "8882526", "otherCurrentAssets": "2524542", "totalCurrentAssets": "2561556", "currentLongTermDebt": "135356", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "32156", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "13365692", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "8021111", "totalShareholderEquity": "7044722", "capitalLeaseObligations": "271042", "otherCurrentLiabilities": "236230", "totalCurrentLiabilities": "1049058", "otherNonCurrentLiabilities": "-2000", "totalNonCurrentLiabilities": "7833468", "cashAndShortTermInvestments": "4858", "commonStockSharesOutstanding": "16843182", "intangibleAssetsExcludingGoodwill": "6085026", "cashAndCashEquivalentsAtCarryingValue": "4858", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-163296", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "CAD", "changeInInventory": "None", "operatingCashflow": "385120", "capitalExpenditures": "0.93", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1203347", "cashflowFromInvestment": "-1678903", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "53919", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 266190, "cost_of_revenue": 3390, "gross_profit": 262800, "research_and_development": null, "selling_general_admin": 272226, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -89671, "depreciation_amortisation": 72320, "ebitda": -17351, "interest_expense": 130413, "interest_income": null, "other_non_operating": null, "pretax_income": -220084, "tax_provision": -1061, "effective_tax_rate": null, "net_income": -219023, "net_income_continuing_ops": -219023, "net_income_to_common": -219023, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 4858, "short_term_investments": null, "net_receivables": 32156, "inventory": null, "other_current_assets": null, "total_current_assets": 2561556, "net_ppe": null, "goodwill": 2468722, "intangible_assets": 6085026, "goodwill_and_intangibles": 8553748, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 13365692, "total_assets": 15927248, "short_term_debt": 186657, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1049058, "long_term_debt": 7614713, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 7833468, "total_liabilities": 8882526, "total_debt": 7801370, "preferred_stock": null, "minority_interest": null, "retained_earnings": -4317929, "total_equity": 7044722, "shares_outstanding": 16843182, "operating_cash_flow": 385120, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 0.93, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1678903, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 1203347, "free_cash_flow": 385120.93, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-89671", "ebitda": "-17351", "netIncome": "-219023", "grossProfit": "262800", "depreciation": "None", "totalRevenue": "266190", "costOfRevenue": "3390", "interestIncome": "0", "incomeBeforeTax": "-220084", "interestExpense": "130413", "operatingIncome": "-81746", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "-1061", "reportedCurrency": "CAD", "netInterestIncome": "-130413", "nonInterestIncome": "None", "operatingExpenses": "344546", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "3390", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "72320", "sellingGeneralAndAdministrative": "272226", "netIncomeFromContinuingOperations": "-219023" }, "balance": { "goodwill": "2468722", "inventory": "None", "commonStock": "5052955", "currentDebt": "None", "investments": "None", "totalAssets": "15927248", "longTermDebt": "7614713", "shortTermDebt": "186657", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "6085026", "reportedCurrency": "CAD", "retainedEarnings": "-4317929", "totalLiabilities": "8882526", "otherCurrentAssets": "2524542", "totalCurrentAssets": "2561556", "currentLongTermDebt": "135356", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "32156", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "13365692", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "8021111", "totalShareholderEquity": "7044722", "capitalLeaseObligations": "271042", "otherCurrentLiabilities": "236230", "totalCurrentLiabilities": "1049058", "otherNonCurrentLiabilities": "-2000", "totalNonCurrentLiabilities": "7833468", "cashAndShortTermInvestments": "4858", "commonStockSharesOutstanding": "16843182", "intangibleAssetsExcludingGoodwill": "6085026", "cashAndCashEquivalentsAtCarryingValue": "4858", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-163296", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "CAD", "changeInInventory": "None", "operatingCashflow": "385120", "capitalExpenditures": "0.93", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1203347", "cashflowFromInvestment": "-1678903", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "53919", "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": "2026-06-07T00:33:38.702792+00:00", "is_restated": false, "income_statement": { "revenue": 452387, "cost_of_revenue": null, "gross_profit": 452387, "ebit": -81884, "ebitda": -20343, "pretax_income": -190468, "tax_provision": -1050, "net_income": -189418, "net_income_to_common": -189418, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 15829, "total_current_assets": 3291208, "total_assets": 15470956, "short_term_debt": 181778, "long_term_debt": null, "total_debt": 181778, "total_liabilities": 8216256, "total_equity": 7254700, "shares_outstanding": 16843181, "goodwill_and_intangibles": 8475608 }, "cash_flow": { "operating_cash_flow": -1166512, "capital_expenditure": 0, "free_cash_flow": -1166512, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 207240, "ticker_id": 9085, "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:33:38.702792+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-81884", "ebitda": "-20343", "netIncome": "-189418", "grossProfit": "452387", "depreciation": "None", "totalRevenue": "452387", "costOfRevenue": "None", "interestIncome": "None", "incomeBeforeTax": "-190468", "interestExpense": "109581", "operatingIncome": "-20343", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "-1050", "reportedCurrency": "CAD", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "472730", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "None", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "61541", "sellingGeneralAndAdministrative": "179200", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "2468722", "inventory": "None", "commonStock": "5052955", "currentDebt": "None", "investments": "None", "totalAssets": "15470956", "longTermDebt": "None", "shortTermDebt": "181778", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "6006886", "reportedCurrency": "CAD", "retainedEarnings": "-4104615", "totalLiabilities": "8216256", "otherCurrentAssets": "2530074", "totalCurrentAssets": "3291208", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "745305", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "12179748", "currentAccountsPayable": "200925", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "7213087", "totalShareholderEquity": "7254700", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "800169", "totalCurrentLiabilities": "1182872", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "7033384", "cashAndShortTermInvestments": "15829", "commonStockSharesOutstanding": "16843181", "intangibleAssetsExcludingGoodwill": "6006886", "cashAndCashEquivalentsAtCarryingValue": "15829", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-189418", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "CAD", "changeInInventory": "None", "operatingCashflow": "-1166512", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1353376", "cashflowFromInvestment": "-145624", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "61541", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 452387, "cost_of_revenue": null, "gross_profit": 452387, "research_and_development": null, "selling_general_admin": 179200, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -81884, "depreciation_amortisation": 61541, "ebitda": -20343, "interest_expense": 109581, "interest_income": null, "other_non_operating": null, "pretax_income": -190468, "tax_provision": -1050, "effective_tax_rate": null, "net_income": -189418, "net_income_continuing_ops": null, "net_income_to_common": -189418, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 15829, "short_term_investments": null, "net_receivables": 745305, "inventory": null, "other_current_assets": null, "total_current_assets": 3291208, "net_ppe": null, "goodwill": 2468722, "intangible_assets": 6006886, "goodwill_and_intangibles": 8475608, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 12179748, "total_assets": 15470956, "short_term_debt": 181778, "accounts_payable": 200925, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1182872, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 7033384, "total_liabilities": 8216256, "total_debt": 181778, "preferred_stock": null, "minority_interest": null, "retained_earnings": -4104615, "total_equity": 7254700, "shares_outstanding": 16843181, "operating_cash_flow": -1166512, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 0, "acquisitions": null, "other_investing": null, "investing_cash_flow": -145624, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 1353376, "free_cash_flow": -1166512, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-81884", "ebitda": "-20343", "netIncome": "-189418", "grossProfit": "452387", "depreciation": "None", "totalRevenue": "452387", "costOfRevenue": "None", "interestIncome": "None", "incomeBeforeTax": "-190468", "interestExpense": "109581", "operatingIncome": "-20343", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "-1050", "reportedCurrency": "CAD", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "472730", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "None", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "61541", "sellingGeneralAndAdministrative": "179200", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "2468722", "inventory": "None", "commonStock": "5052955", "currentDebt": "None", "investments": "None", "totalAssets": "15470956", "longTermDebt": "None", "shortTermDebt": "181778", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "6006886", "reportedCurrency": "CAD", "retainedEarnings": "-4104615", "totalLiabilities": "8216256", "otherCurrentAssets": "2530074", "totalCurrentAssets": "3291208", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "745305", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "12179748", "currentAccountsPayable": "200925", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "7213087", "totalShareholderEquity": "7254700", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "800169", "totalCurrentLiabilities": "1182872", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "7033384", "cashAndShortTermInvestments": "15829", "commonStockSharesOutstanding": "16843181", "intangibleAssetsExcludingGoodwill": "6006886", "cashAndCashEquivalentsAtCarryingValue": "15829", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-189418", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "CAD", "changeInInventory": "None", "operatingCashflow": "-1166512", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1353376", "cashflowFromInvestment": "-145624", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "61541", "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": "quality_value", "name": "Quality \u00d7 Value", "slug": "quality-value", "group": "multi_factor", "page_url": "/factors/quality-value/", "rank_field": "-quality_value_composite" }, { "key": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/", "rank_field": "-sector_value_pct" }, { "key": "risk_adj_momentum", "name": "Risk-Adjusted Momentum", "slug": "risk-adj-momentum", "group": "momentum", "page_url": "/factors/risk-adj-momentum/", "rank_field": "-risk_adjusted_momentum" }, { "key": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/", "rank_field": "-shareholder_yield" } ], "coverage": { "factor_history_points": 1, "annual_financial_periods": 6, "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" ] } } }