{ "ticker": { "uuid": "435b8cda-67a3-461a-bf9c-639ae1a7332e", "symbol": "TINY", "name": "Tiny Ltd.", "exchange": "TOR", "exchange_name": "Toronto Stock Exchange", "country": "CA", "currency": "CAD", "sector": "Financial Services", "industry": "Asset Management", "page_url": "https://sharemaestro.com/factors/ticker/435b8cda-67a3-461a-bf9c-639ae1a7332e/", "api_url": "https://sharemaestro.com/factors/api/tickers/435b8cda-67a3-461a-bf9c-639ae1a7332e/" }, "ticker_metadata": { "id": 36698, "uuid": "435b8cda-67a3-461a-bf9c-639ae1a7332e", "symbol": "TINY", "name": "Tiny Ltd.", "asset_type": "equity", "market_cap": 138856960, "stock_exchange_id": 42, "industry": "Asset Management", "sector": "Financial Services", "description": "Tiny Ltd. is a venture capital and private equity firm specializing in buyouts. It prefers to invest in technology sectors. The firm prefers to invest globally but, have the most experience in the North American region. It prefers to invest in profitable businesses profit ranging between $0.5 million and $50 million and it's deal size ranges between $1 million and $300 million. It prefers to take majority and minority investment in its portfolio companies. Tiny Ltd. was founded in 2007 and is based in Vancouver, Canada.", "currency": "CAD", "is_active": true }, "exchange_metadata": { "id": 42, "name": "Toronto Stock Exchange", "symbol": "TOR", "country_code": "CA", "currency": "CAD", "benchmark": "^GSPTSE", "data_symbol": "TOR", "ticker_suffix": ".TO", "update_provider": "yfinance", "update_group": "primary", "update_order": 0, "update_enabled": true, "is_active": true }, "latest_snapshot": { "ticker": { "uuid": "435b8cda-67a3-461a-bf9c-639ae1a7332e", "symbol": "TINY", "name": "Tiny Ltd.", "exchange": "TOR", "exchange_name": "Toronto Stock Exchange", "country": "CA", "currency": "CAD", "sector": "Financial Services", "industry": "Asset Management", "page_url": "https://sharemaestro.com/factors/ticker/435b8cda-67a3-461a-bf9c-639ae1a7332e/", "api_url": "https://sharemaestro.com/factors/api/tickers/435b8cda-67a3-461a-bf9c-639ae1a7332e/" }, "week_end_date": "2026-06-07", "universe": "CAD_CA", "score": { "os": 0.73, "value": 0.85, "quality": 0.66, "momentum": 0.05, "coverage": 0.848, "confidence": 0.848, "delta": null }, "headline_factors": { "price": 4.88, "market_cap": 142958223.84, "pe_ratio": null, "earnings_yield": null, "ebitda_to_ev": 0.0468, "shareholder_yield": -0.1376, "roe": -0.2563, "piotroski_f_score": 6, "momentum_12_1": -0.2153, "volatility_252d": 0.5622 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": false, "small_cap_core": false, "veiled_value": false, "earnings_consistent_5y": false }, "factor_groups": { "identity": { "week_end_date": "2026-06-07", "source_primary": "yfinance", "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 0.7857, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T20:10:54.308438+00:00", "batch_id": "" }, "size": { "price_close": 4.88, "market_cap": 142958223.84, "market_cap_usd": 142958223.84, "enterprise_value": 303690502.84, "shares_outstanding": 29294718, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": null, "pb_ratio": 0.8976, "ptbv_ratio": 0.8976, "ps_ratio": 0.69, "pcf_ratio": 4.5305, "pfcf_ratio": 4.6309, "ev_ebitda": 21.3642, "ev_ebit": null, "ev_sales": 1.4658, "ev_fcf": 9.8375, "earnings_yield": null, "fcf_yield": 0.1017, "price_to_sales": 0.69, "price_to_book": 0.8976, "price_to_cashflow": 4.5305, "ebitda_to_ev": 0.0468, "sales_yield": 0.6822 }, "yield": { "dividend_yield": 0, "buyback_yield": -0.1376, "shareholder_yield": -0.1376, "debt_paydown_yield": 0, "total_yield": -0.1376 }, "quality": { "gross_margin": 0.4849, "operating_margin": -0.0494, "net_margin": -0.1971, "ebitda_margin": 0.0686, "fcf_margin": 0.149, "roe": -0.2563, "roa": -0.088, "roic": -0.0291, "roc_greenblatt": 0.647, "asset_turnover": 0.4464, "cash_conversion": -0.7561, "accruals_ratio": -0.156, "sbc_to_revenue": null, "piotroski_f_score": 6, "altman_z_score": null, "earnings_stability_5y": 2.1727, "revenue_stability_5y": 0.1179, "eps_surprise_avg": 20.876, "sue_score": 0.6451, "gross_profit_to_assets": 0.2165, "external_financing": 0.0439 }, "leverage_and_risk": { "debt_to_equity": null, "net_debt_to_ebitda": 7.3536, "debt_to_assets": 0.299, "interest_coverage": -0.7856, "current_ratio": 1.049, "quick_ratio": 1.049, "net_debt": 104530773, "local_beta": 1.1261, "volatility_252d": 0.5622, "volatility_60d": 1.3091, "max_drawdown_12m": -0.5357, "risk_adjusted_momentum": -0.3829 }, "growth": { "revenue_growth_1y": 0.049, "revenue_growth_3y_cagr": 0.0986, "revenue_growth_5y_cagr": null, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": 0.639, "book_value_growth_1y": -0.2249, "revenue_growth": 0.049, "earnings_growth": null }, "momentum": { "price_return_1m": -0.1363, "price_return_3m": -0.2192, "price_return_6m": -0.5115, "price_return_9m": -0.2824, "price_return_12m": -0.3222, "price_return_12m_ex1m": -0.2153, "momentum_6m": -0.5115, "momentum_12m": -0.3222, "momentum_12_1": -0.2153, "distance_from_52w_high": -0.522, "distance_from_52w_low": 0.0295, "relative_strength": -0.6243 }, "raw_ttm": { "revenue_ttm": 207181718, "gross_profit_ttm": 100468987, "ebit_ttm": -10236422, "ebitda_ttm": 14214953, "net_income_ttm": -40826504, "eps_diluted_ttm": -1.3936, "operating_cash_flow_ttm": 31554474, "capital_expenditure_ttm": -683894, "fcf_ttm": 30870580, "dividends_paid_ttm": null, "share_repurchases_ttm": -343285, "shares_issued_ttm": 20010000, "interest_expense_ttm": 13030700, "cash_and_equivalents": 34248441, "total_current_assets": 57825261, "total_current_liabilities": 55123816, "net_ppe": 5407099, "total_assets": 464073587, "total_debt": 138779214, "total_equity": 159272619, "net_working_capital": -21228496, "book_value_per_share": 5.4369, "retained_earnings": null, "preferred_stock": null, "minority_interest": 56201506, "tangible_book_value": null, "tangible_book_per_share": 5.4369 }, "ranks": { "universe_ticker_count": 524, "rank_pe": 50, "rank_pb": 16, "rank_ptbv": 16, "rank_ps": 14, "rank_pcf": 15, "rank_ev_ebitda": 82, "rank_ev_ebit": 50, "rank_earnings_yield": 50, "rank_fcf_yield": 12, "rank_dividend_yield": 91, "rank_shareholder_yield": 97, "rank_total_yield": 98, "rank_roe": 91, "rank_roc": 12, "rank_roic": 89, "rank_gross_margin": 43, "rank_fcf_margin": 36, "rank_piotroski": 50, "rank_accruals": 11, "rank_sue": 33, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 55, "rank_momentum_12m": 94, "rank_momentum_12m_ex1m": 92, "rank_relative_strength": 94 }, "composites": { "value_composite": 15, "quality_composite": 34, "momentum_composite": 95, "growth_composite": 65, "yield_composite": 100, "svqf_composite": 16, "vc1_composite": 18, "vc2_composite": 32, "vc3_composite": 33, "trending_value_composite": null, "overall_composite": 27, "quality_value_composite": 0.749, "os_score": 0.73, "value_percentile": 0.85, "quality_percentile": 0.66, "momentum_percentile": 0.05, "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": 72, "all_cap_buyback_rank": 93, "small_cap_core_rank": 36, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false, "trending_value_rank": null, "veiled_value": false, "earnings_consistent_5y": false } } }, "latest_snapshot_fields": { "id": 11694, "ticker_id": 36698, "universe_id": 6, "week_end_date": "2026-06-07", "source_primary": "yfinance", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 0.7857, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T20:10:54.308438+00:00", "batch_id": "", "os_score_delta": null, "price_close": 4.88, "market_cap": 142958223.84, "market_cap_usd": 142958223.84, "enterprise_value": 303690502.84, "shares_outstanding": 29294718, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": 0.89756937, "ptbv_ratio": 0.89756937, "ps_ratio": 0.6900137, "pcf_ratio": 4.53052153, "pfcf_ratio": 4.63088882, "ev_ebitda": 21.36415807, "ev_ebit": null, "ev_sales": 1.46581709, "ev_fcf": 9.83753797, "earnings_yield": null, "fcf_yield": 0.10165145, "dividend_yield": 0, "buyback_yield": -0.13756967, "shareholder_yield": -0.13756967, "debt_paydown_yield": 0, "total_yield": -0.13756967, "gross_margin": 0.48493172, "operating_margin": -0.04940794, "net_margin": -0.1970565, "ebitda_margin": 0.06861104, "fcf_margin": 0.14900243, "roe": -0.25633096, "roa": -0.0879742, "roic": -0.02910242, "roc_greenblatt": 0.64699862, "asset_turnover": 0.44644152, "cash_conversion": -0.75614067, "accruals_ratio": -0.15596875, "sbc_to_revenue": null, "debt_to_equity": null, "net_debt_to_ebitda": 7.35357852, "debt_to_assets": 0.29904571, "interest_coverage": -0.78556194, "current_ratio": 1.04900686, "quick_ratio": 1.04900686, "net_debt": 104530773, "revenue_growth_1y": 0.04902092, "revenue_growth_3y_cagr": 0.09861442, "revenue_growth_5y_cagr": null, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": 0.63899973, "book_value_growth_1y": -0.22486539, "piotroski_f_score": 6, "altman_z_score": null, "earnings_stability_5y": 2.172714, "revenue_stability_5y": 0.117938, "eps_surprise_avg": 20.876, "sue_score": 0.6451, "price_return_1m": -0.13628319, "price_return_3m": -0.2192, "price_return_6m": -0.51151151, "price_return_9m": -0.28235294, "price_return_12m": -0.32222222, "price_return_12m_ex1m": -0.21527778, "distance_from_52w_high": -0.52203722, "distance_from_52w_low": 0.02953586, "relative_strength": -0.62432863, "local_beta": 1.1261, "volatility_252d": 0.562248, "volatility_60d": 1.309076, "max_drawdown_12m": -0.53574927, "revenue_ttm": 207181718, "gross_profit_ttm": 100468987, "ebit_ttm": -10236422, "ebitda_ttm": 14214953, "net_income_ttm": -40826504, "eps_diluted_ttm": -1.39364728, "operating_cash_flow_ttm": 31554474, "capital_expenditure_ttm": -683894, "fcf_ttm": 30870580, "dividends_paid_ttm": null, "share_repurchases_ttm": -343285, "shares_issued_ttm": 20010000, "interest_expense_ttm": 13030700, "cash_and_equivalents": 34248441, "total_current_assets": 57825261, "total_current_liabilities": 55123816, "net_ppe": 5407099, "total_assets": 464073587, "total_debt": 138779214, "total_equity": 159272619, "net_working_capital": -21228496, "book_value_per_share": 5.43690569, "retained_earnings": null, "preferred_stock": null, "minority_interest": 56201506, "tangible_book_value": null, "tangible_book_per_share": 5.43690569, "universe_ticker_count": 524, "sector": "Financial Services", "rank_pe": 50, "rank_pb": 16, "rank_ptbv": 16, "rank_ps": 14, "rank_pcf": 15, "rank_ev_ebitda": 82, "rank_ev_ebit": 50, "rank_earnings_yield": 50, "rank_fcf_yield": 12, "rank_dividend_yield": 91, "rank_shareholder_yield": 97, "rank_total_yield": 98, "rank_roe": 91, "rank_roc": 12, "rank_roic": 89, "rank_gross_margin": 43, "rank_fcf_margin": 36, "rank_piotroski": 50, "rank_accruals": 11, "rank_sue": 33, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 55, "rank_momentum_12m": 94, "rank_momentum_12m_ex1m": 92, "rank_relative_strength": 94, "value_composite": 15, "quality_composite": 34, "momentum_composite": 95, "growth_composite": 65, "yield_composite": 100, "svqf_composite": 16, "vc1_composite": 18, "vc2_composite": 32, "vc3_composite": 33, "trending_value_composite": null, "overall_composite": 27, "factor_coverage": 0.848, "signal_confidence": 0.848, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": 72, "all_cap_buyback_rank": 93, "small_cap_core_rank": 36, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 4.88, "os": 0.73, "value": 0.85, "quality": 0.66, "momentum": 0.05, "confidence": 0.848, "coverage": 0.848, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": -0.1376, "roe": -0.2563, "momentum_12_1": -0.2153, "complete_fields": { "id": 11694, "ticker_id": 36698, "universe_id": 6, "week_end_date": "2026-06-07", "source_primary": "yfinance", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 0.7857, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T20:10:54.308438+00:00", "batch_id": "", "os_score_delta": null, "price_close": 4.88, "market_cap": 142958223.84, "market_cap_usd": 142958223.84, "enterprise_value": 303690502.84, "shares_outstanding": 29294718, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": 0.89756937, "ptbv_ratio": 0.89756937, "ps_ratio": 0.6900137, "pcf_ratio": 4.53052153, "pfcf_ratio": 4.63088882, "ev_ebitda": 21.36415807, "ev_ebit": null, "ev_sales": 1.46581709, "ev_fcf": 9.83753797, "earnings_yield": null, "fcf_yield": 0.10165145, "dividend_yield": 0, "buyback_yield": -0.13756967, "shareholder_yield": -0.13756967, "debt_paydown_yield": 0, "total_yield": -0.13756967, "gross_margin": 0.48493172, "operating_margin": -0.04940794, "net_margin": -0.1970565, "ebitda_margin": 0.06861104, "fcf_margin": 0.14900243, "roe": -0.25633096, "roa": -0.0879742, "roic": -0.02910242, "roc_greenblatt": 0.64699862, "asset_turnover": 0.44644152, "cash_conversion": -0.75614067, "accruals_ratio": -0.15596875, "sbc_to_revenue": null, "debt_to_equity": null, "net_debt_to_ebitda": 7.35357852, "debt_to_assets": 0.29904571, "interest_coverage": -0.78556194, "current_ratio": 1.04900686, "quick_ratio": 1.04900686, "net_debt": 104530773, "revenue_growth_1y": 0.04902092, "revenue_growth_3y_cagr": 0.09861442, "revenue_growth_5y_cagr": null, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": 0.63899973, "book_value_growth_1y": -0.22486539, "piotroski_f_score": 6, "altman_z_score": null, "earnings_stability_5y": 2.172714, "revenue_stability_5y": 0.117938, "eps_surprise_avg": 20.876, "sue_score": 0.6451, "price_return_1m": -0.13628319, "price_return_3m": -0.2192, "price_return_6m": -0.51151151, "price_return_9m": -0.28235294, "price_return_12m": -0.32222222, "price_return_12m_ex1m": -0.21527778, "distance_from_52w_high": -0.52203722, "distance_from_52w_low": 0.02953586, "relative_strength": -0.62432863, "local_beta": 1.1261, "volatility_252d": 0.562248, "volatility_60d": 1.309076, "max_drawdown_12m": -0.53574927, "revenue_ttm": 207181718, "gross_profit_ttm": 100468987, "ebit_ttm": -10236422, "ebitda_ttm": 14214953, "net_income_ttm": -40826504, "eps_diluted_ttm": -1.39364728, "operating_cash_flow_ttm": 31554474, "capital_expenditure_ttm": -683894, "fcf_ttm": 30870580, "dividends_paid_ttm": null, "share_repurchases_ttm": -343285, "shares_issued_ttm": 20010000, "interest_expense_ttm": 13030700, "cash_and_equivalents": 34248441, "total_current_assets": 57825261, "total_current_liabilities": 55123816, "net_ppe": 5407099, "total_assets": 464073587, "total_debt": 138779214, "total_equity": 159272619, "net_working_capital": -21228496, "book_value_per_share": 5.43690569, "retained_earnings": null, "preferred_stock": null, "minority_interest": 56201506, "tangible_book_value": null, "tangible_book_per_share": 5.43690569, "universe_ticker_count": 524, "sector": "Financial Services", "rank_pe": 50, "rank_pb": 16, "rank_ptbv": 16, "rank_ps": 14, "rank_pcf": 15, "rank_ev_ebitda": 82, "rank_ev_ebit": 50, "rank_earnings_yield": 50, "rank_fcf_yield": 12, "rank_dividend_yield": 91, "rank_shareholder_yield": 97, "rank_total_yield": 98, "rank_roe": 91, "rank_roc": 12, "rank_roic": 89, "rank_gross_margin": 43, "rank_fcf_margin": 36, "rank_piotroski": 50, "rank_accruals": 11, "rank_sue": 33, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 55, "rank_momentum_12m": 94, "rank_momentum_12m_ex1m": 92, "rank_relative_strength": 94, "value_composite": 15, "quality_composite": 34, "momentum_composite": 95, "growth_composite": 65, "yield_composite": 100, "svqf_composite": 16, "vc1_composite": 18, "vc2_composite": 32, "vc3_composite": 33, "trending_value_composite": null, "overall_composite": 27, "factor_coverage": 0.848, "signal_confidence": 0.848, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": 72, "all_cap_buyback_rank": 93, "small_cap_core_rank": 36, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false } } ], "financial_periods": { "annual": [ { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "CAD", "fetched_at": "2026-06-07T20:05:06.024107+00:00", "is_restated": false, "income_statement": { "revenue": 203753802, "cost_of_revenue": 104302222, "gross_profit": 99451580, "ebit": -7799703, "ebitda": 17816008, "pretax_income": null, "tax_provision": null, "net_income": -33878751, "net_income_to_common": -33878751, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 29252259, "total_current_assets": 47835921, "total_assets": 464980329, "short_term_debt": 8650082, "long_term_debt": 118177950, "total_debt": 130334801, "total_liabilities": null, "total_equity": 170175450, "shares_outstanding": 29410866, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 32393806, "capital_expenditure": -622447, "free_cash_flow": 31771359, "dividends_paid": null, "share_repurchases": -343285, "shares_issued": 20010000, "net_debt_issued": 19942667 }, "complete_fields": { "id": 425040, "ticker_id": 36698, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "CAD", "fetched_at": "2026-06-07T20:05:06.024107+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "17816008", "netIncome": "-33878751", "grossProfit": "99451580", "totalRevenue": "203753802", "costOfRevenue": "104302222", "interestExpense": "12111025", "operatingIncome": "-7799703", "fiscalDateEnding": "2025-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "41230267" }, "balance": { "totalDebt": "130334801", "totalAssets": "464980329", "longTermDebt": "118177950", "shortTermDebt": "8650082", "preferredStock": null, "fiscalDateEnding": "2025-12-31", "minorityInterest": "55795449", "totalLiabilities": null, "sharesOutstanding": "29410866", "totalCurrentAssets": "47835921", "totalShareholderEquity": "170175450", "totalCurrentLiabilities": "54096816", "propertyPlantEquipmentNet": "5358943", "cashAndShortTermInvestments": "29252259" }, "cashflow": { "freeCashFlow": "31771359", "dividendsPaid": null, "issuanceOfDebt": "54765896", "issuanceOfStock": "20010000", "repaymentOfDebt": "-34823229", "fiscalDateEnding": "2025-12-31", "operatingCashflow": "32393806", "repurchaseOfStock": "-343285", "capitalExpenditures": "-622447" } }, "revenue": 203753802, "cost_of_revenue": 104302222, "gross_profit": 99451580, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -7799703, "depreciation_amortisation": 41230267, "ebitda": 17816008, "interest_expense": 12111025, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": -33878751, "net_income_continuing_ops": null, "net_income_to_common": -33878751, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 29252259, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 47835921, "net_ppe": 5358943, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": null, "total_assets": 464980329, "short_term_debt": 8650082, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 54096816, "long_term_debt": 118177950, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 130334801, "preferred_stock": null, "minority_interest": 55795449, "retained_earnings": null, "total_equity": 170175450, "shares_outstanding": 29410866, "operating_cash_flow": 32393806, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -622447, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": -343285, "shares_issued": 20010000, "net_debt_issued": 19942667, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 31771359, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "17816008", "netIncome": "-33878751", "grossProfit": "99451580", "totalRevenue": "203753802", "costOfRevenue": "104302222", "interestExpense": "12111025", "operatingIncome": "-7799703", "fiscalDateEnding": "2025-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "41230267" }, "balance": { "totalDebt": "130334801", "totalAssets": "464980329", "longTermDebt": "118177950", "shortTermDebt": "8650082", "preferredStock": null, "fiscalDateEnding": "2025-12-31", "minorityInterest": "55795449", "totalLiabilities": null, "sharesOutstanding": "29410866", "totalCurrentAssets": "47835921", "totalShareholderEquity": "170175450", "totalCurrentLiabilities": "54096816", "propertyPlantEquipmentNet": "5358943", "cashAndShortTermInvestments": "29252259" }, "cashflow": { "freeCashFlow": "31771359", "dividendsPaid": null, "issuanceOfDebt": "54765896", "issuanceOfStock": "20010000", "repaymentOfDebt": "-34823229", "fiscalDateEnding": "2025-12-31", "operatingCashflow": "32393806", "repurchaseOfStock": "-343285", "capitalExpenditures": "-622447" } } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "CAD", "fetched_at": "2026-06-07T20:05:06.024107+00:00", "is_restated": false, "income_statement": { "revenue": 194232353, "cost_of_revenue": 103860054, "gross_profit": 90372299, "ebit": -12923933, "ebitda": -3350988, "pretax_income": null, "tax_provision": null, "net_income": -48677428, "net_income_to_common": -48677428, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 22862394, "total_current_assets": 42200100, "total_assets": 350529798, "short_term_debt": 16161159, "long_term_debt": 100775756, "total_debt": 117205546, "total_liabilities": null, "total_equity": 174902854, "shares_outstanding": 23430682, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 19901895, "capital_expenditure": -517292, "free_cash_flow": 19384603, "dividends_paid": 0, "share_repurchases": 0, "shares_issued": 20766028, "net_debt_issued": -24730189 }, "complete_fields": { "id": 425045, "ticker_id": 36698, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "CAD", "fetched_at": "2026-06-07T20:05:06.024107+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "-3350988", "netIncome": "-48677428", "grossProfit": "90372299", "totalRevenue": "194232353", "costOfRevenue": "103860054", "interestExpense": "10930422", "operatingIncome": "-12923933", "fiscalDateEnding": "2024-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "35321552" }, "balance": { "totalDebt": "117205546", "totalAssets": "350529798", "longTermDebt": "100775756", "shortTermDebt": "16161159", "preferredStock": null, "fiscalDateEnding": "2024-12-31", "minorityInterest": "7167694", "totalLiabilities": null, "sharesOutstanding": "23430682", "totalCurrentAssets": "42200100", "totalShareholderEquity": "174902854", "totalCurrentLiabilities": "61525092", "propertyPlantEquipmentNet": "5523222", "cashAndShortTermInvestments": "22862394" }, "cashflow": { "freeCashFlow": "19384603", "dividendsPaid": "0", "issuanceOfDebt": "12969449", "issuanceOfStock": "20766028", "repaymentOfDebt": "-37699638", "fiscalDateEnding": "2024-12-31", "operatingCashflow": "19901895", "repurchaseOfStock": "0", "capitalExpenditures": "-517292" } }, "revenue": 194232353, "cost_of_revenue": 103860054, "gross_profit": 90372299, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -12923933, "depreciation_amortisation": 35321552, "ebitda": -3350988, "interest_expense": 10930422, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": -48677428, "net_income_continuing_ops": null, "net_income_to_common": -48677428, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 22862394, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 42200100, "net_ppe": 5523222, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": null, "total_assets": 350529798, "short_term_debt": 16161159, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 61525092, "long_term_debt": 100775756, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 117205546, "preferred_stock": null, "minority_interest": 7167694, "retained_earnings": null, "total_equity": 174902854, "shares_outstanding": 23430682, "operating_cash_flow": 19901895, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -517292, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": 0, "share_repurchases": 0, "shares_issued": 20766028, "net_debt_issued": -24730189, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 19384603, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "-3350988", "netIncome": "-48677428", "grossProfit": "90372299", "totalRevenue": "194232353", "costOfRevenue": "103860054", "interestExpense": "10930422", "operatingIncome": "-12923933", "fiscalDateEnding": "2024-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "35321552" }, "balance": { "totalDebt": "117205546", "totalAssets": "350529798", "longTermDebt": "100775756", "shortTermDebt": "16161159", "preferredStock": null, "fiscalDateEnding": "2024-12-31", "minorityInterest": "7167694", "totalLiabilities": null, "sharesOutstanding": "23430682", "totalCurrentAssets": "42200100", "totalShareholderEquity": "174902854", "totalCurrentLiabilities": "61525092", "propertyPlantEquipmentNet": "5523222", "cashAndShortTermInvestments": "22862394" }, "cashflow": { "freeCashFlow": "19384603", "dividendsPaid": "0", "issuanceOfDebt": "12969449", "issuanceOfStock": "20766028", "repaymentOfDebt": "-37699638", "fiscalDateEnding": "2024-12-31", "operatingCashflow": "19901895", "repurchaseOfStock": "0", "capitalExpenditures": "-517292" } } }, { "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "CAD", "fetched_at": "2026-06-07T20:05:06.024107+00:00", "is_restated": false, "income_statement": { "revenue": 185502613, "cost_of_revenue": 101115189, "gross_profit": 84387424, "ebit": -15462565, "ebitda": 46406427, "pretax_income": null, "tax_provision": null, "net_income": 13940566, "net_income_to_common": 13940566, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 26933635, "total_current_assets": 51561896, "total_assets": 392635137, "short_term_debt": 10581741, "long_term_debt": 120661672, "total_debt": 131714792, "total_liabilities": null, "total_equity": 193884172, "shares_outstanding": 22414728, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 3385040, "capital_expenditure": -664200, "free_cash_flow": 2720840, "dividends_paid": -9003642, "share_repurchases": null, "shares_issued": 12601053, "net_debt_issued": 16824511 }, "complete_fields": { "id": 425047, "ticker_id": 36698, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "CAD", "fetched_at": "2026-06-07T20:05:06.024107+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "46406427", "netIncome": "13940566", "grossProfit": "84387424", "totalRevenue": "185502613", "costOfRevenue": "101115189", "interestExpense": "8971203", "operatingIncome": "-15462565", "fiscalDateEnding": "2023-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "27119931" }, "balance": { "totalDebt": "131714792", "totalAssets": "392635137", "longTermDebt": "120661672", "shortTermDebt": "10581741", "preferredStock": null, "fiscalDateEnding": "2023-12-31", "minorityInterest": "8669509", "totalLiabilities": null, "sharesOutstanding": "22414728", "totalCurrentAssets": "51561896", "totalShareholderEquity": "193884172", "totalCurrentLiabilities": "57543325", "propertyPlantEquipmentNet": "6015412", "cashAndShortTermInvestments": "26933635" }, "cashflow": { "freeCashFlow": "2720840", "dividendsPaid": "-9003642", "issuanceOfDebt": "29569098", "issuanceOfStock": "12601053", "repaymentOfDebt": "-12744587", "fiscalDateEnding": "2023-12-31", "operatingCashflow": "3385040", "repurchaseOfStock": null, "capitalExpenditures": "-664200" } }, "revenue": 185502613, "cost_of_revenue": 101115189, "gross_profit": 84387424, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -15462565, "depreciation_amortisation": 27119931, "ebitda": 46406427, "interest_expense": 8971203, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 13940566, "net_income_continuing_ops": null, "net_income_to_common": 13940566, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 26933635, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 51561896, "net_ppe": 6015412, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": null, "total_assets": 392635137, "short_term_debt": 10581741, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 57543325, "long_term_debt": 120661672, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 131714792, "preferred_stock": null, "minority_interest": 8669509, "retained_earnings": null, "total_equity": 193884172, "shares_outstanding": 22414728, "operating_cash_flow": 3385040, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -664200, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": -9003642, "share_repurchases": null, "shares_issued": 12601053, "net_debt_issued": 16824511, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 2720840, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "46406427", "netIncome": "13940566", "grossProfit": "84387424", "totalRevenue": "185502613", "costOfRevenue": "101115189", "interestExpense": "8971203", "operatingIncome": "-15462565", "fiscalDateEnding": "2023-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "27119931" }, "balance": { "totalDebt": "131714792", "totalAssets": "392635137", "longTermDebt": "120661672", "shortTermDebt": "10581741", "preferredStock": null, "fiscalDateEnding": "2023-12-31", "minorityInterest": "8669509", "totalLiabilities": null, "sharesOutstanding": "22414728", "totalCurrentAssets": "51561896", "totalShareholderEquity": "193884172", "totalCurrentLiabilities": "57543325", "propertyPlantEquipmentNet": "6015412", "cashAndShortTermInvestments": "26933635" }, "cashflow": { "freeCashFlow": "2720840", "dividendsPaid": "-9003642", "issuanceOfDebt": "29569098", "issuanceOfStock": "12601053", "repaymentOfDebt": "-12744587", "fiscalDateEnding": "2023-12-31", "operatingCashflow": "3385040", "repurchaseOfStock": null, "capitalExpenditures": "-664200" } } }, { "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "CAD", "fetched_at": "2026-06-07T20:05:06.024107+00:00", "is_restated": false, "income_statement": { "revenue": 153663188, "cost_of_revenue": 68563028, "gross_profit": 85100160, "ebit": 23819951, "ebitda": 20169761, "pretax_income": null, "tax_provision": null, "net_income": 3358953, "net_income_to_common": 3358953, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 31201836, "total_current_assets": 47111814, "total_assets": 168741867, "short_term_debt": 3085000, "long_term_debt": 66708864, "total_debt": 70954284, "total_liabilities": null, "total_equity": 28531179, "shares_outstanding": 22152417, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 21578854, "capital_expenditure": -4299140, "free_cash_flow": 17279714, "dividends_paid": -43922055, "share_repurchases": null, "shares_issued": 25060, "net_debt_issued": 61631023 }, "complete_fields": { "id": 425048, "ticker_id": 36698, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "CAD", "fetched_at": "2026-06-07T20:05:06.024107+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "20169761", "netIncome": "3358953", "grossProfit": "85100160", "totalRevenue": "153663188", "costOfRevenue": "68563028", "interestExpense": "2303421", "operatingIncome": "23819951", "fiscalDateEnding": "2022-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "4881837" }, "balance": { "totalDebt": "70954284", "totalAssets": "168741867", "longTermDebt": "66708864", "shortTermDebt": "3085000", "preferredStock": null, "fiscalDateEnding": "2022-12-31", "minorityInterest": "10336196", "totalLiabilities": null, "sharesOutstanding": "22152417", "totalCurrentAssets": "47111814", "totalShareholderEquity": "28531179", "totalCurrentLiabilities": "46034672", "propertyPlantEquipmentNet": "7280480", "cashAndShortTermInvestments": "31201836" }, "cashflow": { "freeCashFlow": "17279714", "dividendsPaid": "-43922055", "issuanceOfDebt": "76556528", "issuanceOfStock": "25060", "repaymentOfDebt": "-14925505", "fiscalDateEnding": "2022-12-31", "operatingCashflow": "21578854", "repurchaseOfStock": null, "capitalExpenditures": "-4299140" } }, "revenue": 153663188, "cost_of_revenue": 68563028, "gross_profit": 85100160, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 23819951, "depreciation_amortisation": 4881837, "ebitda": 20169761, "interest_expense": 2303421, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 3358953, "net_income_continuing_ops": null, "net_income_to_common": 3358953, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 31201836, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 47111814, "net_ppe": 7280480, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": null, "total_assets": 168741867, "short_term_debt": 3085000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 46034672, "long_term_debt": 66708864, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 70954284, "preferred_stock": null, "minority_interest": 10336196, "retained_earnings": null, "total_equity": 28531179, "shares_outstanding": 22152417, "operating_cash_flow": 21578854, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -4299140, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": -43922055, "share_repurchases": null, "shares_issued": 25060, "net_debt_issued": 61631023, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 17279714, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "20169761", "netIncome": "3358953", "grossProfit": "85100160", "totalRevenue": "153663188", "costOfRevenue": "68563028", "interestExpense": "2303421", "operatingIncome": "23819951", "fiscalDateEnding": "2022-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "4881837" }, "balance": { "totalDebt": "70954284", "totalAssets": "168741867", "longTermDebt": "66708864", "shortTermDebt": "3085000", "preferredStock": null, "fiscalDateEnding": "2022-12-31", "minorityInterest": "10336196", "totalLiabilities": null, "sharesOutstanding": "22152417", "totalCurrentAssets": "47111814", "totalShareholderEquity": "28531179", "totalCurrentLiabilities": "46034672", "propertyPlantEquipmentNet": "7280480", "cashAndShortTermInvestments": "31201836" }, "cashflow": { "freeCashFlow": "17279714", "dividendsPaid": "-43922055", "issuanceOfDebt": "76556528", "issuanceOfStock": "25060", "repaymentOfDebt": "-14925505", "fiscalDateEnding": "2022-12-31", "operatingCashflow": "21578854", "repurchaseOfStock": null, "capitalExpenditures": "-4299140" } } } ], "quarterly": [ { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider": "yFinance", "currency_reported": "CAD", "fetched_at": "2026-06-07T20:05:06.024107+00:00", "is_restated": false, "income_statement": { "revenue": 51489881, "cost_of_revenue": 26665622, "gross_profit": 24824259, "ebit": -2351068, "ebitda": 3868412, "pretax_income": null, "tax_provision": null, "net_income": -10864235, "net_income_to_common": -10864235, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 34248441, "total_current_assets": 57825261, "total_assets": 464073587, "short_term_debt": 10318500, "long_term_debt": 124973845, "total_debt": 138779214, "total_liabilities": null, "total_equity": 159272619, "shares_outstanding": 29310620, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 3117958, "capital_expenditure": -259411, "free_cash_flow": 2858547, "dividends_paid": null, "share_repurchases": -819877, "shares_issued": null, "net_debt_issued": 6323240 }, "complete_fields": { "id": 425038, "ticker_id": 36698, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 2, "currency_reported": "CAD", "fetched_at": "2026-06-07T20:05:06.024107+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "3868412", "netIncome": "-10864235", "grossProfit": "24824259", "totalRevenue": "51489881", "costOfRevenue": "26665622", "interestExpense": "3168646", "operatingIncome": "-2351068", "fiscalDateEnding": "2026-03-31", "researchAndDevelopment": null, "depreciationAndAmortization": "11066862" }, "balance": { "totalDebt": "138779214", "totalAssets": "464073587", "longTermDebt": "124973845", "shortTermDebt": "10318500", "preferredStock": null, "fiscalDateEnding": "2026-03-31", "minorityInterest": "56201506", "totalLiabilities": null, "sharesOutstanding": "29310620", "totalCurrentAssets": "57825261", "totalShareholderEquity": "159272619", "totalCurrentLiabilities": "55123816", "propertyPlantEquipmentNet": "5407099", "cashAndShortTermInvestments": "34248441" }, "cashflow": { "freeCashFlow": "2858547", "dividendsPaid": null, "issuanceOfDebt": "8500000", "issuanceOfStock": null, "repaymentOfDebt": "-2176760", "fiscalDateEnding": "2026-03-31", "operatingCashflow": "3117958", "repurchaseOfStock": "-819877", "capitalExpenditures": "-259411" } }, "revenue": 51489881, "cost_of_revenue": 26665622, "gross_profit": 24824259, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -2351068, "depreciation_amortisation": 11066862, "ebitda": 3868412, "interest_expense": 3168646, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": -10864235, "net_income_continuing_ops": null, "net_income_to_common": -10864235, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 34248441, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 57825261, "net_ppe": 5407099, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": null, "total_assets": 464073587, "short_term_debt": 10318500, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 55123816, "long_term_debt": 124973845, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 138779214, "preferred_stock": null, "minority_interest": 56201506, "retained_earnings": null, "total_equity": 159272619, "shares_outstanding": 29310620, "operating_cash_flow": 3117958, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -259411, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": -819877, "shares_issued": null, "net_debt_issued": 6323240, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 2858547, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "3868412", "netIncome": "-10864235", "grossProfit": "24824259", "totalRevenue": "51489881", "costOfRevenue": "26665622", "interestExpense": "3168646", "operatingIncome": "-2351068", "fiscalDateEnding": "2026-03-31", "researchAndDevelopment": null, "depreciationAndAmortization": "11066862" }, "balance": { "totalDebt": "138779214", "totalAssets": "464073587", "longTermDebt": "124973845", "shortTermDebt": "10318500", "preferredStock": null, "fiscalDateEnding": "2026-03-31", "minorityInterest": "56201506", "totalLiabilities": null, "sharesOutstanding": "29310620", "totalCurrentAssets": "57825261", "totalShareholderEquity": "159272619", "totalCurrentLiabilities": "55123816", "propertyPlantEquipmentNet": "5407099", "cashAndShortTermInvestments": "34248441" }, "cashflow": { "freeCashFlow": "2858547", "dividendsPaid": null, "issuanceOfDebt": "8500000", "issuanceOfStock": null, "repaymentOfDebt": "-2176760", "fiscalDateEnding": "2026-03-31", "operatingCashflow": "3117958", "repurchaseOfStock": "-819877", "capitalExpenditures": "-259411" } } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider": "yFinance", "currency_reported": "CAD", "fetched_at": "2026-06-07T20:05:06.024107+00:00", "is_restated": false, "income_statement": { "revenue": 51700133, "cost_of_revenue": 25883691, "gross_profit": 25816442, "ebit": -3180551, "ebitda": -25053430, "pretax_income": null, "tax_provision": null, "net_income": -40797285, "net_income_to_common": -40797285, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 29252259, "total_current_assets": 47835921, "total_assets": 464980329, "short_term_debt": 8650082, "long_term_debt": 118177950, "total_debt": 130334801, "total_liabilities": null, "total_equity": 170175450, "shares_outstanding": 29410866, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 5097637, "capital_expenditure": -155488, "free_cash_flow": 4942149, "dividends_paid": null, "share_repurchases": null, "shares_issued": 0, "net_debt_issued": -6755870 }, "complete_fields": { "id": 425039, "ticker_id": 36698, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 2, "currency_reported": "CAD", "fetched_at": "2026-06-07T20:05:06.024107+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "-25053430", "netIncome": "-40797285", "grossProfit": "25816442", "totalRevenue": "51700133", "costOfRevenue": "25883691", "interestExpense": "3274539", "operatingIncome": "-3180551", "fiscalDateEnding": "2025-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "12209077" }, "balance": { "totalDebt": "130334801", "totalAssets": "464980329", "longTermDebt": "118177950", "shortTermDebt": "8650082", "preferredStock": null, "fiscalDateEnding": "2025-12-31", "minorityInterest": "55795449", "totalLiabilities": null, "sharesOutstanding": "29410866", "totalCurrentAssets": "47835921", "totalShareholderEquity": "170175450", "totalCurrentLiabilities": "54096816", "propertyPlantEquipmentNet": "5358943", "cashAndShortTermInvestments": "29252259" }, "cashflow": { "freeCashFlow": "4942149", "dividendsPaid": null, "issuanceOfDebt": "0", "issuanceOfStock": "0", "repaymentOfDebt": "-6755870", "fiscalDateEnding": "2025-12-31", "operatingCashflow": "5097637", "repurchaseOfStock": null, "capitalExpenditures": "-155488" } }, "revenue": 51700133, "cost_of_revenue": 25883691, "gross_profit": 25816442, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -3180551, "depreciation_amortisation": 12209077, "ebitda": -25053430, "interest_expense": 3274539, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": -40797285, "net_income_continuing_ops": null, "net_income_to_common": -40797285, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 29252259, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 47835921, "net_ppe": 5358943, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": null, "total_assets": 464980329, "short_term_debt": 8650082, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 54096816, "long_term_debt": 118177950, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 130334801, "preferred_stock": null, "minority_interest": 55795449, "retained_earnings": null, "total_equity": 170175450, "shares_outstanding": 29410866, "operating_cash_flow": 5097637, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -155488, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": 0, "net_debt_issued": -6755870, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 4942149, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "-25053430", "netIncome": "-40797285", "grossProfit": "25816442", "totalRevenue": "51700133", "costOfRevenue": "25883691", "interestExpense": "3274539", "operatingIncome": "-3180551", "fiscalDateEnding": "2025-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "12209077" }, "balance": { "totalDebt": "130334801", "totalAssets": "464980329", "longTermDebt": "118177950", "shortTermDebt": "8650082", "preferredStock": null, "fiscalDateEnding": "2025-12-31", "minorityInterest": "55795449", "totalLiabilities": null, "sharesOutstanding": "29410866", "totalCurrentAssets": "47835921", "totalShareholderEquity": "170175450", "totalCurrentLiabilities": "54096816", "propertyPlantEquipmentNet": "5358943", "cashAndShortTermInvestments": "29252259" }, "cashflow": { "freeCashFlow": "4942149", "dividendsPaid": null, "issuanceOfDebt": "0", "issuanceOfStock": "0", "repaymentOfDebt": "-6755870", "fiscalDateEnding": "2025-12-31", "operatingCashflow": "5097637", "repurchaseOfStock": null, "capitalExpenditures": "-155488" } } }, { "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider": "yFinance", "currency_reported": "CAD", "fetched_at": "2026-06-07T20:05:06.024107+00:00", "is_restated": false, "income_statement": { "revenue": 53990907, "cost_of_revenue": 27828929, "gross_profit": 26161978, "ebit": -2382944, "ebitda": 13486276, "pretax_income": null, "tax_provision": null, "net_income": 126916, "net_income_to_common": 126916, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 35213721, "total_current_assets": 59140579, "total_assets": 516713786, "short_term_debt": 10550608, "long_term_debt": 123631801, "total_debt": 137975626, "total_liabilities": null, "total_equity": 212741946, "shares_outstanding": 29414350, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 17171698, "capital_expenditure": -142978, "free_cash_flow": 17028720, "dividends_paid": null, "share_repurchases": null, "shares_issued": 0, "net_debt_issued": -12945936 }, "complete_fields": { "id": 425041, "ticker_id": 36698, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 2, "currency_reported": "CAD", "fetched_at": "2026-06-07T20:05:06.024107+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "13486276", "netIncome": "126916", "grossProfit": "26161978", "totalRevenue": "53990907", "costOfRevenue": "27828929", "interestExpense": "3560650", "operatingIncome": "-2382944", "fiscalDateEnding": "2025-09-30", "researchAndDevelopment": null, "depreciationAndAmortization": "10772675" }, "balance": { "totalDebt": "137975626", "totalAssets": "516713786", "longTermDebt": "123631801", "shortTermDebt": "10550608", "preferredStock": null, "fiscalDateEnding": "2025-09-30", "minorityInterest": "57537860", "totalLiabilities": null, "sharesOutstanding": "29414350", "totalCurrentAssets": "59140579", "totalShareholderEquity": "212741946", "totalCurrentLiabilities": "60479045", "propertyPlantEquipmentNet": "5735592", "cashAndShortTermInvestments": "35213721" }, "cashflow": { "freeCashFlow": "17028720", "dividendsPaid": null, "issuanceOfDebt": "0", "issuanceOfStock": "0", "repaymentOfDebt": "-12945936", "fiscalDateEnding": "2025-09-30", "operatingCashflow": "17171698", "repurchaseOfStock": null, "capitalExpenditures": "-142978" } }, "revenue": 53990907, "cost_of_revenue": 27828929, "gross_profit": 26161978, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -2382944, "depreciation_amortisation": 10772675, "ebitda": 13486276, "interest_expense": 3560650, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 126916, "net_income_continuing_ops": null, "net_income_to_common": 126916, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 35213721, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 59140579, "net_ppe": 5735592, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": null, "total_assets": 516713786, "short_term_debt": 10550608, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 60479045, "long_term_debt": 123631801, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 137975626, "preferred_stock": null, "minority_interest": 57537860, "retained_earnings": null, "total_equity": 212741946, "shares_outstanding": 29414350, "operating_cash_flow": 17171698, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -142978, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": 0, "net_debt_issued": -12945936, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 17028720, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "13486276", "netIncome": "126916", "grossProfit": "26161978", "totalRevenue": "53990907", "costOfRevenue": "27828929", "interestExpense": "3560650", "operatingIncome": "-2382944", "fiscalDateEnding": "2025-09-30", "researchAndDevelopment": null, "depreciationAndAmortization": "10772675" }, "balance": { "totalDebt": "137975626", "totalAssets": "516713786", "longTermDebt": "123631801", "shortTermDebt": "10550608", "preferredStock": null, "fiscalDateEnding": "2025-09-30", "minorityInterest": "57537860", "totalLiabilities": null, "sharesOutstanding": "29414350", "totalCurrentAssets": "59140579", "totalShareholderEquity": "212741946", "totalCurrentLiabilities": "60479045", "propertyPlantEquipmentNet": "5735592", "cashAndShortTermInvestments": "35213721" }, "cashflow": { "freeCashFlow": "17028720", "dividendsPaid": null, "issuanceOfDebt": "0", "issuanceOfStock": "0", "repaymentOfDebt": "-12945936", "fiscalDateEnding": "2025-09-30", "operatingCashflow": "17171698", "repurchaseOfStock": null, "capitalExpenditures": "-142978" } } }, { "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider": "yFinance", "currency_reported": "CAD", "fetched_at": "2026-06-07T20:05:06.024107+00:00", "is_restated": false, "income_statement": { "revenue": 50000797, "cost_of_revenue": 26334489, "gross_profit": 23666308, "ebit": -2321859, "ebitda": 21913695, "pretax_income": null, "tax_provision": null, "net_income": 10708100, "net_income_to_common": 10708100, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 26716478, "total_current_assets": 55576916, "total_assets": 524417835, "short_term_debt": 7231749, "long_term_debt": 137101267, "total_debt": 148454208, "total_liabilities": null, "total_equity": 213580299, "shares_outstanding": 29284008, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 6167181, "capital_expenditure": -126017, "free_cash_flow": 6041164, "dividends_paid": null, "share_repurchases": null, "shares_issued": 20010000, "net_debt_issued": 43132706 }, "complete_fields": { "id": 425042, "ticker_id": 36698, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 2, "currency_reported": "CAD", "fetched_at": "2026-06-07T20:05:06.024107+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "21913695", "netIncome": "10708100", "grossProfit": "23666308", "totalRevenue": "50000797", "costOfRevenue": "26334489", "interestExpense": "3026865", "operatingIncome": "-2321859", "fiscalDateEnding": "2025-06-30", "researchAndDevelopment": null, "depreciationAndAmortization": "9562814" }, "balance": { "totalDebt": "148454208", "totalAssets": "524417835", "longTermDebt": "137101267", "shortTermDebt": "7231749", "preferredStock": null, "fiscalDateEnding": "2025-06-30", "minorityInterest": "59237675", "totalLiabilities": null, "sharesOutstanding": "29284008", "totalCurrentAssets": "55576916", "totalShareholderEquity": "213580299", "totalCurrentLiabilities": "52293992", "propertyPlantEquipmentNet": "6188451", "cashAndShortTermInvestments": "26716478" }, "cashflow": { "freeCashFlow": "6041164", "dividendsPaid": null, "issuanceOfDebt": "53015896", "issuanceOfStock": "20010000", "repaymentOfDebt": "-9883190", "fiscalDateEnding": "2025-06-30", "operatingCashflow": "6167181", "repurchaseOfStock": null, "capitalExpenditures": "-126017" } }, "revenue": 50000797, "cost_of_revenue": 26334489, "gross_profit": 23666308, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -2321859, "depreciation_amortisation": 9562814, "ebitda": 21913695, "interest_expense": 3026865, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 10708100, "net_income_continuing_ops": null, "net_income_to_common": 10708100, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 26716478, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 55576916, "net_ppe": 6188451, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": null, "total_assets": 524417835, "short_term_debt": 7231749, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 52293992, "long_term_debt": 137101267, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 148454208, "preferred_stock": null, "minority_interest": 59237675, "retained_earnings": null, "total_equity": 213580299, "shares_outstanding": 29284008, "operating_cash_flow": 6167181, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -126017, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": 20010000, "net_debt_issued": 43132706, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 6041164, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "21913695", "netIncome": "10708100", "grossProfit": "23666308", "totalRevenue": "50000797", "costOfRevenue": "26334489", "interestExpense": "3026865", "operatingIncome": "-2321859", "fiscalDateEnding": "2025-06-30", "researchAndDevelopment": null, "depreciationAndAmortization": "9562814" }, "balance": { "totalDebt": "148454208", "totalAssets": "524417835", "longTermDebt": "137101267", "shortTermDebt": "7231749", "preferredStock": null, "fiscalDateEnding": "2025-06-30", "minorityInterest": "59237675", "totalLiabilities": null, "sharesOutstanding": "29284008", "totalCurrentAssets": "55576916", "totalShareholderEquity": "213580299", "totalCurrentLiabilities": "52293992", "propertyPlantEquipmentNet": "6188451", "cashAndShortTermInvestments": "26716478" }, "cashflow": { "freeCashFlow": "6041164", "dividendsPaid": null, "issuanceOfDebt": "53015896", "issuanceOfStock": "20010000", "repaymentOfDebt": "-9883190", "fiscalDateEnding": "2025-06-30", "operatingCashflow": "6167181", "repurchaseOfStock": null, "capitalExpenditures": "-126017" } } }, { "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider": "yFinance", "currency_reported": "CAD", "fetched_at": "2026-06-07T20:05:06.024107+00:00", "is_restated": false, "income_statement": { "revenue": 48061965, "cost_of_revenue": 24255113, "gross_profit": 23806852, "ebit": 85651, "ebitda": 7469467, "pretax_income": null, "tax_provision": null, "net_income": -3916482, "net_income_to_common": -3916482, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 20314793, "total_current_assets": 40414829, "total_assets": 339840403, "short_term_debt": 12095997, "long_term_debt": 101190931, "total_debt": 113502267, "total_liabilities": null, "total_equity": 171506588, "shares_outstanding": 23438952, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 3957290, "capital_expenditure": -197964, "free_cash_flow": 3759326, "dividends_paid": null, "share_repurchases": 0, "shares_issued": 0, "net_debt_issued": -3488233 }, "complete_fields": { "id": 425043, "ticker_id": 36698, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 2, "currency_reported": "CAD", "fetched_at": "2026-06-07T20:05:06.024107+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "7469467", "netIncome": "-3916482", "grossProfit": "23806852", "totalRevenue": "48061965", "costOfRevenue": "24255113", "interestExpense": "2248971", "operatingIncome": "85651", "fiscalDateEnding": "2025-03-31", "researchAndDevelopment": null, "depreciationAndAmortization": "8685701" }, "balance": { "totalDebt": "113502267", "totalAssets": "339840403", "longTermDebt": "101190931", "shortTermDebt": "12095997", "preferredStock": null, "fiscalDateEnding": "2025-03-31", "minorityInterest": "6646753", "totalLiabilities": null, "sharesOutstanding": "23438952", "totalCurrentAssets": "40414829", "totalShareholderEquity": "171506588", "totalCurrentLiabilities": "54643201", "propertyPlantEquipmentNet": "5462790", "cashAndShortTermInvestments": "20314793" }, "cashflow": { "freeCashFlow": "3759326", "dividendsPaid": null, "issuanceOfDebt": "1750000", "issuanceOfStock": "0", "repaymentOfDebt": "-5238233", "fiscalDateEnding": "2025-03-31", "operatingCashflow": "3957290", "repurchaseOfStock": "0", "capitalExpenditures": "-197964" } }, "revenue": 48061965, "cost_of_revenue": 24255113, "gross_profit": 23806852, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 85651, "depreciation_amortisation": 8685701, "ebitda": 7469467, "interest_expense": 2248971, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": -3916482, "net_income_continuing_ops": null, "net_income_to_common": -3916482, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 20314793, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 40414829, "net_ppe": 5462790, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": null, "total_assets": 339840403, "short_term_debt": 12095997, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 54643201, "long_term_debt": 101190931, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 113502267, "preferred_stock": null, "minority_interest": 6646753, "retained_earnings": null, "total_equity": 171506588, "shares_outstanding": 23438952, "operating_cash_flow": 3957290, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -197964, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": 0, "shares_issued": 0, "net_debt_issued": -3488233, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 3759326, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "7469467", "netIncome": "-3916482", "grossProfit": "23806852", "totalRevenue": "48061965", "costOfRevenue": "24255113", "interestExpense": "2248971", "operatingIncome": "85651", "fiscalDateEnding": "2025-03-31", "researchAndDevelopment": null, "depreciationAndAmortization": "8685701" }, "balance": { "totalDebt": "113502267", "totalAssets": "339840403", "longTermDebt": "101190931", "shortTermDebt": "12095997", "preferredStock": null, "fiscalDateEnding": "2025-03-31", "minorityInterest": "6646753", "totalLiabilities": null, "sharesOutstanding": "23438952", "totalCurrentAssets": "40414829", "totalShareholderEquity": "171506588", "totalCurrentLiabilities": "54643201", "propertyPlantEquipmentNet": "5462790", "cashAndShortTermInvestments": "20314793" }, "cashflow": { "freeCashFlow": "3759326", "dividendsPaid": null, "issuanceOfDebt": "1750000", "issuanceOfStock": "0", "repaymentOfDebt": "-5238233", "fiscalDateEnding": "2025-03-31", "operatingCashflow": "3957290", "repurchaseOfStock": "0", "capitalExpenditures": "-197964" } } }, { "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider": "yFinance", "currency_reported": "CAD", "fetched_at": "2026-06-07T20:05:06.024107+00:00", "is_restated": false, "income_statement": { "revenue": null, "cost_of_revenue": null, "gross_profit": null, "ebit": null, "ebitda": null, "pretax_income": null, "tax_provision": null, "net_income": null, "net_income_to_common": null, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": null, "total_current_assets": null, "total_assets": null, "short_term_debt": null, "long_term_debt": null, "total_debt": null, "total_liabilities": null, "total_equity": null, "shares_outstanding": null, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": null, "capital_expenditure": null, "free_cash_flow": null, "dividends_paid": 0, "share_repurchases": -388090, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 425044, "ticker_id": 36698, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 2, "currency_reported": "CAD", "fetched_at": "2026-06-07T20:05:06.024107+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": null, "netIncome": null, "grossProfit": null, "totalRevenue": null, "costOfRevenue": null, "interestExpense": null, "operatingIncome": null, "fiscalDateEnding": "2024-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": null }, "balance": { "totalDebt": null, "totalAssets": null, "longTermDebt": null, "shortTermDebt": null, "preferredStock": null, "fiscalDateEnding": "2024-12-31", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": null, "totalCurrentAssets": null, "totalShareholderEquity": null, "totalCurrentLiabilities": null, "propertyPlantEquipmentNet": null, "cashAndShortTermInvestments": null }, "cashflow": { "freeCashFlow": null, "dividendsPaid": "0", "issuanceOfDebt": null, "issuanceOfStock": "-388090", "repaymentOfDebt": null, "fiscalDateEnding": "2024-12-31", "operatingCashflow": null, "repurchaseOfStock": null, "capitalExpenditures": null } }, "revenue": null, "cost_of_revenue": null, "gross_profit": null, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": null, "depreciation_amortisation": null, "ebitda": null, "interest_expense": null, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": null, "net_income_continuing_ops": null, "net_income_to_common": null, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": null, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": null, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": null, "total_assets": null, "short_term_debt": null, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": null, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": null, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": null, "shares_outstanding": null, "operating_cash_flow": null, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": null, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": 0, "share_repurchases": -388090, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": null, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": null, "netIncome": null, "grossProfit": null, "totalRevenue": null, "costOfRevenue": null, "interestExpense": null, "operatingIncome": null, "fiscalDateEnding": "2024-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": null }, "balance": { "totalDebt": null, "totalAssets": null, "longTermDebt": null, "shortTermDebt": null, "preferredStock": null, "fiscalDateEnding": "2024-12-31", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": null, "totalCurrentAssets": null, "totalShareholderEquity": null, "totalCurrentLiabilities": null, "propertyPlantEquipmentNet": null, "cashAndShortTermInvestments": null }, "cashflow": { "freeCashFlow": null, "dividendsPaid": "0", "issuanceOfDebt": null, "issuanceOfStock": "-388090", "repaymentOfDebt": null, "fiscalDateEnding": "2024-12-31", "operatingCashflow": null, "repurchaseOfStock": null, "capitalExpenditures": null } } }, { "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider": "yFinance", "currency_reported": "CAD", "fetched_at": "2026-06-07T20:05:06.024107+00:00", "is_restated": false, "income_statement": { "revenue": null, "cost_of_revenue": null, "gross_profit": null, "ebit": null, "ebitda": null, "pretax_income": null, "tax_provision": null, "net_income": null, "net_income_to_common": null, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": null, "total_current_assets": null, "total_assets": null, "short_term_debt": null, "long_term_debt": null, "total_debt": null, "total_liabilities": null, "total_equity": null, "shares_outstanding": null, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": null, "capital_expenditure": null, "free_cash_flow": null, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 425046, "ticker_id": 36698, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 2, "currency_reported": "CAD", "fetched_at": "2026-06-07T20:05:06.024107+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": null, "netIncome": null, "grossProfit": null, "totalRevenue": null, "costOfRevenue": null, "interestExpense": null, "operatingIncome": null, "fiscalDateEnding": "2024-09-30", "researchAndDevelopment": null, "depreciationAndAmortization": null }, "balance": { "totalDebt": null, "totalAssets": null, "longTermDebt": null, "shortTermDebt": null, "preferredStock": null, "fiscalDateEnding": "2024-09-30", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": null, "totalCurrentAssets": null, "totalShareholderEquity": null, "totalCurrentLiabilities": null, "propertyPlantEquipmentNet": null, "cashAndShortTermInvestments": null }, "cashflow": { "freeCashFlow": null, "dividendsPaid": "0", "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": null, "fiscalDateEnding": "2024-09-30", "operatingCashflow": null, "repurchaseOfStock": null, "capitalExpenditures": null } }, "revenue": null, "cost_of_revenue": null, "gross_profit": null, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": null, "depreciation_amortisation": null, "ebitda": null, "interest_expense": null, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": null, "net_income_continuing_ops": null, "net_income_to_common": null, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": null, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": null, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": null, "total_assets": null, "short_term_debt": null, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": null, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": null, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": null, "shares_outstanding": null, "operating_cash_flow": null, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": null, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": null, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": null, "netIncome": null, "grossProfit": null, "totalRevenue": null, "costOfRevenue": null, "interestExpense": null, "operatingIncome": null, "fiscalDateEnding": "2024-09-30", "researchAndDevelopment": null, "depreciationAndAmortization": null }, "balance": { "totalDebt": null, "totalAssets": null, "longTermDebt": null, "shortTermDebt": null, "preferredStock": null, "fiscalDateEnding": "2024-09-30", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": null, "totalCurrentAssets": null, "totalShareholderEquity": null, "totalCurrentLiabilities": null, "propertyPlantEquipmentNet": null, "cashAndShortTermInvestments": null }, "cashflow": { "freeCashFlow": null, "dividendsPaid": "0", "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": null, "fiscalDateEnding": "2024-09-30", "operatingCashflow": null, "repurchaseOfStock": null, "capitalExpenditures": null } } } ] }, "strategy_matches": [ { "key": "os_composite", "name": "OS Composite Score", "slug": "composite", "group": "multi_factor", "page_url": "/factors/composite/", "rank_field": "-os_score" }, { "key": "quality_value", "name": "Quality \u00d7 Value", "slug": "quality-value", "group": "multi_factor", "page_url": "/factors/quality-value/", "rank_field": "-quality_value_composite" }, { "key": "ebitda_ev", "name": "EBITDA/EV Value", "slug": "ebitda-ev", "group": "value", "page_url": "/factors/ebitda-ev/", "rank_field": "-ebitda_to_ev" }, { "key": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/", "rank_field": "-sector_value_pct" }, { "key": "capital_allocators", "name": "Capital Allocators", "slug": "capital-allocators", "group": "quality", "page_url": "/factors/capital-allocators/", "rank_field": "-capital_allocation_quality" }, { "key": "risk_adj_momentum", "name": "Risk-Adjusted Momentum", "slug": "risk-adj-momentum", "group": "momentum", "page_url": "/factors/risk-adj-momentum/", "rank_field": "-risk_adjusted_momentum" }, { "key": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/", "rank_field": "-shareholder_yield" }, { "key": "tiny_titans", "name": "Tiny Titans", "slug": "tiny-titans", "group": "universe", "page_url": "/factors/tiny-titans/", "rank_field": "tiny_titans_rank" }, { "key": "small_cap_value", "name": "Small Cap Value", "slug": "small-cap-value", "group": "universe", "page_url": "/factors/small-cap-value/", "rank_field": "-value_percentile" } ], "coverage": { "factor_history_points": 1, "annual_financial_periods": 4, "quarterly_financial_periods": 7, "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" ] } } }