{ "ticker": { "uuid": "44bdd64a-52ed-4a87-badb-40819245e2d2", "symbol": "MCB", "name": "McCoy Global Inc.", "exchange": "TOR", "exchange_name": "Toronto Stock Exchange", "country": "CA", "currency": "CAD", "sector": "Energy", "industry": "Oil & Gas Equipment & Services", "page_url": "https://sharemaestro.com/factors/ticker/44bdd64a-52ed-4a87-badb-40819245e2d2/", "api_url": "https://sharemaestro.com/factors/api/tickers/44bdd64a-52ed-4a87-badb-40819245e2d2/" }, "latest_snapshot": { "ticker": { "uuid": "44bdd64a-52ed-4a87-badb-40819245e2d2", "symbol": "MCB", "name": "McCoy Global Inc.", "exchange": "TOR", "exchange_name": "Toronto Stock Exchange", "country": "CA", "currency": "CAD", "sector": "Energy", "industry": "Oil & Gas Equipment & Services", "page_url": "https://sharemaestro.com/factors/ticker/44bdd64a-52ed-4a87-badb-40819245e2d2/", "api_url": "https://sharemaestro.com/factors/api/tickers/44bdd64a-52ed-4a87-badb-40819245e2d2/" }, "week_end_date": "2026-08-09", "universe": "CAD_CA", "score": { "os": 0.42, "value": 0.84, "quality": 0.1, "momentum": 0.05, "coverage": 0.939, "confidence": 0.879, "delta": 0.01 }, "headline_factors": { "price": 2.22, "market_cap": 60268175.94, "pe_ratio": 12.2746, "earnings_yield": 0.1062, "ebitda_to_ev": 0.1729, "shareholder_yield": 0.0272, "roe": 0.0729, "piotroski_f_score": 5, "momentum_12_1": -0.3068, "volatility_252d": 0.389 }, "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": { "valuation": { "pe_ratio": 12.2746, "ev_ebitda": 5.7835, "earnings_yield": 0.1062, "fcf_yield": -0.0797, "shareholder_yield": 0.0272 }, "quality": { "roe": 0.0729, "roic": 0.0715, "gross_margin": 0.2983, "fcf_margin": -0.0667, "piotroski_f_score": 5 }, "growth": { "revenue_growth_1y": 0.0808, "eps_growth_1y": 0.0304, "fcf_growth_1y": -3.7891 }, "momentum": { "price_return_12m": -0.2775, "momentum_12_1": -0.3068, "relative_strength": -0.5881 }, "scores": { "value_percentile": 0.84, "quality_percentile": 0.1, "momentum_percentile": 0.05, "growth_composite": 64, "yield_composite": 31, "overall_composite": 58, "os_score": 0.42, "factor_coverage": 0.939, "signal_confidence": 0.879 } } }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 2.13, "os": 0.43, "value": 0.85, "quality": 0.14, "momentum": 0.01, "confidence": 0.939, "coverage": 0.939, "pe_ratio": 11.777, "earnings_yield": 0.1106, "shareholder_yield": 0.0401, "roe": 0.0729, "momentum_12_1": -0.4015 }, { "week_end_date": "2026-06-14", "price": 2.23, "os": 0.41, "value": 0.83, "quality": 0.14, "momentum": 0.01, "confidence": 0.939, "coverage": 0.939, "pe_ratio": 12.3299, "earnings_yield": 0.1057, "shareholder_yield": 0.0383, "roe": 0.0729, "momentum_12_1": -0.446 }, { "week_end_date": "2026-06-21", "price": 2.29, "os": 0.4, "value": 0.82, "quality": 0.12, "momentum": 0.02, "confidence": 0.939, "coverage": 0.939, "pe_ratio": 12.6616, "earnings_yield": 0.103, "shareholder_yield": 0.0373, "roe": 0.0729, "momentum_12_1": -0.446 }, { "week_end_date": "2026-06-28", "price": 2.21, "os": 0.41, "value": 0.83, "quality": 0.14, "momentum": 0.01, "confidence": 0.939, "coverage": 0.939, "pe_ratio": 12.2193, "earnings_yield": 0.1067, "shareholder_yield": 0.0386, "roe": 0.0729, "momentum_12_1": -0.4355 }, { "week_end_date": "2026-07-05", "price": 2.26, "os": 0.4, "value": 0.82, "quality": 0.13, "momentum": 0.01, "confidence": 0.931, "coverage": 0.939, "pe_ratio": 12.4957, "earnings_yield": 0.1044, "shareholder_yield": 0.0267, "roe": 0.0729, "momentum_12_1": -0.5107 }, { "week_end_date": "2026-07-12", "price": 2.13, "os": 0.42, "value": 0.85, "quality": 0.11, "momentum": 0.01, "confidence": 0.92, "coverage": 0.939, "pe_ratio": 11.777, "earnings_yield": 0.1106, "shareholder_yield": 0.0284, "roe": 0.0729, "momentum_12_1": -0.445 }, { "week_end_date": "2026-07-19", "price": 2.21, "os": 0.4, "value": 0.83, "quality": 0.11, "momentum": 0.02, "confidence": 0.91, "coverage": 0.939, "pe_ratio": 12.2193, "earnings_yield": 0.1067, "shareholder_yield": 0.0273, "roe": 0.0729, "momentum_12_1": -0.4329 }, { "week_end_date": "2026-07-26", "price": 2.18, "os": 0.41, "value": 0.84, "quality": 0.11, "momentum": 0.03, "confidence": 0.9, "coverage": 0.939, "pe_ratio": 12.0534, "earnings_yield": 0.1081, "shareholder_yield": 0.0277, "roe": 0.0729, "momentum_12_1": -0.4246 }, { "week_end_date": "2026-08-02", "price": 2.18, "os": 0.41, "value": 0.84, "quality": 0.11, "momentum": 0.03, "confidence": 0.889, "coverage": 0.939, "pe_ratio": 12.0534, "earnings_yield": 0.1081, "shareholder_yield": 0.0277, "roe": 0.0729, "momentum_12_1": -0.359 }, { "week_end_date": "2026-08-09", "price": 2.22, "os": 0.42, "value": 0.84, "quality": 0.1, "momentum": 0.05, "confidence": 0.879, "coverage": 0.939, "pe_ratio": 12.2746, "earnings_yield": 0.1062, "shareholder_yield": 0.0272, "roe": 0.0729, "momentum_12_1": -0.3068 } ], "financial_periods": { "annual": [ { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "CAD", "is_restated": false, "income_statement": { "revenue": 83779000, "cost_of_revenue": 55690000, "gross_profit": 28089000, "ebit": 10403000, "ebitda": 15204000, "pretax_income": null, "tax_provision": null, "net_income": 9015000, "net_income_to_common": 9015000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 3000000, "total_current_assets": 68397000, "total_assets": 92092000, "short_term_debt": null, "long_term_debt": null, "total_debt": 3217000, "total_liabilities": null, "total_equity": 68609000, "shares_outstanding": 26807369, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -1732000, "capital_expenditure": -6783000, "free_cash_flow": -8515000, "dividends_paid": -2556000, "share_repurchases": -1384000, "shares_issued": 128000, "net_debt_issued": -1649000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "CAD", "is_restated": false, "income_statement": { "revenue": 83779000, "cost_of_revenue": 55690000, "gross_profit": 28089000, "ebit": 10403000, "ebitda": 15204000, "pretax_income": null, "tax_provision": null, "net_income": 9015000, "net_income_to_common": 9015000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 3000000, "total_current_assets": 68397000, "total_assets": 92092000, "short_term_debt": null, "long_term_debt": null, "total_debt": 3217000, "total_liabilities": null, "total_equity": 68609000, "shares_outstanding": 26807369, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -1732000, "capital_expenditure": -6783000, "free_cash_flow": -8515000, "dividends_paid": -2556000, "share_repurchases": -1384000, "shares_issued": 128000, "net_debt_issued": -1649000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "CAD", "is_restated": false, "income_statement": { "revenue": 83779000, "cost_of_revenue": 55690000, "gross_profit": 28089000, "ebit": 10403000, "ebitda": 15204000, "pretax_income": null, "tax_provision": null, "net_income": 9015000, "net_income_to_common": 9015000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 3000000, "total_current_assets": 68397000, "total_assets": 92092000, "short_term_debt": null, "long_term_debt": null, "total_debt": 3217000, "total_liabilities": null, "total_equity": 68609000, "shares_outstanding": 26807369, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -1732000, "capital_expenditure": -6783000, "free_cash_flow": -8515000, "dividends_paid": -2556000, "share_repurchases": -1384000, "shares_issued": 128000, "net_debt_issued": -1649000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "CAD", "is_restated": false, "income_statement": { "revenue": 83779000, "cost_of_revenue": 55690000, "gross_profit": 28089000, "ebit": 10403000, "ebitda": 15204000, "pretax_income": null, "tax_provision": null, "net_income": 9015000, "net_income_to_common": 9015000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 3000000, "total_current_assets": 68397000, "total_assets": 92092000, "short_term_debt": null, "long_term_debt": null, "total_debt": 3217000, "total_liabilities": null, "total_equity": 68609000, "shares_outstanding": 26807369, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -1732000, "capital_expenditure": -6783000, "free_cash_flow": -8515000, "dividends_paid": -2556000, "share_repurchases": -1384000, "shares_issued": 128000, "net_debt_issued": -1649000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "CAD", "is_restated": false, "income_statement": { "revenue": 83779000, "cost_of_revenue": 55690000, "gross_profit": 28089000, "ebit": 10403000, "ebitda": 15204000, "pretax_income": null, "tax_provision": null, "net_income": 9015000, "net_income_to_common": 9015000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 3000000, "total_current_assets": 68397000, "total_assets": 92092000, "short_term_debt": null, "long_term_debt": null, "total_debt": 3217000, "total_liabilities": null, "total_equity": 68609000, "shares_outstanding": 26807369, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -1732000, "capital_expenditure": -6783000, "free_cash_flow": -8515000, "dividends_paid": -2556000, "share_repurchases": -1384000, "shares_issued": 128000, "net_debt_issued": -1649000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "CAD", "is_restated": false, "income_statement": { "revenue": 83779000, "cost_of_revenue": 55690000, "gross_profit": 28089000, "ebit": 10403000, "ebitda": 15204000, "pretax_income": null, "tax_provision": null, "net_income": 9015000, "net_income_to_common": 9015000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 3000000, "total_current_assets": 68397000, "total_assets": 92092000, "short_term_debt": null, "long_term_debt": null, "total_debt": 3217000, "total_liabilities": null, "total_equity": 68609000, "shares_outstanding": 26807369, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -1732000, "capital_expenditure": -6783000, "free_cash_flow": -8515000, "dividends_paid": -2556000, "share_repurchases": -1384000, "shares_issued": 128000, "net_debt_issued": -1649000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "CAD", "is_restated": false, "income_statement": { "revenue": 83779000, "cost_of_revenue": 55690000, "gross_profit": 28089000, "ebit": 10403000, "ebitda": 15204000, "pretax_income": null, "tax_provision": null, "net_income": 9015000, "net_income_to_common": 9015000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 3000000, "total_current_assets": 68397000, "total_assets": 92092000, "short_term_debt": null, "long_term_debt": null, "total_debt": 3217000, "total_liabilities": null, "total_equity": 68609000, "shares_outstanding": 26807369, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -1732000, "capital_expenditure": -6783000, "free_cash_flow": -8515000, "dividends_paid": -2556000, "share_repurchases": -1384000, "shares_issued": 128000, "net_debt_issued": -1649000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "CAD", "is_restated": false, "income_statement": { "revenue": 83779000, "cost_of_revenue": 55690000, "gross_profit": 28089000, "ebit": 10403000, "ebitda": 15204000, "pretax_income": null, "tax_provision": null, "net_income": 9015000, "net_income_to_common": 9015000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 3000000, "total_current_assets": 68397000, "total_assets": 92092000, "short_term_debt": null, "long_term_debt": null, "total_debt": 3217000, "total_liabilities": null, "total_equity": 68609000, "shares_outstanding": 26807369, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -1732000, "capital_expenditure": -6783000, "free_cash_flow": -8515000, "dividends_paid": -2556000, "share_repurchases": -1384000, "shares_issued": 128000, "net_debt_issued": -1649000 } } ], "quarterly": [ { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "CAD", "is_restated": false, "income_statement": { "revenue": 9362000, "cost_of_revenue": 8833000, "gross_profit": 529000, "ebit": -2543000, "ebitda": -2258000, "pretax_income": null, "tax_provision": null, "net_income": -3159000, "net_income_to_common": -3159000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 6466000, "total_current_assets": 69585000, "total_assets": 93748000, "short_term_debt": 5324000, "long_term_debt": 700000, "total_debt": 7908000, "total_liabilities": null, "total_equity": 67325000, "shares_outstanding": 27147830, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -239000, "capital_expenditure": -817000, "free_cash_flow": -1056000, "dividends_paid": -670000, "share_repurchases": 0, "shares_issued": 501000, "net_debt_issued": 4617000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "CAD", "is_restated": false, "income_statement": { "revenue": 9362000, "cost_of_revenue": 8833000, "gross_profit": 529000, "ebit": -2543000, "ebitda": -2258000, "pretax_income": null, "tax_provision": null, "net_income": -3159000, "net_income_to_common": -3159000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 6466000, "total_current_assets": 69585000, "total_assets": 93748000, "short_term_debt": 5324000, "long_term_debt": 700000, "total_debt": 7908000, "total_liabilities": null, "total_equity": 67325000, "shares_outstanding": 27147830, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -239000, "capital_expenditure": -817000, "free_cash_flow": -1056000, "dividends_paid": -670000, "share_repurchases": 0, "shares_issued": 501000, "net_debt_issued": 4617000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "CAD", "is_restated": false, "income_statement": { "revenue": 9362000, "cost_of_revenue": 8833000, "gross_profit": 529000, "ebit": -2543000, "ebitda": -2258000, "pretax_income": null, "tax_provision": null, "net_income": -3159000, "net_income_to_common": -3159000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 6466000, "total_current_assets": 69585000, "total_assets": 93748000, "short_term_debt": 5324000, "long_term_debt": 700000, "total_debt": 7908000, "total_liabilities": null, "total_equity": 67325000, "shares_outstanding": 27147830, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -239000, "capital_expenditure": -817000, "free_cash_flow": -1056000, "dividends_paid": -670000, "share_repurchases": 0, "shares_issued": 501000, "net_debt_issued": 4617000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "CAD", "is_restated": false, "income_statement": { "revenue": 9362000, "cost_of_revenue": 8833000, "gross_profit": 529000, "ebit": -2543000, "ebitda": -2258000, "pretax_income": null, "tax_provision": null, "net_income": -3159000, "net_income_to_common": -3159000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 6466000, "total_current_assets": 69585000, "total_assets": 93748000, "short_term_debt": 5324000, "long_term_debt": 700000, "total_debt": 7908000, "total_liabilities": null, "total_equity": 67325000, "shares_outstanding": 27147830, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -239000, "capital_expenditure": -817000, "free_cash_flow": -1056000, "dividends_paid": -670000, "share_repurchases": 0, "shares_issued": 501000, "net_debt_issued": 4617000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "CAD", "is_restated": false, "income_statement": { "revenue": 9362000, "cost_of_revenue": 8833000, "gross_profit": 529000, "ebit": -2543000, "ebitda": -2258000, "pretax_income": null, "tax_provision": null, "net_income": -3159000, "net_income_to_common": -3159000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 6466000, "total_current_assets": 69585000, "total_assets": 93748000, "short_term_debt": 5324000, "long_term_debt": 700000, "total_debt": 7908000, "total_liabilities": null, "total_equity": 67325000, "shares_outstanding": 27147830, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -239000, "capital_expenditure": -817000, "free_cash_flow": -1056000, "dividends_paid": -670000, "share_repurchases": 0, "shares_issued": 501000, "net_debt_issued": 4617000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "CAD", "is_restated": false, "income_statement": { "revenue": 9362000, "cost_of_revenue": 8833000, "gross_profit": 529000, "ebit": -2543000, "ebitda": -2258000, "pretax_income": null, "tax_provision": null, "net_income": -3159000, "net_income_to_common": -3159000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 6466000, "total_current_assets": 69585000, "total_assets": 93748000, "short_term_debt": 5324000, "long_term_debt": 700000, "total_debt": 7908000, "total_liabilities": null, "total_equity": 67325000, "shares_outstanding": 27147830, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -239000, "capital_expenditure": -817000, "free_cash_flow": -1056000, "dividends_paid": -670000, "share_repurchases": 0, "shares_issued": 501000, "net_debt_issued": 4617000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "CAD", "is_restated": false, "income_statement": { "revenue": 9362000, "cost_of_revenue": 8833000, "gross_profit": 529000, "ebit": -2543000, "ebitda": -2258000, "pretax_income": null, "tax_provision": null, "net_income": -3159000, "net_income_to_common": -3159000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 6466000, "total_current_assets": 69585000, "total_assets": 93748000, "short_term_debt": 5324000, "long_term_debt": 700000, "total_debt": 7908000, "total_liabilities": null, "total_equity": 67325000, "shares_outstanding": 27147830, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -239000, "capital_expenditure": -817000, "free_cash_flow": -1056000, "dividends_paid": -670000, "share_repurchases": 0, "shares_issued": 501000, "net_debt_issued": 4617000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "CAD", "is_restated": false, "income_statement": { "revenue": 9362000, "cost_of_revenue": 8833000, "gross_profit": 529000, "ebit": -2543000, "ebitda": -2258000, "pretax_income": null, "tax_provision": null, "net_income": -3159000, "net_income_to_common": -3159000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 6466000, "total_current_assets": 69585000, "total_assets": 93748000, "short_term_debt": 5324000, "long_term_debt": 700000, "total_debt": 7908000, "total_liabilities": null, "total_equity": 67325000, "shares_outstanding": 27147830, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -239000, "capital_expenditure": -817000, "free_cash_flow": -1056000, "dividends_paid": -670000, "share_repurchases": 0, "shares_issued": 501000, "net_debt_issued": 4617000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "CAD", "is_restated": false, "income_statement": { "revenue": 9362000, "cost_of_revenue": 8833000, "gross_profit": 529000, "ebit": -2543000, "ebitda": -2258000, "pretax_income": null, "tax_provision": null, "net_income": -3159000, "net_income_to_common": -3159000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 6466000, "total_current_assets": 69585000, "total_assets": 93748000, "short_term_debt": 5324000, "long_term_debt": 700000, "total_debt": 7908000, "total_liabilities": null, "total_equity": 67325000, "shares_outstanding": 27147830, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -239000, "capital_expenditure": -817000, "free_cash_flow": -1056000, "dividends_paid": -670000, "share_repurchases": 0, "shares_issued": 501000, "net_debt_issued": 4617000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "CAD", "is_restated": false, "income_statement": { "revenue": 25554000, "cost_of_revenue": 16083000, "gross_profit": 9471000, "ebit": 6749000, "ebitda": 8320000, "pretax_income": null, "tax_provision": null, "net_income": 6148000, "net_income_to_common": 6148000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 3000000, "total_current_assets": 68397000, "total_assets": 92092000, "short_term_debt": null, "long_term_debt": 1407000, "total_debt": 3217000, "total_liabilities": null, "total_equity": 68609000, "shares_outstanding": 26807369, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 1510000, "capital_expenditure": -1026000, "free_cash_flow": 484000, "dividends_paid": -670000, "share_repurchases": 0, "shares_issued": null, "net_debt_issued": -5648000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "CAD", "is_restated": false, "income_statement": { "revenue": 25554000, "cost_of_revenue": 16083000, "gross_profit": 9471000, "ebit": 6749000, "ebitda": 8320000, "pretax_income": null, "tax_provision": null, "net_income": 6148000, "net_income_to_common": 6148000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 3000000, "total_current_assets": 68397000, "total_assets": 92092000, "short_term_debt": null, "long_term_debt": 1407000, "total_debt": 3217000, "total_liabilities": null, "total_equity": 68609000, "shares_outstanding": 26807369, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 1510000, "capital_expenditure": -1026000, "free_cash_flow": 484000, "dividends_paid": -670000, "share_repurchases": 0, "shares_issued": null, "net_debt_issued": -5648000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "CAD", "is_restated": false, "income_statement": { "revenue": 25554000, "cost_of_revenue": 16083000, "gross_profit": 9471000, "ebit": 6749000, "ebitda": 8320000, "pretax_income": null, "tax_provision": null, "net_income": 6148000, "net_income_to_common": 6148000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 3000000, "total_current_assets": 68397000, "total_assets": 92092000, "short_term_debt": null, "long_term_debt": 1407000, "total_debt": 3217000, "total_liabilities": null, "total_equity": 68609000, "shares_outstanding": 26807369, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 1510000, "capital_expenditure": -1026000, "free_cash_flow": 484000, "dividends_paid": -670000, "share_repurchases": 0, "shares_issued": null, "net_debt_issued": -5648000 } } ] }, "strategy_matches": [ { "key": "ebitda_ev", "name": "EBITDA/EV Value", "slug": "ebitda-ev", "group": "value", "page_url": "/factors/ebitda-ev/" }, { "key": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/" }, { "key": "capital_allocators", "name": "Capital Allocators", "slug": "capital-allocators", "group": "quality", "page_url": "/factors/capital-allocators/" }, { "key": "risk_adj_momentum", "name": "Price Strength Relative to Volatility", "slug": "risk-adj-momentum", "group": "momentum", "page_url": "/factors/risk-adj-momentum/" }, { "key": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/" }, { "key": "tiny_titans", "name": "Tiny Titans", "slug": "tiny-titans", "group": "universe", "page_url": "/factors/tiny-titans/" }, { "key": "small_cap_value", "name": "Small Cap Value", "slug": "small-cap-value", "group": "universe", "page_url": "/factors/small-cap-value/" } ], "coverage": { "factor_history_points": 10, "annual_financial_periods": 8, "quarterly_financial_periods": 12, "latest_factor_week": "2026-08-09", "latest_financials_period_end": "2026-03-31" }, "schema": { "public_fields_only": true } }