{ "ticker": { "uuid": "4532dea9-3f08-44eb-9444-abf7485b7221", "symbol": "HUT", "name": "Hut 8 Corp. Common Stock", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Financial Services", "industry": "Capital Markets", "page_url": "https://sharemaestro.com/factors/ticker/4532dea9-3f08-44eb-9444-abf7485b7221/", "api_url": "https://sharemaestro.com/factors/api/tickers/4532dea9-3f08-44eb-9444-abf7485b7221/" }, "ticker_metadata": { "id": 6500, "uuid": "4532dea9-3f08-44eb-9444-abf7485b7221", "symbol": "HUT", "name": "Hut 8 Corp. Common Stock", "asset_type": "equity", "market_cap": 13988692000, "stock_exchange_id": 2, "industry": "Capital Markets", "sector": "Financial Services", "description": "Hut 8 Corp. is a premier cryptocurrency and blockchain infrastructure firm headquartered in Canada, recognized as one of North America's largest publicly traded Bitcoin miners. The company is committed to sustainable energy practices while providing robust data center services that cater to both institutional and retail clients. Hut 8's strategic approach combines digital asset mining with cutting-edge technological innovations, positioning the firm advantageously in a dynamic market landscape and allowing it to capitalize on the increasing institutional demand for cryptocurrency and blockchain solutions.", "currency": "USD", "is_active": true }, "exchange_metadata": { "id": 2, "name": "NASDAQ", "symbol": "NASDAQ", "country_code": "US", "currency": "USD", "benchmark": "QQQ", "data_symbol": "", "ticker_suffix": "", "update_provider": "alphavantage", "update_group": "primary", "update_order": 0, "update_enabled": true, "is_active": true }, "latest_snapshot": { "ticker": { "uuid": "4532dea9-3f08-44eb-9444-abf7485b7221", "symbol": "HUT", "name": "Hut 8 Corp. Common Stock", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Financial Services", "industry": "Capital Markets", "page_url": "https://sharemaestro.com/factors/ticker/4532dea9-3f08-44eb-9444-abf7485b7221/", "api_url": "https://sharemaestro.com/factors/api/tickers/4532dea9-3f08-44eb-9444-abf7485b7221/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.54, "value": 0.5, "quality": 0.5, "momentum": 0.5, "coverage": 0.848, "confidence": 0.848, "delta": null }, "headline_factors": { "price": 112.24, "market_cap": 12465905070.72, "pe_ratio": null, "earnings_yield": null, "ebitda_to_ev": null, "shareholder_yield": 0, "roe": -0.2262, "piotroski_f_score": 2, "momentum_12_1": 4.3021, "volatility_252d": 0.8538 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": false, "small_cap_core": false, "veiled_value": false, "earnings_consistent_5y": false }, "factor_groups": { "identity": { "week_end_date": "2026-06-07", "source_primary": "alphavantage", "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": false, "completeness_score": 0.6429, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:48:14.944239+00:00", "batch_id": "" }, "size": { "price_close": 112.24, "market_cap": 12465905070.72, "market_cap_usd": 12465905070.72, "enterprise_value": 12713491070.72, "shares_outstanding": 111064728, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": null, "pb_ratio": 9.0343, "ptbv_ratio": 10.7417, "ps_ratio": null, "pcf_ratio": null, "pfcf_ratio": 25.5585, "ev_ebitda": null, "ev_ebit": -30.5951, "ev_sales": null, "ev_fcf": 26.0661, "earnings_yield": null, "fcf_yield": 0.0384, "price_to_sales": null, "price_to_book": 9.0343, "price_to_cashflow": null, "ebitda_to_ev": null, "sales_yield": null }, "yield": { "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0 }, "quality": { "gross_margin": 3.7992, "operating_margin": 10.1443, "net_margin": 7.6193, "ebitda_margin": 7.0062, "fcf_margin": -11.9068, "roe": -0.2262, "roa": -0.1196, "roic": -0.1915, "roc_greenblatt": null, "asset_turnover": -0.0157, "cash_conversion": -1.5627, "accruals_ratio": -0.0689, "sbc_to_revenue": null, "piotroski_f_score": 2, "altman_z_score": 7.4611, "earnings_stability_5y": 3.4906, "revenue_stability_5y": 0.6192, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": -0.0596, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": 0.6664, "net_debt_to_ebitda": -0.8627, "debt_to_assets": 0.1562, "interest_coverage": -13.048, "current_ratio": 0.858, "quick_ratio": 0.858, "net_debt": 247586000, "local_beta": -0.0004, "volatility_252d": 0.8538, "volatility_60d": 1.8997, "max_drawdown_12m": -0.3221, "risk_adjusted_momentum": 5.039 }, "growth": { "revenue_growth_1y": null, "revenue_growth_3y_cagr": -0.387, "revenue_growth_5y_cagr": -0.1801, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": 1.079, "book_value_growth_1y": 0.3967, "revenue_growth": null, "earnings_growth": null }, "momentum": { "price_return_1m": 0.14, "price_return_3m": 1.3845, "price_return_6m": 1.6453, "price_return_9m": 3.4224, "price_return_12m": 5.0442, "price_return_12m_ex1m": 4.3021, "momentum_6m": 1.6453, "momentum_12m": 5.0442, "momentum_12_1": 4.3021, "distance_from_52w_high": -0.1009, "distance_from_52w_low": 5.721, "relative_strength": 4.8862 }, "raw_ttm": { "revenue_ttm": -40963000, "gross_profit_ttm": -155626000, "ebit_ttm": -415540000, "ebitda_ttm": -286997000, "net_income_ttm": -312109000, "eps_diluted_ttm": -2.8102, "operating_cash_flow_ttm": -132221934, "capital_expenditure_ttm": 619961505, "fcf_ttm": 487739571, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 31847000, "cash_and_equivalents": 160016000, "total_current_assets": 216574000, "total_current_liabilities": 252427000, "net_ppe": null, "total_assets": 2609744000, "total_debt": 407602000, "total_equity": 1379839000, "net_working_capital": 6949000, "book_value_per_share": 12.4237, "retained_earnings": -214368000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 1160516000, "tangible_book_per_share": 10.449 }, "ranks": { "universe_ticker_count": null, "rank_pe": null, "rank_pb": null, "rank_ptbv": null, "rank_ps": null, "rank_pcf": null, "rank_ev_ebitda": null, "rank_ev_ebit": null, "rank_earnings_yield": null, "rank_fcf_yield": null, "rank_dividend_yield": null, "rank_shareholder_yield": null, "rank_total_yield": null, "rank_roe": null, "rank_roc": null, "rank_roic": null, "rank_gross_margin": null, "rank_fcf_margin": null, "rank_piotroski": null, "rank_accruals": null, "rank_sue": null, "rank_eps_growth_1y": null, "rank_eps_growth_5y": null, "rank_revenue_growth_1y": null, "rank_momentum_12m": null, "rank_momentum_12m_ex1m": null, "rank_relative_strength": null }, "composites": { "value_composite": 50, "quality_composite": 50, "momentum_composite": 50, "growth_composite": 50, "yield_composite": 50, "svqf_composite": 51, "vc1_composite": 50, "vc2_composite": 50, "vc3_composite": 50, "trending_value_composite": null, "overall_composite": 46, "quality_value_composite": 0.5, "os_score": 0.54, "value_percentile": 0.5, "quality_percentile": 0.5, "momentum_percentile": 0.5, "factor_coverage": 0.848, "signal_confidence": 0.848, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 64, "small_cap_core_rank": 53, "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": 1463, "ticker_id": 6500, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": false, "completeness_score": 0.6429, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:48:14.944239+00:00", "batch_id": "", "os_score_delta": null, "price_close": 112.24, "market_cap": 12465905070.72, "market_cap_usd": 12465905070.72, "enterprise_value": 12713491070.72, "shares_outstanding": 111064728, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": 9.03431855, "ptbv_ratio": 10.74169169, "ps_ratio": null, "pcf_ratio": null, "pfcf_ratio": 25.55852716, "ev_ebitda": null, "ev_ebit": -30.59510774, "ev_sales": null, "ev_fcf": 26.06614642, "earnings_yield": null, "fcf_yield": 0.03836394, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0, "gross_margin": 3.79918463, "operating_margin": 10.14427654, "net_margin": 7.61929058, "ebitda_margin": 7.00624954, "fcf_margin": -11.90683229, "roe": -0.22619233, "roa": -0.11959372, "roic": -0.19150191, "roc_greenblatt": null, "asset_turnover": -0.01569618, "cash_conversion": -1.5627219, "accruals_ratio": -0.06892901, "sbc_to_revenue": null, "debt_to_equity": 0.66643137, "net_debt_to_ebitda": -0.86267801, "debt_to_assets": 0.15618467, "interest_coverage": -13.0480108, "current_ratio": 0.85796686, "quick_ratio": 0.85796686, "net_debt": 247586000, "revenue_growth_1y": null, "revenue_growth_3y_cagr": -0.38701761, "revenue_growth_5y_cagr": -0.18013059, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": 1.079011, "book_value_growth_1y": 0.39671687, "piotroski_f_score": 2, "altman_z_score": 7.4611306, "earnings_stability_5y": 3.490567, "revenue_stability_5y": 0.619249, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.13995531, "price_return_3m": 1.38453367, "price_return_6m": 1.64529814, "price_return_9m": 3.42237983, "price_return_12m": 5.04415724, "price_return_12m_ex1m": 4.30210016, "distance_from_52w_high": -0.10085717, "distance_from_52w_low": 5.72095808, "relative_strength": 4.88621619, "local_beta": -0.0004, "volatility_252d": 0.853764, "volatility_60d": 1.899656, "max_drawdown_12m": -0.32214765, "revenue_ttm": -40963000, "gross_profit_ttm": -155626000, "ebit_ttm": -415540000, "ebitda_ttm": -286997000, "net_income_ttm": -312109000, "eps_diluted_ttm": -2.81015409, "operating_cash_flow_ttm": -132221934, "capital_expenditure_ttm": 619961505, "fcf_ttm": 487739571, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 31847000, "cash_and_equivalents": 160016000, "total_current_assets": 216574000, "total_current_liabilities": 252427000, "net_ppe": null, "total_assets": 2609744000, "total_debt": 407602000, "total_equity": 1379839000, "net_working_capital": 6949000, "book_value_per_share": 12.42373726, "retained_earnings": -214368000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 1160516000, "tangible_book_per_share": 10.44900592, "universe_ticker_count": null, "sector": "Financial Services", "rank_pe": null, "rank_pb": null, "rank_ptbv": null, "rank_ps": null, "rank_pcf": null, "rank_ev_ebitda": null, "rank_ev_ebit": null, "rank_earnings_yield": null, "rank_fcf_yield": null, "rank_dividend_yield": null, "rank_shareholder_yield": null, "rank_total_yield": null, "rank_roe": null, "rank_roc": null, "rank_roic": null, "rank_gross_margin": null, "rank_fcf_margin": null, "rank_piotroski": null, "rank_accruals": null, "rank_sue": null, "rank_eps_growth_1y": null, "rank_eps_growth_5y": null, "rank_revenue_growth_1y": null, "rank_momentum_12m": null, "rank_momentum_12m_ex1m": null, "rank_relative_strength": null, "value_composite": 50, "quality_composite": 50, "momentum_composite": 50, "growth_composite": 50, "yield_composite": 50, "svqf_composite": 51, "vc1_composite": 50, "vc2_composite": 50, "vc3_composite": 50, "trending_value_composite": null, "overall_composite": 46, "factor_coverage": 0.848, "signal_confidence": 0.848, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 64, "small_cap_core_rank": 53, "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": 112.24, "os": 0.54, "value": 0.5, "quality": 0.5, "momentum": 0.5, "confidence": 0.848, "coverage": 0.848, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": 0, "roe": -0.2262, "momentum_12_1": 4.3021, "complete_fields": { "id": 1463, "ticker_id": 6500, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": false, "completeness_score": 0.6429, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:48:14.944239+00:00", "batch_id": "", "os_score_delta": null, "price_close": 112.24, "market_cap": 12465905070.72, "market_cap_usd": 12465905070.72, "enterprise_value": 12713491070.72, "shares_outstanding": 111064728, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": 9.03431855, "ptbv_ratio": 10.74169169, "ps_ratio": null, "pcf_ratio": null, "pfcf_ratio": 25.55852716, "ev_ebitda": null, "ev_ebit": -30.59510774, "ev_sales": null, "ev_fcf": 26.06614642, "earnings_yield": null, "fcf_yield": 0.03836394, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0, "gross_margin": 3.79918463, "operating_margin": 10.14427654, "net_margin": 7.61929058, "ebitda_margin": 7.00624954, "fcf_margin": -11.90683229, "roe": -0.22619233, "roa": -0.11959372, "roic": -0.19150191, "roc_greenblatt": null, "asset_turnover": -0.01569618, "cash_conversion": -1.5627219, "accruals_ratio": -0.06892901, "sbc_to_revenue": null, "debt_to_equity": 0.66643137, "net_debt_to_ebitda": -0.86267801, "debt_to_assets": 0.15618467, "interest_coverage": -13.0480108, "current_ratio": 0.85796686, "quick_ratio": 0.85796686, "net_debt": 247586000, "revenue_growth_1y": null, "revenue_growth_3y_cagr": -0.38701761, "revenue_growth_5y_cagr": -0.18013059, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": 1.079011, "book_value_growth_1y": 0.39671687, "piotroski_f_score": 2, "altman_z_score": 7.4611306, "earnings_stability_5y": 3.490567, "revenue_stability_5y": 0.619249, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.13995531, "price_return_3m": 1.38453367, "price_return_6m": 1.64529814, "price_return_9m": 3.42237983, "price_return_12m": 5.04415724, "price_return_12m_ex1m": 4.30210016, "distance_from_52w_high": -0.10085717, "distance_from_52w_low": 5.72095808, "relative_strength": 4.88621619, "local_beta": -0.0004, "volatility_252d": 0.853764, "volatility_60d": 1.899656, "max_drawdown_12m": -0.32214765, "revenue_ttm": -40963000, "gross_profit_ttm": -155626000, "ebit_ttm": -415540000, "ebitda_ttm": -286997000, "net_income_ttm": -312109000, "eps_diluted_ttm": -2.81015409, "operating_cash_flow_ttm": -132221934, "capital_expenditure_ttm": 619961505, "fcf_ttm": 487739571, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 31847000, "cash_and_equivalents": 160016000, "total_current_assets": 216574000, "total_current_liabilities": 252427000, "net_ppe": null, "total_assets": 2609744000, "total_debt": 407602000, "total_equity": 1379839000, "net_working_capital": 6949000, "book_value_per_share": 12.42373726, "retained_earnings": -214368000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 1160516000, "tangible_book_per_share": 10.44900592, "universe_ticker_count": null, "sector": "Financial Services", "rank_pe": null, "rank_pb": null, "rank_ptbv": null, "rank_ps": null, "rank_pcf": null, "rank_ev_ebitda": null, "rank_ev_ebit": null, "rank_earnings_yield": null, "rank_fcf_yield": null, "rank_dividend_yield": null, "rank_shareholder_yield": null, "rank_total_yield": null, "rank_roe": null, "rank_roc": null, "rank_roic": null, "rank_gross_margin": null, "rank_fcf_margin": null, "rank_piotroski": null, "rank_accruals": null, "rank_sue": null, "rank_eps_growth_1y": null, "rank_eps_growth_5y": null, "rank_revenue_growth_1y": null, "rank_momentum_12m": null, "rank_momentum_12m_ex1m": null, "rank_relative_strength": null, "value_composite": 50, "quality_composite": 50, "momentum_composite": 50, "growth_composite": 50, "yield_composite": 50, "svqf_composite": 51, "vc1_composite": 50, "vc2_composite": 50, "vc3_composite": 50, "trending_value_composite": null, "overall_composite": 46, "factor_coverage": 0.848, "signal_confidence": 0.848, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 64, "small_cap_core_rank": 53, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false } } ], "financial_periods": { "annual": [ { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T21:21:10.490013+00:00", "is_restated": false, "income_statement": { "revenue": 15081000, "cost_of_revenue": 107774000, "gross_profit": -92693000, "ebit": -269761000, "ebitda": -165248000, "pretax_income": -299834000, "tax_provision": -51836000, "net_income": -226149000, "net_income_to_common": -226149000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 44914000, "total_current_assets": 408183000, "total_assets": 2753720000, "short_term_debt": 202817000, "long_term_debt": 210235000, "total_debt": 413052000, "total_liabilities": 1064250000, "total_equity": 1421925000, "shares_outstanding": 105328890, "goodwill_and_intangibles": 221228000 }, "cash_flow": { "operating_cash_flow": -139226000, "capital_expenditure": 202928000, "free_cash_flow": 63702000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 91884, "ticker_id": 6500, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:21:10.490013+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-269761000", "ebitda": "-165248000", "netIncome": "-226149000", "grossProfit": "-92693000", "depreciation": "None", "totalRevenue": "15081000", "costOfRevenue": "107774000", "interestIncome": "None", "incomeBeforeTax": "-299834000", "interestExpense": "30073000", "operatingIncome": "-317401000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "-51836000", "reportedCurrency": "USD", "netInterestIncome": "-30073000", "nonInterestIncome": "None", "operatingExpenses": "224708000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "107774000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "104513000", "sellingGeneralAndAdministrative": "122807000", "netIncomeFromContinuingOperations": "-247998000" }, "balance": { "goodwill": "210087000", "inventory": "None", "commonStock": "1101000", "currentDebt": "None", "investments": "None", "totalAssets": "2753720000", "longTermDebt": "210235000", "shortTermDebt": "202817000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "11141000", "reportedCurrency": "USD", "retainedEarnings": "5481000", "totalLiabilities": "1064250000", "otherCurrentAssets": "332147000", "totalCurrentAssets": "408183000", "currentLongTermDebt": "199926000", "longTermInvestments": "51536000", "shortTermInvestments": "None", "currentNetReceivables": "31122000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2345537000", "currentAccountsPayable": "15756000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "429331000", "totalShareholderEquity": "1421925000", "capitalLeaseObligations": "19170000", "otherCurrentLiabilities": "171193000", "totalCurrentLiabilities": "375583000", "otherNonCurrentLiabilities": "332153000", "totalNonCurrentLiabilities": "688667000", "cashAndShortTermInvestments": "44914000", "commonStockSharesOutstanding": "105328890", "intangibleAssetsExcludingGoodwill": "11141000", "cashAndCashEquivalentsAtCarryingValue": "44914000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-247998000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-139226000", "capitalExpenditures": "202928000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "856127000", "cashflowFromInvestment": "-754207000", "stockBasedCompensation": "57802000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "104513000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 15081000, "cost_of_revenue": 107774000, "gross_profit": -92693000, "research_and_development": null, "selling_general_admin": 122807000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -269761000, "depreciation_amortisation": 104513000, "ebitda": -165248000, "interest_expense": 30073000, "interest_income": null, "other_non_operating": null, "pretax_income": -299834000, "tax_provision": -51836000, "effective_tax_rate": null, "net_income": -226149000, "net_income_continuing_ops": -247998000, "net_income_to_common": -226149000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 44914000, "short_term_investments": null, "net_receivables": 31122000, "inventory": null, "other_current_assets": null, "total_current_assets": 408183000, "net_ppe": null, "goodwill": 210087000, "intangible_assets": 11141000, "goodwill_and_intangibles": 221228000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2345537000, "total_assets": 2753720000, "short_term_debt": 202817000, "accounts_payable": 15756000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 375583000, "long_term_debt": 210235000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 688667000, "total_liabilities": 1064250000, "total_debt": 413052000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 5481000, "total_equity": 1421925000, "shares_outstanding": 105328890, "operating_cash_flow": -139226000, "stock_based_compensation": 57802000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 202928000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -754207000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 856127000, "free_cash_flow": 63702000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-269761000", "ebitda": "-165248000", "netIncome": "-226149000", "grossProfit": "-92693000", "depreciation": "None", "totalRevenue": "15081000", "costOfRevenue": "107774000", "interestIncome": "None", "incomeBeforeTax": "-299834000", "interestExpense": "30073000", "operatingIncome": "-317401000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "-51836000", "reportedCurrency": "USD", "netInterestIncome": "-30073000", "nonInterestIncome": "None", "operatingExpenses": "224708000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "107774000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "104513000", "sellingGeneralAndAdministrative": "122807000", "netIncomeFromContinuingOperations": "-247998000" }, "balance": { "goodwill": "210087000", "inventory": "None", "commonStock": "1101000", "currentDebt": "None", "investments": "None", "totalAssets": "2753720000", "longTermDebt": "210235000", "shortTermDebt": "202817000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "11141000", "reportedCurrency": "USD", "retainedEarnings": "5481000", "totalLiabilities": "1064250000", "otherCurrentAssets": "332147000", "totalCurrentAssets": "408183000", "currentLongTermDebt": "199926000", "longTermInvestments": "51536000", "shortTermInvestments": "None", "currentNetReceivables": "31122000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2345537000", "currentAccountsPayable": "15756000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "429331000", "totalShareholderEquity": "1421925000", "capitalLeaseObligations": "19170000", "otherCurrentLiabilities": "171193000", "totalCurrentLiabilities": "375583000", "otherNonCurrentLiabilities": "332153000", "totalNonCurrentLiabilities": "688667000", "cashAndShortTermInvestments": "44914000", "commonStockSharesOutstanding": "105328890", "intangibleAssetsExcludingGoodwill": "11141000", "cashAndCashEquivalentsAtCarryingValue": "44914000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-247998000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-139226000", "capitalExpenditures": "202928000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "856127000", "cashflowFromInvestment": "-754207000", "stockBasedCompensation": "57802000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "104513000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T21:21:10.490013+00:00", "is_restated": false, "income_statement": { "revenue": 162385000, "cost_of_revenue": 86655000, "gross_profit": 75730000, "ebit": 481704000, "ebitda": 528709000, "pretax_income": 451910000, "tax_provision": 113457000, "net_income": 331882000, "net_income_to_common": 331882000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 85044000, "total_current_assets": 256841000, "total_assets": 1518860000, "short_term_debt": 72437000, "long_term_debt": 235620000, "total_debt": 308057000, "total_liabilities": 538281000, "total_equity": 976669000, "shares_outstanding": 101047739, "goodwill_and_intangibles": 66355000 }, "cash_flow": { "operating_cash_flow": -68535000, "capital_expenditure": 264596000, "free_cash_flow": 196061000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 91889, "ticker_id": 6500, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:21:10.490013+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "481704000", "ebitda": "528709000", "netIncome": "331882000", "grossProfit": "75730000", "depreciation": "None", "totalRevenue": "162385000", "costOfRevenue": "86655000", "interestIncome": "None", "incomeBeforeTax": "451910000", "interestExpense": "29794000", "operatingIncome": "460539000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "113457000", "reportedCurrency": "USD", "netInterestIncome": "-29794000", "nonInterestIncome": "None", "operatingExpenses": "-384809000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "86655000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "47005000", "sellingGeneralAndAdministrative": "72917000", "netIncomeFromContinuingOperations": "338453000" }, "balance": { "goodwill": "53082000", "inventory": "None", "commonStock": "995000", "currentDebt": "None", "investments": "None", "totalAssets": "1518860000", "longTermDebt": "235620000", "shortTermDebt": "72437000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "13273000", "reportedCurrency": "USD", "retainedEarnings": "231630000", "totalLiabilities": "538281000", "otherCurrentAssets": "163735000", "totalCurrentAssets": "256841000", "currentLongTermDebt": "64965000", "longTermInvestments": "88393000", "shortTermInvestments": "132874000", "currentNetReceivables": "8062000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1262019000", "currentAccountsPayable": "11290000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "345649000", "totalShareholderEquity": "976669000", "capitalLeaseObligations": "45064000", "otherCurrentLiabilities": "53475000", "totalCurrentLiabilities": "153955000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "384326000", "cashAndShortTermInvestments": "85044000", "commonStockSharesOutstanding": "101047739", "intangibleAssetsExcludingGoodwill": "13273000", "cashAndCashEquivalentsAtCarryingValue": "85044000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "331409000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-68535000", "capitalExpenditures": "264596000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "311946000", "cashflowFromInvestment": "-188472000", "stockBasedCompensation": "20783000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "49409000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 162385000, "cost_of_revenue": 86655000, "gross_profit": 75730000, "research_and_development": null, "selling_general_admin": 72917000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 481704000, "depreciation_amortisation": 47005000, "ebitda": 528709000, "interest_expense": 29794000, "interest_income": null, "other_non_operating": null, "pretax_income": 451910000, "tax_provision": 113457000, "effective_tax_rate": null, "net_income": 331882000, "net_income_continuing_ops": 338453000, "net_income_to_common": 331882000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 85044000, "short_term_investments": 132874000, "net_receivables": 8062000, "inventory": null, "other_current_assets": null, "total_current_assets": 256841000, "net_ppe": null, "goodwill": 53082000, "intangible_assets": 13273000, "goodwill_and_intangibles": 66355000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1262019000, "total_assets": 1518860000, "short_term_debt": 72437000, "accounts_payable": 11290000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 153955000, "long_term_debt": 235620000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 384326000, "total_liabilities": 538281000, "total_debt": 308057000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 231630000, "total_equity": 976669000, "shares_outstanding": 101047739, "operating_cash_flow": -68535000, "stock_based_compensation": 20783000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 264596000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -188472000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 311946000, "free_cash_flow": 196061000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "481704000", "ebitda": "528709000", "netIncome": "331882000", "grossProfit": "75730000", "depreciation": "None", "totalRevenue": "162385000", "costOfRevenue": "86655000", "interestIncome": "None", "incomeBeforeTax": "451910000", "interestExpense": "29794000", "operatingIncome": "460539000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "113457000", "reportedCurrency": "USD", "netInterestIncome": "-29794000", "nonInterestIncome": "None", "operatingExpenses": "-384809000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "86655000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "47005000", "sellingGeneralAndAdministrative": "72917000", "netIncomeFromContinuingOperations": "338453000" }, "balance": { "goodwill": "53082000", "inventory": "None", "commonStock": "995000", "currentDebt": "None", "investments": "None", "totalAssets": "1518860000", "longTermDebt": "235620000", "shortTermDebt": "72437000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "13273000", "reportedCurrency": "USD", "retainedEarnings": "231630000", "totalLiabilities": "538281000", "otherCurrentAssets": "163735000", "totalCurrentAssets": "256841000", "currentLongTermDebt": "64965000", "longTermInvestments": "88393000", "shortTermInvestments": "132874000", "currentNetReceivables": "8062000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1262019000", "currentAccountsPayable": "11290000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "345649000", "totalShareholderEquity": "976669000", "capitalLeaseObligations": "45064000", "otherCurrentLiabilities": "53475000", "totalCurrentLiabilities": "153955000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "384326000", "cashAndShortTermInvestments": "85044000", "commonStockSharesOutstanding": "101047739", "intangibleAssetsExcludingGoodwill": "13273000", "cashAndCashEquivalentsAtCarryingValue": "85044000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "331409000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-68535000", "capitalExpenditures": "264596000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "311946000", "cashflowFromInvestment": "-188472000", "stockBasedCompensation": "20783000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "49409000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T21:21:10.490013+00:00", "is_restated": false, "income_statement": { "revenue": 72315503, "cost_of_revenue": 40804056, "gross_profit": 31511446, "ebit": 35309204, "ebitda": 43595151, "pretax_income": 16536507, "tax_provision": 143055, "net_income": 16451426, "net_income_to_common": 16451426, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 40819900, "total_current_assets": 81252132, "total_assets": 976871624, "short_term_debt": 89130047, "long_term_debt": null, "total_debt": 89130047, "total_liabilities": 333870838, "total_equity": 643000785, "shares_outstanding": 49805421, "goodwill_and_intangibles": 98838923 }, "cash_flow": { "operating_cash_flow": -19621000, "capital_expenditure": 815210, "free_cash_flow": -18805790, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 91894, "ticker_id": 6500, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:21:10.490013+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "35309204", "ebitda": "43595151", "netIncome": "16451426", "grossProfit": "31511446", "depreciation": "None", "totalRevenue": "72315503", "costOfRevenue": "40804056", "interestIncome": "None", "incomeBeforeTax": "16536507", "interestExpense": "18772696", "operatingIncome": "7074490", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "143055", "reportedCurrency": "CAD", "netInterestIncome": "-29642000", "nonInterestIncome": "None", "operatingExpenses": "24436956", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "40804056", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "8285947", "sellingGeneralAndAdministrative": "36993499", "netIncomeFromContinuingOperations": "-69425000" }, "balance": { "goodwill": "75944767", "inventory": "2", "commonStock": "1172235", "currentDebt": "None", "investments": "None", "totalAssets": "976871624", "longTermDebt": "None", "shortTermDebt": "89130047", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "22894156", "reportedCurrency": "CAD", "retainedEarnings": "-132192287", "totalLiabilities": "333870838", "otherCurrentAssets": "29489169", "totalCurrentAssets": "81252132", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "6544211", "currentNetReceivables": "4398849", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "895619492", "currentAccountsPayable": "19726256", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "203329647", "totalShareholderEquity": "643000785", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "-128216", "totalCurrentLiabilities": "112288308", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "140306017", "cashAndShortTermInvestments": "40819900", "commonStockSharesOutstanding": "49805421", "intangibleAssetsExcludingGoodwill": "22894156", "cashAndCashEquivalentsAtCarryingValue": "40819900", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "6208000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "CAD", "changeInInventory": "-4588000", "operatingCashflow": "-19621000", "capitalExpenditures": "815210", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-24784000", "cashflowFromInvestment": "64647000", "stockBasedCompensation": "13531500", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "10828000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 72315503, "cost_of_revenue": 40804056, "gross_profit": 31511446, "research_and_development": null, "selling_general_admin": 36993499, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 35309204, "depreciation_amortisation": 8285947, "ebitda": 43595151, "interest_expense": 18772696, "interest_income": null, "other_non_operating": null, "pretax_income": 16536507, "tax_provision": 143055, "effective_tax_rate": null, "net_income": 16451426, "net_income_continuing_ops": -69425000, "net_income_to_common": 16451426, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 40819900, "short_term_investments": 6544211, "net_receivables": 4398849, "inventory": 2, "other_current_assets": null, "total_current_assets": 81252132, "net_ppe": null, "goodwill": 75944767, "intangible_assets": 22894156, "goodwill_and_intangibles": 98838923, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 895619492, "total_assets": 976871624, "short_term_debt": 89130047, "accounts_payable": 19726256, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 112288308, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 140306017, "total_liabilities": 333870838, "total_debt": 89130047, "preferred_stock": null, "minority_interest": null, "retained_earnings": -132192287, "total_equity": 643000785, "shares_outstanding": 49805421, "operating_cash_flow": -19621000, "stock_based_compensation": 13531500, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 815210, "acquisitions": null, "other_investing": null, "investing_cash_flow": 64647000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -24784000, "free_cash_flow": -18805790, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "35309204", "ebitda": "43595151", "netIncome": "16451426", "grossProfit": "31511446", "depreciation": "None", "totalRevenue": "72315503", "costOfRevenue": "40804056", "interestIncome": "None", "incomeBeforeTax": "16536507", "interestExpense": "18772696", "operatingIncome": "7074490", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "143055", "reportedCurrency": "CAD", "netInterestIncome": "-29642000", "nonInterestIncome": "None", "operatingExpenses": "24436956", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "40804056", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "8285947", "sellingGeneralAndAdministrative": "36993499", "netIncomeFromContinuingOperations": "-69425000" }, "balance": { "goodwill": "75944767", "inventory": "2", "commonStock": "1172235", "currentDebt": "None", "investments": "None", "totalAssets": "976871624", "longTermDebt": "None", "shortTermDebt": "89130047", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "22894156", "reportedCurrency": "CAD", "retainedEarnings": "-132192287", "totalLiabilities": "333870838", "otherCurrentAssets": "29489169", "totalCurrentAssets": "81252132", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "6544211", "currentNetReceivables": "4398849", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "895619492", "currentAccountsPayable": "19726256", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "203329647", "totalShareholderEquity": "643000785", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "-128216", "totalCurrentLiabilities": "112288308", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "140306017", "cashAndShortTermInvestments": "40819900", "commonStockSharesOutstanding": "49805421", "intangibleAssetsExcludingGoodwill": "22894156", "cashAndCashEquivalentsAtCarryingValue": "40819900", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "6208000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "CAD", "changeInInventory": "-4588000", "operatingCashflow": "-19621000", "capitalExpenditures": "815210", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-24784000", "cashflowFromInvestment": "64647000", "stockBasedCompensation": "13531500", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "10828000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T21:21:10.490013+00:00", "is_restated": false, "income_statement": { "revenue": 65476604, "cost_of_revenue": 32544673, "gross_profit": 32931930, "ebit": -29345463, "ebitda": -14946000, "pretax_income": -50433223, "tax_provision": -904354, "net_income": -49528869, "net_income_to_common": -49528869, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 23035366, "total_current_assets": 185417527, "total_assets": 311720635, "short_term_debt": 12636997, "long_term_debt": 14229000, "total_debt": 26865997, "total_liabilities": 41931689, "total_equity": 269788945, "shares_outstanding": 37553914, "goodwill_and_intangibles": 11425208 }, "cash_flow": { "operating_cash_flow": -79288766, "capital_expenditure": 54881015, "free_cash_flow": -24407751, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 91899, "ticker_id": 6500, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:21:10.490013+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-29345463", "ebitda": "-14946000", "netIncome": "-49528869", "grossProfit": "32931930", "depreciation": "None", "totalRevenue": "65476604", "costOfRevenue": "32544673", "interestIncome": "922000", "incomeBeforeTax": "-50433223", "interestExpense": "5731099", "operatingIncome": "-51852410", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "-904354", "reportedCurrency": "CAD", "netInterestIncome": "-6670000", "nonInterestIncome": "None", "operatingExpenses": "84784341", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "32544673", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "14399463", "sellingGeneralAndAdministrative": "20641621", "netIncomeFromContinuingOperations": "-242813000" }, "balance": { "goodwill": "8713656", "inventory": "7467338", "commonStock": "579481955", "currentDebt": "None", "investments": "None", "totalAssets": "311720635", "longTermDebt": "14229000", "shortTermDebt": "12636997", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "2711552", "reportedCurrency": "CAD", "retainedEarnings": "-325411260", "totalLiabilities": "41931689", "otherCurrentAssets": "153715307", "totalCurrentAssets": "185417527", "currentLongTermDebt": "11892000", "longTermInvestments": "93583000", "shortTermInvestments": "203627000", "currentNetReceivables": "1199514", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "126303107", "currentAccountsPayable": "4498369", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "124959000", "shortLongTermDebtTotal": "35795970", "totalShareholderEquity": "269788945", "capitalLeaseObligations": "21298000", "otherCurrentLiabilities": "2994633", "totalCurrentLiabilities": "22746999", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "23714009", "cashAndShortTermInvestments": "23035366", "commonStockSharesOutstanding": "37553914", "intangibleAssetsExcludingGoodwill": "2711552", "cashAndCashEquivalentsAtCarryingValue": "23035366", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-183296296", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "CAD", "changeInInventory": "-3463420", "operatingCashflow": "-79288766", "capitalExpenditures": "54881015", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "75357316", "cashflowFromInvestment": "-78212297", "stockBasedCompensation": "5218531", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "71357926", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 65476604, "cost_of_revenue": 32544673, "gross_profit": 32931930, "research_and_development": null, "selling_general_admin": 20641621, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -29345463, "depreciation_amortisation": 14399463, "ebitda": -14946000, "interest_expense": 5731099, "interest_income": null, "other_non_operating": null, "pretax_income": -50433223, "tax_provision": -904354, "effective_tax_rate": null, "net_income": -49528869, "net_income_continuing_ops": -242813000, "net_income_to_common": -49528869, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 23035366, "short_term_investments": 203627000, "net_receivables": 1199514, "inventory": 7467338, "other_current_assets": null, "total_current_assets": 185417527, "net_ppe": null, "goodwill": 8713656, "intangible_assets": 2711552, "goodwill_and_intangibles": 11425208, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 126303107, "total_assets": 311720635, "short_term_debt": 12636997, "accounts_payable": 4498369, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 22746999, "long_term_debt": 14229000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 23714009, "total_liabilities": 41931689, "total_debt": 26865997, "preferred_stock": null, "minority_interest": null, "retained_earnings": -325411260, "total_equity": 269788945, "shares_outstanding": 37553914, "operating_cash_flow": -79288766, "stock_based_compensation": 5218531, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 54881015, "acquisitions": null, "other_investing": null, "investing_cash_flow": -78212297, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 75357316, "free_cash_flow": -24407751, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-29345463", "ebitda": "-14946000", "netIncome": "-49528869", "grossProfit": "32931930", "depreciation": "None", "totalRevenue": "65476604", "costOfRevenue": "32544673", "interestIncome": "922000", "incomeBeforeTax": "-50433223", "interestExpense": "5731099", "operatingIncome": "-51852410", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "-904354", "reportedCurrency": "CAD", "netInterestIncome": "-6670000", "nonInterestIncome": "None", "operatingExpenses": "84784341", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "32544673", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "14399463", "sellingGeneralAndAdministrative": "20641621", "netIncomeFromContinuingOperations": "-242813000" }, "balance": { "goodwill": "8713656", "inventory": "7467338", "commonStock": "579481955", "currentDebt": "None", "investments": "None", "totalAssets": "311720635", "longTermDebt": "14229000", "shortTermDebt": "12636997", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "2711552", "reportedCurrency": "CAD", "retainedEarnings": "-325411260", "totalLiabilities": "41931689", "otherCurrentAssets": "153715307", "totalCurrentAssets": "185417527", "currentLongTermDebt": "11892000", "longTermInvestments": "93583000", "shortTermInvestments": "203627000", "currentNetReceivables": "1199514", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "126303107", "currentAccountsPayable": "4498369", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "124959000", "shortLongTermDebtTotal": "35795970", "totalShareholderEquity": "269788945", "capitalLeaseObligations": "21298000", "otherCurrentLiabilities": "2994633", "totalCurrentLiabilities": "22746999", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "23714009", "cashAndShortTermInvestments": "23035366", "commonStockSharesOutstanding": "37553914", "intangibleAssetsExcludingGoodwill": "2711552", "cashAndCashEquivalentsAtCarryingValue": "23035366", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-183296296", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "CAD", "changeInInventory": "-3463420", "operatingCashflow": "-79288766", "capitalExpenditures": "54881015", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "75357316", "cashflowFromInvestment": "-78212297", "stockBasedCompensation": "5218531", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "71357926", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T21:21:10.490013+00:00", "is_restated": false, "income_statement": { "revenue": 79185000, "cost_of_revenue": 25783000, "gross_profit": 53402000, "ebit": -19815000, "ebitda": -7822000, "pretax_income": -26734000, "tax_provision": 5069000, "net_income": -31803000, "net_income_to_common": -31803000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 140126642, "total_current_assets": 468079224, "total_assets": 720708561, "short_term_debt": 16494463, "long_term_debt": 24200015, "total_debt": 40694478, "total_liabilities": 154741330, "total_equity": 565967231, "shares_outstanding": 26831231, "goodwill_and_intangibles": 0 }, "cash_flow": { "operating_cash_flow": -80241498, "capital_expenditure": 86431354, "free_cash_flow": 6189856, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 91904, "ticker_id": 6500, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:21:10.490013+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-19815000", "ebitda": "-7822000", "netIncome": "-31803000", "grossProfit": "53402000", "depreciation": "None", "totalRevenue": "79185000", "costOfRevenue": "25783000", "interestIncome": "2853716", "incomeBeforeTax": "-26734000", "interestExpense": "1355346", "operatingIncome": "-19815000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "5069000", "reportedCurrency": "CAD", "netInterestIncome": "1498370", "nonInterestIncome": "None", "operatingExpenses": "73217000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "25783000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "11993000", "sellingGeneralAndAdministrative": "31325000", "netIncomeFromContinuingOperations": "-72710434" }, "balance": { "goodwill": "0", "inventory": "3359359", "commonStock": "636597470", "currentDebt": "None", "investments": "None", "totalAssets": "720708561", "longTermDebt": "24200015", "shortTermDebt": "16494463", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "None", "reportedCurrency": "CAD", "retainedEarnings": "-188259503", "totalLiabilities": "154741330", "otherCurrentAssets": "323945795", "totalCurrentAssets": "468079224", "currentLongTermDebt": "16494463", "longTermInvestments": "0", "shortTermInvestments": "206531160", "currentNetReceivables": "647428", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "252629337", "currentAccountsPayable": "7067443", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "96126406", "shortLongTermDebtTotal": "40694478", "totalShareholderEquity": "565967231", "capitalLeaseObligations": "2403000", "otherCurrentLiabilities": "-19404516", "totalCurrentLiabilities": "26063833", "otherNonCurrentLiabilities": "1322000", "totalNonCurrentLiabilities": "128677497", "cashAndShortTermInvestments": "140126642", "commonStockSharesOutstanding": "26831231", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "140126642", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-72710434", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "CAD", "changeInInventory": "-5699465", "operatingCashflow": "-80241498", "capitalExpenditures": "86431354", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "455840707", "cashflowFromInvestment": "-235066940", "stockBasedCompensation": "9875359", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "23287650", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 79185000, "cost_of_revenue": 25783000, "gross_profit": 53402000, "research_and_development": null, "selling_general_admin": 31325000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -19815000, "depreciation_amortisation": 11993000, "ebitda": -7822000, "interest_expense": 1355346, "interest_income": null, "other_non_operating": null, "pretax_income": -26734000, "tax_provision": 5069000, "effective_tax_rate": null, "net_income": -31803000, "net_income_continuing_ops": -72710434, "net_income_to_common": -31803000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 140126642, "short_term_investments": 206531160, "net_receivables": 647428, "inventory": 3359359, "other_current_assets": null, "total_current_assets": 468079224, "net_ppe": null, "goodwill": 0, "intangible_assets": null, "goodwill_and_intangibles": 0, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 252629337, "total_assets": 720708561, "short_term_debt": 16494463, "accounts_payable": 7067443, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 26063833, "long_term_debt": 24200015, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 128677497, "total_liabilities": 154741330, "total_debt": 40694478, "preferred_stock": null, "minority_interest": null, "retained_earnings": -188259503, "total_equity": 565967231, "shares_outstanding": 26831231, "operating_cash_flow": -80241498, "stock_based_compensation": 9875359, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 86431354, "acquisitions": null, "other_investing": null, "investing_cash_flow": -235066940, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 455840707, "free_cash_flow": 6189856, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-19815000", "ebitda": "-7822000", "netIncome": "-31803000", "grossProfit": "53402000", "depreciation": "None", "totalRevenue": "79185000", "costOfRevenue": "25783000", "interestIncome": "2853716", "incomeBeforeTax": "-26734000", "interestExpense": "1355346", "operatingIncome": "-19815000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "5069000", "reportedCurrency": "CAD", "netInterestIncome": "1498370", "nonInterestIncome": "None", "operatingExpenses": "73217000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "25783000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "11993000", "sellingGeneralAndAdministrative": "31325000", "netIncomeFromContinuingOperations": "-72710434" }, "balance": { "goodwill": "0", "inventory": "3359359", "commonStock": "636597470", "currentDebt": "None", "investments": "None", "totalAssets": "720708561", "longTermDebt": "24200015", "shortTermDebt": "16494463", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "None", "reportedCurrency": "CAD", "retainedEarnings": "-188259503", "totalLiabilities": "154741330", "otherCurrentAssets": "323945795", "totalCurrentAssets": "468079224", "currentLongTermDebt": "16494463", "longTermInvestments": "0", "shortTermInvestments": "206531160", "currentNetReceivables": "647428", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "252629337", "currentAccountsPayable": "7067443", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "96126406", "shortLongTermDebtTotal": "40694478", "totalShareholderEquity": "565967231", "capitalLeaseObligations": "2403000", "otherCurrentLiabilities": "-19404516", "totalCurrentLiabilities": "26063833", "otherNonCurrentLiabilities": "1322000", "totalNonCurrentLiabilities": "128677497", "cashAndShortTermInvestments": "140126642", "commonStockSharesOutstanding": "26831231", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "140126642", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-72710434", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "CAD", "changeInInventory": "-5699465", "operatingCashflow": "-80241498", "capitalExpenditures": "86431354", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "455840707", "cashflowFromInvestment": "-235066940", "stockBasedCompensation": "9875359", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "23287650", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T21:21:10.490013+00:00", "is_restated": false, "income_statement": { "revenue": 40710527, "cost_of_revenue": 61810464, "gross_profit": -21099937, "ebit": -7138100, "ebitda": -2388540, "pretax_income": 3991447, "tax_provision": -15048707, "net_income": -19306098, "net_income_to_common": -19306098, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 6718000, "total_current_assets": 9783000, "total_assets": 43164000, "short_term_debt": 4291000, "long_term_debt": null, "total_debt": 4291000, "total_liabilities": 6438000, "total_equity": 36726000, "shares_outstanding": 18848778, "goodwill_and_intangibles": 604468 }, "cash_flow": { "operating_cash_flow": -1291997, "capital_expenditure": 5810969, "free_cash_flow": 4518972, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 91909, "ticker_id": 6500, "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:21:10.490013+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-7138100", "ebitda": "-2388540", "netIncome": "-19306098", "grossProfit": "-21099937", "depreciation": "None", "totalRevenue": "40710527", "costOfRevenue": "61810464", "interestIncome": "8301", "incomeBeforeTax": "3991447", "interestExpense": "2449167", "operatingIncome": "-7138100", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "-15048707", "reportedCurrency": "CAD", "netInterestIncome": "-2440866", "nonInterestIncome": "None", "operatingExpenses": "2567467", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "61810464", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "4749560", "sellingGeneralAndAdministrative": "2567467", "netIncomeFromContinuingOperations": "19040154" }, "balance": { "goodwill": "None", "inventory": "26548213", "commonStock": "178231290", "currentDebt": "None", "investments": "None", "totalAssets": "43164000", "longTermDebt": "None", "shortTermDebt": "4291000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "604468", "reportedCurrency": "CAD", "retainedEarnings": "-9084000", "totalLiabilities": "6438000", "otherCurrentAssets": "47000", "totalCurrentAssets": "9783000", "currentLongTermDebt": "25464000", "longTermInvestments": "None", "shortTermInvestments": "3018000", "currentNetReceivables": "451061", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "33381000", "currentAccountsPayable": "1462000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "32522602", "shortLongTermDebtTotal": "4598000", "totalShareholderEquity": "36726000", "capitalLeaseObligations": "292942", "otherCurrentLiabilities": "378000", "totalCurrentLiabilities": "6131000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "307000", "cashAndShortTermInvestments": "6718000", "commonStockSharesOutstanding": "18848778", "intangibleAssetsExcludingGoodwill": "604468", "cashAndCashEquivalentsAtCarryingValue": "6718000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "19040154", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "CAD", "changeInInventory": "-1703608", "operatingCashflow": "-1291997", "capitalExpenditures": "5810969", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "8302528", "cashflowFromInvestment": "-7140609", "stockBasedCompensation": "-284434", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "21264918", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 40710527, "cost_of_revenue": 61810464, "gross_profit": -21099937, "research_and_development": null, "selling_general_admin": 2567467, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -7138100, "depreciation_amortisation": 4749560, "ebitda": -2388540, "interest_expense": 2449167, "interest_income": null, "other_non_operating": null, "pretax_income": 3991447, "tax_provision": -15048707, "effective_tax_rate": null, "net_income": -19306098, "net_income_continuing_ops": 19040154, "net_income_to_common": -19306098, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 6718000, "short_term_investments": 3018000, "net_receivables": 451061, "inventory": 26548213, "other_current_assets": null, "total_current_assets": 9783000, "net_ppe": null, "goodwill": null, "intangible_assets": 604468, "goodwill_and_intangibles": 604468, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 33381000, "total_assets": 43164000, "short_term_debt": 4291000, "accounts_payable": 1462000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 6131000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 307000, "total_liabilities": 6438000, "total_debt": 4291000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -9084000, "total_equity": 36726000, "shares_outstanding": 18848778, "operating_cash_flow": -1291997, "stock_based_compensation": -284434, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 5810969, "acquisitions": null, "other_investing": null, "investing_cash_flow": -7140609, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 8302528, "free_cash_flow": 4518972, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-7138100", "ebitda": "-2388540", "netIncome": "-19306098", "grossProfit": "-21099937", "depreciation": "None", "totalRevenue": "40710527", "costOfRevenue": "61810464", "interestIncome": "8301", "incomeBeforeTax": "3991447", "interestExpense": "2449167", "operatingIncome": "-7138100", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "-15048707", "reportedCurrency": "CAD", "netInterestIncome": "-2440866", "nonInterestIncome": "None", "operatingExpenses": "2567467", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "61810464", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "4749560", "sellingGeneralAndAdministrative": "2567467", "netIncomeFromContinuingOperations": "19040154" }, "balance": { "goodwill": "None", "inventory": "26548213", "commonStock": "178231290", "currentDebt": "None", "investments": "None", "totalAssets": "43164000", "longTermDebt": "None", "shortTermDebt": "4291000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "604468", "reportedCurrency": "CAD", "retainedEarnings": "-9084000", "totalLiabilities": "6438000", "otherCurrentAssets": "47000", "totalCurrentAssets": "9783000", "currentLongTermDebt": "25464000", "longTermInvestments": "None", "shortTermInvestments": "3018000", "currentNetReceivables": "451061", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "33381000", "currentAccountsPayable": "1462000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "32522602", "shortLongTermDebtTotal": "4598000", "totalShareholderEquity": "36726000", "capitalLeaseObligations": "292942", "otherCurrentLiabilities": "378000", "totalCurrentLiabilities": "6131000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "307000", "cashAndShortTermInvestments": "6718000", "commonStockSharesOutstanding": "18848778", "intangibleAssetsExcludingGoodwill": "604468", "cashAndCashEquivalentsAtCarryingValue": "6718000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "19040154", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "CAD", "changeInInventory": "-1703608", "operatingCashflow": "-1291997", "capitalExpenditures": "5810969", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "8302528", "cashflowFromInvestment": "-7140609", "stockBasedCompensation": "-284434", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "21264918", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T21:21:10.490013+00:00", "is_restated": false, "income_statement": { "revenue": 81990119, "cost_of_revenue": 79858982, "gross_profit": 2131137, "ebit": -2658377, "ebitda": 30395220, "pretax_income": 2130570, "tax_provision": 4758814, "net_income": 2130570, "net_income_to_common": 2130570, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2946017, "total_current_assets": 14694750, "total_assets": 71237244, "short_term_debt": 6231548, "long_term_debt": 19807075, "total_debt": 26038623, "total_liabilities": 28535487, "total_equity": 42701757, "shares_outstanding": 18122201, "goodwill_and_intangibles": 625002 }, "cash_flow": { "operating_cash_flow": 14508575, "capital_expenditure": 9234400, "free_cash_flow": 23742975, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 91914, "ticker_id": 6500, "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:21:10.490013+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-2658377", "ebitda": "30395220", "netIncome": "2130570", "grossProfit": "2131137", "depreciation": "None", "totalRevenue": "81990119", "costOfRevenue": "79858982", "interestIncome": "41244", "incomeBeforeTax": "2130570", "interestExpense": "4826061", "operatingIncome": "-2658377", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "4758814", "reportedCurrency": "CAD", "netInterestIncome": "-4784817", "nonInterestIncome": "None", "operatingExpenses": "4763511", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "79858982", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "33053597", "sellingGeneralAndAdministrative": "4763511", "netIncomeFromContinuingOperations": "2130570" }, "balance": { "goodwill": "None", "inventory": "321189", "commonStock": "170622599", "currentDebt": "None", "investments": "None", "totalAssets": "71237244", "longTermDebt": "19807075", "shortTermDebt": "6231548", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "625002", "reportedCurrency": "CAD", "retainedEarnings": "-134589223", "totalLiabilities": "28535487", "otherCurrentAssets": "10484106", "totalCurrentAssets": "14694750", "currentLongTermDebt": "6231548", "longTermInvestments": "None", "shortTermInvestments": "10484106", "currentNetReceivables": "943438", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "56542494", "currentAccountsPayable": "563868", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "34883085", "shortLongTermDebtTotal": "26038623", "totalShareholderEquity": "42701757", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "1369128", "totalCurrentLiabilities": "8728412", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "19807075", "cashAndShortTermInvestments": "2946017", "commonStockSharesOutstanding": "18122201", "intangibleAssetsExcludingGoodwill": "625002", "cashAndCashEquivalentsAtCarryingValue": "2946017", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "2130570", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "CAD", "changeInInventory": "None", "operatingCashflow": "14508575", "capitalExpenditures": "9234400", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-5386984", "cashflowFromInvestment": "-9732134", "stockBasedCompensation": "2905408", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "33053597", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 81990119, "cost_of_revenue": 79858982, "gross_profit": 2131137, "research_and_development": null, "selling_general_admin": 4763511, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -2658377, "depreciation_amortisation": 33053597, "ebitda": 30395220, "interest_expense": 4826061, "interest_income": null, "other_non_operating": null, "pretax_income": 2130570, "tax_provision": 4758814, "effective_tax_rate": null, "net_income": 2130570, "net_income_continuing_ops": 2130570, "net_income_to_common": 2130570, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 2946017, "short_term_investments": 10484106, "net_receivables": 943438, "inventory": 321189, "other_current_assets": null, "total_current_assets": 14694750, "net_ppe": null, "goodwill": null, "intangible_assets": 625002, "goodwill_and_intangibles": 625002, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 56542494, "total_assets": 71237244, "short_term_debt": 6231548, "accounts_payable": 563868, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 8728412, "long_term_debt": 19807075, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 19807075, "total_liabilities": 28535487, "total_debt": 26038623, "preferred_stock": null, "minority_interest": null, "retained_earnings": -134589223, "total_equity": 42701757, "shares_outstanding": 18122201, "operating_cash_flow": 14508575, "stock_based_compensation": 2905408, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 9234400, "acquisitions": null, "other_investing": null, "investing_cash_flow": -9732134, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -5386984, "free_cash_flow": 23742975, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-2658377", "ebitda": "30395220", "netIncome": "2130570", "grossProfit": "2131137", "depreciation": "None", "totalRevenue": "81990119", "costOfRevenue": "79858982", "interestIncome": "41244", "incomeBeforeTax": "2130570", "interestExpense": "4826061", "operatingIncome": "-2658377", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "4758814", "reportedCurrency": "CAD", "netInterestIncome": "-4784817", "nonInterestIncome": "None", "operatingExpenses": "4763511", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "79858982", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "33053597", "sellingGeneralAndAdministrative": "4763511", "netIncomeFromContinuingOperations": "2130570" }, "balance": { "goodwill": "None", "inventory": "321189", "commonStock": "170622599", "currentDebt": "None", "investments": "None", "totalAssets": "71237244", "longTermDebt": "19807075", "shortTermDebt": "6231548", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "625002", "reportedCurrency": "CAD", "retainedEarnings": "-134589223", "totalLiabilities": "28535487", "otherCurrentAssets": "10484106", "totalCurrentAssets": "14694750", "currentLongTermDebt": "6231548", "longTermInvestments": "None", "shortTermInvestments": "10484106", "currentNetReceivables": "943438", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "56542494", "currentAccountsPayable": "563868", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "34883085", "shortLongTermDebtTotal": "26038623", "totalShareholderEquity": "42701757", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "1369128", "totalCurrentLiabilities": "8728412", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "19807075", "cashAndShortTermInvestments": "2946017", "commonStockSharesOutstanding": "18122201", "intangibleAssetsExcludingGoodwill": "625002", "cashAndCashEquivalentsAtCarryingValue": "2946017", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "2130570", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "CAD", "changeInInventory": "None", "operatingCashflow": "14508575", "capitalExpenditures": "9234400", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-5386984", "cashflowFromInvestment": "-9732134", "stockBasedCompensation": "2905408", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "33053597", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T21:21:10.490013+00:00", "is_restated": false, "income_statement": { "revenue": 49439100, "cost_of_revenue": 72922758, "gross_profit": -23483658, "ebit": -49777939, "ebitda": -2759158, "pretax_income": -136765537, "tax_provision": 86083087, "net_income": -136765537, "net_income_to_common": -136765537, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 3556560, "total_current_assets": 3636461, "total_assets": 82895453, "short_term_debt": 4070004, "long_term_debt": 28296238, "total_debt": 32366242, "total_liabilities": 50236091, "total_equity": 32659362, "shares_outstanding": 16858085, "goodwill_and_intangibles": 381200 }, "cash_flow": { "operating_cash_flow": -6772487, "capital_expenditure": 84363382, "free_cash_flow": 77590895, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 91919, "ticker_id": 6500, "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:21:10.490013+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-49777939", "ebitda": "-2759158", "netIncome": "-136765537", "grossProfit": "-23483658", "depreciation": "None", "totalRevenue": "49439100", "costOfRevenue": "72922758", "interestIncome": "32408", "incomeBeforeTax": "-136765537", "interestExpense": "904511", "operatingIncome": "-49107210", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "86083087", "reportedCurrency": "CAD", "netInterestIncome": "-2023504", "nonInterestIncome": "None", "operatingExpenses": "25623552", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "72922758", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "47018781", "sellingGeneralAndAdministrative": "7760865", "netIncomeFromContinuingOperations": "-136765537" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "162733360", "currentDebt": "None", "investments": "None", "totalAssets": "82895453", "longTermDebt": "28296238", "shortTermDebt": "4070004", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "381200", "reportedCurrency": "CAD", "retainedEarnings": "-136671025", "totalLiabilities": "50236091", "otherCurrentAssets": "79901", "totalCurrentAssets": "3636461", "currentLongTermDebt": "4070004", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "79258993", "currentAccountsPayable": "16869179", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "58127009", "shortLongTermDebtTotal": "32366242", "totalShareholderEquity": "32659362", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "-15868509", "totalCurrentLiabilities": "21939853", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "28296238", "cashAndShortTermInvestments": "3556560", "commonStockSharesOutstanding": "16858085", "intangibleAssetsExcludingGoodwill": "381200", "cashAndCashEquivalentsAtCarryingValue": "3556560", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-136765537", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "CAD", "changeInInventory": "None", "operatingCashflow": "-6772487", "capitalExpenditures": "84363382", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "77244039", "cashflowFromInvestment": "-90163477", "stockBasedCompensation": "3517013", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "47018781", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 49439100, "cost_of_revenue": 72922758, "gross_profit": -23483658, "research_and_development": null, "selling_general_admin": 7760865, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -49777939, "depreciation_amortisation": 47018781, "ebitda": -2759158, "interest_expense": 904511, "interest_income": null, "other_non_operating": null, "pretax_income": -136765537, "tax_provision": 86083087, "effective_tax_rate": null, "net_income": -136765537, "net_income_continuing_ops": -136765537, "net_income_to_common": -136765537, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 3556560, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 3636461, "net_ppe": null, "goodwill": null, "intangible_assets": 381200, "goodwill_and_intangibles": 381200, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 79258993, "total_assets": 82895453, "short_term_debt": 4070004, "accounts_payable": 16869179, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 21939853, "long_term_debt": 28296238, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 28296238, "total_liabilities": 50236091, "total_debt": 32366242, "preferred_stock": null, "minority_interest": null, "retained_earnings": -136671025, "total_equity": 32659362, "shares_outstanding": 16858085, "operating_cash_flow": -6772487, "stock_based_compensation": 3517013, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 84363382, "acquisitions": null, "other_investing": null, "investing_cash_flow": -90163477, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 77244039, "free_cash_flow": 77590895, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-49777939", "ebitda": "-2759158", "netIncome": "-136765537", "grossProfit": "-23483658", "depreciation": "None", "totalRevenue": "49439100", "costOfRevenue": "72922758", "interestIncome": "32408", "incomeBeforeTax": "-136765537", "interestExpense": "904511", "operatingIncome": "-49107210", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "86083087", "reportedCurrency": "CAD", "netInterestIncome": "-2023504", "nonInterestIncome": "None", "operatingExpenses": "25623552", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "72922758", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "47018781", "sellingGeneralAndAdministrative": "7760865", "netIncomeFromContinuingOperations": "-136765537" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "162733360", "currentDebt": "None", "investments": "None", "totalAssets": "82895453", "longTermDebt": "28296238", "shortTermDebt": "4070004", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "381200", "reportedCurrency": "CAD", "retainedEarnings": "-136671025", "totalLiabilities": "50236091", "otherCurrentAssets": "79901", "totalCurrentAssets": "3636461", "currentLongTermDebt": "4070004", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "79258993", "currentAccountsPayable": "16869179", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "58127009", "shortLongTermDebtTotal": "32366242", "totalShareholderEquity": "32659362", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "-15868509", "totalCurrentLiabilities": "21939853", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "28296238", "cashAndShortTermInvestments": "3556560", "commonStockSharesOutstanding": "16858085", "intangibleAssetsExcludingGoodwill": "381200", "cashAndCashEquivalentsAtCarryingValue": "3556560", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-136765537", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "CAD", "changeInInventory": "None", "operatingCashflow": "-6772487", "capitalExpenditures": "84363382", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "77244039", "cashflowFromInvestment": "-90163477", "stockBasedCompensation": "3517013", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "47018781", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ], "quarterly": [ { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T21:21:10.490013+00:00", "is_restated": false, "income_statement": { "revenue": 71017000, "cost_of_revenue": 25548000, "gross_profit": 45469000, "ebit": -292834000, "ebitda": -253713000, "pretax_income": -302077000, "tax_provision": -48942000, "net_income": -219849000, "net_income_to_common": -219849000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 160016000, "total_current_assets": 216574000, "total_assets": 2609744000, "short_term_debt": 202818000, "long_term_debt": 204784000, "total_debt": 407602000, "total_liabilities": 919568000, "total_equity": 1379839000, "shares_outstanding": 111064728, "goodwill_and_intangibles": 219323000 }, "cash_flow": { "operating_cash_flow": -26844928, "capital_expenditure": 36109789, "free_cash_flow": 9264861, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 91882, "ticker_id": 6500, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:21:10.490013+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-292834000", "ebitda": "-253713000", "netIncome": "-219849000", "grossProfit": "45469000", "depreciation": "None", "totalRevenue": "71017000", "costOfRevenue": "25548000", "interestIncome": "None", "incomeBeforeTax": "-302077000", "interestExpense": "9243000", "operatingIncome": "-74713000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "-48942000", "reportedCurrency": "USD", "netInterestIncome": "-9243000", "nonInterestIncome": "None", "operatingExpenses": "120182000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "25548000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "39121000", "sellingGeneralAndAdministrative": "81740000", "netIncomeFromContinuingOperations": "-253135000" }, "balance": { "goodwill": "209159000", "inventory": "None", "commonStock": "1125000", "currentDebt": "None", "investments": "None", "totalAssets": "2609744000", "longTermDebt": "204784000", "shortTermDebt": "202818000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "10164000", "reportedCurrency": "USD", "retainedEarnings": "-214368000", "totalLiabilities": "919568000", "otherCurrentAssets": "49367000", "totalCurrentAssets": "216574000", "currentLongTermDebt": "199966000", "longTermInvestments": "49966000", "shortTermInvestments": "None", "currentNetReceivables": "7191000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2393170000", "currentAccountsPayable": "43927000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "422911000", "totalShareholderEquity": "1379839000", "capitalLeaseObligations": "18161000", "otherCurrentLiabilities": "43927000", "totalCurrentLiabilities": "252427000", "otherNonCurrentLiabilities": "360877000", "totalNonCurrentLiabilities": "667141000", "cashAndShortTermInvestments": "160016000", "commonStockSharesOutstanding": "111064728", "intangibleAssetsExcludingGoodwill": "10164000", "cashAndCashEquivalentsAtCarryingValue": "160016000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-216803710", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-26844928", "capitalExpenditures": "36109789", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "188351361", "cashflowFromInvestment": "-50463179", "stockBasedCompensation": "50874000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "38579106", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 71017000, "cost_of_revenue": 25548000, "gross_profit": 45469000, "research_and_development": null, "selling_general_admin": 81740000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -292834000, "depreciation_amortisation": 39121000, "ebitda": -253713000, "interest_expense": 9243000, "interest_income": null, "other_non_operating": null, "pretax_income": -302077000, "tax_provision": -48942000, "effective_tax_rate": null, "net_income": -219849000, "net_income_continuing_ops": -253135000, "net_income_to_common": -219849000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 160016000, "short_term_investments": null, "net_receivables": 7191000, "inventory": null, "other_current_assets": null, "total_current_assets": 216574000, "net_ppe": null, "goodwill": 209159000, "intangible_assets": 10164000, "goodwill_and_intangibles": 219323000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2393170000, "total_assets": 2609744000, "short_term_debt": 202818000, "accounts_payable": 43927000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 252427000, "long_term_debt": 204784000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 667141000, "total_liabilities": 919568000, "total_debt": 407602000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -214368000, "total_equity": 1379839000, "shares_outstanding": 111064728, "operating_cash_flow": -26844928, "stock_based_compensation": 50874000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 36109789, "acquisitions": null, "other_investing": null, "investing_cash_flow": -50463179, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 188351361, "free_cash_flow": 9264861, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-292834000", "ebitda": "-253713000", "netIncome": "-219849000", "grossProfit": "45469000", "depreciation": "None", "totalRevenue": "71017000", "costOfRevenue": "25548000", "interestIncome": "None", "incomeBeforeTax": "-302077000", "interestExpense": "9243000", "operatingIncome": "-74713000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "-48942000", "reportedCurrency": "USD", "netInterestIncome": "-9243000", "nonInterestIncome": "None", "operatingExpenses": "120182000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "25548000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "39121000", "sellingGeneralAndAdministrative": "81740000", "netIncomeFromContinuingOperations": "-253135000" }, "balance": { "goodwill": "209159000", "inventory": "None", "commonStock": "1125000", "currentDebt": "None", "investments": "None", "totalAssets": "2609744000", "longTermDebt": "204784000", "shortTermDebt": "202818000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "10164000", "reportedCurrency": "USD", "retainedEarnings": "-214368000", "totalLiabilities": "919568000", "otherCurrentAssets": "49367000", "totalCurrentAssets": "216574000", "currentLongTermDebt": "199966000", "longTermInvestments": "49966000", "shortTermInvestments": "None", "currentNetReceivables": "7191000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2393170000", "currentAccountsPayable": "43927000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "422911000", "totalShareholderEquity": "1379839000", "capitalLeaseObligations": "18161000", "otherCurrentLiabilities": "43927000", "totalCurrentLiabilities": "252427000", "otherNonCurrentLiabilities": "360877000", "totalNonCurrentLiabilities": "667141000", "cashAndShortTermInvestments": "160016000", "commonStockSharesOutstanding": "111064728", "intangibleAssetsExcludingGoodwill": "10164000", "cashAndCashEquivalentsAtCarryingValue": "160016000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-216803710", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-26844928", "capitalExpenditures": "36109789", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "188351361", "cashflowFromInvestment": "-50463179", "stockBasedCompensation": "50874000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "38579106", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T21:21:10.490013+00:00", "is_restated": false, "income_statement": { "revenue": -313384000, "cost_of_revenue": 35009000, "gross_profit": -348393000, "ebit": -374406000, "ebitda": -333978000, "pretax_income": -379998000, "tax_provision": -78224000, "net_income": -279681000, "net_income_to_common": -279681000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 44914000, "total_current_assets": 408183000, "total_assets": 2753720000, "short_term_debt": 202817000, "long_term_debt": 210235000, "total_debt": 413052000, "total_liabilities": 1064250000, "total_equity": 1421925000, "shares_outstanding": 105328890, "goodwill_and_intangibles": 221228000 }, "cash_flow": { "operating_cash_flow": -57360000, "capital_expenditure": 186397000, "free_cash_flow": 129037000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 91883, "ticker_id": 6500, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:21:10.490013+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-374406000", "ebitda": "-333978000", "netIncome": "-279681000", "grossProfit": "-348393000", "depreciation": "None", "totalRevenue": "-313384000", "costOfRevenue": "35009000", "interestIncome": "None", "incomeBeforeTax": "-379998000", "interestExpense": "5592000", "operatingIncome": "-433874000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "-78224000", "reportedCurrency": "USD", "netInterestIncome": "-5592000", "nonInterestIncome": "None", "operatingExpenses": "85481000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "35009000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "40428000", "sellingGeneralAndAdministrative": "45732000", "netIncomeFromContinuingOperations": "-301774000" }, "balance": { "goodwill": "210087000", "inventory": "None", "commonStock": "1101000", "currentDebt": "None", "investments": "None", "totalAssets": "2753720000", "longTermDebt": "210235000", "shortTermDebt": "202817000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "11141000", "reportedCurrency": "USD", "retainedEarnings": "5481000", "totalLiabilities": "1064250000", "otherCurrentAssets": "332147000", "totalCurrentAssets": "408183000", "currentLongTermDebt": "199926000", "longTermInvestments": "51536000", "shortTermInvestments": "None", "currentNetReceivables": "31122000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2345537000", "currentAccountsPayable": "15756000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "429331000", "totalShareholderEquity": "1421925000", "capitalLeaseObligations": "19170000", "otherCurrentLiabilities": "171193000", "totalCurrentLiabilities": "375583000", "otherNonCurrentLiabilities": "332153000", "totalNonCurrentLiabilities": "688667000", "cashAndShortTermInvestments": "44914000", "commonStockSharesOutstanding": "105328890", "intangibleAssetsExcludingGoodwill": "11141000", "cashAndCashEquivalentsAtCarryingValue": "44914000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-301774000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-57360000", "capitalExpenditures": "186397000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "368511000", "cashflowFromInvestment": "-302367000", "stockBasedCompensation": "40051000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "40428000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": -313384000, "cost_of_revenue": 35009000, "gross_profit": -348393000, "research_and_development": null, "selling_general_admin": 45732000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -374406000, "depreciation_amortisation": 40428000, "ebitda": -333978000, "interest_expense": 5592000, "interest_income": null, "other_non_operating": null, "pretax_income": -379998000, "tax_provision": -78224000, "effective_tax_rate": null, "net_income": -279681000, "net_income_continuing_ops": -301774000, "net_income_to_common": -279681000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 44914000, "short_term_investments": null, "net_receivables": 31122000, "inventory": null, "other_current_assets": null, "total_current_assets": 408183000, "net_ppe": null, "goodwill": 210087000, "intangible_assets": 11141000, "goodwill_and_intangibles": 221228000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2345537000, "total_assets": 2753720000, "short_term_debt": 202817000, "accounts_payable": 15756000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 375583000, "long_term_debt": 210235000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 688667000, "total_liabilities": 1064250000, "total_debt": 413052000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 5481000, "total_equity": 1421925000, "shares_outstanding": 105328890, "operating_cash_flow": -57360000, "stock_based_compensation": 40051000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 186397000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -302367000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 368511000, "free_cash_flow": 129037000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-374406000", "ebitda": "-333978000", "netIncome": "-279681000", "grossProfit": "-348393000", "depreciation": "None", "totalRevenue": "-313384000", "costOfRevenue": "35009000", "interestIncome": "None", "incomeBeforeTax": "-379998000", "interestExpense": "5592000", "operatingIncome": "-433874000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "-78224000", "reportedCurrency": "USD", "netInterestIncome": "-5592000", "nonInterestIncome": "None", "operatingExpenses": "85481000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "35009000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "40428000", "sellingGeneralAndAdministrative": "45732000", "netIncomeFromContinuingOperations": "-301774000" }, "balance": { "goodwill": "210087000", "inventory": "None", "commonStock": "1101000", "currentDebt": "None", "investments": "None", "totalAssets": "2753720000", "longTermDebt": "210235000", "shortTermDebt": "202817000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "11141000", "reportedCurrency": "USD", "retainedEarnings": "5481000", "totalLiabilities": "1064250000", "otherCurrentAssets": "332147000", "totalCurrentAssets": "408183000", "currentLongTermDebt": "199926000", "longTermInvestments": "51536000", "shortTermInvestments": "None", "currentNetReceivables": "31122000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2345537000", "currentAccountsPayable": "15756000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "429331000", "totalShareholderEquity": "1421925000", "capitalLeaseObligations": "19170000", "otherCurrentLiabilities": "171193000", "totalCurrentLiabilities": "375583000", "otherNonCurrentLiabilities": "332153000", "totalNonCurrentLiabilities": "688667000", "cashAndShortTermInvestments": "44914000", "commonStockSharesOutstanding": "105328890", "intangibleAssetsExcludingGoodwill": "11141000", "cashAndCashEquivalentsAtCarryingValue": "44914000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-301774000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-57360000", "capitalExpenditures": "186397000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "368511000", "cashflowFromInvestment": "-302367000", "stockBasedCompensation": "40051000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "40428000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T21:21:10.490013+00:00", "is_restated": false, "income_statement": { "revenue": 160105000, "cost_of_revenue": 32330000, "gross_profit": 127775000, "ebit": 78247000, "ebitda": 106714000, "pretax_income": 69631000, "tax_provision": 19019000, "net_income": 50109000, "net_income_to_common": 50109000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 46603834, "total_current_assets": 310859670, "total_assets": 3740525110, "short_term_debt": 195763100, "long_term_debt": 217387000, "total_debt": 413150100, "total_liabilities": 1439525990, "total_equity": 2006590564, "shares_outstanding": 121761796, "goodwill_and_intangibles": 304101396 }, "cash_flow": { "operating_cash_flow": 769994, "capital_expenditure": 352091716, "free_cash_flow": 352861710, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 91885, "ticker_id": 6500, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:21:10.490013+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "78247000", "ebitda": "106714000", "netIncome": "50109000", "grossProfit": "127775000", "depreciation": "None", "totalRevenue": "160105000", "costOfRevenue": "32330000", "interestIncome": "None", "incomeBeforeTax": "69631000", "interestExpense": "8616000", "operatingIncome": "74122000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "19019000", "reportedCurrency": "USD", "netInterestIncome": "-8616000", "nonInterestIncome": "None", "operatingExpenses": "53653000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "32330000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "28467000", "sellingGeneralAndAdministrative": "25858000", "netIncomeFromContinuingOperations": "50612000" }, "balance": { "goodwill": "287500007", "inventory": "None", "commonStock": "1479111", "currentDebt": "None", "investments": "None", "totalAssets": "3740525110", "longTermDebt": "217387000", "shortTermDebt": "195763100", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "16601389", "reportedCurrency": "USD", "retainedEarnings": "396788664", "totalLiabilities": "1439525990", "otherCurrentAssets": "254970691", "totalCurrentAssets": "310859670", "currentLongTermDebt": "130085000", "longTermInvestments": "56556000", "shortTermInvestments": "None", "currentNetReceivables": "9285145", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3429665440", "currentAccountsPayable": "86271291", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "543569941", "totalShareholderEquity": "2006590564", "capitalLeaseObligations": "43178000", "otherCurrentLiabilities": "149315109", "totalCurrentLiabilities": "431349500", "otherNonCurrentLiabilities": "286203000", "totalNonCurrentLiabilities": "1008176490", "cashAndShortTermInvestments": "46603834", "commonStockSharesOutstanding": "121761796", "intangibleAssetsExcludingGoodwill": "16601389", "cashAndCashEquivalentsAtCarryingValue": "46603834", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "50611671", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "769994", "capitalExpenditures": "352091716", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "166850917", "cashflowFromInvestment": "-350357727", "stockBasedCompensation": "6317958", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "28466814", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 160105000, "cost_of_revenue": 32330000, "gross_profit": 127775000, "research_and_development": null, "selling_general_admin": 25858000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 78247000, "depreciation_amortisation": 28467000, "ebitda": 106714000, "interest_expense": 8616000, "interest_income": null, "other_non_operating": null, "pretax_income": 69631000, "tax_provision": 19019000, "effective_tax_rate": null, "net_income": 50109000, "net_income_continuing_ops": 50612000, "net_income_to_common": 50109000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 46603834, "short_term_investments": null, "net_receivables": 9285145, "inventory": null, "other_current_assets": null, "total_current_assets": 310859670, "net_ppe": null, "goodwill": 287500007, "intangible_assets": 16601389, "goodwill_and_intangibles": 304101396, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3429665440, "total_assets": 3740525110, "short_term_debt": 195763100, "accounts_payable": 86271291, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 431349500, "long_term_debt": 217387000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1008176490, "total_liabilities": 1439525990, "total_debt": 413150100, "preferred_stock": null, "minority_interest": null, "retained_earnings": 396788664, "total_equity": 2006590564, "shares_outstanding": 121761796, "operating_cash_flow": 769994, "stock_based_compensation": 6317958, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 352091716, "acquisitions": null, "other_investing": null, "investing_cash_flow": -350357727, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 166850917, "free_cash_flow": 352861710, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "78247000", "ebitda": "106714000", "netIncome": "50109000", "grossProfit": "127775000", "depreciation": "None", "totalRevenue": "160105000", "costOfRevenue": "32330000", "interestIncome": "None", "incomeBeforeTax": "69631000", "interestExpense": "8616000", "operatingIncome": "74122000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "19019000", "reportedCurrency": "USD", "netInterestIncome": "-8616000", "nonInterestIncome": "None", "operatingExpenses": "53653000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "32330000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "28467000", "sellingGeneralAndAdministrative": "25858000", "netIncomeFromContinuingOperations": "50612000" }, "balance": { "goodwill": "287500007", "inventory": "None", "commonStock": "1479111", "currentDebt": "None", "investments": "None", "totalAssets": "3740525110", "longTermDebt": "217387000", "shortTermDebt": "195763100", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "16601389", "reportedCurrency": "USD", "retainedEarnings": "396788664", "totalLiabilities": "1439525990", "otherCurrentAssets": "254970691", "totalCurrentAssets": "310859670", "currentLongTermDebt": "130085000", "longTermInvestments": "56556000", "shortTermInvestments": "None", "currentNetReceivables": "9285145", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3429665440", "currentAccountsPayable": "86271291", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "543569941", "totalShareholderEquity": "2006590564", "capitalLeaseObligations": "43178000", "otherCurrentLiabilities": "149315109", "totalCurrentLiabilities": "431349500", "otherNonCurrentLiabilities": "286203000", "totalNonCurrentLiabilities": "1008176490", "cashAndShortTermInvestments": "46603834", "commonStockSharesOutstanding": "121761796", "intangibleAssetsExcludingGoodwill": "16601389", "cashAndCashEquivalentsAtCarryingValue": "46603834", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "50611671", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "769994", "capitalExpenditures": "352091716", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "166850917", "cashflowFromInvestment": "-350357727", "stockBasedCompensation": "6317958", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "28466814", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T21:21:10.490013+00:00", "is_restated": false, "income_statement": { "revenue": 41299000, "cost_of_revenue": 21776000, "gross_profit": 19523000, "ebit": 173453000, "ebitda": 193980000, "pretax_income": 165057000, "tax_provision": 27574000, "net_income": 137312000, "net_income_to_common": 137312000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 216251000, "total_current_assets": 411262000, "total_assets": 2021365000, "short_term_debt": 74762000, "long_term_debt": 251171000, "total_debt": 325933000, "total_liabilities": 632998000, "total_equity": 1266790000, "shares_outstanding": 119018761, "goodwill_and_intangibles": 68605000 }, "cash_flow": { "operating_cash_flow": -48787000, "capital_expenditure": 45363000, "free_cash_flow": -3424000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 91886, "ticker_id": 6500, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:21:10.490013+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "173453000", "ebitda": "193980000", "netIncome": "137312000", "grossProfit": "19523000", "depreciation": "None", "totalRevenue": "41299000", "costOfRevenue": "21776000", "interestIncome": "None", "incomeBeforeTax": "165057000", "interestExpense": "8396000", "operatingIncome": "187859000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "27574000", "reportedCurrency": "USD", "netInterestIncome": "-8396000", "nonInterestIncome": "None", "operatingExpenses": "-168336000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "21776000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "20527000", "sellingGeneralAndAdministrative": "30158000", "netIncomeFromContinuingOperations": "137483000" }, "balance": { "goodwill": "55785000", "inventory": "None", "commonStock": "1044000", "currentDebt": "None", "investments": "None", "totalAssets": "2021365000", "longTermDebt": "251171000", "shortTermDebt": "74762000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "12820000", "reportedCurrency": "USD", "retainedEarnings": "235053000", "totalLiabilities": "632998000", "otherCurrentAssets": "184083000", "totalCurrentAssets": "411262000", "currentLongTermDebt": "64938000", "longTermInvestments": "90822000", "shortTermInvestments": "None", "currentNetReceivables": "10928000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1610103000", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "361995000", "totalShareholderEquity": "1266790000", "capitalLeaseObligations": "45886000", "otherCurrentLiabilities": "146461000", "totalCurrentLiabilities": "227370000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "405628000", "cashAndShortTermInvestments": "216251000", "commonStockSharesOutstanding": "119018761", "intangibleAssetsExcludingGoodwill": "12820000", "cashAndCashEquivalentsAtCarryingValue": "216251000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "137483000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-48787000", "capitalExpenditures": "45363000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "205245000", "cashflowFromInvestment": "-43244000", "stockBasedCompensation": "7640000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "20110000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 41299000, "cost_of_revenue": 21776000, "gross_profit": 19523000, "research_and_development": null, "selling_general_admin": 30158000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 173453000, "depreciation_amortisation": 20527000, "ebitda": 193980000, "interest_expense": 8396000, "interest_income": null, "other_non_operating": null, "pretax_income": 165057000, "tax_provision": 27574000, "effective_tax_rate": null, "net_income": 137312000, "net_income_continuing_ops": 137483000, "net_income_to_common": 137312000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 216251000, "short_term_investments": null, "net_receivables": 10928000, "inventory": null, "other_current_assets": null, "total_current_assets": 411262000, "net_ppe": null, "goodwill": 55785000, "intangible_assets": 12820000, "goodwill_and_intangibles": 68605000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1610103000, "total_assets": 2021365000, "short_term_debt": 74762000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 227370000, "long_term_debt": 251171000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 405628000, "total_liabilities": 632998000, "total_debt": 325933000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 235053000, "total_equity": 1266790000, "shares_outstanding": 119018761, "operating_cash_flow": -48787000, "stock_based_compensation": 7640000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 45363000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -43244000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 205245000, "free_cash_flow": -3424000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "173453000", "ebitda": "193980000", "netIncome": "137312000", "grossProfit": "19523000", "depreciation": "None", "totalRevenue": "41299000", "costOfRevenue": "21776000", "interestIncome": "None", "incomeBeforeTax": "165057000", "interestExpense": "8396000", "operatingIncome": "187859000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "27574000", "reportedCurrency": "USD", "netInterestIncome": "-8396000", "nonInterestIncome": "None", "operatingExpenses": "-168336000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "21776000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "20527000", "sellingGeneralAndAdministrative": "30158000", "netIncomeFromContinuingOperations": "137483000" }, "balance": { "goodwill": "55785000", "inventory": "None", "commonStock": "1044000", "currentDebt": "None", "investments": "None", "totalAssets": "2021365000", "longTermDebt": "251171000", "shortTermDebt": "74762000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "12820000", "reportedCurrency": "USD", "retainedEarnings": "235053000", "totalLiabilities": "632998000", "otherCurrentAssets": "184083000", "totalCurrentAssets": "411262000", "currentLongTermDebt": "64938000", "longTermInvestments": "90822000", "shortTermInvestments": "None", "currentNetReceivables": "10928000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1610103000", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "361995000", "totalShareholderEquity": "1266790000", "capitalLeaseObligations": "45886000", "otherCurrentLiabilities": "146461000", "totalCurrentLiabilities": "227370000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "405628000", "cashAndShortTermInvestments": "216251000", "commonStockSharesOutstanding": "119018761", "intangibleAssetsExcludingGoodwill": "12820000", "cashAndCashEquivalentsAtCarryingValue": "216251000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "137483000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-48787000", "capitalExpenditures": "45363000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "205245000", "cashflowFromInvestment": "-43244000", "stockBasedCompensation": "7640000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "20110000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T21:21:10.490013+00:00", "is_restated": false, "income_statement": { "revenue": 21815000, "cost_of_revenue": 18659000, "gross_profit": 3156000, "ebit": -147055000, "ebitda": -131520000, "pretax_income": -154524000, "tax_provision": -20205000, "net_income": -133889000, "net_income_to_common": -133889000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 108382000, "total_current_assets": 269149000, "total_assets": 1571883000, "short_term_debt": 74603000, "long_term_debt": 244374000, "total_debt": 318977000, "total_liabilities": 584188000, "total_equity": 959994000, "shares_outstanding": 102854747, "goodwill_and_intangibles": 66495000 }, "cash_flow": { "operating_cash_flow": -33849000, "capital_expenditure": 64232000, "free_cash_flow": 30383000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 91887, "ticker_id": 6500, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:21:10.490013+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-147055000", "ebitda": "-131520000", "netIncome": "-133889000", "grossProfit": "3156000", "depreciation": "None", "totalRevenue": "21815000", "costOfRevenue": "18659000", "interestIncome": "None", "incomeBeforeTax": "-154524000", "interestExpense": "7469000", "operatingIncome": "-147650000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "-20205000", "reportedCurrency": "USD", "netInterestIncome": "-7469000", "nonInterestIncome": "None", "operatingExpenses": "150806000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "18659000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "15535000", "sellingGeneralAndAdministrative": "21059000", "netIncomeFromContinuingOperations": "-134319000" }, "balance": { "goodwill": "53169000", "inventory": "None", "commonStock": "1042000", "currentDebt": "None", "investments": "None", "totalAssets": "1571883000", "longTermDebt": "244374000", "shortTermDebt": "74603000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "13326000", "reportedCurrency": "USD", "retainedEarnings": "97741000", "totalLiabilities": "584188000", "otherCurrentAssets": "155476000", "totalCurrentAssets": "269149000", "currentLongTermDebt": "64983000", "longTermInvestments": "89758000", "shortTermInvestments": "114986000", "currentNetReceivables": "5291000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1302734000", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "354861000", "totalShareholderEquity": "959994000", "capitalLeaseObligations": "45504000", "otherCurrentLiabilities": "134070000", "totalCurrentLiabilities": "213235000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "370953000", "cashAndShortTermInvestments": "108382000", "commonStockSharesOutstanding": "102854747", "intangibleAssetsExcludingGoodwill": "13326000", "cashAndCashEquivalentsAtCarryingValue": "108382000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-134319000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-33849000", "capitalExpenditures": "64232000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "115519000", "cashflowFromInvestment": "-58236000", "stockBasedCompensation": "3793000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "15508000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 21815000, "cost_of_revenue": 18659000, "gross_profit": 3156000, "research_and_development": null, "selling_general_admin": 21059000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -147055000, "depreciation_amortisation": 15535000, "ebitda": -131520000, "interest_expense": 7469000, "interest_income": null, "other_non_operating": null, "pretax_income": -154524000, "tax_provision": -20205000, "effective_tax_rate": null, "net_income": -133889000, "net_income_continuing_ops": -134319000, "net_income_to_common": -133889000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 108382000, "short_term_investments": 114986000, "net_receivables": 5291000, "inventory": null, "other_current_assets": null, "total_current_assets": 269149000, "net_ppe": null, "goodwill": 53169000, "intangible_assets": 13326000, "goodwill_and_intangibles": 66495000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1302734000, "total_assets": 1571883000, "short_term_debt": 74603000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 213235000, "long_term_debt": 244374000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 370953000, "total_liabilities": 584188000, "total_debt": 318977000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 97741000, "total_equity": 959994000, "shares_outstanding": 102854747, "operating_cash_flow": -33849000, "stock_based_compensation": 3793000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 64232000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -58236000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 115519000, "free_cash_flow": 30383000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-147055000", "ebitda": "-131520000", "netIncome": "-133889000", "grossProfit": "3156000", "depreciation": "None", "totalRevenue": "21815000", "costOfRevenue": "18659000", "interestIncome": "None", "incomeBeforeTax": "-154524000", "interestExpense": "7469000", "operatingIncome": "-147650000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "-20205000", "reportedCurrency": "USD", "netInterestIncome": "-7469000", "nonInterestIncome": "None", "operatingExpenses": "150806000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "18659000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "15535000", "sellingGeneralAndAdministrative": "21059000", "netIncomeFromContinuingOperations": "-134319000" }, "balance": { "goodwill": "53169000", "inventory": "None", "commonStock": "1042000", "currentDebt": "None", "investments": "None", "totalAssets": "1571883000", "longTermDebt": "244374000", "shortTermDebt": "74603000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "13326000", "reportedCurrency": "USD", "retainedEarnings": "97741000", "totalLiabilities": "584188000", "otherCurrentAssets": "155476000", "totalCurrentAssets": "269149000", "currentLongTermDebt": "64983000", "longTermInvestments": "89758000", "shortTermInvestments": "114986000", "currentNetReceivables": "5291000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1302734000", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "354861000", "totalShareholderEquity": "959994000", "capitalLeaseObligations": "45504000", "otherCurrentLiabilities": "134070000", "totalCurrentLiabilities": "213235000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "370953000", "cashAndShortTermInvestments": "108382000", "commonStockSharesOutstanding": "102854747", "intangibleAssetsExcludingGoodwill": "13326000", "cashAndCashEquivalentsAtCarryingValue": "108382000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-134319000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-33849000", "capitalExpenditures": "64232000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "115519000", "cashflowFromInvestment": "-58236000", "stockBasedCompensation": "3793000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "15508000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T21:21:10.490013+00:00", "is_restated": false, "income_statement": { "revenue": 339851000, "cost_of_revenue": 20313000, "gross_profit": 319538000, "ebit": 269709000, "ebitda": 284657000, "pretax_income": 260146000, "tax_provision": 110482000, "net_income": 152225000, "net_income_to_common": 152225000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 85044000, "total_current_assets": 256841000, "total_assets": 1518860000, "short_term_debt": 72437000, "long_term_debt": 235620000, "total_debt": 308057000, "total_liabilities": 538281000, "total_equity": 976669000, "shares_outstanding": 101047739, "goodwill_and_intangibles": 66355000 }, "cash_flow": { "operating_cash_flow": -21640000, "capital_expenditure": 186523000, "free_cash_flow": 164883000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 91888, "ticker_id": 6500, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:21:10.490013+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "269709000", "ebitda": "284657000", "netIncome": "152225000", "grossProfit": "319538000", "depreciation": "None", "totalRevenue": "339851000", "costOfRevenue": "20313000", "interestIncome": "None", "incomeBeforeTax": "260146000", "interestExpense": "9563000", "operatingIncome": "281914000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "110482000", "reportedCurrency": "USD", "netInterestIncome": "-9563000", "nonInterestIncome": "None", "operatingExpenses": "37624000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "20313000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "14948000", "sellingGeneralAndAdministrative": "18844000", "netIncomeFromContinuingOperations": "149664000" }, "balance": { "goodwill": "53082000", "inventory": "None", "commonStock": "995000", "currentDebt": "None", "investments": "None", "totalAssets": "1518860000", "longTermDebt": "235620000", "shortTermDebt": "72437000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "13273000", "reportedCurrency": "USD", "retainedEarnings": "231630000", "totalLiabilities": "538281000", "otherCurrentAssets": "163735000", "totalCurrentAssets": "256841000", "currentLongTermDebt": "64965000", "longTermInvestments": "88393000", "shortTermInvestments": "132874000", "currentNetReceivables": "8062000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1262019000", "currentAccountsPayable": "11290000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "345649000", "totalShareholderEquity": "976669000", "capitalLeaseObligations": "45064000", "otherCurrentLiabilities": "53475000", "totalCurrentLiabilities": "153955000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "384326000", "cashAndShortTermInvestments": "85044000", "commonStockSharesOutstanding": "101047739", "intangibleAssetsExcludingGoodwill": "13273000", "cashAndCashEquivalentsAtCarryingValue": "85044000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "151984000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-21640000", "capitalExpenditures": "186523000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "162334000", "cashflowFromInvestment": "-183692000", "stockBasedCompensation": "4342000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "14948000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 339851000, "cost_of_revenue": 20313000, "gross_profit": 319538000, "research_and_development": null, "selling_general_admin": 18844000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 269709000, "depreciation_amortisation": 14948000, "ebitda": 284657000, "interest_expense": 9563000, "interest_income": null, "other_non_operating": null, "pretax_income": 260146000, "tax_provision": 110482000, "effective_tax_rate": null, "net_income": 152225000, "net_income_continuing_ops": 149664000, "net_income_to_common": 152225000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 85044000, "short_term_investments": 132874000, "net_receivables": 8062000, "inventory": null, "other_current_assets": null, "total_current_assets": 256841000, "net_ppe": null, "goodwill": 53082000, "intangible_assets": 13273000, "goodwill_and_intangibles": 66355000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1262019000, "total_assets": 1518860000, "short_term_debt": 72437000, "accounts_payable": 11290000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 153955000, "long_term_debt": 235620000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 384326000, "total_liabilities": 538281000, "total_debt": 308057000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 231630000, "total_equity": 976669000, "shares_outstanding": 101047739, "operating_cash_flow": -21640000, "stock_based_compensation": 4342000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 186523000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -183692000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 162334000, "free_cash_flow": 164883000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "269709000", "ebitda": "284657000", "netIncome": "152225000", "grossProfit": "319538000", "depreciation": "None", "totalRevenue": "339851000", "costOfRevenue": "20313000", "interestIncome": "None", "incomeBeforeTax": "260146000", "interestExpense": "9563000", "operatingIncome": "281914000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "110482000", "reportedCurrency": "USD", "netInterestIncome": "-9563000", "nonInterestIncome": "None", "operatingExpenses": "37624000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "20313000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "14948000", "sellingGeneralAndAdministrative": "18844000", "netIncomeFromContinuingOperations": "149664000" }, "balance": { "goodwill": "53082000", "inventory": "None", "commonStock": "995000", "currentDebt": "None", "investments": "None", "totalAssets": "1518860000", "longTermDebt": "235620000", "shortTermDebt": "72437000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "13273000", "reportedCurrency": "USD", "retainedEarnings": "231630000", "totalLiabilities": "538281000", "otherCurrentAssets": "163735000", "totalCurrentAssets": "256841000", "currentLongTermDebt": "64965000", "longTermInvestments": "88393000", "shortTermInvestments": "132874000", "currentNetReceivables": "8062000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1262019000", "currentAccountsPayable": "11290000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "345649000", "totalShareholderEquity": "976669000", "capitalLeaseObligations": "45064000", "otherCurrentLiabilities": "53475000", "totalCurrentLiabilities": "153955000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "384326000", "cashAndShortTermInvestments": "85044000", "commonStockSharesOutstanding": "101047739", "intangibleAssetsExcludingGoodwill": "13273000", "cashAndCashEquivalentsAtCarryingValue": "85044000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "151984000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-21640000", "capitalExpenditures": "186523000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "162334000", "cashflowFromInvestment": "-183692000", "stockBasedCompensation": "4342000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "14948000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T21:21:10.490013+00:00", "is_restated": false, "income_statement": { "revenue": 43735000, "cost_of_revenue": 17559000, "gross_profit": 26176000, "ebit": 9299000, "ebitda": 20217000, "pretax_income": 1361000, "tax_provision": 453000, "net_income": 647000, "net_income_to_common": 647000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 72282000, "total_current_assets": 110252000, "total_assets": 1099223000, "short_term_debt": 72600000, "long_term_debt": 232341000, "total_debt": 304941000, "total_liabilities": 386727000, "total_equity": 703915000, "shares_outstanding": 96407378, "goodwill_and_intangibles": 71134000 }, "cash_flow": { "operating_cash_flow": -4202000, "capital_expenditure": 61044000, "free_cash_flow": 56842000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 91890, "ticker_id": 6500, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:21:10.490013+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "9299000", "ebitda": "20217000", "netIncome": "647000", "grossProfit": "26176000", "depreciation": "None", "totalRevenue": "43735000", "costOfRevenue": "17559000", "interestIncome": "None", "incomeBeforeTax": "1361000", "interestExpense": "7938000", "operatingIncome": "-1569000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "453000", "reportedCurrency": "CAD", "netInterestIncome": "-7938000", "nonInterestIncome": "None", "operatingExpenses": "27745000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "17559000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "10918000", "sellingGeneralAndAdministrative": "16175000", "netIncomeFromContinuingOperations": "908000" }, "balance": { "goodwill": "56436000", "inventory": "None", "commonStock": "935000", "currentDebt": "None", "investments": "None", "totalAssets": "1099223000", "longTermDebt": "232341000", "shortTermDebt": "72600000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "14698000", "reportedCurrency": "CAD", "retainedEarnings": "79405000", "totalLiabilities": "386727000", "otherCurrentAssets": "29960000", "totalCurrentAssets": "110252000", "currentLongTermDebt": "64956000", "longTermInvestments": "90069000", "shortTermInvestments": "1764000", "currentNetReceivables": "8010000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "988971000", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "343970000", "totalShareholderEquity": "703915000", "capitalLeaseObligations": "46673000", "otherCurrentLiabilities": "32243000", "totalCurrentLiabilities": "110478000", "otherNonCurrentLiabilities": "1734000", "totalNonCurrentLiabilities": "276249000", "cashAndShortTermInvestments": "72282000", "commonStockSharesOutstanding": "96407378", "intangibleAssetsExcludingGoodwill": "14698000", "cashAndCashEquivalentsAtCarryingValue": "72282000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "874944", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "CAD", "changeInInventory": "None", "operatingCashflow": "-4202000", "capitalExpenditures": "61044000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-3250000", "cashflowFromInvestment": "-95695000", "stockBasedCompensation": "4957000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "10881000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 43735000, "cost_of_revenue": 17559000, "gross_profit": 26176000, "research_and_development": null, "selling_general_admin": 16175000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 9299000, "depreciation_amortisation": 10918000, "ebitda": 20217000, "interest_expense": 7938000, "interest_income": null, "other_non_operating": null, "pretax_income": 1361000, "tax_provision": 453000, "effective_tax_rate": null, "net_income": 647000, "net_income_continuing_ops": 908000, "net_income_to_common": 647000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 72282000, "short_term_investments": 1764000, "net_receivables": 8010000, "inventory": null, "other_current_assets": null, "total_current_assets": 110252000, "net_ppe": null, "goodwill": 56436000, "intangible_assets": 14698000, "goodwill_and_intangibles": 71134000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 988971000, "total_assets": 1099223000, "short_term_debt": 72600000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 110478000, "long_term_debt": 232341000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 276249000, "total_liabilities": 386727000, "total_debt": 304941000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 79405000, "total_equity": 703915000, "shares_outstanding": 96407378, "operating_cash_flow": -4202000, "stock_based_compensation": 4957000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 61044000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -95695000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -3250000, "free_cash_flow": 56842000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "9299000", "ebitda": "20217000", "netIncome": "647000", "grossProfit": "26176000", "depreciation": "None", "totalRevenue": "43735000", "costOfRevenue": "17559000", "interestIncome": "None", "incomeBeforeTax": "1361000", "interestExpense": "7938000", "operatingIncome": "-1569000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "453000", "reportedCurrency": "CAD", "netInterestIncome": "-7938000", "nonInterestIncome": "None", "operatingExpenses": "27745000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "17559000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "10918000", "sellingGeneralAndAdministrative": "16175000", "netIncomeFromContinuingOperations": "908000" }, "balance": { "goodwill": "56436000", "inventory": "None", "commonStock": "935000", "currentDebt": "None", "investments": "None", "totalAssets": "1099223000", "longTermDebt": "232341000", "shortTermDebt": "72600000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "14698000", "reportedCurrency": "CAD", "retainedEarnings": "79405000", "totalLiabilities": "386727000", "otherCurrentAssets": "29960000", "totalCurrentAssets": "110252000", "currentLongTermDebt": "64956000", "longTermInvestments": "90069000", "shortTermInvestments": "1764000", "currentNetReceivables": "8010000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "988971000", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "343970000", "totalShareholderEquity": "703915000", "capitalLeaseObligations": "46673000", "otherCurrentLiabilities": "32243000", "totalCurrentLiabilities": "110478000", "otherNonCurrentLiabilities": "1734000", "totalNonCurrentLiabilities": "276249000", "cashAndShortTermInvestments": "72282000", "commonStockSharesOutstanding": "96407378", "intangibleAssetsExcludingGoodwill": "14698000", "cashAndCashEquivalentsAtCarryingValue": "72282000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "874944", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "CAD", "changeInInventory": "None", "operatingCashflow": "-4202000", "capitalExpenditures": "61044000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-3250000", "cashflowFromInvestment": "-95695000", "stockBasedCompensation": "4957000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "10881000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T21:21:10.490013+00:00", "is_restated": false, "income_statement": { "revenue": -36627000, "cost_of_revenue": 20636000, "gross_profit": -57263000, "ebit": -66314000, "ebitda": -54518000, "pretax_income": -72326000, "tax_provision": -1874000, "net_income": -71866000, "net_income_to_common": -71866000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 175476000, "total_current_assets": 195657000, "total_assets": 1086977000, "short_term_debt": 71343000, "long_term_debt": 263858000, "total_debt": 335201000, "total_liabilities": 418655000, "total_equity": 660136000, "shares_outstanding": 90192842, "goodwill_and_intangibles": 71126000 }, "cash_flow": { "operating_cash_flow": -22476048, "capital_expenditure": 4969775, "free_cash_flow": -17506273, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 91891, "ticker_id": 6500, "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:21:10.490013+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-66314000", "ebitda": "-54518000", "netIncome": "-71866000", "grossProfit": "-57263000", "depreciation": "None", "totalRevenue": "-36627000", "costOfRevenue": "20636000", "interestIncome": "None", "incomeBeforeTax": "-72326000", "interestExpense": "6012000", "operatingIncome": "-86693000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "-1874000", "reportedCurrency": "CAD", "netInterestIncome": "-6012000", "nonInterestIncome": "None", "operatingExpenses": "29430000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "20636000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "11796000", "sellingGeneralAndAdministrative": "17899000", "netIncomeFromContinuingOperations": "-70452000" }, "balance": { "goodwill": "55788000", "inventory": "None", "commonStock": "909000", "currentDebt": "None", "investments": "None", "totalAssets": "1086977000", "longTermDebt": "263858000", "shortTermDebt": "71343000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "15338000", "reportedCurrency": "CAD", "retainedEarnings": "78758000", "totalLiabilities": "418655000", "otherCurrentAssets": "12615000", "totalCurrentAssets": "195657000", "currentLongTermDebt": "64961000", "longTermInvestments": "87232000", "shortTermInvestments": "1495606", "currentNetReceivables": "7566000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "891320000", "currentAccountsPayable": "56466331", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "368821000", "totalShareholderEquity": "660136000", "capitalLeaseObligations": "40002000", "otherCurrentLiabilities": "44891000", "totalCurrentLiabilities": "116788000", "otherNonCurrentLiabilities": "1734000", "totalNonCurrentLiabilities": "301867000", "cashAndShortTermInvestments": "175476000", "commonStockSharesOutstanding": "90192842", "intangibleAssetsExcludingGoodwill": "15338000", "cashAndCashEquivalentsAtCarryingValue": "175476000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-95953930", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "CAD", "changeInInventory": "None", "operatingCashflow": "-22476048", "capitalExpenditures": "4969775", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "227428978", "cashflowFromInvestment": "16083641", "stockBasedCompensation": "7010000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "15777503", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": -36627000, "cost_of_revenue": 20636000, "gross_profit": -57263000, "research_and_development": null, "selling_general_admin": 17899000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -66314000, "depreciation_amortisation": 11796000, "ebitda": -54518000, "interest_expense": 6012000, "interest_income": null, "other_non_operating": null, "pretax_income": -72326000, "tax_provision": -1874000, "effective_tax_rate": null, "net_income": -71866000, "net_income_continuing_ops": -70452000, "net_income_to_common": -71866000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 175476000, "short_term_investments": 1495606, "net_receivables": 7566000, "inventory": null, "other_current_assets": null, "total_current_assets": 195657000, "net_ppe": null, "goodwill": 55788000, "intangible_assets": 15338000, "goodwill_and_intangibles": 71126000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 891320000, "total_assets": 1086977000, "short_term_debt": 71343000, "accounts_payable": 56466331, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 116788000, "long_term_debt": 263858000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 301867000, "total_liabilities": 418655000, "total_debt": 335201000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 78758000, "total_equity": 660136000, "shares_outstanding": 90192842, "operating_cash_flow": -22476048, "stock_based_compensation": 7010000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 4969775, "acquisitions": null, "other_investing": null, "investing_cash_flow": 16083641, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 227428978, "free_cash_flow": -17506273, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-66314000", "ebitda": "-54518000", "netIncome": "-71866000", "grossProfit": "-57263000", "depreciation": "None", "totalRevenue": "-36627000", "costOfRevenue": "20636000", "interestIncome": "None", "incomeBeforeTax": "-72326000", "interestExpense": "6012000", "operatingIncome": "-86693000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "-1874000", "reportedCurrency": "CAD", "netInterestIncome": "-6012000", "nonInterestIncome": "None", "operatingExpenses": "29430000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "20636000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "11796000", "sellingGeneralAndAdministrative": "17899000", "netIncomeFromContinuingOperations": "-70452000" }, "balance": { "goodwill": "55788000", "inventory": "None", "commonStock": "909000", "currentDebt": "None", "investments": "None", "totalAssets": "1086977000", "longTermDebt": "263858000", "shortTermDebt": "71343000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "15338000", "reportedCurrency": "CAD", "retainedEarnings": "78758000", "totalLiabilities": "418655000", "otherCurrentAssets": "12615000", "totalCurrentAssets": "195657000", "currentLongTermDebt": "64961000", "longTermInvestments": "87232000", "shortTermInvestments": "1495606", "currentNetReceivables": "7566000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "891320000", "currentAccountsPayable": "56466331", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "368821000", "totalShareholderEquity": "660136000", "capitalLeaseObligations": "40002000", "otherCurrentLiabilities": "44891000", "totalCurrentLiabilities": "116788000", "otherNonCurrentLiabilities": "1734000", "totalNonCurrentLiabilities": "301867000", "cashAndShortTermInvestments": "175476000", "commonStockSharesOutstanding": "90192842", "intangibleAssetsExcludingGoodwill": "15338000", "cashAndCashEquivalentsAtCarryingValue": "175476000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-95953930", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "CAD", "changeInInventory": "None", "operatingCashflow": "-22476048", "capitalExpenditures": "4969775", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "227428978", "cashflowFromInvestment": "16083641", "stockBasedCompensation": "7010000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "15777503", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T21:21:10.490013+00:00", "is_restated": false, "income_statement": { "revenue": 51741000, "cost_of_revenue": 28147000, "gross_profit": 23594000, "ebit": 269010000, "ebitda": 280733000, "pretax_income": 262729000, "tax_provision": 4396000, "net_income": 250876000, "net_income_to_common": 250876000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 11546000, "total_current_assets": 33545000, "total_assets": 999040000, "short_term_debt": 72788000, "long_term_debt": 110621000, "total_debt": 183409000, "total_liabilities": 258449000, "total_equity": 731982000, "shares_outstanding": 93696683, "goodwill_and_intangibles": 72653000 }, "cash_flow": { "operating_cash_flow": -35526044, "capital_expenditure": 18165577, "free_cash_flow": -17360467, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 91892, "ticker_id": 6500, "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:21:10.490013+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "269010000", "ebitda": "280733000", "netIncome": "250876000", "grossProfit": "23594000", "depreciation": "None", "totalRevenue": "51741000", "costOfRevenue": "28147000", "interestIncome": "None", "incomeBeforeTax": "262729000", "interestExpense": "6281000", "operatingIncome": "266887000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "4396000", "reportedCurrency": "CAD", "netInterestIncome": "-6281000", "nonInterestIncome": "None", "operatingExpenses": "-243293000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "28147000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "11723000", "sellingGeneralAndAdministrative": "19999000", "netIncomeFromContinuingOperations": "258333000" }, "balance": { "goodwill": "56351000", "inventory": "None", "commonStock": "894000", "currentDebt": "None", "investments": "None", "totalAssets": "999040000", "longTermDebt": "110621000", "shortTermDebt": "72788000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "16302000", "reportedCurrency": "CAD", "retainedEarnings": "150624000", "totalLiabilities": "258449000", "otherCurrentAssets": "14255000", "totalCurrentAssets": "33545000", "currentLongTermDebt": "66983000", "longTermInvestments": "82556000", "shortTermInvestments": "1561650", "currentNetReceivables": "7744000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "965495000", "currentAccountsPayable": "31872000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "218651000", "totalShareholderEquity": "731982000", "capitalLeaseObligations": "41047000", "otherCurrentLiabilities": "-40196938", "totalCurrentLiabilities": "107971000", "otherNonCurrentLiabilities": "1734000", "totalNonCurrentLiabilities": "150478000", "cashAndShortTermInvestments": "11546000", "commonStockSharesOutstanding": "93696683", "intangibleAssetsExcludingGoodwill": "16302000", "cashAndCashEquivalentsAtCarryingValue": "11546000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "348614566", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "CAD", "changeInInventory": "None", "operatingCashflow": "-35526044", "capitalExpenditures": "18165577", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-19752874", "cashflowFromInvestment": "31455983", "stockBasedCompensation": "4474000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "15891846", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 51741000, "cost_of_revenue": 28147000, "gross_profit": 23594000, "research_and_development": null, "selling_general_admin": 19999000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 269010000, "depreciation_amortisation": 11723000, "ebitda": 280733000, "interest_expense": 6281000, "interest_income": null, "other_non_operating": null, "pretax_income": 262729000, "tax_provision": 4396000, "effective_tax_rate": null, "net_income": 250876000, "net_income_continuing_ops": 258333000, "net_income_to_common": 250876000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 11546000, "short_term_investments": 1561650, "net_receivables": 7744000, "inventory": null, "other_current_assets": null, "total_current_assets": 33545000, "net_ppe": null, "goodwill": 56351000, "intangible_assets": 16302000, "goodwill_and_intangibles": 72653000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 965495000, "total_assets": 999040000, "short_term_debt": 72788000, "accounts_payable": 31872000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 107971000, "long_term_debt": 110621000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 150478000, "total_liabilities": 258449000, "total_debt": 183409000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 150624000, "total_equity": 731982000, "shares_outstanding": 93696683, "operating_cash_flow": -35526044, "stock_based_compensation": 4474000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 18165577, "acquisitions": null, "other_investing": null, "investing_cash_flow": 31455983, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -19752874, "free_cash_flow": -17360467, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "269010000", "ebitda": "280733000", "netIncome": "250876000", "grossProfit": "23594000", "depreciation": "None", "totalRevenue": "51741000", "costOfRevenue": "28147000", "interestIncome": "None", "incomeBeforeTax": "262729000", "interestExpense": "6281000", "operatingIncome": "266887000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "4396000", "reportedCurrency": "CAD", "netInterestIncome": "-6281000", "nonInterestIncome": "None", "operatingExpenses": "-243293000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "28147000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "11723000", "sellingGeneralAndAdministrative": "19999000", "netIncomeFromContinuingOperations": "258333000" }, "balance": { "goodwill": "56351000", "inventory": "None", "commonStock": "894000", "currentDebt": "None", "investments": "None", "totalAssets": "999040000", "longTermDebt": "110621000", "shortTermDebt": "72788000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "16302000", "reportedCurrency": "CAD", "retainedEarnings": "150624000", "totalLiabilities": "258449000", "otherCurrentAssets": "14255000", "totalCurrentAssets": "33545000", "currentLongTermDebt": "66983000", "longTermInvestments": "82556000", "shortTermInvestments": "1561650", "currentNetReceivables": "7744000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "965495000", "currentAccountsPayable": "31872000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "218651000", "totalShareholderEquity": "731982000", "capitalLeaseObligations": "41047000", "otherCurrentLiabilities": "-40196938", "totalCurrentLiabilities": "107971000", "otherNonCurrentLiabilities": "1734000", "totalNonCurrentLiabilities": "150478000", "cashAndShortTermInvestments": "11546000", "commonStockSharesOutstanding": "93696683", "intangibleAssetsExcludingGoodwill": "16302000", "cashAndCashEquivalentsAtCarryingValue": "11546000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "348614566", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "CAD", "changeInInventory": "None", "operatingCashflow": "-35526044", "capitalExpenditures": "18165577", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-19752874", "cashflowFromInvestment": "31455983", "stockBasedCompensation": "4474000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "15891846", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T21:21:10.490013+00:00", "is_restated": false, "income_statement": { "revenue": 38166000, "cost_of_revenue": 20174000, "gross_profit": 17992000, "ebit": 16001000, "ebitda": 15471000, "pretax_income": 10023000, "tax_provision": -482000, "net_income": 10582000, "net_income_to_common": 10582000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 40819900, "total_current_assets": null, "total_assets": 976871624, "short_term_debt": 87160778, "long_term_debt": null, "total_debt": 87160778, "total_liabilities": 333870838, "total_equity": 643000785, "shares_outstanding": 49805421, "goodwill_and_intangibles": 75944767 }, "cash_flow": { "operating_cash_flow": 4802792, "capital_expenditure": 3586789, "free_cash_flow": 8389581, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 91893, "ticker_id": 6500, "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:21:10.490013+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "16001000", "ebitda": "15471000", "netIncome": "10582000", "grossProfit": "17992000", "depreciation": "None", "totalRevenue": "38166000", "costOfRevenue": "20174000", "interestIncome": "None", "incomeBeforeTax": "10023000", "interestExpense": "5978000", "operatingIncome": "10901000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-482000", "reportedCurrency": "CAD", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "7091000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "20174000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "-530000", "sellingGeneralAndAdministrative": "33376000", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "75944767", "inventory": "None", "commonStock": "1172235", "currentDebt": "None", "investments": "None", "totalAssets": "976871624", "longTermDebt": "None", "shortTermDebt": "87160778", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "None", "reportedCurrency": "CAD", "retainedEarnings": "-132192287", "totalLiabilities": "333870838", "otherCurrentAssets": "-51762961", "totalCurrentAssets": "None", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "6544211", "currentNetReceivables": "4398849", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "872835401", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "268754414", "totalShareholderEquity": "643000785", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "-90720998", "totalCurrentLiabilities": "87160778", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "314886954", "cashAndShortTermInvestments": "40819900", "commonStockSharesOutstanding": "49805421", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "40819900", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "14412816", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "CAD", "changeInInventory": "None", "operatingCashflow": "4802792", "capitalExpenditures": "3586789", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-67549641", "cashflowFromInvestment": "99471213", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "8354584", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 38166000, "cost_of_revenue": 20174000, "gross_profit": 17992000, "research_and_development": null, "selling_general_admin": 33376000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 16001000, "depreciation_amortisation": -530000, "ebitda": 15471000, "interest_expense": 5978000, "interest_income": null, "other_non_operating": null, "pretax_income": 10023000, "tax_provision": -482000, "effective_tax_rate": null, "net_income": 10582000, "net_income_continuing_ops": null, "net_income_to_common": 10582000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 40819900, "short_term_investments": 6544211, "net_receivables": 4398849, "inventory": null, "other_current_assets": null, "total_current_assets": null, "net_ppe": null, "goodwill": 75944767, "intangible_assets": null, "goodwill_and_intangibles": 75944767, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 872835401, "total_assets": 976871624, "short_term_debt": 87160778, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 87160778, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 314886954, "total_liabilities": 333870838, "total_debt": 87160778, "preferred_stock": null, "minority_interest": null, "retained_earnings": -132192287, "total_equity": 643000785, "shares_outstanding": 49805421, "operating_cash_flow": 4802792, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 3586789, "acquisitions": null, "other_investing": null, "investing_cash_flow": 99471213, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -67549641, "free_cash_flow": 8389581, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "16001000", "ebitda": "15471000", "netIncome": "10582000", "grossProfit": "17992000", "depreciation": "None", "totalRevenue": "38166000", "costOfRevenue": "20174000", "interestIncome": "None", "incomeBeforeTax": "10023000", "interestExpense": "5978000", "operatingIncome": "10901000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-482000", "reportedCurrency": "CAD", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "7091000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "20174000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "-530000", "sellingGeneralAndAdministrative": "33376000", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "75944767", "inventory": "None", "commonStock": "1172235", "currentDebt": "None", "investments": "None", "totalAssets": "976871624", "longTermDebt": "None", "shortTermDebt": "87160778", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "None", "reportedCurrency": "CAD", "retainedEarnings": "-132192287", "totalLiabilities": "333870838", "otherCurrentAssets": "-51762961", "totalCurrentAssets": "None", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "6544211", "currentNetReceivables": "4398849", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "872835401", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "268754414", "totalShareholderEquity": "643000785", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "-90720998", "totalCurrentLiabilities": "87160778", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "314886954", "cashAndShortTermInvestments": "40819900", "commonStockSharesOutstanding": "49805421", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "40819900", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "14412816", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "CAD", "changeInInventory": "None", "operatingCashflow": "4802792", "capitalExpenditures": "3586789", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-67549641", "cashflowFromInvestment": "99471213", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "8354584", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T21:21:10.490013+00:00", "is_restated": false, "income_statement": { "revenue": 21703000, "cost_of_revenue": 13526000, "gross_profit": 8177000, "ebit": 1410000, "ebitda": 5881000, "pretax_income": -4313000, "tax_provision": 61000, "net_income": -4374000, "net_income_to_common": -4374000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 12744000, "total_current_assets": 22448000, "total_assets": 179082000, "short_term_debt": 1389000, "long_term_debt": 140847000, "total_debt": 142236000, "total_liabilities": 155778000, "total_equity": 23304000, "shares_outstanding": 43197355, "goodwill_and_intangibles": 461000 }, "cash_flow": { "operating_cash_flow": 2195000, "capital_expenditure": 197000, "free_cash_flow": 2392000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 91895, "ticker_id": 6500, "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:21:10.490013+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "1410000", "ebitda": "5881000", "netIncome": "-4374000", "grossProfit": "8177000", "depreciation": "None", "totalRevenue": "21703000", "costOfRevenue": "13526000", "interestIncome": "None", "incomeBeforeTax": "-4313000", "interestExpense": "5723000", "operatingIncome": "-665000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "61000", "reportedCurrency": "CAD", "netInterestIncome": "-5723000", "nonInterestIncome": "None", "operatingExpenses": "8842000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "13526000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "4471000", "sellingGeneralAndAdministrative": "4171000", "netIncomeFromContinuingOperations": "-4374000" }, "balance": { "goodwill": "None", "inventory": "-6250000", "commonStock": "773880000", "currentDebt": "None", "investments": "None", "totalAssets": "179082000", "longTermDebt": "140847000", "shortTermDebt": "1389000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "461000", "reportedCurrency": "CAD", "retainedEarnings": "-110872000", "totalLiabilities": "155778000", "otherCurrentAssets": "14240000", "totalCurrentAssets": "22448000", "currentLongTermDebt": "985000", "longTermInvestments": "84308000", "shortTermInvestments": "1253000", "currentNetReceivables": "461000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "156634000", "currentAccountsPayable": "4311000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "143074000", "totalShareholderEquity": "23304000", "capitalLeaseObligations": "1242000", "otherCurrentLiabilities": "-86000", "totalCurrentLiabilities": "11277000", "otherNonCurrentLiabilities": "1650000", "totalNonCurrentLiabilities": "144501000", "cashAndShortTermInvestments": "12744000", "commonStockSharesOutstanding": "43197355", "intangibleAssetsExcludingGoodwill": "461000", "cashAndCashEquivalentsAtCarryingValue": "12744000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-4374000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "CAD", "changeInInventory": "1630000", "operatingCashflow": "2195000", "capitalExpenditures": "197000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-15087000", "cashflowFromInvestment": "15257000", "stockBasedCompensation": "303000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "4529000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 21703000, "cost_of_revenue": 13526000, "gross_profit": 8177000, "research_and_development": null, "selling_general_admin": 4171000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 1410000, "depreciation_amortisation": 4471000, "ebitda": 5881000, "interest_expense": 5723000, "interest_income": null, "other_non_operating": null, "pretax_income": -4313000, "tax_provision": 61000, "effective_tax_rate": null, "net_income": -4374000, "net_income_continuing_ops": -4374000, "net_income_to_common": -4374000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 12744000, "short_term_investments": 1253000, "net_receivables": 461000, "inventory": -6250000, "other_current_assets": null, "total_current_assets": 22448000, "net_ppe": null, "goodwill": null, "intangible_assets": 461000, "goodwill_and_intangibles": 461000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 156634000, "total_assets": 179082000, "short_term_debt": 1389000, "accounts_payable": 4311000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 11277000, "long_term_debt": 140847000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 144501000, "total_liabilities": 155778000, "total_debt": 142236000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -110872000, "total_equity": 23304000, "shares_outstanding": 43197355, "operating_cash_flow": 2195000, "stock_based_compensation": 303000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 197000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 15257000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -15087000, "free_cash_flow": 2392000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "1410000", "ebitda": "5881000", "netIncome": "-4374000", "grossProfit": "8177000", "depreciation": "None", "totalRevenue": "21703000", "costOfRevenue": "13526000", "interestIncome": "None", "incomeBeforeTax": "-4313000", "interestExpense": "5723000", "operatingIncome": "-665000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "61000", "reportedCurrency": "CAD", "netInterestIncome": "-5723000", "nonInterestIncome": "None", "operatingExpenses": "8842000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "13526000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "4471000", "sellingGeneralAndAdministrative": "4171000", "netIncomeFromContinuingOperations": "-4374000" }, "balance": { "goodwill": "None", "inventory": "-6250000", "commonStock": "773880000", "currentDebt": "None", "investments": "None", "totalAssets": "179082000", "longTermDebt": "140847000", "shortTermDebt": "1389000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "461000", "reportedCurrency": "CAD", "retainedEarnings": "-110872000", "totalLiabilities": "155778000", "otherCurrentAssets": "14240000", "totalCurrentAssets": "22448000", "currentLongTermDebt": "985000", "longTermInvestments": "84308000", "shortTermInvestments": "1253000", "currentNetReceivables": "461000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "156634000", "currentAccountsPayable": "4311000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "143074000", "totalShareholderEquity": "23304000", "capitalLeaseObligations": "1242000", "otherCurrentLiabilities": "-86000", "totalCurrentLiabilities": "11277000", "otherNonCurrentLiabilities": "1650000", "totalNonCurrentLiabilities": "144501000", "cashAndShortTermInvestments": "12744000", "commonStockSharesOutstanding": "43197355", "intangibleAssetsExcludingGoodwill": "461000", "cashAndCashEquivalentsAtCarryingValue": "12744000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-4374000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "CAD", "changeInInventory": "1630000", "operatingCashflow": "2195000", "capitalExpenditures": "197000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-15087000", "cashflowFromInvestment": "15257000", "stockBasedCompensation": "303000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "4529000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T21:21:10.490013+00:00", "is_restated": false, "income_statement": { "revenue": 20530000, "cost_of_revenue": 11987000, "gross_profit": 8543000, "ebit": 4293000, "ebitda": 8411000, "pretax_income": -1364000, "tax_provision": 322000, "net_income": -1686000, "net_income_to_common": -1686000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 26687000, "total_current_assets": 403297000, "total_assets": 557549000, "short_term_debt": 35702000, "long_term_debt": 7387000, "total_debt": 43089000, "total_liabilities": 86383000, "total_equity": 471166000, "shares_outstanding": 43193201, "goodwill_and_intangibles": 14781000 }, "cash_flow": { "operating_cash_flow": -1324000, "capital_expenditure": 3387000, "free_cash_flow": 2063000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 91896, "ticker_id": 6500, "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:21:10.490013+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "4293000", "ebitda": "8411000", "netIncome": "-1686000", "grossProfit": "8543000", "depreciation": "None", "totalRevenue": "20530000", "costOfRevenue": "11987000", "interestIncome": "None", "incomeBeforeTax": "-1364000", "interestExpense": "5657000", "operatingIncome": "935000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "322000", "reportedCurrency": "CAD", "netInterestIncome": "-1437000", "nonInterestIncome": "None", "operatingExpenses": "7608000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "11987000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "4118000", "sellingGeneralAndAdministrative": "5211000", "netIncomeFromContinuingOperations": "-16713000" }, "balance": { "goodwill": "0", "inventory": "39730000", "commonStock": "773587000", "currentDebt": "None", "investments": "None", "totalAssets": "557549000", "longTermDebt": "7387000", "shortTermDebt": "35702000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "14781000", "reportedCurrency": "CAD", "retainedEarnings": "-339283000", "totalLiabilities": "86383000", "otherCurrentAssets": "334764000", "totalCurrentAssets": "403297000", "currentLongTermDebt": "31692000", "longTermInvestments": "93583000", "shortTermInvestments": "368942000", "currentNetReceivables": "2116000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "154252000", "currentAccountsPayable": "22281000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "64102000", "totalShareholderEquity": "471166000", "capitalLeaseObligations": "25023000", "otherCurrentLiabilities": "-23312000", "totalCurrentLiabilities": "57983000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "28400000", "cashAndShortTermInvestments": "26687000", "commonStockSharesOutstanding": "43193201", "intangibleAssetsExcludingGoodwill": "14781000", "cashAndCashEquivalentsAtCarryingValue": "26687000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-16713000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "CAD", "changeInInventory": "-34000", "operatingCashflow": "-1324000", "capitalExpenditures": "3387000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "14372000", "cashflowFromInvestment": "-2270000", "stockBasedCompensation": "2477000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "9669000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 20530000, "cost_of_revenue": 11987000, "gross_profit": 8543000, "research_and_development": null, "selling_general_admin": 5211000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 4293000, "depreciation_amortisation": 4118000, "ebitda": 8411000, "interest_expense": 5657000, "interest_income": null, "other_non_operating": null, "pretax_income": -1364000, "tax_provision": 322000, "effective_tax_rate": null, "net_income": -1686000, "net_income_continuing_ops": -16713000, "net_income_to_common": -1686000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 26687000, "short_term_investments": 368942000, "net_receivables": 2116000, "inventory": 39730000, "other_current_assets": null, "total_current_assets": 403297000, "net_ppe": null, "goodwill": 0, "intangible_assets": 14781000, "goodwill_and_intangibles": 14781000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 154252000, "total_assets": 557549000, "short_term_debt": 35702000, "accounts_payable": 22281000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 57983000, "long_term_debt": 7387000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 28400000, "total_liabilities": 86383000, "total_debt": 43089000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -339283000, "total_equity": 471166000, "shares_outstanding": 43193201, "operating_cash_flow": -1324000, "stock_based_compensation": 2477000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 3387000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -2270000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 14372000, "free_cash_flow": 2063000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "4293000", "ebitda": "8411000", "netIncome": "-1686000", "grossProfit": "8543000", "depreciation": "None", "totalRevenue": "20530000", "costOfRevenue": "11987000", "interestIncome": "None", "incomeBeforeTax": "-1364000", "interestExpense": "5657000", "operatingIncome": "935000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "322000", "reportedCurrency": "CAD", "netInterestIncome": "-1437000", "nonInterestIncome": "None", "operatingExpenses": "7608000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "11987000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "4118000", "sellingGeneralAndAdministrative": "5211000", "netIncomeFromContinuingOperations": "-16713000" }, "balance": { "goodwill": "0", "inventory": "39730000", "commonStock": "773587000", "currentDebt": "None", "investments": "None", "totalAssets": "557549000", "longTermDebt": "7387000", "shortTermDebt": "35702000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "14781000", "reportedCurrency": "CAD", "retainedEarnings": "-339283000", "totalLiabilities": "86383000", "otherCurrentAssets": "334764000", "totalCurrentAssets": "403297000", "currentLongTermDebt": "31692000", "longTermInvestments": "93583000", "shortTermInvestments": "368942000", "currentNetReceivables": "2116000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "154252000", "currentAccountsPayable": "22281000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "64102000", "totalShareholderEquity": "471166000", "capitalLeaseObligations": "25023000", "otherCurrentLiabilities": "-23312000", "totalCurrentLiabilities": "57983000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "28400000", "cashAndShortTermInvestments": "26687000", "commonStockSharesOutstanding": "43193201", "intangibleAssetsExcludingGoodwill": "14781000", "cashAndCashEquivalentsAtCarryingValue": "26687000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-16713000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "CAD", "changeInInventory": "-34000", "operatingCashflow": "-1324000", "capitalExpenditures": "3387000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "14372000", "cashflowFromInvestment": "-2270000", "stockBasedCompensation": "2477000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "9669000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ] }, "strategy_matches": [ { "key": "os_composite", "name": "OS Composite Score", "slug": "composite", "group": "multi_factor", "page_url": "/factors/composite/", "rank_field": "-os_score" }, { "key": "quality_value", "name": "Quality \u00d7 Value", "slug": "quality-value", "group": "multi_factor", "page_url": "/factors/quality-value/", "rank_field": "-quality_value_composite" }, { "key": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/", "rank_field": "-sector_value_pct" }, { "key": "risk_adj_momentum", "name": "Risk-Adjusted Momentum", "slug": "risk-adj-momentum", "group": "momentum", "page_url": "/factors/risk-adj-momentum/", "rank_field": "-risk_adjusted_momentum" }, { "key": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/", "rank_field": "-shareholder_yield" } ], "coverage": { "factor_history_points": 1, "annual_financial_periods": 8, "quarterly_financial_periods": 12, "latest_factor_week": "2026-06-07", "latest_financials_period_end": "2025-12-31" }, "schema": { "snapshot_field_groups": { "identity": [ "week_end_date", "source_primary", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id" ], "size": [ "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd" ], "valuation": [ "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "price_to_sales", "price_to_book", "price_to_cashflow", "ebitda_to_ev", "sales_yield" ], "yield": [ "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield" ], "quality": [ "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "gross_profit_to_assets", "external_financing" ], "leverage_and_risk": [ "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "risk_adjusted_momentum" ], "growth": [ "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "revenue_growth", "earnings_growth" ], "momentum": [ "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "momentum_6m", "momentum_12m", "momentum_12_1", "distance_from_52w_high", "distance_from_52w_low", "relative_strength" ], "raw_ttm": [ "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share" ], "ranks": [ "universe_ticker_count", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength" ], "composites": [ "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "quality_value_composite", "os_score", "value_percentile", "quality_percentile", "momentum_percentile", "factor_coverage", "signal_confidence", "os_score_delta" ], "strategy_ranks": [ "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core", "trending_value_rank", "veiled_value", "earnings_consistent_5y" ] }, "financial_field_groups": { "income_statement": [ "revenue", "cost_of_revenue", "gross_profit", "ebit", "ebitda", "pretax_income", "tax_provision", "net_income", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted" ], "balance_sheet": [ "cash_and_equivalents", "total_current_assets", "total_assets", "short_term_debt", "long_term_debt", "total_debt", "total_liabilities", "total_equity", "shares_outstanding", "goodwill_and_intangibles" ], "cash_flow": [ "operating_cash_flow", "capital_expenditure", "free_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued" ] }, "complete_model_fields": { "ticker": [ "id", "uuid", "symbol", "name", "asset_type", "market_cap", "stock_exchange", "industry", "sector", "description", "currency", "is_active" ], "exchange": [ "id", "name", "symbol", "country_code", "currency", "benchmark", "data_symbol", "ticker_suffix", "update_provider", "update_group", "update_order", "update_enabled", "is_active" ], "factor_snapshot": [ "id", "ticker", "universe", "week_end_date", "source_primary", "source_gaps", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "missing_fields", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id", "os_score_delta", "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd", "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield", "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "distance_from_52w_high", "distance_from_52w_low", "relative_strength", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share", "universe_ticker_count", "sector", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength", "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "factor_coverage", "signal_confidence", "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core" ], "financial_period": [ "id", "ticker", "period_end_date", "period_type", "fiscal_year", "fiscal_quarter", "provider", "currency_reported", "fetched_at", "is_restated", "raw_data", "revenue", "cost_of_revenue", "gross_profit", "research_and_development", "selling_general_admin", "other_operating_expenses", "total_operating_expenses", "ebit", "depreciation_amortisation", "ebitda", "interest_expense", "interest_income", "other_non_operating", "pretax_income", "tax_provision", "effective_tax_rate", "net_income", "net_income_continuing_ops", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted", "cash_and_equivalents", "short_term_investments", "net_receivables", "inventory", "other_current_assets", "total_current_assets", "net_ppe", "goodwill", "intangible_assets", "goodwill_and_intangibles", "long_term_investments", "other_non_current_assets", "total_non_current_assets", "total_assets", "short_term_debt", "accounts_payable", "deferred_revenue_current", "other_current_liabilities", "total_current_liabilities", "long_term_debt", "deferred_revenue_lt", "other_non_current_liabilities", "total_non_current_liabilities", "total_liabilities", "total_debt", "preferred_stock", "minority_interest", "retained_earnings", "total_equity", "shares_outstanding", "operating_cash_flow", "stock_based_compensation", "deferred_tax_cf", "change_in_working_capital", "capital_expenditure", "acquisitions", "other_investing", "investing_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued", "other_financing", "financing_cash_flow", "free_cash_flow", "net_change_in_cash" ] } } }