{ "ticker": { "uuid": "4666f3c4-2754-456b-ad2f-326703aeb7ea", "symbol": "PPR", "name": "Prairie Provident Resources Inc.", "exchange": "TOR", "exchange_name": "Toronto Stock Exchange", "country": "CA", "currency": "CAD", "sector": "Energy", "industry": "Oil & Gas E&P", "page_url": "https://sharemaestro.com/factors/ticker/4666f3c4-2754-456b-ad2f-326703aeb7ea/", "api_url": "https://sharemaestro.com/factors/api/tickers/4666f3c4-2754-456b-ad2f-326703aeb7ea/" }, "ticker_metadata": { "id": 36427, "uuid": "4666f3c4-2754-456b-ad2f-326703aeb7ea", "symbol": "PPR", "name": "Prairie Provident Resources Inc.", "asset_type": "equity", "market_cap": 26182042, "stock_exchange_id": 42, "industry": "Oil & Gas E&P", "sector": "Energy", "description": "Prairie Provident Resources Inc. engages in the exploration, development, and production of oil and natural gas properties in Canada. Its principal properties comprise its 78%-owned Michichi Area covering an area of 188,028 gross acres located northeast of Calgary in southeastern Alberta; and its 90%-owned Princess Area covering an area of 18,612 gross acres located northwest of Medicine Hat in southern Alberta. Prairie Provident Resources Inc. is headquartered in Calgary, Canada.", "currency": "CAD", "is_active": true }, "exchange_metadata": { "id": 42, "name": "Toronto Stock Exchange", "symbol": "TOR", "country_code": "CA", "currency": "CAD", "benchmark": "^GSPTSE", "data_symbol": "TOR", "ticker_suffix": ".TO", "update_provider": "yfinance", "update_group": "primary", "update_order": 0, "update_enabled": true, "is_active": true }, "latest_snapshot": { "ticker": { "uuid": "4666f3c4-2754-456b-ad2f-326703aeb7ea", "symbol": "PPR", "name": "Prairie Provident Resources Inc.", "exchange": "TOR", "exchange_name": "Toronto Stock Exchange", "country": "CA", "currency": "CAD", "sector": "Energy", "industry": "Oil & Gas E&P", "page_url": "https://sharemaestro.com/factors/ticker/4666f3c4-2754-456b-ad2f-326703aeb7ea/", "api_url": "https://sharemaestro.com/factors/api/tickers/4666f3c4-2754-456b-ad2f-326703aeb7ea/" }, "week_end_date": "2026-06-07", "universe": "CAD_CA", "score": { "os": 0.39, "value": 0.43, "quality": 0.43, "momentum": 0.45, "coverage": 0.758, "confidence": 0.758, "delta": null }, "headline_factors": { "price": 0.5, "market_cap": 23376823, "pe_ratio": null, "earnings_yield": null, "ebitda_to_ev": 0.1978, "shareholder_yield": -1.1219, "roe": 0.1968, "piotroski_f_score": 4, "momentum_12_1": -0.45, "volatility_252d": 1.0078 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": false, "small_cap_core": false, "veiled_value": false, "earnings_consistent_5y": false }, "factor_groups": { "identity": { "week_end_date": "2026-06-07", "source_primary": "yfinance", "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": false, "completeness_score": 0.7143, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T20:10:52.244863+00:00", "batch_id": "" }, "size": { "price_close": 0.5, "market_cap": 23376823, "market_cap_usd": 23376823, "enterprise_value": 81282823, "shares_outstanding": 46753646, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": null, "pb_ratio": null, "ptbv_ratio": null, "ps_ratio": 0.5662, "pcf_ratio": null, "pfcf_ratio": -1.0416, "ev_ebitda": 5.0565, "ev_ebit": null, "ev_sales": 1.9687, "ev_fcf": -3.6217, "earnings_yield": null, "fcf_yield": -0.2761, "price_to_sales": 0.5662, "price_to_book": null, "price_to_cashflow": null, "ebitda_to_ev": 0.1978, "sales_yield": 0.508 }, "yield": { "dividend_yield": 0, "buyback_yield": -1.1219, "shareholder_yield": -1.1219, "debt_paydown_yield": 0.1033, "total_yield": -1.0186 }, "quality": { "gross_margin": 0.014, "operating_margin": -0.2135, "net_margin": -0.2648, "ebitda_margin": 0.3893, "fcf_margin": -0.5436, "roe": 0.1968, "roa": -0.0916, "roic": -2.8347, "roc_greenblatt": -0.0527, "asset_turnover": 0.3459, "cash_conversion": 2.0524, "accruals_ratio": -0.007, "sbc_to_revenue": null, "piotroski_f_score": 4, "altman_z_score": null, "earnings_stability_5y": 1.5238, "revenue_stability_5y": 0.5218, "eps_surprise_avg": -41, "sue_score": null, "gross_profit_to_assets": 0.0049, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": null, "net_debt_to_ebitda": 3.6022, "debt_to_assets": 0.4967, "interest_coverage": -0.5233, "current_ratio": 1.0169, "quick_ratio": 1.0169, "net_debt": 57906000, "local_beta": 0.3955, "volatility_252d": 1.0078, "volatility_60d": 2.354, "max_drawdown_12m": -0.5778, "risk_adjusted_momentum": -0.4465 }, "growth": { "revenue_growth_1y": -0.0333, "revenue_growth_3y_cagr": -0.2975, "revenue_growth_5y_cagr": null, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": null, "book_value_growth_1y": null, "revenue_growth": -0.0333, "earnings_growth": null }, "momentum": { "price_return_1m": 0.0101, "price_return_3m": 0.25, "price_return_6m": -0.4444, "price_return_9m": -0.4444, "price_return_12m": -0.4444, "price_return_12m_ex1m": -0.45, "momentum_6m": -0.4444, "momentum_12m": -0.4444, "momentum_12_1": -0.45, "distance_from_52w_high": -0.4444, "distance_from_52w_low": 0.3158, "relative_strength": -0.7466 }, "raw_ttm": { "revenue_ttm": 41288000, "gross_profit_ttm": 580000, "ebit_ttm": -8814000, "ebitda_ttm": 16075000, "net_income_ttm": -10935000, "eps_diluted_ttm": -0.2339, "operating_cash_flow_ttm": -10104000, "capital_expenditure_ttm": -12339000, "fcf_ttm": -22443000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": 26227000, "interest_expense_ttm": 16844000, "cash_and_equivalents": 1377000, "total_current_assets": 16229000, "total_current_liabilities": 15960000, "net_ppe": 102620000, "total_assets": 119357000, "total_debt": 59283000, "total_equity": -55574000, "net_working_capital": 64637000, "book_value_per_share": -1.1887, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": null }, "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": 57, "quality_composite": 57, "momentum_composite": 55, "growth_composite": 55, "yield_composite": 57, "svqf_composite": 51, "vc1_composite": 58, "vc2_composite": 57, "vc3_composite": 57, "trending_value_composite": null, "overall_composite": 61, "quality_value_composite": 0.43, "os_score": 0.39, "value_percentile": 0.43, "quality_percentile": 0.43, "momentum_percentile": 0.45, "factor_coverage": 0.758, "signal_confidence": 0.758, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": 87, "all_cap_buyback_rank": 99, "small_cap_core_rank": null, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false, "trending_value_rank": null, "veiled_value": false, "earnings_consistent_5y": false } } }, "latest_snapshot_fields": { "id": 11564, "ticker_id": 36427, "universe_id": 6, "week_end_date": "2026-06-07", "source_primary": "yfinance", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": false, "completeness_score": 0.7143, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T20:10:52.244863+00:00", "batch_id": "", "os_score_delta": null, "price_close": 0.5, "market_cap": 23376823, "market_cap_usd": 23376823, "enterprise_value": 81282823, "shares_outstanding": 46753646, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": null, "ptbv_ratio": null, "ps_ratio": 0.56618928, "pcf_ratio": null, "pfcf_ratio": -1.04160865, "ev_ebitda": 5.05647421, "ev_ebit": null, "ev_sales": 1.96867911, "ev_fcf": -3.621745, "earnings_yield": null, "fcf_yield": -0.27611, "dividend_yield": 0, "buyback_yield": -1.1219232, "shareholder_yield": -1.1219232, "debt_paydown_yield": 0.10330745, "total_yield": -1.01861575, "gross_margin": 0.01404767, "operating_margin": -0.21347607, "net_margin": -0.26484693, "ebitda_margin": 0.38933831, "fcf_margin": -0.54357198, "roe": 0.19676467, "roa": -0.09161591, "roic": -2.83469125, "roc_greenblatt": -0.05269735, "asset_turnover": 0.34592022, "cash_conversion": 2.05240055, "accruals_ratio": -0.00696231, "sbc_to_revenue": null, "debt_to_equity": null, "net_debt_to_ebitda": 3.6022395, "debt_to_assets": 0.49668641, "interest_coverage": -0.52327238, "current_ratio": 1.01685464, "quick_ratio": 1.01685464, "net_debt": 57906000, "revenue_growth_1y": -0.03327475, "revenue_growth_3y_cagr": -0.29751622, "revenue_growth_5y_cagr": null, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": null, "book_value_growth_1y": null, "piotroski_f_score": 4, "altman_z_score": null, "earnings_stability_5y": 1.523845, "revenue_stability_5y": 0.521773, "eps_surprise_avg": -41, "sue_score": null, "price_return_1m": 0.01010101, "price_return_3m": 0.25, "price_return_6m": -0.44444444, "price_return_9m": -0.44444444, "price_return_12m": -0.44444444, "price_return_12m_ex1m": -0.45, "distance_from_52w_high": -0.44444444, "distance_from_52w_low": 0.31578947, "relative_strength": -0.74655085, "local_beta": 0.3955, "volatility_252d": 1.007821, "volatility_60d": 2.353997, "max_drawdown_12m": -0.57777778, "revenue_ttm": 41288000, "gross_profit_ttm": 580000, "ebit_ttm": -8814000, "ebitda_ttm": 16075000, "net_income_ttm": -10935000, "eps_diluted_ttm": -0.2338855, "operating_cash_flow_ttm": -10104000, "capital_expenditure_ttm": -12339000, "fcf_ttm": -22443000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": 26227000, "interest_expense_ttm": 16844000, "cash_and_equivalents": 1377000, "total_current_assets": 16229000, "total_current_liabilities": 15960000, "net_ppe": 102620000, "total_assets": 119357000, "total_debt": 59283000, "total_equity": -55574000, "net_working_capital": 64637000, "book_value_per_share": -1.18865596, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": null, "universe_ticker_count": null, "sector": "Energy", "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": 57, "quality_composite": 57, "momentum_composite": 55, "growth_composite": 55, "yield_composite": 57, "svqf_composite": 51, "vc1_composite": 58, "vc2_composite": 57, "vc3_composite": 57, "trending_value_composite": null, "overall_composite": 61, "factor_coverage": 0.758, "signal_confidence": 0.758, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": 87, "all_cap_buyback_rank": 99, "small_cap_core_rank": null, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 0.5, "os": 0.39, "value": 0.43, "quality": 0.43, "momentum": 0.45, "confidence": 0.758, "coverage": 0.758, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": -1.1219, "roe": 0.1968, "momentum_12_1": -0.45, "complete_fields": { "id": 11564, "ticker_id": 36427, "universe_id": 6, "week_end_date": "2026-06-07", "source_primary": "yfinance", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": false, "completeness_score": 0.7143, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T20:10:52.244863+00:00", "batch_id": "", "os_score_delta": null, "price_close": 0.5, "market_cap": 23376823, "market_cap_usd": 23376823, "enterprise_value": 81282823, "shares_outstanding": 46753646, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": null, "ptbv_ratio": null, "ps_ratio": 0.56618928, "pcf_ratio": null, "pfcf_ratio": -1.04160865, "ev_ebitda": 5.05647421, "ev_ebit": null, "ev_sales": 1.96867911, "ev_fcf": -3.621745, "earnings_yield": null, "fcf_yield": -0.27611, "dividend_yield": 0, "buyback_yield": -1.1219232, "shareholder_yield": -1.1219232, "debt_paydown_yield": 0.10330745, "total_yield": -1.01861575, "gross_margin": 0.01404767, "operating_margin": -0.21347607, "net_margin": -0.26484693, "ebitda_margin": 0.38933831, "fcf_margin": -0.54357198, "roe": 0.19676467, "roa": -0.09161591, "roic": -2.83469125, "roc_greenblatt": -0.05269735, "asset_turnover": 0.34592022, "cash_conversion": 2.05240055, "accruals_ratio": -0.00696231, "sbc_to_revenue": null, "debt_to_equity": null, "net_debt_to_ebitda": 3.6022395, "debt_to_assets": 0.49668641, "interest_coverage": -0.52327238, "current_ratio": 1.01685464, "quick_ratio": 1.01685464, "net_debt": 57906000, "revenue_growth_1y": -0.03327475, "revenue_growth_3y_cagr": -0.29751622, "revenue_growth_5y_cagr": null, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": null, "book_value_growth_1y": null, "piotroski_f_score": 4, "altman_z_score": null, "earnings_stability_5y": 1.523845, "revenue_stability_5y": 0.521773, "eps_surprise_avg": -41, "sue_score": null, "price_return_1m": 0.01010101, "price_return_3m": 0.25, "price_return_6m": -0.44444444, "price_return_9m": -0.44444444, "price_return_12m": -0.44444444, "price_return_12m_ex1m": -0.45, "distance_from_52w_high": -0.44444444, "distance_from_52w_low": 0.31578947, "relative_strength": -0.74655085, "local_beta": 0.3955, "volatility_252d": 1.007821, "volatility_60d": 2.353997, "max_drawdown_12m": -0.57777778, "revenue_ttm": 41288000, "gross_profit_ttm": 580000, "ebit_ttm": -8814000, "ebitda_ttm": 16075000, "net_income_ttm": -10935000, "eps_diluted_ttm": -0.2338855, "operating_cash_flow_ttm": -10104000, "capital_expenditure_ttm": -12339000, "fcf_ttm": -22443000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": 26227000, "interest_expense_ttm": 16844000, "cash_and_equivalents": 1377000, "total_current_assets": 16229000, "total_current_liabilities": 15960000, "net_ppe": 102620000, "total_assets": 119357000, "total_debt": 59283000, "total_equity": -55574000, "net_working_capital": 64637000, "book_value_per_share": -1.18865596, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": null, "universe_ticker_count": null, "sector": "Energy", "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": 57, "quality_composite": 57, "momentum_composite": 55, "growth_composite": 55, "yield_composite": 57, "svqf_composite": 51, "vc1_composite": 58, "vc2_composite": 57, "vc3_composite": 57, "trending_value_composite": null, "overall_composite": 61, "factor_coverage": 0.758, "signal_confidence": 0.758, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": 87, "all_cap_buyback_rank": 99, "small_cap_core_rank": null, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false } } ], "financial_periods": { "annual": [ { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "CAD", "fetched_at": "2026-06-07T19:57:26.449746+00:00", "is_restated": false, "income_statement": { "revenue": 41807000, "cost_of_revenue": 41227000, "gross_profit": 580000, "ebit": -7946000, "ebitda": 14205000, "pretax_income": null, "tax_provision": null, "net_income": -14058000, "net_income_to_common": -14058000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 7378000, "total_current_assets": 20750000, "total_assets": 127007000, "short_term_debt": null, "long_term_debt": 55621000, "total_debt": 55854000, "total_liabilities": null, "total_equity": -52554000, "shares_outstanding": 46719150, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -8752000, "capital_expenditure": -20120000, "free_cash_flow": -28872000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 34893000, "net_debt_issued": -2415000 }, "complete_fields": { "id": 423788, "ticker_id": 36427, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "CAD", "fetched_at": "2026-06-07T19:57:26.449746+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "14205000", "netIncome": "-14058000", "grossProfit": "580000", "totalRevenue": "41807000", "costOfRevenue": "41227000", "interestExpense": "17885000", "operatingIncome": "-7946000", "fiscalDateEnding": "2025-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "10378000" }, "balance": { "totalDebt": "55854000", "totalAssets": "127007000", "longTermDebt": "55621000", "shortTermDebt": null, "preferredStock": null, "fiscalDateEnding": "2025-12-31", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": "46719150", "totalCurrentAssets": "20750000", "totalShareholderEquity": "-52554000", "totalCurrentLiabilities": "20889000", "propertyPlantEquipmentNet": "105749000", "cashAndShortTermInvestments": "7378000" }, "cashflow": { "freeCashFlow": "-28872000", "dividendsPaid": null, "issuanceOfDebt": "821000", "issuanceOfStock": "34893000", "repaymentOfDebt": "-3236000", "fiscalDateEnding": "2025-12-31", "operatingCashflow": "-8752000", "repurchaseOfStock": null, "capitalExpenditures": "-20120000" } }, "revenue": 41807000, "cost_of_revenue": 41227000, "gross_profit": 580000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -7946000, "depreciation_amortisation": 10378000, "ebitda": 14205000, "interest_expense": 17885000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": -14058000, "net_income_continuing_ops": null, "net_income_to_common": -14058000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 7378000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 20750000, "net_ppe": 105749000, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": null, "total_assets": 127007000, "short_term_debt": null, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 20889000, "long_term_debt": 55621000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 55854000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": -52554000, "shares_outstanding": 46719150, "operating_cash_flow": -8752000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -20120000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": 34893000, "net_debt_issued": -2415000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": -28872000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "14205000", "netIncome": "-14058000", "grossProfit": "580000", "totalRevenue": "41807000", "costOfRevenue": "41227000", "interestExpense": "17885000", "operatingIncome": "-7946000", "fiscalDateEnding": "2025-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "10378000" }, "balance": { "totalDebt": "55854000", "totalAssets": "127007000", "longTermDebt": "55621000", "shortTermDebt": null, "preferredStock": null, "fiscalDateEnding": "2025-12-31", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": "46719150", "totalCurrentAssets": "20750000", "totalShareholderEquity": "-52554000", "totalCurrentLiabilities": "20889000", "propertyPlantEquipmentNet": "105749000", "cashAndShortTermInvestments": "7378000" }, "cashflow": { "freeCashFlow": "-28872000", "dividendsPaid": null, "issuanceOfDebt": "821000", "issuanceOfStock": "34893000", "repaymentOfDebt": "-3236000", "fiscalDateEnding": "2025-12-31", "operatingCashflow": "-8752000", "repurchaseOfStock": null, "capitalExpenditures": "-20120000" } } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "CAD", "fetched_at": "2026-06-07T19:57:26.449746+00:00", "is_restated": false, "income_statement": { "revenue": 43246000, "cost_of_revenue": 42769000, "gross_profit": 477000, "ebit": -8324000, "ebitda": 7663033.33, "pretax_income": null, "tax_provision": null, "net_income": -16964000, "net_income_to_common": -16964000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 4722000, "total_current_assets": 18261000, "total_assets": 117867000, "short_term_debt": 55572000, "long_term_debt": null, "total_debt": 58153000, "total_liabilities": null, "total_equity": -49041000, "shares_outstanding": 39913366, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 18000, "capital_expenditure": -10757000, "free_cash_flow": -10739000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 8869000, "net_debt_issued": -19551000 }, "complete_fields": { "id": 423793, "ticker_id": 36427, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "CAD", "fetched_at": "2026-06-07T19:57:26.449746+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "7663033.333333", "netIncome": "-16964000", "grossProfit": "477000", "totalRevenue": "43246000", "costOfRevenue": "42769000", "interestExpense": "15318033.333333", "operatingIncome": "-8324000", "fiscalDateEnding": "2024-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "9309000" }, "balance": { "totalDebt": "58153000", "totalAssets": "117867000", "longTermDebt": null, "shortTermDebt": "55572000", "preferredStock": null, "fiscalDateEnding": "2024-12-31", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": "39913366", "totalCurrentAssets": "18261000", "totalShareholderEquity": "-49041000", "totalCurrentLiabilities": "89963000", "propertyPlantEquipmentNet": "99053000", "cashAndShortTermInvestments": "4722000" }, "cashflow": { "freeCashFlow": "-10739000", "dividendsPaid": null, "issuanceOfDebt": "3131000", "issuanceOfStock": "8869000", "repaymentOfDebt": "-22682000", "fiscalDateEnding": "2024-12-31", "operatingCashflow": "18000", "repurchaseOfStock": null, "capitalExpenditures": "-10757000" } }, "revenue": 43246000, "cost_of_revenue": 42769000, "gross_profit": 477000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -8324000, "depreciation_amortisation": 9309000, "ebitda": 7663033.3333, "interest_expense": 15318033.3333, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": -16964000, "net_income_continuing_ops": null, "net_income_to_common": -16964000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 4722000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 18261000, "net_ppe": 99053000, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": null, "total_assets": 117867000, "short_term_debt": 55572000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 89963000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 58153000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": -49041000, "shares_outstanding": 39913366, "operating_cash_flow": 18000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -10757000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": 8869000, "net_debt_issued": -19551000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": -10739000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "7663033.333333", "netIncome": "-16964000", "grossProfit": "477000", "totalRevenue": "43246000", "costOfRevenue": "42769000", "interestExpense": "15318033.333333", "operatingIncome": "-8324000", "fiscalDateEnding": "2024-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "9309000" }, "balance": { "totalDebt": "58153000", "totalAssets": "117867000", "longTermDebt": null, "shortTermDebt": "55572000", "preferredStock": null, "fiscalDateEnding": "2024-12-31", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": "39913366", "totalCurrentAssets": "18261000", "totalShareholderEquity": "-49041000", "totalCurrentLiabilities": "89963000", "propertyPlantEquipmentNet": "99053000", "cashAndShortTermInvestments": "4722000" }, "cashflow": { "freeCashFlow": "-10739000", "dividendsPaid": null, "issuanceOfDebt": "3131000", "issuanceOfStock": "8869000", "repaymentOfDebt": "-22682000", "fiscalDateEnding": "2024-12-31", "operatingCashflow": "18000", "repurchaseOfStock": null, "capitalExpenditures": "-10757000" } } }, { "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "CAD", "fetched_at": "2026-06-07T19:57:26.449746+00:00", "is_restated": false, "income_statement": { "revenue": 79802000, "cost_of_revenue": 73170000, "gross_profit": 6632000, "ebit": -4261000, "ebitda": 14549000, "pretax_income": null, "tax_provision": null, "net_income": -21439000, "net_income_to_common": -21439000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1835000, "total_current_assets": 67098000, "total_assets": 168046000, "short_term_debt": 72631000, "long_term_debt": null, "total_debt": 77766000, "total_liabilities": null, "total_equity": -43306000, "shares_outstanding": 31053267, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -10647000, "capital_expenditure": -233000, "free_cash_flow": -10880000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 4000000, "net_debt_issued": 4814000 }, "complete_fields": { "id": 423795, "ticker_id": 36427, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "CAD", "fetched_at": "2026-06-07T19:57:26.449746+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "14549000", "netIncome": "-21439000", "grossProfit": "6632000", "totalRevenue": "79802000", "costOfRevenue": "73170000", "interestExpense": "18995000", "operatingIncome": "-4261000", "fiscalDateEnding": "2023-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "16993000" }, "balance": { "totalDebt": "77766000", "totalAssets": "168046000", "longTermDebt": null, "shortTermDebt": "72631000", "preferredStock": null, "fiscalDateEnding": "2023-12-31", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": "31053267", "totalCurrentAssets": "67098000", "totalShareholderEquity": "-43306000", "totalCurrentLiabilities": "133348000", "propertyPlantEquipmentNet": "100329000", "cashAndShortTermInvestments": "1835000" }, "cashflow": { "freeCashFlow": "-10880000", "dividendsPaid": null, "issuanceOfDebt": "4927000", "issuanceOfStock": "4000000", "repaymentOfDebt": "-113000", "fiscalDateEnding": "2023-12-31", "operatingCashflow": "-10647000", "repurchaseOfStock": null, "capitalExpenditures": "-233000" } }, "revenue": 79802000, "cost_of_revenue": 73170000, "gross_profit": 6632000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -4261000, "depreciation_amortisation": 16993000, "ebitda": 14549000, "interest_expense": 18995000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": -21439000, "net_income_continuing_ops": null, "net_income_to_common": -21439000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1835000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 67098000, "net_ppe": 100329000, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": null, "total_assets": 168046000, "short_term_debt": 72631000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 133348000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 77766000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": -43306000, "shares_outstanding": 31053267, "operating_cash_flow": -10647000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -233000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": 4000000, "net_debt_issued": 4814000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": -10880000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "14549000", "netIncome": "-21439000", "grossProfit": "6632000", "totalRevenue": "79802000", "costOfRevenue": "73170000", "interestExpense": "18995000", "operatingIncome": "-4261000", "fiscalDateEnding": "2023-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "16993000" }, "balance": { "totalDebt": "77766000", "totalAssets": "168046000", "longTermDebt": null, "shortTermDebt": "72631000", "preferredStock": null, "fiscalDateEnding": "2023-12-31", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": "31053267", "totalCurrentAssets": "67098000", "totalShareholderEquity": "-43306000", "totalCurrentLiabilities": "133348000", "propertyPlantEquipmentNet": "100329000", "cashAndShortTermInvestments": "1835000" }, "cashflow": { "freeCashFlow": "-10880000", "dividendsPaid": null, "issuanceOfDebt": "4927000", "issuanceOfStock": "4000000", "repaymentOfDebt": "-113000", "fiscalDateEnding": "2023-12-31", "operatingCashflow": "-10647000", "repurchaseOfStock": null, "capitalExpenditures": "-233000" } } }, { "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "CAD", "fetched_at": "2026-06-07T19:57:26.449746+00:00", "is_restated": false, "income_statement": { "revenue": 120598000, "cost_of_revenue": 89672000, "gross_profit": 30926000, "ebit": 22327000, "ebitda": 39063000, "pretax_income": null, "tax_provision": null, "net_income": -2402000, "net_income_to_common": -2402000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 6565000, "total_current_assets": 25593000, "total_assets": 223130000, "short_term_debt": 126350000, "long_term_debt": null, "total_debt": 126998000, "total_liabilities": null, "total_equity": -69113000, "shares_outstanding": 5645689, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 24479000, "capital_expenditure": -18997000, "free_cash_flow": 5482000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 0, "net_debt_issued": -2415000 }, "complete_fields": { "id": 423796, "ticker_id": 36427, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "CAD", "fetched_at": "2026-06-07T19:57:26.449746+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "39063000", "netIncome": "-2402000", "grossProfit": "30926000", "totalRevenue": "120598000", "costOfRevenue": "89672000", "interestExpense": "18079000", "operatingIncome": "22327000", "fiscalDateEnding": "2022-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "23386000" }, "balance": { "totalDebt": "126998000", "totalAssets": "223130000", "longTermDebt": null, "shortTermDebt": "126350000", "preferredStock": null, "fiscalDateEnding": "2022-12-31", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": "5645689", "totalCurrentAssets": "25593000", "totalShareholderEquity": "-69113000", "totalCurrentLiabilities": "175002000", "propertyPlantEquipmentNet": "196918000", "cashAndShortTermInvestments": "6565000" }, "cashflow": { "freeCashFlow": "5482000", "dividendsPaid": null, "issuanceOfDebt": "0", "issuanceOfStock": "0", "repaymentOfDebt": "-2415000", "fiscalDateEnding": "2022-12-31", "operatingCashflow": "24479000", "repurchaseOfStock": null, "capitalExpenditures": "-18997000" } }, "revenue": 120598000, "cost_of_revenue": 89672000, "gross_profit": 30926000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 22327000, "depreciation_amortisation": 23386000, "ebitda": 39063000, "interest_expense": 18079000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": -2402000, "net_income_continuing_ops": null, "net_income_to_common": -2402000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 6565000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 25593000, "net_ppe": 196918000, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": null, "total_assets": 223130000, "short_term_debt": 126350000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 175002000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 126998000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": -69113000, "shares_outstanding": 5645689, "operating_cash_flow": 24479000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -18997000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": 0, "net_debt_issued": -2415000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 5482000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "39063000", "netIncome": "-2402000", "grossProfit": "30926000", "totalRevenue": "120598000", "costOfRevenue": "89672000", "interestExpense": "18079000", "operatingIncome": "22327000", "fiscalDateEnding": "2022-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "23386000" }, "balance": { "totalDebt": "126998000", "totalAssets": "223130000", "longTermDebt": null, "shortTermDebt": "126350000", "preferredStock": null, "fiscalDateEnding": "2022-12-31", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": "5645689", "totalCurrentAssets": "25593000", "totalShareholderEquity": "-69113000", "totalCurrentLiabilities": "175002000", "propertyPlantEquipmentNet": "196918000", "cashAndShortTermInvestments": "6565000" }, "cashflow": { "freeCashFlow": "5482000", "dividendsPaid": null, "issuanceOfDebt": "0", "issuanceOfStock": "0", "repaymentOfDebt": "-2415000", "fiscalDateEnding": "2022-12-31", "operatingCashflow": "24479000", "repurchaseOfStock": null, "capitalExpenditures": "-18997000" } } }, { "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "CAD", "fetched_at": "2026-06-07T19:57:26.449746+00:00", "is_restated": false, "income_statement": { "revenue": null, "cost_of_revenue": null, "gross_profit": null, "ebit": null, "ebitda": null, "pretax_income": null, "tax_provision": null, "net_income": null, "net_income_to_common": null, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": null, "total_current_assets": null, "total_assets": null, "short_term_debt": null, "long_term_debt": 109685000, "total_debt": 109685000, "total_liabilities": null, "total_equity": null, "shares_outstanding": null, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": null, "capital_expenditure": null, "free_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 423797, "ticker_id": 36427, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "CAD", "fetched_at": "2026-06-07T19:57:26.449746+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": null, "netIncome": null, "grossProfit": null, "totalRevenue": null, "costOfRevenue": null, "interestExpense": null, "operatingIncome": null, "fiscalDateEnding": "2021-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": null }, "balance": { "totalDebt": null, "totalAssets": null, "longTermDebt": "109685000", "shortTermDebt": null, "preferredStock": null, "fiscalDateEnding": "2021-12-31", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": null, "totalCurrentAssets": null, "totalShareholderEquity": null, "totalCurrentLiabilities": null, "propertyPlantEquipmentNet": null, "cashAndShortTermInvestments": null }, "cashflow": { "freeCashFlow": null, "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": null, "fiscalDateEnding": "2021-12-31", "operatingCashflow": null, "repurchaseOfStock": null, "capitalExpenditures": null } }, "revenue": null, "cost_of_revenue": null, "gross_profit": null, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": null, "depreciation_amortisation": null, "ebitda": null, "interest_expense": null, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": null, "net_income_continuing_ops": null, "net_income_to_common": null, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": null, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": null, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": null, "total_assets": null, "short_term_debt": null, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": null, "long_term_debt": 109685000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 109685000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": null, "shares_outstanding": null, "operating_cash_flow": null, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": null, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": null, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": null, "netIncome": null, "grossProfit": null, "totalRevenue": null, "costOfRevenue": null, "interestExpense": null, "operatingIncome": null, "fiscalDateEnding": "2021-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": null }, "balance": { "totalDebt": null, "totalAssets": null, "longTermDebt": "109685000", "shortTermDebt": null, "preferredStock": null, "fiscalDateEnding": "2021-12-31", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": null, "totalCurrentAssets": null, "totalShareholderEquity": null, "totalCurrentLiabilities": null, "propertyPlantEquipmentNet": null, "cashAndShortTermInvestments": null }, "cashflow": { "freeCashFlow": null, "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": null, "fiscalDateEnding": "2021-12-31", "operatingCashflow": null, "repurchaseOfStock": null, "capitalExpenditures": null } } } ], "quarterly": [ { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider": "yFinance", "currency_reported": "CAD", "fetched_at": "2026-06-07T19:57:26.449746+00:00", "is_restated": false, "income_statement": { "revenue": 10554000, "cost_of_revenue": 9299000, "gross_profit": 1255000, "ebit": -1303000, "ebitda": 3050000, "pretax_income": null, "tax_provision": null, "net_income": -3014000, "net_income_to_common": -3014000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1377000, "total_current_assets": 16229000, "total_assets": 119357000, "short_term_debt": null, "long_term_debt": 59066000, "total_debt": 59283000, "total_liabilities": null, "total_equity": -55574000, "shares_outstanding": 46747000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -5546000, "capital_expenditure": -306000, "free_cash_flow": -5852000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 0, "net_debt_issued": -16000 }, "complete_fields": { "id": 423786, "ticker_id": 36427, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 2, "currency_reported": "CAD", "fetched_at": "2026-06-07T19:57:26.449746+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "3050000", "netIncome": "-3014000", "grossProfit": "1255000", "totalRevenue": "10554000", "costOfRevenue": "9299000", "interestExpense": "3854000", "operatingIncome": "-1303000", "fiscalDateEnding": "2026-03-31", "researchAndDevelopment": null, "depreciationAndAmortization": "2210000" }, "balance": { "totalDebt": "59283000", "totalAssets": "119357000", "longTermDebt": "59066000", "shortTermDebt": null, "preferredStock": null, "fiscalDateEnding": "2026-03-31", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": "46747000", "totalCurrentAssets": "16229000", "totalShareholderEquity": "-55574000", "totalCurrentLiabilities": "15960000", "propertyPlantEquipmentNet": "102620000", "cashAndShortTermInvestments": "1377000" }, "cashflow": { "freeCashFlow": "-5852000", "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": "0", "repaymentOfDebt": "-16000", "fiscalDateEnding": "2026-03-31", "operatingCashflow": "-5546000", "repurchaseOfStock": null, "capitalExpenditures": "-306000" } }, "revenue": 10554000, "cost_of_revenue": 9299000, "gross_profit": 1255000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -1303000, "depreciation_amortisation": 2210000, "ebitda": 3050000, "interest_expense": 3854000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": -3014000, "net_income_continuing_ops": null, "net_income_to_common": -3014000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1377000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 16229000, "net_ppe": 102620000, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": null, "total_assets": 119357000, "short_term_debt": null, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 15960000, "long_term_debt": 59066000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 59283000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": -55574000, "shares_outstanding": 46747000, "operating_cash_flow": -5546000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -306000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": 0, "net_debt_issued": -16000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": -5852000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "3050000", "netIncome": "-3014000", "grossProfit": "1255000", "totalRevenue": "10554000", "costOfRevenue": "9299000", "interestExpense": "3854000", "operatingIncome": "-1303000", "fiscalDateEnding": "2026-03-31", "researchAndDevelopment": null, "depreciationAndAmortization": "2210000" }, "balance": { "totalDebt": "59283000", "totalAssets": "119357000", "longTermDebt": "59066000", "shortTermDebt": null, "preferredStock": null, "fiscalDateEnding": "2026-03-31", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": "46747000", "totalCurrentAssets": "16229000", "totalShareholderEquity": "-55574000", "totalCurrentLiabilities": "15960000", "propertyPlantEquipmentNet": "102620000", "cashAndShortTermInvestments": "1377000" }, "cashflow": { "freeCashFlow": "-5852000", "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": "0", "repaymentOfDebt": "-16000", "fiscalDateEnding": "2026-03-31", "operatingCashflow": "-5546000", "repurchaseOfStock": null, "capitalExpenditures": "-306000" } } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider": "yFinance", "currency_reported": "CAD", "fetched_at": "2026-06-07T19:57:26.449746+00:00", "is_restated": false, "income_statement": { "revenue": 8786000, "cost_of_revenue": 10712000, "gross_profit": -1926000, "ebit": -3874000, "ebitda": 12380000, "pretax_income": null, "tax_provision": null, "net_income": 5477000, "net_income_to_common": 5477000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 7378000, "total_current_assets": 20750000, "total_assets": 127007000, "short_term_debt": null, "long_term_debt": 55621000, "total_debt": 55854000, "total_liabilities": null, "total_equity": -52554000, "shares_outstanding": 46719150, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -10235000, "capital_expenditure": -8995000, "free_cash_flow": -19230000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 26227000, "net_debt_issued": null }, "complete_fields": { "id": 423787, "ticker_id": 36427, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 2, "currency_reported": "CAD", "fetched_at": "2026-06-07T19:57:26.449746+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "12380000", "netIncome": "5477000", "grossProfit": "-1926000", "totalRevenue": "8786000", "costOfRevenue": "10712000", "interestExpense": "4520000", "operatingIncome": "-3874000", "fiscalDateEnding": "2025-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "2383000" }, "balance": { "totalDebt": "55854000", "totalAssets": "127007000", "longTermDebt": "55621000", "shortTermDebt": null, "preferredStock": null, "fiscalDateEnding": "2025-12-31", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": "46719150", "totalCurrentAssets": "20750000", "totalShareholderEquity": "-52554000", "totalCurrentLiabilities": "20889000", "propertyPlantEquipmentNet": "105749000", "cashAndShortTermInvestments": "7378000" }, "cashflow": { "freeCashFlow": "-19230000", "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": "26227000", "repaymentOfDebt": null, "fiscalDateEnding": "2025-12-31", "operatingCashflow": "-10235000", "repurchaseOfStock": null, "capitalExpenditures": "-8995000" } }, "revenue": 8786000, "cost_of_revenue": 10712000, "gross_profit": -1926000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -3874000, "depreciation_amortisation": 2383000, "ebitda": 12380000, "interest_expense": 4520000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 5477000, "net_income_continuing_ops": null, "net_income_to_common": 5477000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 7378000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 20750000, "net_ppe": 105749000, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": null, "total_assets": 127007000, "short_term_debt": null, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 20889000, "long_term_debt": 55621000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 55854000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": -52554000, "shares_outstanding": 46719150, "operating_cash_flow": -10235000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -8995000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": 26227000, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": -19230000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "12380000", "netIncome": "5477000", "grossProfit": "-1926000", "totalRevenue": "8786000", "costOfRevenue": "10712000", "interestExpense": "4520000", "operatingIncome": "-3874000", "fiscalDateEnding": "2025-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "2383000" }, "balance": { "totalDebt": "55854000", "totalAssets": "127007000", "longTermDebt": "55621000", "shortTermDebt": null, "preferredStock": null, "fiscalDateEnding": "2025-12-31", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": "46719150", "totalCurrentAssets": "20750000", "totalShareholderEquity": "-52554000", "totalCurrentLiabilities": "20889000", "propertyPlantEquipmentNet": "105749000", "cashAndShortTermInvestments": "7378000" }, "cashflow": { "freeCashFlow": "-19230000", "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": "26227000", "repaymentOfDebt": null, "fiscalDateEnding": "2025-12-31", "operatingCashflow": "-10235000", "repurchaseOfStock": null, "capitalExpenditures": "-8995000" } } }, { "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider": "yFinance", "currency_reported": "CAD", "fetched_at": "2026-06-07T19:57:26.449746+00:00", "is_restated": false, "income_statement": { "revenue": 9394000, "cost_of_revenue": 10068000, "gross_profit": -674000, "ebit": -2916000, "ebitda": 351000, "pretax_income": null, "tax_provision": null, "net_income": -6897000, "net_income_to_common": -6897000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1273000, "total_current_assets": 13578000, "total_assets": 113602000, "short_term_debt": 65745000, "long_term_debt": null, "total_debt": 66659000, "total_liabilities": null, "total_equity": -58599000, "shares_outstanding": 46719199, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -508000, "capital_expenditure": -115000, "free_cash_flow": -623000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 0, "net_debt_issued": null }, "complete_fields": { "id": 423789, "ticker_id": 36427, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 2, "currency_reported": "CAD", "fetched_at": "2026-06-07T19:57:26.449746+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "351000", "netIncome": "-6897000", "grossProfit": "-674000", "totalRevenue": "9394000", "costOfRevenue": "10068000", "interestExpense": "4637000", "operatingIncome": "-2916000", "fiscalDateEnding": "2025-09-30", "researchAndDevelopment": null, "depreciationAndAmortization": "2611000" }, "balance": { "totalDebt": "66659000", "totalAssets": "113602000", "longTermDebt": null, "shortTermDebt": "65745000", "preferredStock": null, "fiscalDateEnding": "2025-09-30", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": "46719199", "totalCurrentAssets": "13578000", "totalShareholderEquity": "-58599000", "totalCurrentLiabilities": "93622000", "propertyPlantEquipmentNet": "99516000", "cashAndShortTermInvestments": "1273000" }, "cashflow": { "freeCashFlow": "-623000", "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": "0", "repaymentOfDebt": null, "fiscalDateEnding": "2025-09-30", "operatingCashflow": "-508000", "repurchaseOfStock": null, "capitalExpenditures": "-115000" } }, "revenue": 9394000, "cost_of_revenue": 10068000, "gross_profit": -674000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -2916000, "depreciation_amortisation": 2611000, "ebitda": 351000, "interest_expense": 4637000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": -6897000, "net_income_continuing_ops": null, "net_income_to_common": -6897000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1273000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 13578000, "net_ppe": 99516000, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": null, "total_assets": 113602000, "short_term_debt": 65745000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 93622000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 66659000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": -58599000, "shares_outstanding": 46719199, "operating_cash_flow": -508000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -115000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": 0, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": -623000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "351000", "netIncome": "-6897000", "grossProfit": "-674000", "totalRevenue": "9394000", "costOfRevenue": "10068000", "interestExpense": "4637000", "operatingIncome": "-2916000", "fiscalDateEnding": "2025-09-30", "researchAndDevelopment": null, "depreciationAndAmortization": "2611000" }, "balance": { "totalDebt": "66659000", "totalAssets": "113602000", "longTermDebt": null, "shortTermDebt": "65745000", "preferredStock": null, "fiscalDateEnding": "2025-09-30", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": "46719199", "totalCurrentAssets": "13578000", "totalShareholderEquity": "-58599000", "totalCurrentLiabilities": "93622000", "propertyPlantEquipmentNet": "99516000", "cashAndShortTermInvestments": "1273000" }, "cashflow": { "freeCashFlow": "-623000", "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": "0", "repaymentOfDebt": null, "fiscalDateEnding": "2025-09-30", "operatingCashflow": "-508000", "repurchaseOfStock": null, "capitalExpenditures": "-115000" } } }, { "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider": "yFinance", "currency_reported": "CAD", "fetched_at": "2026-06-07T19:57:26.449746+00:00", "is_restated": false, "income_statement": { "revenue": 12554000, "cost_of_revenue": 10629000, "gross_profit": 1925000, "ebit": -721000, "ebitda": 294000, "pretax_income": null, "tax_provision": null, "net_income": -6501000, "net_income_to_common": -6501000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2239000, "total_current_assets": 16320000, "total_assets": 120666000, "short_term_debt": 61955000, "long_term_debt": null, "total_debt": 63525000, "total_liabilities": null, "total_equity": -51920000, "shares_outstanding": 46719199, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 6185000, "capital_expenditure": -2923000, "free_cash_flow": 3262000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 0, "net_debt_issued": null }, "complete_fields": { "id": 423790, "ticker_id": 36427, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 2, "currency_reported": "CAD", "fetched_at": "2026-06-07T19:57:26.449746+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "294000", "netIncome": "-6501000", "grossProfit": "1925000", "totalRevenue": "12554000", "costOfRevenue": "10629000", "interestExpense": "3833000", "operatingIncome": "-721000", "fiscalDateEnding": "2025-06-30", "researchAndDevelopment": null, "depreciationAndAmortization": "2962000" }, "balance": { "totalDebt": "63525000", "totalAssets": "120666000", "longTermDebt": null, "shortTermDebt": "61955000", "preferredStock": null, "fiscalDateEnding": "2025-06-30", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": "46719199", "totalCurrentAssets": "16320000", "totalShareholderEquity": "-51920000", "totalCurrentLiabilities": "92546000", "propertyPlantEquipmentNet": "103838000", "cashAndShortTermInvestments": "2239000" }, "cashflow": { "freeCashFlow": "3262000", "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": "0", "repaymentOfDebt": null, "fiscalDateEnding": "2025-06-30", "operatingCashflow": "6185000", "repurchaseOfStock": null, "capitalExpenditures": "-2923000" } }, "revenue": 12554000, "cost_of_revenue": 10629000, "gross_profit": 1925000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -721000, "depreciation_amortisation": 2962000, "ebitda": 294000, "interest_expense": 3833000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": -6501000, "net_income_continuing_ops": null, "net_income_to_common": -6501000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 2239000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 16320000, "net_ppe": 103838000, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": null, "total_assets": 120666000, "short_term_debt": 61955000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 92546000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 63525000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": -51920000, "shares_outstanding": 46719199, "operating_cash_flow": 6185000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -2923000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": 0, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 3262000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "294000", "netIncome": "-6501000", "grossProfit": "1925000", "totalRevenue": "12554000", "costOfRevenue": "10629000", "interestExpense": "3833000", "operatingIncome": "-721000", "fiscalDateEnding": "2025-06-30", "researchAndDevelopment": null, "depreciationAndAmortization": "2962000" }, "balance": { "totalDebt": "63525000", "totalAssets": "120666000", "longTermDebt": null, "shortTermDebt": "61955000", "preferredStock": null, "fiscalDateEnding": "2025-06-30", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": "46719199", "totalCurrentAssets": "16320000", "totalShareholderEquity": "-51920000", "totalCurrentLiabilities": "92546000", "propertyPlantEquipmentNet": "103838000", "cashAndShortTermInvestments": "2239000" }, "cashflow": { "freeCashFlow": "3262000", "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": "0", "repaymentOfDebt": null, "fiscalDateEnding": "2025-06-30", "operatingCashflow": "6185000", "repurchaseOfStock": null, "capitalExpenditures": "-2923000" } } }, { "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider": "yFinance", "currency_reported": "CAD", "fetched_at": "2026-06-07T19:57:26.449746+00:00", "is_restated": false, "income_statement": { "revenue": 11073000, "cost_of_revenue": 9818000, "gross_profit": 1255000, "ebit": -1637000, "ebitda": -42000, "pretax_income": null, "tax_provision": null, "net_income": -6137000, "net_income_to_common": -6137000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2289000, "total_current_assets": 15326000, "total_assets": 120831000, "short_term_debt": 58424000, "long_term_debt": null, "total_debt": 60507000, "total_liabilities": null, "total_equity": -46376000, "shares_outstanding": 46711156, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -4194000, "capital_expenditure": -8099000, "free_cash_flow": -12293000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 8666000, "net_debt_issued": null }, "complete_fields": { "id": 423791, "ticker_id": 36427, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 2, "currency_reported": "CAD", "fetched_at": "2026-06-07T19:57:26.449746+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "-42000", "netIncome": "-6137000", "grossProfit": "1255000", "totalRevenue": "11073000", "costOfRevenue": "9818000", "interestExpense": "3673000", "operatingIncome": "-1637000", "fiscalDateEnding": "2025-03-31", "researchAndDevelopment": null, "depreciationAndAmortization": "2422000" }, "balance": { "totalDebt": "60507000", "totalAssets": "120831000", "longTermDebt": null, "shortTermDebt": "58424000", "preferredStock": null, "fiscalDateEnding": "2025-03-31", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": "46711156", "totalCurrentAssets": "15326000", "totalShareholderEquity": "-46376000", "totalCurrentLiabilities": "88373000", "propertyPlantEquipmentNet": "104952000", "cashAndShortTermInvestments": "2289000" }, "cashflow": { "freeCashFlow": "-12293000", "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": "8666000", "repaymentOfDebt": null, "fiscalDateEnding": "2025-03-31", "operatingCashflow": "-4194000", "repurchaseOfStock": null, "capitalExpenditures": "-8099000" } }, "revenue": 11073000, "cost_of_revenue": 9818000, "gross_profit": 1255000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -1637000, "depreciation_amortisation": 2422000, "ebitda": -42000, "interest_expense": 3673000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": -6137000, "net_income_continuing_ops": null, "net_income_to_common": -6137000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 2289000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 15326000, "net_ppe": 104952000, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": null, "total_assets": 120831000, "short_term_debt": 58424000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 88373000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 60507000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": -46376000, "shares_outstanding": 46711156, "operating_cash_flow": -4194000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -8099000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": 8666000, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": -12293000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "-42000", "netIncome": "-6137000", "grossProfit": "1255000", "totalRevenue": "11073000", "costOfRevenue": "9818000", "interestExpense": "3673000", "operatingIncome": "-1637000", "fiscalDateEnding": "2025-03-31", "researchAndDevelopment": null, "depreciationAndAmortization": "2422000" }, "balance": { "totalDebt": "60507000", "totalAssets": "120831000", "longTermDebt": null, "shortTermDebt": "58424000", "preferredStock": null, "fiscalDateEnding": "2025-03-31", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": "46711156", "totalCurrentAssets": "15326000", "totalShareholderEquity": "-46376000", "totalCurrentLiabilities": "88373000", "propertyPlantEquipmentNet": "104952000", "cashAndShortTermInvestments": "2289000" }, "cashflow": { "freeCashFlow": "-12293000", "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": "8666000", "repaymentOfDebt": null, "fiscalDateEnding": "2025-03-31", "operatingCashflow": "-4194000", "repurchaseOfStock": null, "capitalExpenditures": "-8099000" } } }, { "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider": "yFinance", "currency_reported": "CAD", "fetched_at": "2026-06-07T19:57:26.449746+00:00", "is_restated": false, "income_statement": { "revenue": null, "cost_of_revenue": null, "gross_profit": null, "ebit": null, "ebitda": null, "pretax_income": null, "tax_provision": null, "net_income": null, "net_income_to_common": null, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": null, "total_current_assets": null, "total_assets": null, "short_term_debt": 55572000, "long_term_debt": null, "total_debt": 55572000, "total_liabilities": null, "total_equity": null, "shares_outstanding": null, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": null, "capital_expenditure": null, "free_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 423792, "ticker_id": 36427, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 2, "currency_reported": "CAD", "fetched_at": "2026-06-07T19:57:26.449746+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": null, "netIncome": null, "grossProfit": null, "totalRevenue": null, "costOfRevenue": null, "interestExpense": null, "operatingIncome": null, "fiscalDateEnding": "2024-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": null }, "balance": { "totalDebt": null, "totalAssets": null, "longTermDebt": null, "shortTermDebt": "55572000", "preferredStock": null, "fiscalDateEnding": "2024-12-31", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": null, "totalCurrentAssets": null, "totalShareholderEquity": null, "totalCurrentLiabilities": null, "propertyPlantEquipmentNet": null, "cashAndShortTermInvestments": null }, "cashflow": { "freeCashFlow": null, "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": null, "fiscalDateEnding": "2024-12-31", "operatingCashflow": null, "repurchaseOfStock": null, "capitalExpenditures": null } }, "revenue": null, "cost_of_revenue": null, "gross_profit": null, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": null, "depreciation_amortisation": null, "ebitda": null, "interest_expense": null, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": null, "net_income_continuing_ops": null, "net_income_to_common": null, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": null, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": null, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": null, "total_assets": null, "short_term_debt": 55572000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": null, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 55572000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": null, "shares_outstanding": null, "operating_cash_flow": null, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": null, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": null, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": null, "netIncome": null, "grossProfit": null, "totalRevenue": null, "costOfRevenue": null, "interestExpense": null, "operatingIncome": null, "fiscalDateEnding": "2024-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": null }, "balance": { "totalDebt": null, "totalAssets": null, "longTermDebt": null, "shortTermDebt": "55572000", "preferredStock": null, "fiscalDateEnding": "2024-12-31", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": null, "totalCurrentAssets": null, "totalShareholderEquity": null, "totalCurrentLiabilities": null, "propertyPlantEquipmentNet": null, "cashAndShortTermInvestments": null }, "cashflow": { "freeCashFlow": null, "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": null, "fiscalDateEnding": "2024-12-31", "operatingCashflow": null, "repurchaseOfStock": null, "capitalExpenditures": null } } }, { "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider": "yFinance", "currency_reported": "CAD", "fetched_at": "2026-06-07T19:57:26.449746+00:00", "is_restated": false, "income_statement": { "revenue": null, "cost_of_revenue": null, "gross_profit": null, "ebit": null, "ebitda": null, "pretax_income": null, "tax_provision": null, "net_income": null, "net_income_to_common": null, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": null, "total_current_assets": null, "total_assets": null, "short_term_debt": null, "long_term_debt": 51403000, "total_debt": 51403000, "total_liabilities": null, "total_equity": null, "shares_outstanding": null, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": null, "capital_expenditure": null, "free_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 423794, "ticker_id": 36427, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 2, "currency_reported": "CAD", "fetched_at": "2026-06-07T19:57:26.449746+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": null, "netIncome": null, "grossProfit": null, "totalRevenue": null, "costOfRevenue": null, "interestExpense": null, "operatingIncome": null, "fiscalDateEnding": "2024-09-30", "researchAndDevelopment": null, "depreciationAndAmortization": null }, "balance": { "totalDebt": null, "totalAssets": null, "longTermDebt": "51403000", "shortTermDebt": null, "preferredStock": null, "fiscalDateEnding": "2024-09-30", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": null, "totalCurrentAssets": null, "totalShareholderEquity": null, "totalCurrentLiabilities": null, "propertyPlantEquipmentNet": null, "cashAndShortTermInvestments": null }, "cashflow": { "freeCashFlow": null, "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": null, "fiscalDateEnding": "2024-09-30", "operatingCashflow": null, "repurchaseOfStock": null, "capitalExpenditures": null } }, "revenue": null, "cost_of_revenue": null, "gross_profit": null, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": null, "depreciation_amortisation": null, "ebitda": null, "interest_expense": null, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": null, "net_income_continuing_ops": null, "net_income_to_common": null, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": null, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": null, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": null, "total_assets": null, "short_term_debt": null, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": null, "long_term_debt": 51403000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 51403000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": null, "shares_outstanding": null, "operating_cash_flow": null, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": null, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": null, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": null, "netIncome": null, "grossProfit": null, "totalRevenue": null, "costOfRevenue": null, "interestExpense": null, "operatingIncome": null, "fiscalDateEnding": "2024-09-30", "researchAndDevelopment": null, "depreciationAndAmortization": null }, "balance": { "totalDebt": null, "totalAssets": null, "longTermDebt": "51403000", "shortTermDebt": null, "preferredStock": null, "fiscalDateEnding": "2024-09-30", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": null, "totalCurrentAssets": null, "totalShareholderEquity": null, "totalCurrentLiabilities": null, "propertyPlantEquipmentNet": null, "cashAndShortTermInvestments": null }, "cashflow": { "freeCashFlow": null, "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": null, "fiscalDateEnding": "2024-09-30", "operatingCashflow": null, "repurchaseOfStock": null, "capitalExpenditures": null } } } ] }, "strategy_matches": [ { "key": "os_composite", "name": "OS Composite Score", "slug": "composite", "group": "multi_factor", "page_url": "/factors/composite/", "rank_field": "-os_score" }, { "key": "quality_value", "name": "Quality \u00d7 Value", "slug": "quality-value", "group": "multi_factor", "page_url": "/factors/quality-value/", "rank_field": "-quality_value_composite" }, { "key": "ebitda_ev", "name": "EBITDA/EV Value", "slug": "ebitda-ev", "group": "value", "page_url": "/factors/ebitda-ev/", "rank_field": "-ebitda_to_ev" }, { "key": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/", "rank_field": "-sector_value_pct" }, { "key": "risk_adj_momentum", "name": "Risk-Adjusted Momentum", "slug": "risk-adj-momentum", "group": "momentum", "page_url": "/factors/risk-adj-momentum/", "rank_field": "-risk_adjusted_momentum" }, { "key": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/", "rank_field": "-shareholder_yield" }, { "key": "tiny_titans", "name": "Tiny Titans", "slug": "tiny-titans", "group": "universe", "page_url": "/factors/tiny-titans/", "rank_field": "tiny_titans_rank" } ], "coverage": { "factor_history_points": 1, "annual_financial_periods": 5, "quarterly_financial_periods": 7, "latest_factor_week": "2026-06-07", "latest_financials_period_end": "2025-12-31" }, "schema": { "snapshot_field_groups": { "identity": [ "week_end_date", "source_primary", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id" ], "size": [ "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd" ], "valuation": [ "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "price_to_sales", "price_to_book", "price_to_cashflow", "ebitda_to_ev", "sales_yield" ], "yield": [ "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield" ], "quality": [ "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "gross_profit_to_assets", "external_financing" ], "leverage_and_risk": [ "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "risk_adjusted_momentum" ], "growth": [ "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "revenue_growth", "earnings_growth" ], "momentum": [ "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "momentum_6m", "momentum_12m", "momentum_12_1", "distance_from_52w_high", "distance_from_52w_low", "relative_strength" ], "raw_ttm": [ "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share" ], "ranks": [ "universe_ticker_count", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength" ], "composites": [ "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "quality_value_composite", "os_score", "value_percentile", "quality_percentile", "momentum_percentile", "factor_coverage", "signal_confidence", "os_score_delta" ], "strategy_ranks": [ "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core", "trending_value_rank", "veiled_value", "earnings_consistent_5y" ] }, "financial_field_groups": { "income_statement": [ "revenue", "cost_of_revenue", "gross_profit", "ebit", "ebitda", "pretax_income", "tax_provision", "net_income", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted" ], "balance_sheet": [ "cash_and_equivalents", "total_current_assets", "total_assets", "short_term_debt", "long_term_debt", "total_debt", "total_liabilities", "total_equity", "shares_outstanding", "goodwill_and_intangibles" ], "cash_flow": [ "operating_cash_flow", "capital_expenditure", "free_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued" ] }, "complete_model_fields": { "ticker": [ "id", "uuid", "symbol", "name", "asset_type", "market_cap", "stock_exchange", "industry", "sector", "description", "currency", "is_active" ], "exchange": [ "id", "name", "symbol", "country_code", "currency", "benchmark", "data_symbol", "ticker_suffix", "update_provider", "update_group", "update_order", "update_enabled", "is_active" ], "factor_snapshot": [ "id", "ticker", "universe", "week_end_date", "source_primary", "source_gaps", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "missing_fields", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id", "os_score_delta", "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd", "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield", "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "distance_from_52w_high", "distance_from_52w_low", "relative_strength", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share", "universe_ticker_count", "sector", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength", "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "factor_coverage", "signal_confidence", "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core" ], "financial_period": [ "id", "ticker", "period_end_date", "period_type", "fiscal_year", "fiscal_quarter", "provider", "currency_reported", "fetched_at", "is_restated", "raw_data", "revenue", "cost_of_revenue", "gross_profit", "research_and_development", "selling_general_admin", "other_operating_expenses", "total_operating_expenses", "ebit", "depreciation_amortisation", "ebitda", "interest_expense", "interest_income", "other_non_operating", "pretax_income", "tax_provision", "effective_tax_rate", "net_income", "net_income_continuing_ops", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted", "cash_and_equivalents", "short_term_investments", "net_receivables", "inventory", "other_current_assets", "total_current_assets", "net_ppe", "goodwill", "intangible_assets", "goodwill_and_intangibles", "long_term_investments", "other_non_current_assets", "total_non_current_assets", "total_assets", "short_term_debt", "accounts_payable", "deferred_revenue_current", "other_current_liabilities", "total_current_liabilities", "long_term_debt", "deferred_revenue_lt", "other_non_current_liabilities", "total_non_current_liabilities", "total_liabilities", "total_debt", "preferred_stock", "minority_interest", "retained_earnings", "total_equity", "shares_outstanding", "operating_cash_flow", "stock_based_compensation", "deferred_tax_cf", "change_in_working_capital", "capital_expenditure", "acquisitions", "other_investing", "investing_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued", "other_financing", "financing_cash_flow", "free_cash_flow", "net_change_in_cash" ] } } }