{ "ticker": { "uuid": "4ddf5334-f926-47e0-ac2c-b963d04c7777", "symbol": "IFA", "name": "iFabric Corp.", "exchange": "TOR", "exchange_name": "Toronto Stock Exchange", "country": "CA", "currency": "CAD", "sector": "Consumer Cyclical", "industry": "Apparel Manufacturing", "page_url": "https://sharemaestro.com/factors/ticker/4ddf5334-f926-47e0-ac2c-b963d04c7777/", "api_url": "https://sharemaestro.com/factors/api/tickers/4ddf5334-f926-47e0-ac2c-b963d04c7777/" }, "ticker_metadata": { "id": 36041, "uuid": "4ddf5334-f926-47e0-ac2c-b963d04c7777", "symbol": "IFA", "name": "iFabric Corp.", "asset_type": "equity", "market_cap": 130287720, "stock_exchange_id": 42, "industry": "Apparel Manufacturing", "sector": "Consumer Cyclical", "description": "iFabric Corp. engages in the design and distribution of women's intimate apparel and accessories in Canada, the United States, the United Kingdom, Southeast Asia, and internationally. It operates in three segments: Intimate Apparel, Intelligent Fabrics, and Other. The Intimate Apparel segment designs, purchases, and distributes intimate apparel comprising a range of specialty bras, including patented reversible bra, patented bandeaux bra, and patented breast lift products, as well as distributes a range of apparel accessories under the Coconut Grove Intimates trade name. The Intelligent Fabrics segment develops, tests, and distributes chemicals for textiles, finished performance apparel, medical apparel, protective products, and swimwear, such as Protx2 and bioACTIV AM, hydrothermal mineral-based antimicrobial technology; Enguard, an insect repellant technology; Dreamskin, a skin polymer; UVtx, an ultraviolet light blocker; FreshTx, an odor absorbing technology; ecoPEL, a durable water repellant; Omega+, a joint and muscle recovery solution; TempTx, a thermal regulator; Apollo, a body odor neutralizer; DryTx, a moisture-wicking technology; BioTX, a metal free anti-stink solution; IMPRINT, a logo exposing moisture-wicker; and DriForce, a fabric interior moisture wicker. The Other segment is involved in the leasing of property to third parties. The company was founded in 1985 and is headquartered in Markham, 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": "4ddf5334-f926-47e0-ac2c-b963d04c7777", "symbol": "IFA", "name": "iFabric Corp.", "exchange": "TOR", "exchange_name": "Toronto Stock Exchange", "country": "CA", "currency": "CAD", "sector": "Consumer Cyclical", "industry": "Apparel Manufacturing", "page_url": "https://sharemaestro.com/factors/ticker/4ddf5334-f926-47e0-ac2c-b963d04c7777/", "api_url": "https://sharemaestro.com/factors/api/tickers/4ddf5334-f926-47e0-ac2c-b963d04c7777/" }, "week_end_date": "2026-06-07", "universe": "CAD_CA", "score": { "os": 0.16, "value": 0.09, "quality": 0.12, "momentum": 0.97, "coverage": 0.909, "confidence": 0.909, "delta": null }, "headline_factors": { "price": 4.13, "market_cap": 125136798.71, "pe_ratio": 35.5244, "earnings_yield": 0.0395, "ebitda_to_ev": 0.0411, "shareholder_yield": 0, "roe": 0.1432, "piotroski_f_score": 1, "momentum_12_1": 3.0865, "volatility_252d": 0.8497 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": false, "small_cap_core": false, "veiled_value": false, "earnings_consistent_5y": false }, "factor_groups": { "identity": { "week_end_date": "2026-06-07", "source_primary": "yfinance", "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 0.9286, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T20:10:55.470935+00:00", "batch_id": "" }, "size": { "price_close": 4.13, "market_cap": 125136798.71, "market_cap_usd": 125136798.71, "enterprise_value": 136771972.71, "shares_outstanding": 30299467, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": 35.5244, "pb_ratio": 5.0884, "ptbv_ratio": 5.0884, "ps_ratio": 2.3479, "pcf_ratio": null, "pfcf_ratio": -9.7186, "ev_ebitda": 24.316, "ev_ebit": 25.3039, "ev_sales": 2.5662, "ev_fcf": -10.6222, "earnings_yield": 0.0395, "fcf_yield": -0.0941, "price_to_sales": 2.3479, "price_to_book": 5.0884, "price_to_cashflow": null, "ebitda_to_ev": 0.0411, "sales_yield": 0.3897 }, "yield": { "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": 0, "total_yield": 0 }, "quality": { "gross_margin": 0.3135, "operating_margin": 0.1014, "net_margin": 0.0661, "ebitda_margin": 0.1055, "fcf_margin": -0.2416, "roe": 0.1432, "roa": 0.0703, "roic": 0.1119, "roc_greenblatt": 0.1542, "asset_turnover": 1.0644, "cash_conversion": -3.6553, "accruals_ratio": 0.3255, "sbc_to_revenue": null, "piotroski_f_score": 1, "altman_z_score": null, "earnings_stability_5y": 2.3773, "revenue_stability_5y": 0.2563, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.3337, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": null, "net_debt_to_ebitda": 2.0686, "debt_to_assets": 0.2675, "interest_coverage": 14.9568, "current_ratio": 1.7969, "quick_ratio": 1.7969, "net_debt": 11635174, "local_beta": -2.0343, "volatility_252d": 0.8497, "volatility_60d": 2.0887, "max_drawdown_12m": -0.1442, "risk_adjusted_momentum": 3.6324 }, "growth": { "revenue_growth_1y": 0.203, "revenue_growth_3y_cagr": 0.1849, "revenue_growth_5y_cagr": null, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": -23.6887, "book_value_growth_1y": -0.1053, "revenue_growth": 0.203, "earnings_growth": null }, "momentum": { "price_return_1m": -0.0282, "price_return_3m": 0.8858, "price_return_6m": 2.0146, "price_return_9m": 3.13, "price_return_12m": 2.9712, "price_return_12m_ex1m": 3.0865, "momentum_6m": 2.0146, "momentum_12m": 2.9712, "momentum_12_1": 3.0865, "distance_from_52w_high": -0.0656, "distance_from_52w_low": 3.6404, "relative_strength": 2.669 }, "raw_ttm": { "revenue_ttm": 53297173, "gross_profit_ttm": 16709965, "ebit_ttm": 5405167, "ebitda_ttm": 5624775, "net_income_ttm": 3522561, "eps_diluted_ttm": 0.1163, "operating_cash_flow_ttm": -12776001, "capital_expenditure_ttm": -337058, "fcf_ttm": -12876001, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 361386, "cash_and_equivalents": 1760999, "total_current_assets": 45394167, "total_current_liabilities": 25262496, "net_ppe": 3619038, "total_assets": 50071965, "total_debt": 13396173, "total_equity": 24592638, "net_working_capital": 31442544, "book_value_per_share": 0.8117, "retained_earnings": null, "preferred_stock": null, "minority_interest": 0, "tangible_book_value": null, "tangible_book_per_share": 0.8117 }, "ranks": { "universe_ticker_count": 524, "rank_pe": 77, "rank_pb": 83, "rank_ptbv": 83, "rank_ps": 48, "rank_pcf": 50, "rank_ev_ebitda": 85, "rank_ev_ebit": 71, "rank_earnings_yield": 71, "rank_fcf_yield": 94, "rank_dividend_yield": 100, "rank_shareholder_yield": 81, "rank_total_yield": 86, "rank_roe": 31, "rank_roc": 44, "rank_roic": 29, "rank_gross_margin": 66, "rank_fcf_margin": 91, "rank_piotroski": 100, "rank_accruals": 99, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 24, "rank_momentum_12m": 3, "rank_momentum_12m_ex1m": 3, "rank_relative_strength": 3 }, "composites": { "value_composite": 91, "quality_composite": 88, "momentum_composite": 3, "growth_composite": 23, "yield_composite": 98, "svqf_composite": 71, "vc1_composite": 86, "vc2_composite": 87, "vc3_composite": 88, "trending_value_composite": null, "overall_composite": 84, "quality_value_composite": 0.1039, "os_score": 0.16, "value_percentile": 0.09, "quality_percentile": 0.12, "momentum_percentile": 0.97, "factor_coverage": 0.909, "signal_confidence": 0.909, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 67, "small_cap_core_rank": 87, "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": 11765, "ticker_id": 36041, "universe_id": 6, "week_end_date": "2026-06-07", "source_primary": "yfinance", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 0.9286, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T20:10:55.470935+00:00", "batch_id": "", "os_score_delta": null, "price_close": 4.13, "market_cap": 125136798.71, "market_cap_usd": 125136798.71, "enterprise_value": 136771972.71, "shares_outstanding": 30299467, "fx_rate_to_usd": null, "pe_ratio": 35.5243809, "pb_ratio": 5.08838453, "ptbv_ratio": 5.08838453, "ps_ratio": 2.34790687, "pcf_ratio": null, "pfcf_ratio": -9.71860741, "ev_ebitda": 24.31599001, "ev_ebit": 25.30393098, "ev_sales": 2.5662144, "ev_fcf": -10.62223999, "earnings_yield": 0.03951955, "fcf_yield": -0.0941421, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": 0, "total_yield": 0, "gross_margin": 0.31352442, "operating_margin": 0.10141564, "net_margin": 0.06609283, "ebitda_margin": 0.10553609, "fcf_margin": -0.24158882, "roe": 0.1432364, "roa": 0.07034997, "roic": 0.11189953, "roc_greenblatt": 0.1541621, "asset_turnover": 1.06441145, "cash_conversion": -3.65529539, "accruals_ratio": 0.32550274, "sbc_to_revenue": null, "debt_to_equity": null, "net_debt_to_ebitda": 2.06855812, "debt_to_assets": 0.26753839, "interest_coverage": 14.95676922, "current_ratio": 1.79689952, "quick_ratio": 1.79689952, "net_debt": 11635174, "revenue_growth_1y": 0.20300248, "revenue_growth_3y_cagr": 0.18485629, "revenue_growth_5y_cagr": null, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": -23.68865084, "book_value_growth_1y": -0.10534427, "piotroski_f_score": 1, "altman_z_score": null, "earnings_stability_5y": 2.377262, "revenue_stability_5y": 0.256313, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.02823529, "price_return_3m": 0.88584475, "price_return_6m": 2.01459854, "price_return_9m": 3.13, "price_return_12m": 2.97115385, "price_return_12m_ex1m": 3.08653846, "distance_from_52w_high": -0.06561086, "distance_from_52w_low": 3.64044944, "relative_strength": 2.66904744, "local_beta": -2.0343, "volatility_252d": 0.849734, "volatility_60d": 2.088659, "max_drawdown_12m": -0.14423077, "revenue_ttm": 53297173, "gross_profit_ttm": 16709965, "ebit_ttm": 5405167, "ebitda_ttm": 5624775, "net_income_ttm": 3522561, "eps_diluted_ttm": 0.11625818, "operating_cash_flow_ttm": -12776001, "capital_expenditure_ttm": -337058, "fcf_ttm": -12876001, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 361386, "cash_and_equivalents": 1760999, "total_current_assets": 45394167, "total_current_liabilities": 25262496, "net_ppe": 3619038, "total_assets": 50071965, "total_debt": 13396173, "total_equity": 24592638, "net_working_capital": 31442544, "book_value_per_share": 0.8116525, "retained_earnings": null, "preferred_stock": null, "minority_interest": 0, "tangible_book_value": null, "tangible_book_per_share": 0.8116525, "universe_ticker_count": 524, "sector": "Consumer Cyclical", "rank_pe": 77, "rank_pb": 83, "rank_ptbv": 83, "rank_ps": 48, "rank_pcf": 50, "rank_ev_ebitda": 85, "rank_ev_ebit": 71, "rank_earnings_yield": 71, "rank_fcf_yield": 94, "rank_dividend_yield": 100, "rank_shareholder_yield": 81, "rank_total_yield": 86, "rank_roe": 31, "rank_roc": 44, "rank_roic": 29, "rank_gross_margin": 66, "rank_fcf_margin": 91, "rank_piotroski": 100, "rank_accruals": 99, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 24, "rank_momentum_12m": 3, "rank_momentum_12m_ex1m": 3, "rank_relative_strength": 3, "value_composite": 91, "quality_composite": 88, "momentum_composite": 3, "growth_composite": 23, "yield_composite": 98, "svqf_composite": 71, "vc1_composite": 86, "vc2_composite": 87, "vc3_composite": 88, "trending_value_composite": null, "overall_composite": 84, "factor_coverage": 0.909, "signal_confidence": 0.909, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 67, "small_cap_core_rank": 87, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 4.13, "os": 0.16, "value": 0.09, "quality": 0.12, "momentum": 0.97, "confidence": 0.909, "coverage": 0.909, "pe_ratio": 35.5244, "earnings_yield": 0.0395, "shareholder_yield": 0, "roe": 0.1432, "momentum_12_1": 3.0865, "complete_fields": { "id": 11765, "ticker_id": 36041, "universe_id": 6, "week_end_date": "2026-06-07", "source_primary": "yfinance", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 0.9286, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T20:10:55.470935+00:00", "batch_id": "", "os_score_delta": null, "price_close": 4.13, "market_cap": 125136798.71, "market_cap_usd": 125136798.71, "enterprise_value": 136771972.71, "shares_outstanding": 30299467, "fx_rate_to_usd": null, "pe_ratio": 35.5243809, "pb_ratio": 5.08838453, "ptbv_ratio": 5.08838453, "ps_ratio": 2.34790687, "pcf_ratio": null, "pfcf_ratio": -9.71860741, "ev_ebitda": 24.31599001, "ev_ebit": 25.30393098, "ev_sales": 2.5662144, "ev_fcf": -10.62223999, "earnings_yield": 0.03951955, "fcf_yield": -0.0941421, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": 0, "total_yield": 0, "gross_margin": 0.31352442, "operating_margin": 0.10141564, "net_margin": 0.06609283, "ebitda_margin": 0.10553609, "fcf_margin": -0.24158882, "roe": 0.1432364, "roa": 0.07034997, "roic": 0.11189953, "roc_greenblatt": 0.1541621, "asset_turnover": 1.06441145, "cash_conversion": -3.65529539, "accruals_ratio": 0.32550274, "sbc_to_revenue": null, "debt_to_equity": null, "net_debt_to_ebitda": 2.06855812, "debt_to_assets": 0.26753839, "interest_coverage": 14.95676922, "current_ratio": 1.79689952, "quick_ratio": 1.79689952, "net_debt": 11635174, "revenue_growth_1y": 0.20300248, "revenue_growth_3y_cagr": 0.18485629, "revenue_growth_5y_cagr": null, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": -23.68865084, "book_value_growth_1y": -0.10534427, "piotroski_f_score": 1, "altman_z_score": null, "earnings_stability_5y": 2.377262, "revenue_stability_5y": 0.256313, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.02823529, "price_return_3m": 0.88584475, "price_return_6m": 2.01459854, "price_return_9m": 3.13, "price_return_12m": 2.97115385, "price_return_12m_ex1m": 3.08653846, "distance_from_52w_high": -0.06561086, "distance_from_52w_low": 3.64044944, "relative_strength": 2.66904744, "local_beta": -2.0343, "volatility_252d": 0.849734, "volatility_60d": 2.088659, "max_drawdown_12m": -0.14423077, "revenue_ttm": 53297173, "gross_profit_ttm": 16709965, "ebit_ttm": 5405167, "ebitda_ttm": 5624775, "net_income_ttm": 3522561, "eps_diluted_ttm": 0.11625818, "operating_cash_flow_ttm": -12776001, "capital_expenditure_ttm": -337058, "fcf_ttm": -12876001, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 361386, "cash_and_equivalents": 1760999, "total_current_assets": 45394167, "total_current_liabilities": 25262496, "net_ppe": 3619038, "total_assets": 50071965, "total_debt": 13396173, "total_equity": 24592638, "net_working_capital": 31442544, "book_value_per_share": 0.8116525, "retained_earnings": null, "preferred_stock": null, "minority_interest": 0, "tangible_book_value": null, "tangible_book_per_share": 0.8116525, "universe_ticker_count": 524, "sector": "Consumer Cyclical", "rank_pe": 77, "rank_pb": 83, "rank_ptbv": 83, "rank_ps": 48, "rank_pcf": 50, "rank_ev_ebitda": 85, "rank_ev_ebit": 71, "rank_earnings_yield": 71, "rank_fcf_yield": 94, "rank_dividend_yield": 100, "rank_shareholder_yield": 81, "rank_total_yield": 86, "rank_roe": 31, "rank_roc": 44, "rank_roic": 29, "rank_gross_margin": 66, "rank_fcf_margin": 91, "rank_piotroski": 100, "rank_accruals": 99, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 24, "rank_momentum_12m": 3, "rank_momentum_12m_ex1m": 3, "rank_relative_strength": 3, "value_composite": 91, "quality_composite": 88, "momentum_composite": 3, "growth_composite": 23, "yield_composite": 98, "svqf_composite": 71, "vc1_composite": 86, "vc2_composite": 87, "vc3_composite": 88, "trending_value_composite": null, "overall_composite": 84, "factor_coverage": 0.909, "signal_confidence": 0.909, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 67, "small_cap_core_rank": 87, "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": "2026-06-07T19:46:57.420273+00:00", "is_restated": false, "income_statement": { "revenue": 32874918, "cost_of_revenue": 22377716, "gross_profit": 10497202, "ebit": 520932, "ebitda": 751512, "pretax_income": null, "tax_provision": null, "net_income": -99195, "net_income_to_common": -99195, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 3783334, "total_current_assets": 37527910, "total_assets": 42987262, "short_term_debt": 10544550, "long_term_debt": null, "total_debt": 10895248, "total_liabilities": null, "total_equity": 20697489, "shares_outstanding": 30299467, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -4403123, "capital_expenditure": -337058, "free_cash_flow": -4740181, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 9384380 }, "complete_fields": { "id": 422002, "ticker_id": 36041, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "CAD", "fetched_at": "2026-06-07T19:46:57.420273+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "751512", "netIncome": "-99195", "grossProfit": "10497202", "totalRevenue": "32874918", "costOfRevenue": "22377716", "interestExpense": "280183", "operatingIncome": "520932", "fiscalDateEnding": "2025-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "225754" }, "balance": { "totalDebt": "10895248", "totalAssets": "42987262", "longTermDebt": null, "shortTermDebt": "10544550", "preferredStock": null, "fiscalDateEnding": "2025-12-31", "minorityInterest": "0", "totalLiabilities": null, "sharesOutstanding": "30299467", "totalCurrentAssets": "37527910", "totalShareholderEquity": "20697489", "totalCurrentLiabilities": "22046545", "propertyPlantEquipmentNet": "3663992", "cashAndShortTermInvestments": "3783334" }, "cashflow": { "freeCashFlow": "-4740181", "dividendsPaid": null, "issuanceOfDebt": "9527514", "issuanceOfStock": null, "repaymentOfDebt": "-143134", "fiscalDateEnding": "2025-12-31", "operatingCashflow": "-4403123", "repurchaseOfStock": null, "capitalExpenditures": "-337058" } }, "revenue": 32874918, "cost_of_revenue": 22377716, "gross_profit": 10497202, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 520932, "depreciation_amortisation": 225754, "ebitda": 751512, "interest_expense": 280183, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": -99195, "net_income_continuing_ops": null, "net_income_to_common": -99195, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 3783334, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 37527910, "net_ppe": 3663992, "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": 42987262, "short_term_debt": 10544550, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 22046545, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 10895248, "preferred_stock": null, "minority_interest": 0, "retained_earnings": null, "total_equity": 20697489, "shares_outstanding": 30299467, "operating_cash_flow": -4403123, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -337058, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 9384380, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": -4740181, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "751512", "netIncome": "-99195", "grossProfit": "10497202", "totalRevenue": "32874918", "costOfRevenue": "22377716", "interestExpense": "280183", "operatingIncome": "520932", "fiscalDateEnding": "2025-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "225754" }, "balance": { "totalDebt": "10895248", "totalAssets": "42987262", "longTermDebt": null, "shortTermDebt": "10544550", "preferredStock": null, "fiscalDateEnding": "2025-12-31", "minorityInterest": "0", "totalLiabilities": null, "sharesOutstanding": "30299467", "totalCurrentAssets": "37527910", "totalShareholderEquity": "20697489", "totalCurrentLiabilities": "22046545", "propertyPlantEquipmentNet": "3663992", "cashAndShortTermInvestments": "3783334" }, "cashflow": { "freeCashFlow": "-4740181", "dividendsPaid": null, "issuanceOfDebt": "9527514", "issuanceOfStock": null, "repaymentOfDebt": "-143134", "fiscalDateEnding": "2025-12-31", "operatingCashflow": "-4403123", "repurchaseOfStock": null, "capitalExpenditures": "-337058" } } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "CAD", "fetched_at": "2026-06-07T19:46:57.420273+00:00", "is_restated": false, "income_statement": { "revenue": 27327390, "cost_of_revenue": 16025306, "gross_profit": 11302084, "ebit": 1910726, "ebitda": 2557610, "pretax_income": null, "tax_provision": null, "net_income": 1632614, "net_income_to_common": 1632614, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2058156, "total_current_assets": 24331397, "total_assets": 29489145, "short_term_debt": 935532, "long_term_debt": 495441, "total_debt": 1883600, "total_liabilities": null, "total_equity": 23134585, "shares_outstanding": 30299467, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 301782, "capital_expenditure": -92859, "free_cash_flow": 208923, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -211582 }, "complete_fields": { "id": 422007, "ticker_id": 36041, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "CAD", "fetched_at": "2026-06-07T19:46:57.420273+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "2557610", "netIncome": "1632614", "grossProfit": "11302084", "totalRevenue": "27327390", "costOfRevenue": "16025306", "interestExpense": "97050", "operatingIncome": "1910726", "fiscalDateEnding": "2024-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "232084" }, "balance": { "totalDebt": "1883600", "totalAssets": "29489145", "longTermDebt": "495441", "shortTermDebt": "935532", "preferredStock": null, "fiscalDateEnding": "2024-12-31", "minorityInterest": "5641", "totalLiabilities": null, "sharesOutstanding": "30299467", "totalCurrentAssets": "24331397", "totalShareholderEquity": "23134585", "totalCurrentLiabilities": "5502780", "propertyPlantEquipmentNet": "3517084", "cashAndShortTermInvestments": "2058156" }, "cashflow": { "freeCashFlow": "208923", "dividendsPaid": null, "issuanceOfDebt": "0", "issuanceOfStock": null, "repaymentOfDebt": "-211582", "fiscalDateEnding": "2024-12-31", "operatingCashflow": "301782", "repurchaseOfStock": null, "capitalExpenditures": "-92859" } }, "revenue": 27327390, "cost_of_revenue": 16025306, "gross_profit": 11302084, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 1910726, "depreciation_amortisation": 232084, "ebitda": 2557610, "interest_expense": 97050, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 1632614, "net_income_continuing_ops": null, "net_income_to_common": 1632614, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 2058156, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 24331397, "net_ppe": 3517084, "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": 29489145, "short_term_debt": 935532, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 5502780, "long_term_debt": 495441, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 1883600, "preferred_stock": null, "minority_interest": 5641, "retained_earnings": null, "total_equity": 23134585, "shares_outstanding": 30299467, "operating_cash_flow": 301782, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -92859, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -211582, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 208923, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "2557610", "netIncome": "1632614", "grossProfit": "11302084", "totalRevenue": "27327390", "costOfRevenue": "16025306", "interestExpense": "97050", "operatingIncome": "1910726", "fiscalDateEnding": "2024-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "232084" }, "balance": { "totalDebt": "1883600", "totalAssets": "29489145", "longTermDebt": "495441", "shortTermDebt": "935532", "preferredStock": null, "fiscalDateEnding": "2024-12-31", "minorityInterest": "5641", "totalLiabilities": null, "sharesOutstanding": "30299467", "totalCurrentAssets": "24331397", "totalShareholderEquity": "23134585", "totalCurrentLiabilities": "5502780", "propertyPlantEquipmentNet": "3517084", "cashAndShortTermInvestments": "2058156" }, "cashflow": { "freeCashFlow": "208923", "dividendsPaid": null, "issuanceOfDebt": "0", "issuanceOfStock": null, "repaymentOfDebt": "-211582", "fiscalDateEnding": "2024-12-31", "operatingCashflow": "301782", "repurchaseOfStock": null, "capitalExpenditures": "-92859" } } }, { "period_end_date": "2022-09-30", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "CAD", "fetched_at": "2026-06-07T19:46:57.420273+00:00", "is_restated": false, "income_statement": { "revenue": 19743008, "cost_of_revenue": 12716732, "gross_profit": 7026276, "ebit": 34, "ebitda": -27091, "pretax_income": null, "tax_provision": null, "net_income": -454998, "net_income_to_common": -454998, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 944725, "total_current_assets": 22693782, "total_assets": 27369496, "short_term_debt": 1156055, "long_term_debt": 581320, "total_debt": 1789923, "total_liabilities": null, "total_equity": 22753110, "shares_outstanding": 29824467, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -8211827, "capital_expenditure": -242756, "free_cash_flow": -8454583, "dividends_paid": 0, "share_repurchases": null, "shares_issued": 80000, "net_debt_issued": -59581 }, "complete_fields": { "id": 422009, "ticker_id": 36041, "period_end_date": "2022-09-30", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "CAD", "fetched_at": "2026-06-07T19:46:57.420273+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "-27091", "netIncome": "-454998", "grossProfit": "7026276", "totalRevenue": "19743008", "costOfRevenue": "12716732", "interestExpense": "49723", "operatingIncome": "34", "fiscalDateEnding": "2022-09-30", "researchAndDevelopment": null, "depreciationAndAmortization": "130667" }, "balance": { "totalDebt": "1789923", "totalAssets": "27369496", "longTermDebt": "581320", "shortTermDebt": "1156055", "preferredStock": null, "fiscalDateEnding": "2022-09-30", "minorityInterest": "12855", "totalLiabilities": null, "sharesOutstanding": "29824467", "totalCurrentAssets": "22693782", "totalShareholderEquity": "22753110", "totalCurrentLiabilities": "3988871", "propertyPlantEquipmentNet": "3162878", "cashAndShortTermInvestments": "944725" }, "cashflow": { "freeCashFlow": "-8454583", "dividendsPaid": "0", "issuanceOfDebt": "46740", "issuanceOfStock": "80000", "repaymentOfDebt": "-106321", "fiscalDateEnding": "2022-09-30", "operatingCashflow": "-8211827", "repurchaseOfStock": null, "capitalExpenditures": "-242756" } }, "revenue": 19743008, "cost_of_revenue": 12716732, "gross_profit": 7026276, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 34, "depreciation_amortisation": 130667, "ebitda": -27091, "interest_expense": 49723, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": -454998, "net_income_continuing_ops": null, "net_income_to_common": -454998, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 944725, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 22693782, "net_ppe": 3162878, "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": 27369496, "short_term_debt": 1156055, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 3988871, "long_term_debt": 581320, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 1789923, "preferred_stock": null, "minority_interest": 12855, "retained_earnings": null, "total_equity": 22753110, "shares_outstanding": 29824467, "operating_cash_flow": -8211827, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -242756, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": 0, "share_repurchases": null, "shares_issued": 80000, "net_debt_issued": -59581, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": -8454583, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "-27091", "netIncome": "-454998", "grossProfit": "7026276", "totalRevenue": "19743008", "costOfRevenue": "12716732", "interestExpense": "49723", "operatingIncome": "34", "fiscalDateEnding": "2022-09-30", "researchAndDevelopment": null, "depreciationAndAmortization": "130667" }, "balance": { "totalDebt": "1789923", "totalAssets": "27369496", "longTermDebt": "581320", "shortTermDebt": "1156055", "preferredStock": null, "fiscalDateEnding": "2022-09-30", "minorityInterest": "12855", "totalLiabilities": null, "sharesOutstanding": "29824467", "totalCurrentAssets": "22693782", "totalShareholderEquity": "22753110", "totalCurrentLiabilities": "3988871", "propertyPlantEquipmentNet": "3162878", "cashAndShortTermInvestments": "944725" }, "cashflow": { "freeCashFlow": "-8454583", "dividendsPaid": "0", "issuanceOfDebt": "46740", "issuanceOfStock": "80000", "repaymentOfDebt": "-106321", "fiscalDateEnding": "2022-09-30", "operatingCashflow": "-8211827", "repurchaseOfStock": null, "capitalExpenditures": "-242756" } } }, { "period_end_date": "2021-09-30", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "CAD", "fetched_at": "2026-06-07T19:46:57.420273+00:00", "is_restated": false, "income_statement": { "revenue": 19763672, "cost_of_revenue": 12002784, "gross_profit": 7760888, "ebit": 2872495, "ebitda": 3212410, "pretax_income": null, "tax_provision": null, "net_income": 2369698, "net_income_to_common": 2369698, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 8901718, "total_current_assets": 23194497, "total_assets": 27629865, "short_term_debt": 1215464, "long_term_debt": 530422, "total_debt": 1797354, "total_liabilities": null, "total_equity": 22266894, "shares_outstanding": 29624467, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -2221671, "capital_expenditure": -253399, "free_cash_flow": -2475070, "dividends_paid": 0, "share_repurchases": null, "shares_issued": 11779996, "net_debt_issued": -74644 }, "complete_fields": { "id": 422010, "ticker_id": 36041, "period_end_date": "2021-09-30", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "CAD", "fetched_at": "2026-06-07T19:46:57.420273+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "3212410", "netIncome": "2369698", "grossProfit": "7760888", "totalRevenue": "19763672", "costOfRevenue": "12002784", "interestExpense": "53402", "operatingIncome": "2872495", "fiscalDateEnding": "2021-09-30", "researchAndDevelopment": null, "depreciationAndAmortization": "116915" }, "balance": { "totalDebt": "1797354", "totalAssets": "27629865", "longTermDebt": "530422", "shortTermDebt": "1215464", "preferredStock": null, "fiscalDateEnding": "2021-09-30", "minorityInterest": "10313", "totalLiabilities": null, "sharesOutstanding": "29624467", "totalCurrentAssets": "23194497", "totalShareholderEquity": "22266894", "totalCurrentLiabilities": "4801381", "propertyPlantEquipmentNet": "2996272", "cashAndShortTermInvestments": "8901718" }, "cashflow": { "freeCashFlow": "-2475070", "dividendsPaid": "0", "issuanceOfDebt": "40000", "issuanceOfStock": "11779996", "repaymentOfDebt": "-114644", "fiscalDateEnding": "2021-09-30", "operatingCashflow": "-2221671", "repurchaseOfStock": null, "capitalExpenditures": "-253399" } }, "revenue": 19763672, "cost_of_revenue": 12002784, "gross_profit": 7760888, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 2872495, "depreciation_amortisation": 116915, "ebitda": 3212410, "interest_expense": 53402, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 2369698, "net_income_continuing_ops": null, "net_income_to_common": 2369698, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 8901718, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 23194497, "net_ppe": 2996272, "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": 27629865, "short_term_debt": 1215464, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 4801381, "long_term_debt": 530422, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 1797354, "preferred_stock": null, "minority_interest": 10313, "retained_earnings": null, "total_equity": 22266894, "shares_outstanding": 29624467, "operating_cash_flow": -2221671, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -253399, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": 0, "share_repurchases": null, "shares_issued": 11779996, "net_debt_issued": -74644, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": -2475070, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "3212410", "netIncome": "2369698", "grossProfit": "7760888", "totalRevenue": "19763672", "costOfRevenue": "12002784", "interestExpense": "53402", "operatingIncome": "2872495", "fiscalDateEnding": "2021-09-30", "researchAndDevelopment": null, "depreciationAndAmortization": "116915" }, "balance": { "totalDebt": "1797354", "totalAssets": "27629865", "longTermDebt": "530422", "shortTermDebt": "1215464", "preferredStock": null, "fiscalDateEnding": "2021-09-30", "minorityInterest": "10313", "totalLiabilities": null, "sharesOutstanding": "29624467", "totalCurrentAssets": "23194497", "totalShareholderEquity": "22266894", "totalCurrentLiabilities": "4801381", "propertyPlantEquipmentNet": "2996272", "cashAndShortTermInvestments": "8901718" }, "cashflow": { "freeCashFlow": "-2475070", "dividendsPaid": "0", "issuanceOfDebt": "40000", "issuanceOfStock": "11779996", "repaymentOfDebt": "-114644", "fiscalDateEnding": "2021-09-30", "operatingCashflow": "-2221671", "repurchaseOfStock": null, "capitalExpenditures": "-253399" } } } ], "quarterly": [ { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider": "yFinance", "currency_reported": "CAD", "fetched_at": "2026-06-07T19:46:57.420273+00:00", "is_restated": false, "income_statement": { "revenue": 27502695, "cost_of_revenue": 18550478, "gross_profit": 8952217, "ebit": 5035612, "ebitda": 5060521, "pretax_income": null, "tax_provision": null, "net_income": 3710214, "net_income_to_common": 3710214, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1760999, "total_current_assets": 45394167, "total_assets": 50071965, "short_term_debt": 13071872, "long_term_debt": null, "total_debt": 13396173, "total_liabilities": null, "total_equity": 24592638, "shares_outstanding": 30299467, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -4701107, "capital_expenditure": null, "free_cash_flow": -4701107, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 2561275 }, "complete_fields": { "id": 422000, "ticker_id": 36041, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 2, "currency_reported": "CAD", "fetched_at": "2026-06-07T19:46:57.420273+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "5060521", "netIncome": "3710214", "grossProfit": "8952217", "totalRevenue": "27502695", "costOfRevenue": "18550478", "interestExpense": "117200", "operatingIncome": "5035612", "fiscalDateEnding": "2026-03-31", "researchAndDevelopment": null, "depreciationAndAmortization": "53854" }, "balance": { "totalDebt": "13396173", "totalAssets": "50071965", "longTermDebt": null, "shortTermDebt": "13071872", "preferredStock": null, "fiscalDateEnding": "2026-03-31", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": "30299467", "totalCurrentAssets": "45394167", "totalShareholderEquity": "24592638", "totalCurrentLiabilities": "25262496", "propertyPlantEquipmentNet": "3619038", "cashAndShortTermInvestments": "1760999" }, "cashflow": { "freeCashFlow": "-4701107", "dividendsPaid": null, "issuanceOfDebt": "2617654", "issuanceOfStock": null, "repaymentOfDebt": "-56379", "fiscalDateEnding": "2026-03-31", "operatingCashflow": "-4701107", "repurchaseOfStock": null, "capitalExpenditures": null } }, "revenue": 27502695, "cost_of_revenue": 18550478, "gross_profit": 8952217, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 5035612, "depreciation_amortisation": 53854, "ebitda": 5060521, "interest_expense": 117200, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 3710214, "net_income_continuing_ops": null, "net_income_to_common": 3710214, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1760999, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 45394167, "net_ppe": 3619038, "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": 50071965, "short_term_debt": 13071872, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 25262496, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 13396173, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 24592638, "shares_outstanding": 30299467, "operating_cash_flow": -4701107, "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": 2561275, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": -4701107, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "5060521", "netIncome": "3710214", "grossProfit": "8952217", "totalRevenue": "27502695", "costOfRevenue": "18550478", "interestExpense": "117200", "operatingIncome": "5035612", "fiscalDateEnding": "2026-03-31", "researchAndDevelopment": null, "depreciationAndAmortization": "53854" }, "balance": { "totalDebt": "13396173", "totalAssets": "50071965", "longTermDebt": null, "shortTermDebt": "13071872", "preferredStock": null, "fiscalDateEnding": "2026-03-31", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": "30299467", "totalCurrentAssets": "45394167", "totalShareholderEquity": "24592638", "totalCurrentLiabilities": "25262496", "propertyPlantEquipmentNet": "3619038", "cashAndShortTermInvestments": "1760999" }, "cashflow": { "freeCashFlow": "-4701107", "dividendsPaid": null, "issuanceOfDebt": "2617654", "issuanceOfStock": null, "repaymentOfDebt": "-56379", "fiscalDateEnding": "2026-03-31", "operatingCashflow": "-4701107", "repurchaseOfStock": null, "capitalExpenditures": null } } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider": "yFinance", "currency_reported": "CAD", "fetched_at": "2026-06-07T19:46:57.420273+00:00", "is_restated": false, "income_statement": { "revenue": 10976110, "cost_of_revenue": 8088322, "gross_profit": 2887788, "ebit": -19427, "ebitda": 2962, "pretax_income": null, "tax_provision": null, "net_income": -541352, "net_income_to_common": -541352, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 3783334, "total_current_assets": 37527910, "total_assets": 42987262, "short_term_debt": 10544550, "long_term_debt": null, "total_debt": 10895248, "total_liabilities": null, "total_equity": 20697489, "shares_outstanding": 30299467, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -1719773, "capital_expenditure": -100000, "free_cash_flow": -1819773, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 6615597 }, "complete_fields": { "id": 422001, "ticker_id": 36041, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 2, "currency_reported": "CAD", "fetched_at": "2026-06-07T19:46:57.420273+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "2962", "netIncome": "-541352", "grossProfit": "2887788", "totalRevenue": "10976110", "costOfRevenue": "8088322", "interestExpense": "117639", "operatingIncome": "-19427", "fiscalDateEnding": "2025-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "57938" }, "balance": { "totalDebt": "10895248", "totalAssets": "42987262", "longTermDebt": null, "shortTermDebt": "10544550", "preferredStock": null, "fiscalDateEnding": "2025-12-31", "minorityInterest": "0", "totalLiabilities": null, "sharesOutstanding": "30299467", "totalCurrentAssets": "37527910", "totalShareholderEquity": "20697489", "totalCurrentLiabilities": "22046545", "propertyPlantEquipmentNet": "3663992", "cashAndShortTermInvestments": "3783334" }, "cashflow": { "freeCashFlow": "-1819773", "dividendsPaid": null, "issuanceOfDebt": "6636321", "issuanceOfStock": null, "repaymentOfDebt": "-20724", "fiscalDateEnding": "2025-12-31", "operatingCashflow": "-1719773", "repurchaseOfStock": null, "capitalExpenditures": "-100000" } }, "revenue": 10976110, "cost_of_revenue": 8088322, "gross_profit": 2887788, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -19427, "depreciation_amortisation": 57938, "ebitda": 2962, "interest_expense": 117639, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": -541352, "net_income_continuing_ops": null, "net_income_to_common": -541352, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 3783334, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 37527910, "net_ppe": 3663992, "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": 42987262, "short_term_debt": 10544550, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 22046545, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 10895248, "preferred_stock": null, "minority_interest": 0, "retained_earnings": null, "total_equity": 20697489, "shares_outstanding": 30299467, "operating_cash_flow": -1719773, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -100000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 6615597, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": -1819773, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "2962", "netIncome": "-541352", "grossProfit": "2887788", "totalRevenue": "10976110", "costOfRevenue": "8088322", "interestExpense": "117639", "operatingIncome": "-19427", "fiscalDateEnding": "2025-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "57938" }, "balance": { "totalDebt": "10895248", "totalAssets": "42987262", "longTermDebt": null, "shortTermDebt": "10544550", "preferredStock": null, "fiscalDateEnding": "2025-12-31", "minorityInterest": "0", "totalLiabilities": null, "sharesOutstanding": "30299467", "totalCurrentAssets": "37527910", "totalShareholderEquity": "20697489", "totalCurrentLiabilities": "22046545", "propertyPlantEquipmentNet": "3663992", "cashAndShortTermInvestments": "3783334" }, "cashflow": { "freeCashFlow": "-1819773", "dividendsPaid": null, "issuanceOfDebt": "6636321", "issuanceOfStock": null, "repaymentOfDebt": "-20724", "fiscalDateEnding": "2025-12-31", "operatingCashflow": "-1719773", "repurchaseOfStock": null, "capitalExpenditures": "-100000" } } }, { "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider": "yFinance", "currency_reported": "CAD", "fetched_at": "2026-06-07T19:46:57.420273+00:00", "is_restated": false, "income_statement": { "revenue": 9021607, "cost_of_revenue": 6294549, "gross_profit": 2727058, "ebit": 577183, "ebitda": 850090, "pretax_income": null, "tax_provision": null, "net_income": 543802, "net_income_to_common": 543802, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1233908, "total_current_assets": 25215067, "total_assets": 30558558, "short_term_debt": 6026623, "long_term_debt": null, "total_debt": 6403258, "total_liabilities": null, "total_equity": 21296548, "shares_outstanding": 30299467, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -3758572, "capital_expenditure": null, "free_cash_flow": -3758572, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -60781 }, "complete_fields": { "id": 422003, "ticker_id": 36041, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 2, "currency_reported": "CAD", "fetched_at": "2026-06-07T19:46:57.420273+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "850090", "netIncome": "543802", "grossProfit": "2727058", "totalRevenue": "9021607", "costOfRevenue": "6294549", "interestExpense": "71060", "operatingIncome": "577183", "fiscalDateEnding": "2025-09-30", "researchAndDevelopment": null, "depreciationAndAmortization": "55939" }, "balance": { "totalDebt": "6403258", "totalAssets": "30558558", "longTermDebt": null, "shortTermDebt": "6026623", "preferredStock": null, "fiscalDateEnding": "2025-09-30", "minorityInterest": "0", "totalLiabilities": null, "sharesOutstanding": "30299467", "totalCurrentAssets": "25215067", "totalShareholderEquity": "21296548", "totalCurrentLiabilities": "8991408", "propertyPlantEquipmentNet": "3613029", "cashAndShortTermInvestments": "1233908" }, "cashflow": { "freeCashFlow": "-3758572", "dividendsPaid": null, "issuanceOfDebt": "-11008", "issuanceOfStock": null, "repaymentOfDebt": "-49773", "fiscalDateEnding": "2025-09-30", "operatingCashflow": "-3758572", "repurchaseOfStock": null, "capitalExpenditures": null } }, "revenue": 9021607, "cost_of_revenue": 6294549, "gross_profit": 2727058, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 577183, "depreciation_amortisation": 55939, "ebitda": 850090, "interest_expense": 71060, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 543802, "net_income_continuing_ops": null, "net_income_to_common": 543802, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1233908, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 25215067, "net_ppe": 3613029, "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": 30558558, "short_term_debt": 6026623, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 8991408, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 6403258, "preferred_stock": null, "minority_interest": 0, "retained_earnings": null, "total_equity": 21296548, "shares_outstanding": 30299467, "operating_cash_flow": -3758572, "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": -60781, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": -3758572, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "850090", "netIncome": "543802", "grossProfit": "2727058", "totalRevenue": "9021607", "costOfRevenue": "6294549", "interestExpense": "71060", "operatingIncome": "577183", "fiscalDateEnding": "2025-09-30", "researchAndDevelopment": null, "depreciationAndAmortization": "55939" }, "balance": { "totalDebt": "6403258", "totalAssets": "30558558", "longTermDebt": null, "shortTermDebt": "6026623", "preferredStock": null, "fiscalDateEnding": "2025-09-30", "minorityInterest": "0", "totalLiabilities": null, "sharesOutstanding": "30299467", "totalCurrentAssets": "25215067", "totalShareholderEquity": "21296548", "totalCurrentLiabilities": "8991408", "propertyPlantEquipmentNet": "3613029", "cashAndShortTermInvestments": "1233908" }, "cashflow": { "freeCashFlow": "-3758572", "dividendsPaid": null, "issuanceOfDebt": "-11008", "issuanceOfStock": null, "repaymentOfDebt": "-49773", "fiscalDateEnding": "2025-09-30", "operatingCashflow": "-3758572", "repurchaseOfStock": null, "capitalExpenditures": null } } }, { "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider": "yFinance", "currency_reported": "CAD", "fetched_at": "2026-06-07T19:46:57.420273+00:00", "is_restated": false, "income_statement": { "revenue": 5796761, "cost_of_revenue": 3653859, "gross_profit": 2142902, "ebit": -188201, "ebitda": -288798, "pretax_income": null, "tax_provision": null, "net_income": -190103, "net_income_to_common": -190103, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2655107, "total_current_assets": 22794789, "total_assets": 28289219, "short_term_debt": 3729318, "long_term_debt": 955, "total_debt": 4132503, "total_liabilities": null, "total_equity": 20681625, "shares_outstanding": 30299467, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -2596549, "capital_expenditure": null, "free_cash_flow": -2596549, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -55386 }, "complete_fields": { "id": 422004, "ticker_id": 36041, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 2, "currency_reported": "CAD", "fetched_at": "2026-06-07T19:46:57.420273+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "-288798", "netIncome": "-190103", "grossProfit": "2142902", "totalRevenue": "5796761", "costOfRevenue": "3653859", "interestExpense": "55487", "operatingIncome": "-188201", "fiscalDateEnding": "2025-06-30", "researchAndDevelopment": null, "depreciationAndAmortization": "55938" }, "balance": { "totalDebt": "4132503", "totalAssets": "28289219", "longTermDebt": "955", "shortTermDebt": "3729318", "preferredStock": null, "fiscalDateEnding": "2025-06-30", "minorityInterest": "0", "totalLiabilities": null, "sharesOutstanding": "30299467", "totalCurrentAssets": "22794789", "totalShareholderEquity": "20681625", "totalCurrentLiabilities": "7309033", "propertyPlantEquipmentNet": "3660067", "cashAndShortTermInvestments": "2655107" }, "cashflow": { "freeCashFlow": "-2596549", "dividendsPaid": null, "issuanceOfDebt": "-18160", "issuanceOfStock": null, "repaymentOfDebt": "-37226", "fiscalDateEnding": "2025-06-30", "operatingCashflow": "-2596549", "repurchaseOfStock": null, "capitalExpenditures": null } }, "revenue": 5796761, "cost_of_revenue": 3653859, "gross_profit": 2142902, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -188201, "depreciation_amortisation": 55938, "ebitda": -288798, "interest_expense": 55487, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": -190103, "net_income_continuing_ops": null, "net_income_to_common": -190103, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 2655107, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 22794789, "net_ppe": 3660067, "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": 28289219, "short_term_debt": 3729318, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 7309033, "long_term_debt": 955, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 4132503, "preferred_stock": null, "minority_interest": 0, "retained_earnings": null, "total_equity": 20681625, "shares_outstanding": 30299467, "operating_cash_flow": -2596549, "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": -55386, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": -2596549, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "-288798", "netIncome": "-190103", "grossProfit": "2142902", "totalRevenue": "5796761", "costOfRevenue": "3653859", "interestExpense": "55487", "operatingIncome": "-188201", "fiscalDateEnding": "2025-06-30", "researchAndDevelopment": null, "depreciationAndAmortization": "55938" }, "balance": { "totalDebt": "4132503", "totalAssets": "28289219", "longTermDebt": "955", "shortTermDebt": "3729318", "preferredStock": null, "fiscalDateEnding": "2025-06-30", "minorityInterest": "0", "totalLiabilities": null, "sharesOutstanding": "30299467", "totalCurrentAssets": "22794789", "totalShareholderEquity": "20681625", "totalCurrentLiabilities": "7309033", "propertyPlantEquipmentNet": "3660067", "cashAndShortTermInvestments": "2655107" }, "cashflow": { "freeCashFlow": "-2596549", "dividendsPaid": null, "issuanceOfDebt": "-18160", "issuanceOfStock": null, "repaymentOfDebt": "-37226", "fiscalDateEnding": "2025-06-30", "operatingCashflow": "-2596549", "repurchaseOfStock": null, "capitalExpenditures": null } } }, { "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider": "yFinance", "currency_reported": "CAD", "fetched_at": "2026-06-07T19:46:57.420273+00:00", "is_restated": false, "income_statement": { "revenue": 7080440, "cost_of_revenue": 4340986, "gross_profit": 2739454, "ebit": 151377, "ebitda": 187258, "pretax_income": null, "tax_provision": null, "net_income": 88458, "net_income_to_common": 88458, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 5640755, "total_current_assets": 23157411, "total_assets": 28440779, "short_term_debt": 3712358, "long_term_debt": 4818, "total_debt": 4144732, "total_liabilities": null, "total_equity": 21137712, "shares_outstanding": 30299467, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 3671771, "capital_expenditure": -237058, "free_cash_flow": 3434713, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 2884950 }, "complete_fields": { "id": 422005, "ticker_id": 36041, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 2, "currency_reported": "CAD", "fetched_at": "2026-06-07T19:46:57.420273+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "187258", "netIncome": "88458", "grossProfit": "2739454", "totalRevenue": "7080440", "costOfRevenue": "4340986", "interestExpense": "35997", "operatingIncome": "151377", "fiscalDateEnding": "2025-03-31", "researchAndDevelopment": null, "depreciationAndAmortization": "55939" }, "balance": { "totalDebt": "4144732", "totalAssets": "28440779", "longTermDebt": "4818", "shortTermDebt": "3712358", "preferredStock": null, "fiscalDateEnding": "2025-03-31", "minorityInterest": "0", "totalLiabilities": null, "sharesOutstanding": "30299467", "totalCurrentAssets": "23157411", "totalShareholderEquity": "21137712", "totalCurrentLiabilities": "6973949", "propertyPlantEquipmentNet": "3707104", "cashAndShortTermInvestments": "5640755" }, "cashflow": { "freeCashFlow": "3434713", "dividendsPaid": null, "issuanceOfDebt": "2920361", "issuanceOfStock": null, "repaymentOfDebt": "-35411", "fiscalDateEnding": "2025-03-31", "operatingCashflow": "3671771", "repurchaseOfStock": null, "capitalExpenditures": "-237058" } }, "revenue": 7080440, "cost_of_revenue": 4340986, "gross_profit": 2739454, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 151377, "depreciation_amortisation": 55939, "ebitda": 187258, "interest_expense": 35997, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 88458, "net_income_continuing_ops": null, "net_income_to_common": 88458, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 5640755, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 23157411, "net_ppe": 3707104, "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": 28440779, "short_term_debt": 3712358, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 6973949, "long_term_debt": 4818, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 4144732, "preferred_stock": null, "minority_interest": 0, "retained_earnings": null, "total_equity": 21137712, "shares_outstanding": 30299467, "operating_cash_flow": 3671771, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -237058, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 2884950, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 3434713, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "187258", "netIncome": "88458", "grossProfit": "2739454", "totalRevenue": "7080440", "costOfRevenue": "4340986", "interestExpense": "35997", "operatingIncome": "151377", "fiscalDateEnding": "2025-03-31", "researchAndDevelopment": null, "depreciationAndAmortization": "55939" }, "balance": { "totalDebt": "4144732", "totalAssets": "28440779", "longTermDebt": "4818", "shortTermDebt": "3712358", "preferredStock": null, "fiscalDateEnding": "2025-03-31", "minorityInterest": "0", "totalLiabilities": null, "sharesOutstanding": "30299467", "totalCurrentAssets": "23157411", "totalShareholderEquity": "21137712", "totalCurrentLiabilities": "6973949", "propertyPlantEquipmentNet": "3707104", "cashAndShortTermInvestments": "5640755" }, "cashflow": { "freeCashFlow": "3434713", "dividendsPaid": null, "issuanceOfDebt": "2920361", "issuanceOfStock": null, "repaymentOfDebt": "-35411", "fiscalDateEnding": "2025-03-31", "operatingCashflow": "3671771", "repurchaseOfStock": null, "capitalExpenditures": "-237058" } } }, { "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider": "yFinance", "currency_reported": "CAD", "fetched_at": "2026-06-07T19:46:57.420273+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": 495441, "total_debt": 495441, "total_liabilities": null, "total_equity": null, "shares_outstanding": null, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": null, "capital_expenditure": -10000, "free_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": 0, "net_debt_issued": null }, "complete_fields": { "id": 422006, "ticker_id": 36041, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 2, "currency_reported": "CAD", "fetched_at": "2026-06-07T19:46:57.420273+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": "495441", "shortTermDebt": null, "preferredStock": null, "fiscalDateEnding": "2024-12-31", "minorityInterest": "5641", "totalLiabilities": null, "sharesOutstanding": null, "totalCurrentAssets": null, "totalShareholderEquity": null, "totalCurrentLiabilities": null, "propertyPlantEquipmentNet": null, "cashAndShortTermInvestments": null }, "cashflow": { "freeCashFlow": null, "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": "0", "repaymentOfDebt": null, "fiscalDateEnding": "2024-12-31", "operatingCashflow": null, "repurchaseOfStock": null, "capitalExpenditures": "-10000" } }, "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": 495441, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 495441, "preferred_stock": null, "minority_interest": 5641, "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": -10000, "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": 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": "495441", "shortTermDebt": null, "preferredStock": null, "fiscalDateEnding": "2024-12-31", "minorityInterest": "5641", "totalLiabilities": null, "sharesOutstanding": null, "totalCurrentAssets": null, "totalShareholderEquity": null, "totalCurrentLiabilities": null, "propertyPlantEquipmentNet": null, "cashAndShortTermInvestments": null }, "cashflow": { "freeCashFlow": null, "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": "0", "repaymentOfDebt": null, "fiscalDateEnding": "2024-12-31", "operatingCashflow": null, "repurchaseOfStock": null, "capitalExpenditures": "-10000" } } }, { "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider": "yFinance", "currency_reported": "CAD", "fetched_at": "2026-06-07T19:46:57.420273+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": 11791, "total_debt": 11791, "total_liabilities": null, "total_equity": null, "shares_outstanding": null, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": null, "capital_expenditure": -76359, "free_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": 0, "net_debt_issued": null }, "complete_fields": { "id": 422008, "ticker_id": 36041, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 2, "currency_reported": "CAD", "fetched_at": "2026-06-07T19:46:57.420273+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": "11791", "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": "0", "repaymentOfDebt": null, "fiscalDateEnding": "2024-09-30", "operatingCashflow": null, "repurchaseOfStock": null, "capitalExpenditures": "-76359" } }, "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": 11791, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 11791, "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": -76359, "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": 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": "11791", "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": "0", "repaymentOfDebt": null, "fiscalDateEnding": "2024-09-30", "operatingCashflow": null, "repurchaseOfStock": null, "capitalExpenditures": "-76359" } } } ] }, "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" } ], "coverage": { "factor_history_points": 1, "annual_financial_periods": 4, "quarterly_financial_periods": 7, "latest_factor_week": "2026-06-07", "latest_financials_period_end": "2025-12-31" }, "schema": { "snapshot_field_groups": { "identity": [ "week_end_date", "source_primary", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id" ], "size": [ "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd" ], "valuation": [ "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "price_to_sales", "price_to_book", "price_to_cashflow", "ebitda_to_ev", "sales_yield" ], "yield": [ "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield" ], "quality": [ "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "gross_profit_to_assets", "external_financing" ], "leverage_and_risk": [ "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "risk_adjusted_momentum" ], "growth": [ "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "revenue_growth", "earnings_growth" ], "momentum": [ "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "momentum_6m", "momentum_12m", "momentum_12_1", "distance_from_52w_high", "distance_from_52w_low", "relative_strength" ], "raw_ttm": [ "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share" ], "ranks": [ "universe_ticker_count", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength" ], "composites": [ "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "quality_value_composite", "os_score", "value_percentile", "quality_percentile", "momentum_percentile", "factor_coverage", "signal_confidence", "os_score_delta" ], "strategy_ranks": [ "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core", "trending_value_rank", "veiled_value", "earnings_consistent_5y" ] }, "financial_field_groups": { "income_statement": [ "revenue", "cost_of_revenue", "gross_profit", "ebit", "ebitda", "pretax_income", "tax_provision", "net_income", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted" ], "balance_sheet": [ "cash_and_equivalents", "total_current_assets", "total_assets", "short_term_debt", "long_term_debt", "total_debt", "total_liabilities", "total_equity", "shares_outstanding", "goodwill_and_intangibles" ], "cash_flow": [ "operating_cash_flow", "capital_expenditure", "free_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued" ] }, "complete_model_fields": { "ticker": [ "id", "uuid", "symbol", "name", "asset_type", "market_cap", "stock_exchange", "industry", "sector", "description", "currency", "is_active" ], "exchange": [ "id", "name", "symbol", "country_code", "currency", "benchmark", "data_symbol", "ticker_suffix", "update_provider", "update_group", "update_order", "update_enabled", "is_active" ], "factor_snapshot": [ "id", "ticker", "universe", "week_end_date", "source_primary", "source_gaps", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "missing_fields", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id", "os_score_delta", "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd", "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield", "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "distance_from_52w_high", "distance_from_52w_low", "relative_strength", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share", "universe_ticker_count", "sector", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength", "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "factor_coverage", "signal_confidence", "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core" ], "financial_period": [ "id", "ticker", "period_end_date", "period_type", "fiscal_year", "fiscal_quarter", "provider", "currency_reported", "fetched_at", "is_restated", "raw_data", "revenue", "cost_of_revenue", "gross_profit", "research_and_development", "selling_general_admin", "other_operating_expenses", "total_operating_expenses", "ebit", "depreciation_amortisation", "ebitda", "interest_expense", "interest_income", "other_non_operating", "pretax_income", "tax_provision", "effective_tax_rate", "net_income", "net_income_continuing_ops", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted", "cash_and_equivalents", "short_term_investments", "net_receivables", "inventory", "other_current_assets", "total_current_assets", "net_ppe", "goodwill", "intangible_assets", "goodwill_and_intangibles", "long_term_investments", "other_non_current_assets", "total_non_current_assets", "total_assets", "short_term_debt", "accounts_payable", "deferred_revenue_current", "other_current_liabilities", "total_current_liabilities", "long_term_debt", "deferred_revenue_lt", "other_non_current_liabilities", "total_non_current_liabilities", "total_liabilities", "total_debt", "preferred_stock", "minority_interest", "retained_earnings", "total_equity", "shares_outstanding", "operating_cash_flow", "stock_based_compensation", "deferred_tax_cf", "change_in_working_capital", "capital_expenditure", "acquisitions", "other_investing", "investing_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued", "other_financing", "financing_cash_flow", "free_cash_flow", "net_change_in_cash" ] } } }