{ "ticker": { "uuid": "4eb1cbd3-72e6-44b2-a5e1-9247ae435bd1", "symbol": "VRTS", "name": "Vertiqal Studios Corp.", "exchange": "TOR", "exchange_name": "Toronto Stock Exchange", "country": "CA", "currency": "CAD", "sector": "Communication Services", "industry": "Electronic Gaming & Multimedia", "page_url": "https://sharemaestro.com/factors/ticker/4eb1cbd3-72e6-44b2-a5e1-9247ae435bd1/", "api_url": "https://sharemaestro.com/factors/api/tickers/4eb1cbd3-72e6-44b2-a5e1-9247ae435bd1/" }, "ticker_metadata": { "id": 36944, "uuid": "4eb1cbd3-72e6-44b2-a5e1-9247ae435bd1", "symbol": "VRTS", "name": "Vertiqal Studios Corp.", "asset_type": "equity", "market_cap": 8659547, "stock_exchange_id": 42, "industry": "Electronic Gaming & Multimedia", "sector": "Communication Services", "description": "Vertiqal Studios Corp., a digital strategy, creative and distribution holding company, owns gaming and lifestyle networks on social media in Canada and the United States. The company creates and distributes viral videos for brands and advertisers to create always-on digital strategies. It also partners with brands to develop strategic solutions, creative ideation, and content production, as well as provides distribution and amplification through its owned and operated channels, including all delivered with boutique; and white-glove service. The company was formerly known as Gamelancer Media Corp. and changed its name to Vertiqal Studios Corp. in August 2024. The company is headquartered in Toronto, 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": "4eb1cbd3-72e6-44b2-a5e1-9247ae435bd1", "symbol": "VRTS", "name": "Vertiqal Studios Corp.", "exchange": "TOR", "exchange_name": "Toronto Stock Exchange", "country": "CA", "currency": "CAD", "sector": "Communication Services", "industry": "Electronic Gaming & Multimedia", "page_url": "https://sharemaestro.com/factors/ticker/4eb1cbd3-72e6-44b2-a5e1-9247ae435bd1/", "api_url": "https://sharemaestro.com/factors/api/tickers/4eb1cbd3-72e6-44b2-a5e1-9247ae435bd1/" }, "week_end_date": "2026-06-07", "universe": "CAD_CA", "score": { "os": 0.25, "value": 0.37, "quality": 0.38, "momentum": 0.39, "coverage": 0.697, "confidence": 0.697, "delta": null }, "headline_factors": { "price": 0.01, "market_cap": 8659547.51, "pe_ratio": null, "earnings_yield": null, "ebitda_to_ev": null, "shareholder_yield": 0.0404, "roe": 1.227, "piotroski_f_score": 1, "momentum_12_1": -0.3333, "volatility_252d": 1.6026 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": true, "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": "2026-06-07T20:10:54.817398+00:00", "batch_id": "" }, "size": { "price_close": 0.01, "market_cap": 8659547.51, "market_cap_usd": 8659547.51, "enterprise_value": 12927177.51, "shares_outstanding": 865954751, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": null, "pb_ratio": null, "ptbv_ratio": null, "ps_ratio": 1.4802, "pcf_ratio": null, "pfcf_ratio": -2.5052, "ev_ebitda": null, "ev_ebit": null, "ev_sales": 2.2097, "ev_fcf": -3.7399, "earnings_yield": null, "fcf_yield": -0.2674, "price_to_sales": 1.4802, "price_to_book": null, "price_to_cashflow": null, "ebitda_to_ev": null, "sales_yield": 0.4525 }, "yield": { "dividend_yield": 0, "buyback_yield": 0.0404, "shareholder_yield": 0.0404, "debt_paydown_yield": 0, "total_yield": 0.0404 }, "quality": { "gross_margin": 0.4231, "operating_margin": -1.3303, "net_margin": -1.764, "ebitda_margin": -1.4871, "fcf_margin": -0.5909, "roe": 1.227, "roa": -0.9163, "roic": null, "roc_greenblatt": 0.6516, "asset_turnover": 0.5195, "cash_conversion": 0.3349, "accruals_ratio": -0.6094, "sbc_to_revenue": null, "piotroski_f_score": 1, "altman_z_score": null, "earnings_stability_5y": 0.8825, "revenue_stability_5y": 0.1946, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.2198, "external_financing": 0.0311 }, "leverage_and_risk": { "debt_to_equity": null, "net_debt_to_ebitda": -0.4906, "debt_to_assets": 0.443, "interest_coverage": 63.6606, "current_ratio": 0.1719, "quick_ratio": 0.1719, "net_debt": 4267630, "local_beta": 0.3321, "volatility_252d": 1.6026, "volatility_60d": 3.9541, "max_drawdown_12m": -0.6667, "risk_adjusted_momentum": -0.208 }, "growth": { "revenue_growth_1y": 0.1992, "revenue_growth_3y_cagr": 0.1782, "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": 0.1992, "earnings_growth": null }, "momentum": { "price_return_1m": 0, "price_return_3m": -0.5, "price_return_6m": -0.5, "price_return_9m": -0.3333, "price_return_12m": -0.3333, "price_return_12m_ex1m": -0.3333, "momentum_6m": -0.5, "momentum_12m": -0.3333, "momentum_12_1": -0.3333, "distance_from_52w_high": -0.6667, "distance_from_52w_low": 0, "relative_strength": -0.6354 }, "raw_ttm": { "revenue_ttm": 5850192, "gross_profit_ttm": 2475202, "ebit_ttm": -7782632, "ebitda_ttm": -8699583, "net_income_ttm": -10319846, "eps_diluted_ttm": -0.0119, "operating_cash_flow_ttm": -3456594, "capital_expenditure_ttm": null, "fcf_ttm": -3456594, "dividends_paid_ttm": 0, "share_repurchases_ttm": -350000, "shares_issued_ttm": 0, "interest_expense_ttm": -122252, "cash_and_equivalents": 721296, "total_current_assets": 3367884, "total_current_liabilities": 19593430, "net_ppe": 109832, "total_assets": 11262064, "total_debt": 4988926, "total_equity": -8410944, "net_working_capital": -12052956, "book_value_per_share": -0.0097, "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": 63, "quality_composite": 62, "momentum_composite": 61, "growth_composite": 61, "yield_composite": 63, "svqf_composite": 57, "vc1_composite": 63, "vc2_composite": 63, "vc3_composite": 63, "trending_value_composite": null, "overall_composite": 75, "quality_value_composite": 0.375, "os_score": 0.25, "value_percentile": 0.37, "quality_percentile": 0.38, "momentum_percentile": 0.39, "factor_coverage": 0.697, "signal_confidence": 0.697, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 9, "small_cap_core_rank": null, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": true, "is_small_cap_core": false, "trending_value_rank": null, "veiled_value": false, "earnings_consistent_5y": false } } }, "latest_snapshot_fields": { "id": 11727, "ticker_id": 36944, "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": "2026-06-07T20:10:54.817398+00:00", "batch_id": "", "os_score_delta": null, "price_close": 0.01, "market_cap": 8659547.51, "market_cap_usd": 8659547.51, "enterprise_value": 12927177.51, "shares_outstanding": 865954751, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": null, "ptbv_ratio": null, "ps_ratio": 1.48021595, "pcf_ratio": null, "pfcf_ratio": -2.50522552, "ev_ebitda": null, "ev_ebit": null, "ev_sales": 2.20970141, "ev_fcf": -3.73985996, "earnings_yield": null, "fcf_yield": -0.26738969, "dividend_yield": 0, "buyback_yield": 0.04041782, "shareholder_yield": 0.04041782, "debt_paydown_yield": 0, "total_yield": 0.04041782, "gross_margin": 0.42309757, "operating_margin": -1.33032078, "net_margin": -1.76401834, "ebitda_margin": -1.4870594, "fcf_margin": -0.59085138, "roe": 1.22695455, "roa": -0.91633701, "roic": null, "roc_greenblatt": 0.65164123, "asset_turnover": 0.51946002, "cash_conversion": 0.33494628, "accruals_ratio": -0.60941334, "sbc_to_revenue": null, "debt_to_equity": null, "net_debt_to_ebitda": -0.4905557, "debt_to_assets": 0.44298505, "interest_coverage": 63.66056997, "current_ratio": 0.17188843, "quick_ratio": 0.17188843, "net_debt": 4267630, "revenue_growth_1y": 0.1992287, "revenue_growth_3y_cagr": 0.17823985, "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": 1, "altman_z_score": null, "earnings_stability_5y": 0.882512, "revenue_stability_5y": 0.194626, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0, "price_return_3m": -0.5, "price_return_6m": -0.5, "price_return_9m": -0.33333333, "price_return_12m": -0.33333333, "price_return_12m_ex1m": -0.33333333, "distance_from_52w_high": -0.66666667, "distance_from_52w_low": 0, "relative_strength": -0.63543974, "local_beta": 0.3321, "volatility_252d": 1.602635, "volatility_60d": 3.954061, "max_drawdown_12m": -0.66666667, "revenue_ttm": 5850192, "gross_profit_ttm": 2475202, "ebit_ttm": -7782632, "ebitda_ttm": -8699583, "net_income_ttm": -10319846, "eps_diluted_ttm": -0.0119173, "operating_cash_flow_ttm": -3456594, "capital_expenditure_ttm": null, "fcf_ttm": -3456594, "dividends_paid_ttm": 0, "share_repurchases_ttm": -350000, "shares_issued_ttm": 0, "interest_expense_ttm": -122252, "cash_and_equivalents": 721296, "total_current_assets": 3367884, "total_current_liabilities": 19593430, "net_ppe": 109832, "total_assets": 11262064, "total_debt": 4988926, "total_equity": -8410944, "net_working_capital": -12052956, "book_value_per_share": -0.00971291, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": null, "universe_ticker_count": null, "sector": "Communication Services", "rank_pe": null, "rank_pb": null, "rank_ptbv": null, "rank_ps": null, "rank_pcf": null, "rank_ev_ebitda": null, "rank_ev_ebit": null, "rank_earnings_yield": null, "rank_fcf_yield": null, "rank_dividend_yield": null, "rank_shareholder_yield": null, "rank_total_yield": null, "rank_roe": null, "rank_roc": null, "rank_roic": null, "rank_gross_margin": null, "rank_fcf_margin": null, "rank_piotroski": null, "rank_accruals": null, "rank_sue": null, "rank_eps_growth_1y": null, "rank_eps_growth_5y": null, "rank_revenue_growth_1y": null, "rank_momentum_12m": null, "rank_momentum_12m_ex1m": null, "rank_relative_strength": null, "value_composite": 63, "quality_composite": 62, "momentum_composite": 61, "growth_composite": 61, "yield_composite": 63, "svqf_composite": 57, "vc1_composite": 63, "vc2_composite": 63, "vc3_composite": 63, "trending_value_composite": null, "overall_composite": 75, "factor_coverage": 0.697, "signal_confidence": 0.697, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 9, "small_cap_core_rank": null, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": true, "is_small_cap_core": false }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 0.01, "os": 0.25, "value": 0.37, "quality": 0.38, "momentum": 0.39, "confidence": 0.697, "coverage": 0.697, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": 0.0404, "roe": 1.227, "momentum_12_1": -0.3333, "complete_fields": { "id": 11727, "ticker_id": 36944, "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": "2026-06-07T20:10:54.817398+00:00", "batch_id": "", "os_score_delta": null, "price_close": 0.01, "market_cap": 8659547.51, "market_cap_usd": 8659547.51, "enterprise_value": 12927177.51, "shares_outstanding": 865954751, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": null, "ptbv_ratio": null, "ps_ratio": 1.48021595, "pcf_ratio": null, "pfcf_ratio": -2.50522552, "ev_ebitda": null, "ev_ebit": null, "ev_sales": 2.20970141, "ev_fcf": -3.73985996, "earnings_yield": null, "fcf_yield": -0.26738969, "dividend_yield": 0, "buyback_yield": 0.04041782, "shareholder_yield": 0.04041782, "debt_paydown_yield": 0, "total_yield": 0.04041782, "gross_margin": 0.42309757, "operating_margin": -1.33032078, "net_margin": -1.76401834, "ebitda_margin": -1.4870594, "fcf_margin": -0.59085138, "roe": 1.22695455, "roa": -0.91633701, "roic": null, "roc_greenblatt": 0.65164123, "asset_turnover": 0.51946002, "cash_conversion": 0.33494628, "accruals_ratio": -0.60941334, "sbc_to_revenue": null, "debt_to_equity": null, "net_debt_to_ebitda": -0.4905557, "debt_to_assets": 0.44298505, "interest_coverage": 63.66056997, "current_ratio": 0.17188843, "quick_ratio": 0.17188843, "net_debt": 4267630, "revenue_growth_1y": 0.1992287, "revenue_growth_3y_cagr": 0.17823985, "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": 1, "altman_z_score": null, "earnings_stability_5y": 0.882512, "revenue_stability_5y": 0.194626, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0, "price_return_3m": -0.5, "price_return_6m": -0.5, "price_return_9m": -0.33333333, "price_return_12m": -0.33333333, "price_return_12m_ex1m": -0.33333333, "distance_from_52w_high": -0.66666667, "distance_from_52w_low": 0, "relative_strength": -0.63543974, "local_beta": 0.3321, "volatility_252d": 1.602635, "volatility_60d": 3.954061, "max_drawdown_12m": -0.66666667, "revenue_ttm": 5850192, "gross_profit_ttm": 2475202, "ebit_ttm": -7782632, "ebitda_ttm": -8699583, "net_income_ttm": -10319846, "eps_diluted_ttm": -0.0119173, "operating_cash_flow_ttm": -3456594, "capital_expenditure_ttm": null, "fcf_ttm": -3456594, "dividends_paid_ttm": 0, "share_repurchases_ttm": -350000, "shares_issued_ttm": 0, "interest_expense_ttm": -122252, "cash_and_equivalents": 721296, "total_current_assets": 3367884, "total_current_liabilities": 19593430, "net_ppe": 109832, "total_assets": 11262064, "total_debt": 4988926, "total_equity": -8410944, "net_working_capital": -12052956, "book_value_per_share": -0.00971291, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": null, "universe_ticker_count": null, "sector": "Communication Services", "rank_pe": null, "rank_pb": null, "rank_ptbv": null, "rank_ps": null, "rank_pcf": null, "rank_ev_ebitda": null, "rank_ev_ebit": null, "rank_earnings_yield": null, "rank_fcf_yield": null, "rank_dividend_yield": null, "rank_shareholder_yield": null, "rank_total_yield": null, "rank_roe": null, "rank_roc": null, "rank_roic": null, "rank_gross_margin": null, "rank_fcf_margin": null, "rank_piotroski": null, "rank_accruals": null, "rank_sue": null, "rank_eps_growth_1y": null, "rank_eps_growth_5y": null, "rank_revenue_growth_1y": null, "rank_momentum_12m": null, "rank_momentum_12m_ex1m": null, "rank_relative_strength": null, "value_composite": 63, "quality_composite": 62, "momentum_composite": 61, "growth_composite": 61, "yield_composite": 63, "svqf_composite": 57, "vc1_composite": 63, "vc2_composite": 63, "vc3_composite": 63, "trending_value_composite": null, "overall_composite": 75, "factor_coverage": 0.697, "signal_confidence": 0.697, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 9, "small_cap_core_rank": null, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": true, "is_small_cap_core": false } } ], "financial_periods": { "annual": [ { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "CAD", "fetched_at": "2026-06-07T20:08:22.294182+00:00", "is_restated": false, "income_statement": { "revenue": 5829946, "cost_of_revenue": 3320309, "gross_profit": 2509637, "ebit": -6846652, "ebitda": -8895910, "pretax_income": null, "tax_provision": null, "net_income": -10491214, "net_income_to_common": -10491214, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 171619, "total_current_assets": 3600564, "total_assets": 11834930, "short_term_debt": 5538575, "long_term_debt": null, "total_debt": 5664984, "total_liabilities": null, "total_equity": -7333059, "shares_outstanding": 859188085, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -2713767, "capital_expenditure": null, "free_cash_flow": -2713767, "dividends_paid": 0, "share_repurchases": -350000, "shares_issued": 0, "net_debt_issued": 3744497 }, "complete_fields": { "id": 425604, "ticker_id": 36944, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "CAD", "fetched_at": "2026-06-07T20:08:22.294182+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "-8895910", "netIncome": "-10491214", "grossProfit": "2509637", "totalRevenue": "5829946", "costOfRevenue": "3320309", "interestExpense": "70664", "operatingIncome": "-6846652", "fiscalDateEnding": "2025-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "1117289" }, "balance": { "totalDebt": "5664984", "totalAssets": "11834930", "longTermDebt": null, "shortTermDebt": "5538575", "preferredStock": null, "fiscalDateEnding": "2025-12-31", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": "859188085", "totalCurrentAssets": "3600564", "totalShareholderEquity": "-7333059", "totalCurrentLiabilities": "19076610", "propertyPlantEquipmentNet": "135891", "cashAndShortTermInvestments": "171619" }, "cashflow": { "freeCashFlow": "-2713767", "dividendsPaid": "0", "issuanceOfDebt": "5142429", "issuanceOfStock": "0", "repaymentOfDebt": "-1397932", "fiscalDateEnding": "2025-12-31", "operatingCashflow": "-2713767", "repurchaseOfStock": "-350000", "capitalExpenditures": null } }, "revenue": 5829946, "cost_of_revenue": 3320309, "gross_profit": 2509637, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -6846652, "depreciation_amortisation": 1117289, "ebitda": -8895910, "interest_expense": 70664, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": -10491214, "net_income_continuing_ops": null, "net_income_to_common": -10491214, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 171619, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 3600564, "net_ppe": 135891, "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": 11834930, "short_term_debt": 5538575, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 19076610, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 5664984, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": -7333059, "shares_outstanding": 859188085, "operating_cash_flow": -2713767, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": null, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": 0, "share_repurchases": -350000, "shares_issued": 0, "net_debt_issued": 3744497, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": -2713767, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "-8895910", "netIncome": "-10491214", "grossProfit": "2509637", "totalRevenue": "5829946", "costOfRevenue": "3320309", "interestExpense": "70664", "operatingIncome": "-6846652", "fiscalDateEnding": "2025-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "1117289" }, "balance": { "totalDebt": "5664984", "totalAssets": "11834930", "longTermDebt": null, "shortTermDebt": "5538575", "preferredStock": null, "fiscalDateEnding": "2025-12-31", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": "859188085", "totalCurrentAssets": "3600564", "totalShareholderEquity": "-7333059", "totalCurrentLiabilities": "19076610", "propertyPlantEquipmentNet": "135891", "cashAndShortTermInvestments": "171619" }, "cashflow": { "freeCashFlow": "-2713767", "dividendsPaid": "0", "issuanceOfDebt": "5142429", "issuanceOfStock": "0", "repaymentOfDebt": "-1397932", "fiscalDateEnding": "2025-12-31", "operatingCashflow": "-2713767", "repurchaseOfStock": "-350000", "capitalExpenditures": null } } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "CAD", "fetched_at": "2026-06-07T20:08:22.294182+00:00", "is_restated": false, "income_statement": { "revenue": 4861413, "cost_of_revenue": 1486519, "gross_profit": 3374894, "ebit": -2682767, "ebitda": -808862, "pretax_income": null, "tax_provision": null, "net_income": -2365124, "net_income_to_common": -2365124, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 506130, "total_current_assets": 2047151, "total_assets": 4865196, "short_term_debt": 4675399, "long_term_debt": 749622, "total_debt": 5640300, "total_liabilities": null, "total_equity": -3997467, "shares_outstanding": 645517220, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -952066, "capital_expenditure": -129350, "free_cash_flow": -1081416, "dividends_paid": 0, "share_repurchases": 0, "shares_issued": 168259, "net_debt_issued": -48209 }, "complete_fields": { "id": 425609, "ticker_id": 36944, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "CAD", "fetched_at": "2026-06-07T20:08:22.294182+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "-808862", "netIncome": "-2365124", "grossProfit": "3374894", "totalRevenue": "4861413", "costOfRevenue": "1486519", "interestExpense": "766926", "operatingIncome": "-2682767", "fiscalDateEnding": "2024-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "806041" }, "balance": { "totalDebt": "5640300", "totalAssets": "4865196", "longTermDebt": "749622", "shortTermDebt": "4675399", "preferredStock": null, "fiscalDateEnding": "2024-12-31", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": "645517220", "totalCurrentAssets": "2047151", "totalShareholderEquity": "-3997467", "totalCurrentLiabilities": "7946005", "propertyPlantEquipmentNet": "224344", "cashAndShortTermInvestments": "506130" }, "cashflow": { "freeCashFlow": "-1081416", "dividendsPaid": "0", "issuanceOfDebt": "1000000", "issuanceOfStock": "168259", "repaymentOfDebt": "-1048209", "fiscalDateEnding": "2024-12-31", "operatingCashflow": "-952066", "repurchaseOfStock": "0", "capitalExpenditures": "-129350" } }, "revenue": 4861413, "cost_of_revenue": 1486519, "gross_profit": 3374894, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -2682767, "depreciation_amortisation": 806041, "ebitda": -808862, "interest_expense": 766926, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": -2365124, "net_income_continuing_ops": null, "net_income_to_common": -2365124, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 506130, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 2047151, "net_ppe": 224344, "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": 4865196, "short_term_debt": 4675399, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 7946005, "long_term_debt": 749622, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 5640300, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": -3997467, "shares_outstanding": 645517220, "operating_cash_flow": -952066, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -129350, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": 0, "share_repurchases": 0, "shares_issued": 168259, "net_debt_issued": -48209, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": -1081416, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "-808862", "netIncome": "-2365124", "grossProfit": "3374894", "totalRevenue": "4861413", "costOfRevenue": "1486519", "interestExpense": "766926", "operatingIncome": "-2682767", "fiscalDateEnding": "2024-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "806041" }, "balance": { "totalDebt": "5640300", "totalAssets": "4865196", "longTermDebt": "749622", "shortTermDebt": "4675399", "preferredStock": null, "fiscalDateEnding": "2024-12-31", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": "645517220", "totalCurrentAssets": "2047151", "totalShareholderEquity": "-3997467", "totalCurrentLiabilities": "7946005", "propertyPlantEquipmentNet": "224344", "cashAndShortTermInvestments": "506130" }, "cashflow": { "freeCashFlow": "-1081416", "dividendsPaid": "0", "issuanceOfDebt": "1000000", "issuanceOfStock": "168259", "repaymentOfDebt": "-1048209", "fiscalDateEnding": "2024-12-31", "operatingCashflow": "-952066", "repurchaseOfStock": "0", "capitalExpenditures": "-129350" } } }, { "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "CAD", "fetched_at": "2026-06-07T20:08:22.294182+00:00", "is_restated": false, "income_statement": { "revenue": 4845926, "cost_of_revenue": 1406156, "gross_profit": 3439770, "ebit": -6578149, "ebitda": -50428452, "pretax_income": null, "tax_provision": null, "net_income": -49018797, "net_income_to_common": -49018797, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1163239, "total_current_assets": 3876796, "total_assets": 7413504, "short_term_debt": null, "long_term_debt": 5784739, "total_debt": 5784739, "total_liabilities": null, "total_equity": -2069196, "shares_outstanding": 604045994, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -3631270, "capital_expenditure": null, "free_cash_flow": -3631270, "dividends_paid": null, "share_repurchases": null, "shares_issued": 11084860, "net_debt_issued": -73477 }, "complete_fields": { "id": 425611, "ticker_id": 36944, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "CAD", "fetched_at": "2026-06-07T20:08:22.294182+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "-50428452", "netIncome": "-49018797", "grossProfit": "3439770", "totalRevenue": "4845926", "costOfRevenue": "1406156", "interestExpense": "609075", "operatingIncome": "-6578149", "fiscalDateEnding": "2023-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "2216517" }, "balance": { "totalDebt": "5784739", "totalAssets": "7413504", "longTermDebt": "5784739", "shortTermDebt": null, "preferredStock": null, "fiscalDateEnding": "2023-12-31", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": "604045994", "totalCurrentAssets": "3876796", "totalShareholderEquity": "-2069196", "totalCurrentLiabilities": "3540010", "propertyPlantEquipmentNet": "10527", "cashAndShortTermInvestments": "1163239" }, "cashflow": { "freeCashFlow": "-3631270", "dividendsPaid": null, "issuanceOfDebt": "0", "issuanceOfStock": "11084860", "repaymentOfDebt": "-73477", "fiscalDateEnding": "2023-12-31", "operatingCashflow": "-3631270", "repurchaseOfStock": null, "capitalExpenditures": null } }, "revenue": 4845926, "cost_of_revenue": 1406156, "gross_profit": 3439770, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -6578149, "depreciation_amortisation": 2216517, "ebitda": -50428452, "interest_expense": 609075, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": -49018797, "net_income_continuing_ops": null, "net_income_to_common": -49018797, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1163239, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 3876796, "net_ppe": 10527, "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": 7413504, "short_term_debt": null, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 3540010, "long_term_debt": 5784739, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 5784739, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": -2069196, "shares_outstanding": 604045994, "operating_cash_flow": -3631270, "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": 11084860, "net_debt_issued": -73477, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": -3631270, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "-50428452", "netIncome": "-49018797", "grossProfit": "3439770", "totalRevenue": "4845926", "costOfRevenue": "1406156", "interestExpense": "609075", "operatingIncome": "-6578149", "fiscalDateEnding": "2023-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "2216517" }, "balance": { "totalDebt": "5784739", "totalAssets": "7413504", "longTermDebt": "5784739", "shortTermDebt": null, "preferredStock": null, "fiscalDateEnding": "2023-12-31", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": "604045994", "totalCurrentAssets": "3876796", "totalShareholderEquity": "-2069196", "totalCurrentLiabilities": "3540010", "propertyPlantEquipmentNet": "10527", "cashAndShortTermInvestments": "1163239" }, "cashflow": { "freeCashFlow": "-3631270", "dividendsPaid": null, "issuanceOfDebt": "0", "issuanceOfStock": "11084860", "repaymentOfDebt": "-73477", "fiscalDateEnding": "2023-12-31", "operatingCashflow": "-3631270", "repurchaseOfStock": null, "capitalExpenditures": null } } }, { "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "CAD", "fetched_at": "2026-06-07T20:08:22.294182+00:00", "is_restated": false, "income_statement": { "revenue": 3564211, "cost_of_revenue": 1219558, "gross_profit": 2344653, "ebit": -10079814, "ebitda": -9518141, "pretax_income": null, "tax_provision": null, "net_income": -10708209, "net_income_to_common": -10708209, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 556804, "total_current_assets": 2551847, "total_assets": 49563665, "short_term_debt": null, "long_term_debt": 3989337, "total_debt": 3989337, "total_liabilities": null, "total_equity": 32349848, "shares_outstanding": 443507494, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -5483731, "capital_expenditure": -253636, "free_cash_flow": -5737367, "dividends_paid": null, "share_repurchases": null, "shares_issued": 10097993, "net_debt_issued": 4268474 }, "complete_fields": { "id": 425612, "ticker_id": 36944, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "CAD", "fetched_at": "2026-06-07T20:08:22.294182+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "-9518141", "netIncome": "-10708209", "grossProfit": "2344653", "totalRevenue": "3564211", "costOfRevenue": "1219558", "interestExpense": "97106", "operatingIncome": "-10079814", "fiscalDateEnding": "2022-12-31", "researchAndDevelopment": "0", "depreciationAndAmortization": "1679706" }, "balance": { "totalDebt": "3989337", "totalAssets": "49563665", "longTermDebt": "3989337", "shortTermDebt": null, "preferredStock": null, "fiscalDateEnding": "2022-12-31", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": "443507494", "totalCurrentAssets": "2551847", "totalShareholderEquity": "32349848", "totalCurrentLiabilities": "7953336", "propertyPlantEquipmentNet": "1726", "cashAndShortTermInvestments": "556804" }, "cashflow": { "freeCashFlow": "-5737367", "dividendsPaid": null, "issuanceOfDebt": "4291274", "issuanceOfStock": "10097993", "repaymentOfDebt": "-22800", "fiscalDateEnding": "2022-12-31", "operatingCashflow": "-5483731", "repurchaseOfStock": null, "capitalExpenditures": "-253636" } }, "revenue": 3564211, "cost_of_revenue": 1219558, "gross_profit": 2344653, "research_and_development": 0, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -10079814, "depreciation_amortisation": 1679706, "ebitda": -9518141, "interest_expense": 97106, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": -10708209, "net_income_continuing_ops": null, "net_income_to_common": -10708209, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 556804, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 2551847, "net_ppe": 1726, "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": 49563665, "short_term_debt": null, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 7953336, "long_term_debt": 3989337, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 3989337, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 32349848, "shares_outstanding": 443507494, "operating_cash_flow": -5483731, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -253636, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": 10097993, "net_debt_issued": 4268474, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": -5737367, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "-9518141", "netIncome": "-10708209", "grossProfit": "2344653", "totalRevenue": "3564211", "costOfRevenue": "1219558", "interestExpense": "97106", "operatingIncome": "-10079814", "fiscalDateEnding": "2022-12-31", "researchAndDevelopment": "0", "depreciationAndAmortization": "1679706" }, "balance": { "totalDebt": "3989337", "totalAssets": "49563665", "longTermDebt": "3989337", "shortTermDebt": null, "preferredStock": null, "fiscalDateEnding": "2022-12-31", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": "443507494", "totalCurrentAssets": "2551847", "totalShareholderEquity": "32349848", "totalCurrentLiabilities": "7953336", "propertyPlantEquipmentNet": "1726", "cashAndShortTermInvestments": "556804" }, "cashflow": { "freeCashFlow": "-5737367", "dividendsPaid": null, "issuanceOfDebt": "4291274", "issuanceOfStock": "10097993", "repaymentOfDebt": "-22800", "fiscalDateEnding": "2022-12-31", "operatingCashflow": "-5483731", "repurchaseOfStock": null, "capitalExpenditures": "-253636" } } }, { "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "CAD", "fetched_at": "2026-06-07T20:08:22.294182+00:00", "is_restated": false, "income_statement": { "revenue": null, "cost_of_revenue": null, "gross_profit": null, "ebit": null, "ebitda": null, "pretax_income": null, "tax_provision": null, "net_income": null, "net_income_to_common": null, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": null, "total_current_assets": null, "total_assets": null, "short_term_debt": null, "long_term_debt": null, "total_debt": null, "total_liabilities": null, "total_equity": null, "shares_outstanding": null, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": null, "capital_expenditure": -4645, "free_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 425613, "ticker_id": 36944, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "CAD", "fetched_at": "2026-06-07T20:08:22.294182+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": "893560", "depreciationAndAmortization": null }, "balance": { "totalDebt": null, "totalAssets": null, "longTermDebt": null, "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": "-4645" } }, "revenue": null, "cost_of_revenue": null, "gross_profit": null, "research_and_development": 893560, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": null, "depreciation_amortisation": null, "ebitda": null, "interest_expense": null, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": null, "net_income_continuing_ops": null, "net_income_to_common": null, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": null, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": null, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": null, "total_assets": null, "short_term_debt": null, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": null, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": null, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": null, "shares_outstanding": null, "operating_cash_flow": null, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -4645, "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": "893560", "depreciationAndAmortization": null }, "balance": { "totalDebt": null, "totalAssets": null, "longTermDebt": null, "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": "-4645" } } } ], "quarterly": [ { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider": "yFinance", "currency_reported": "CAD", "fetched_at": "2026-06-07T20:08:22.294182+00:00", "is_restated": false, "income_statement": { "revenue": 726091, "cost_of_revenue": 193340, "gross_profit": 532751, "ebit": -1787028, "ebitda": -697424, "pretax_income": null, "tax_provision": null, "net_income": -1142045, "net_income_to_common": -1142045, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 721296, "total_current_assets": 3367884, "total_assets": 11262064, "short_term_debt": 4893886, "long_term_debt": null, "total_debt": 4988926, "total_liabilities": null, "total_equity": -8410944, "shares_outstanding": 865954751, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -1781357, "capital_expenditure": null, "free_cash_flow": -1781357, "dividends_paid": null, "share_repurchases": null, "shares_issued": 2061437, "net_debt_issued": 205436 }, "complete_fields": { "id": 425602, "ticker_id": 36944, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 2, "currency_reported": "CAD", "fetched_at": "2026-06-07T20:08:22.294182+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "-697424", "netIncome": "-1142045", "grossProfit": "532751", "totalRevenue": "726091", "costOfRevenue": "193340", "interestExpense": "29868", "operatingIncome": "-1787028", "fiscalDateEnding": "2026-03-31", "researchAndDevelopment": null, "depreciationAndAmortization": "414753" }, "balance": { "totalDebt": "4988926", "totalAssets": "11262064", "longTermDebt": null, "shortTermDebt": "4893886", "preferredStock": null, "fiscalDateEnding": "2026-03-31", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": "865954751", "totalCurrentAssets": "3367884", "totalShareholderEquity": "-8410944", "totalCurrentLiabilities": "19593430", "propertyPlantEquipmentNet": "109832", "cashAndShortTermInvestments": "721296" }, "cashflow": { "freeCashFlow": "-1781357", "dividendsPaid": null, "issuanceOfDebt": "283371", "issuanceOfStock": "2061437", "repaymentOfDebt": "-77935", "fiscalDateEnding": "2026-03-31", "operatingCashflow": "-1781357", "repurchaseOfStock": null, "capitalExpenditures": null } }, "revenue": 726091, "cost_of_revenue": 193340, "gross_profit": 532751, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -1787028, "depreciation_amortisation": 414753, "ebitda": -697424, "interest_expense": 29868, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": -1142045, "net_income_continuing_ops": null, "net_income_to_common": -1142045, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 721296, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 3367884, "net_ppe": 109832, "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": 11262064, "short_term_debt": 4893886, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 19593430, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 4988926, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": -8410944, "shares_outstanding": 865954751, "operating_cash_flow": -1781357, "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": 2061437, "net_debt_issued": 205436, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": -1781357, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "-697424", "netIncome": "-1142045", "grossProfit": "532751", "totalRevenue": "726091", "costOfRevenue": "193340", "interestExpense": "29868", "operatingIncome": "-1787028", "fiscalDateEnding": "2026-03-31", "researchAndDevelopment": null, "depreciationAndAmortization": "414753" }, "balance": { "totalDebt": "4988926", "totalAssets": "11262064", "longTermDebt": null, "shortTermDebt": "4893886", "preferredStock": null, "fiscalDateEnding": "2026-03-31", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": "865954751", "totalCurrentAssets": "3367884", "totalShareholderEquity": "-8410944", "totalCurrentLiabilities": "19593430", "propertyPlantEquipmentNet": "109832", "cashAndShortTermInvestments": "721296" }, "cashflow": { "freeCashFlow": "-1781357", "dividendsPaid": null, "issuanceOfDebt": "283371", "issuanceOfStock": "2061437", "repaymentOfDebt": "-77935", "fiscalDateEnding": "2026-03-31", "operatingCashflow": "-1781357", "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": "2026-06-07T20:08:22.294182+00:00", "is_restated": false, "income_statement": { "revenue": 2187533, "cost_of_revenue": 1979562, "gross_profit": 207971, "ebit": -4145010, "ebitda": -5395484, "pretax_income": null, "tax_provision": null, "net_income": -5606093, "net_income_to_common": -5606093, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 171619, "total_current_assets": 3600564, "total_assets": 11834930, "short_term_debt": 5538575, "long_term_debt": null, "total_debt": 5664984, "total_liabilities": null, "total_equity": -7333059, "shares_outstanding": 859188085, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -665005, "capital_expenditure": null, "free_cash_flow": -665005, "dividends_paid": null, "share_repurchases": -700000, "shares_issued": null, "net_debt_issued": 1678841 }, "complete_fields": { "id": 425603, "ticker_id": 36944, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 2, "currency_reported": "CAD", "fetched_at": "2026-06-07T20:08:22.294182+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "-5395484", "netIncome": "-5606093", "grossProfit": "207971", "totalRevenue": "2187533", "costOfRevenue": "1979562", "interestExpense": "-602422", "operatingIncome": "-4145010", "fiscalDateEnding": "2025-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "405680" }, "balance": { "totalDebt": "5664984", "totalAssets": "11834930", "longTermDebt": null, "shortTermDebt": "5538575", "preferredStock": null, "fiscalDateEnding": "2025-12-31", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": "859188085", "totalCurrentAssets": "3600564", "totalShareholderEquity": "-7333059", "totalCurrentLiabilities": "19076610", "propertyPlantEquipmentNet": "135891", "cashAndShortTermInvestments": "171619" }, "cashflow": { "freeCashFlow": "-665005", "dividendsPaid": null, "issuanceOfDebt": "2949409", "issuanceOfStock": "-700000", "repaymentOfDebt": "-1270568", "fiscalDateEnding": "2025-12-31", "operatingCashflow": "-665005", "repurchaseOfStock": null, "capitalExpenditures": null } }, "revenue": 2187533, "cost_of_revenue": 1979562, "gross_profit": 207971, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -4145010, "depreciation_amortisation": 405680, "ebitda": -5395484, "interest_expense": -602422, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": -5606093, "net_income_continuing_ops": null, "net_income_to_common": -5606093, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 171619, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 3600564, "net_ppe": 135891, "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": 11834930, "short_term_debt": 5538575, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 19076610, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 5664984, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": -7333059, "shares_outstanding": 859188085, "operating_cash_flow": -665005, "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": -700000, "shares_issued": null, "net_debt_issued": 1678841, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": -665005, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "-5395484", "netIncome": "-5606093", "grossProfit": "207971", "totalRevenue": "2187533", "costOfRevenue": "1979562", "interestExpense": "-602422", "operatingIncome": "-4145010", "fiscalDateEnding": "2025-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "405680" }, "balance": { "totalDebt": "5664984", "totalAssets": "11834930", "longTermDebt": null, "shortTermDebt": "5538575", "preferredStock": null, "fiscalDateEnding": "2025-12-31", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": "859188085", "totalCurrentAssets": "3600564", "totalShareholderEquity": "-7333059", "totalCurrentLiabilities": "19076610", "propertyPlantEquipmentNet": "135891", "cashAndShortTermInvestments": "171619" }, "cashflow": { "freeCashFlow": "-665005", "dividendsPaid": null, "issuanceOfDebt": "2949409", "issuanceOfStock": "-700000", "repaymentOfDebt": "-1270568", "fiscalDateEnding": "2025-12-31", "operatingCashflow": "-665005", "repurchaseOfStock": null, "capitalExpenditures": null } } }, { "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider": "yFinance", "currency_reported": "CAD", "fetched_at": "2026-06-07T20:08:22.294182+00:00", "is_restated": false, "income_statement": { "revenue": 2158802, "cost_of_revenue": 925319, "gross_profit": 1233483, "ebit": -893282, "ebitda": -2551081, "pretax_income": null, "tax_provision": null, "net_income": -3029741, "net_income_to_common": -3029741, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 397535, "total_current_assets": 3076125, "total_assets": 12422656, "short_term_debt": null, "long_term_debt": 4100000, "total_debt": 4862678, "total_liabilities": null, "total_equity": -1699830, "shares_outstanding": 955689025, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -361621, "capital_expenditure": null, "free_cash_flow": -361621, "dividends_paid": null, "share_repurchases": null, "shares_issued": 250000, "net_debt_issued": 168016 }, "complete_fields": { "id": 425605, "ticker_id": 36944, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 2, "currency_reported": "CAD", "fetched_at": "2026-06-07T20:08:22.294182+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "-2551081", "netIncome": "-3029741", "grossProfit": "1233483", "totalRevenue": "2158802", "costOfRevenue": "925319", "interestExpense": "199884", "operatingIncome": "-893282", "fiscalDateEnding": "2025-09-30", "researchAndDevelopment": null, "depreciationAndAmortization": "275240" }, "balance": { "totalDebt": "4862678", "totalAssets": "12422656", "longTermDebt": "4100000", "shortTermDebt": null, "preferredStock": null, "fiscalDateEnding": "2025-09-30", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": "955689025", "totalCurrentAssets": "3076125", "totalShareholderEquity": "-1699830", "totalCurrentLiabilities": "9299155", "propertyPlantEquipmentNet": "467254", "cashAndShortTermInvestments": "397535" }, "cashflow": { "freeCashFlow": "-361621", "dividendsPaid": null, "issuanceOfDebt": "493346", "issuanceOfStock": "250000", "repaymentOfDebt": "325330", "fiscalDateEnding": "2025-09-30", "operatingCashflow": "-361621", "repurchaseOfStock": null, "capitalExpenditures": null } }, "revenue": 2158802, "cost_of_revenue": 925319, "gross_profit": 1233483, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -893282, "depreciation_amortisation": 275240, "ebitda": -2551081, "interest_expense": 199884, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": -3029741, "net_income_continuing_ops": null, "net_income_to_common": -3029741, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 397535, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 3076125, "net_ppe": 467254, "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": 12422656, "short_term_debt": null, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 9299155, "long_term_debt": 4100000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 4862678, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": -1699830, "shares_outstanding": 955689025, "operating_cash_flow": -361621, "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": 250000, "net_debt_issued": 168016, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": -361621, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "-2551081", "netIncome": "-3029741", "grossProfit": "1233483", "totalRevenue": "2158802", "costOfRevenue": "925319", "interestExpense": "199884", "operatingIncome": "-893282", "fiscalDateEnding": "2025-09-30", "researchAndDevelopment": null, "depreciationAndAmortization": "275240" }, "balance": { "totalDebt": "4862678", "totalAssets": "12422656", "longTermDebt": "4100000", "shortTermDebt": null, "preferredStock": null, "fiscalDateEnding": "2025-09-30", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": "955689025", "totalCurrentAssets": "3076125", "totalShareholderEquity": "-1699830", "totalCurrentLiabilities": "9299155", "propertyPlantEquipmentNet": "467254", "cashAndShortTermInvestments": "397535" }, "cashflow": { "freeCashFlow": "-361621", "dividendsPaid": null, "issuanceOfDebt": "493346", "issuanceOfStock": "250000", "repaymentOfDebt": "325330", "fiscalDateEnding": "2025-09-30", "operatingCashflow": "-361621", "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": "2026-06-07T20:08:22.294182+00:00", "is_restated": false, "income_statement": { "revenue": 777766, "cost_of_revenue": 276769, "gross_profit": 500997, "ebit": -957312, "ebitda": -55594, "pretax_income": null, "tax_provision": null, "net_income": -541967, "net_income_to_common": -541967, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 360780, "total_current_assets": 1660430, "total_assets": 4024960, "short_term_debt": 4599782, "long_term_debt": 2388219, "total_debt": 7164233, "total_liabilities": null, "total_equity": -5905296, "shares_outstanding": 647017220, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -648611, "capital_expenditure": null, "free_cash_flow": -648611, "dividends_paid": null, "share_repurchases": -250000, "shares_issued": null, "net_debt_issued": 1217644 }, "complete_fields": { "id": 425606, "ticker_id": 36944, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 2, "currency_reported": "CAD", "fetched_at": "2026-06-07T20:08:22.294182+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "-55594", "netIncome": "-541967", "grossProfit": "500997", "totalRevenue": "777766", "costOfRevenue": "276769", "interestExpense": "250418", "operatingIncome": "-957312", "fiscalDateEnding": "2025-06-30", "researchAndDevelopment": null, "depreciationAndAmortization": "211084" }, "balance": { "totalDebt": "7164233", "totalAssets": "4024960", "longTermDebt": "2388219", "shortTermDebt": "4599782", "preferredStock": null, "fiscalDateEnding": "2025-06-30", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": "647017220", "totalCurrentAssets": "1660430", "totalShareholderEquity": "-5905296", "totalCurrentLiabilities": "7433148", "propertyPlantEquipmentNet": "186239", "cashAndShortTermInvestments": "360780" }, "cashflow": { "freeCashFlow": "-648611", "dividendsPaid": null, "issuanceOfDebt": "1413174", "issuanceOfStock": "-250000", "repaymentOfDebt": "-195530", "fiscalDateEnding": "2025-06-30", "operatingCashflow": "-648611", "repurchaseOfStock": null, "capitalExpenditures": null } }, "revenue": 777766, "cost_of_revenue": 276769, "gross_profit": 500997, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -957312, "depreciation_amortisation": 211084, "ebitda": -55594, "interest_expense": 250418, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": -541967, "net_income_continuing_ops": null, "net_income_to_common": -541967, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 360780, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 1660430, "net_ppe": 186239, "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": 4024960, "short_term_debt": 4599782, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 7433148, "long_term_debt": 2388219, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 7164233, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": -5905296, "shares_outstanding": 647017220, "operating_cash_flow": -648611, "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": -250000, "shares_issued": null, "net_debt_issued": 1217644, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": -648611, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "-55594", "netIncome": "-541967", "grossProfit": "500997", "totalRevenue": "777766", "costOfRevenue": "276769", "interestExpense": "250418", "operatingIncome": "-957312", "fiscalDateEnding": "2025-06-30", "researchAndDevelopment": null, "depreciationAndAmortization": "211084" }, "balance": { "totalDebt": "7164233", "totalAssets": "4024960", "longTermDebt": "2388219", "shortTermDebt": "4599782", "preferredStock": null, "fiscalDateEnding": "2025-06-30", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": "647017220", "totalCurrentAssets": "1660430", "totalShareholderEquity": "-5905296", "totalCurrentLiabilities": "7433148", "propertyPlantEquipmentNet": "186239", "cashAndShortTermInvestments": "360780" }, "cashflow": { "freeCashFlow": "-648611", "dividendsPaid": null, "issuanceOfDebt": "1413174", "issuanceOfStock": "-250000", "repaymentOfDebt": "-195530", "fiscalDateEnding": "2025-06-30", "operatingCashflow": "-648611", "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": "2026-06-07T20:08:22.294182+00:00", "is_restated": false, "income_statement": { "revenue": 705845, "cost_of_revenue": 138659, "gross_profit": 567186, "ebit": -854342, "ebitda": -868638, "pretax_income": null, "tax_provision": null, "net_income": -1313413, "net_income_to_common": -1313413, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 196171, "total_current_assets": 1754289, "total_assets": 4346720, "short_term_debt": 5012385, "long_term_debt": 1209746, "total_debt": 6428315, "total_liabilities": null, "total_equity": -5282958, "shares_outstanding": 647017220, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -1038530, "capital_expenditure": null, "free_cash_flow": -1038530, "dividends_paid": null, "share_repurchases": null, "shares_issued": 700000, "net_debt_issued": 29336 }, "complete_fields": { "id": 425607, "ticker_id": 36944, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 2, "currency_reported": "CAD", "fetched_at": "2026-06-07T20:08:22.294182+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "-868638", "netIncome": "-1313413", "grossProfit": "567186", "totalRevenue": "705845", "costOfRevenue": "138659", "interestExpense": "219490", "operatingIncome": "-854342", "fiscalDateEnding": "2025-03-31", "researchAndDevelopment": null, "depreciationAndAmortization": "225285" }, "balance": { "totalDebt": "6428315", "totalAssets": "4346720", "longTermDebt": "1209746", "shortTermDebt": "5012385", "preferredStock": null, "fiscalDateEnding": "2025-03-31", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": "647017220", "totalCurrentAssets": "1754289", "totalShareholderEquity": "-5282958", "totalCurrentLiabilities": "8281239", "propertyPlantEquipmentNet": "198691", "cashAndShortTermInvestments": "196171" }, "cashflow": { "freeCashFlow": "-1038530", "dividendsPaid": null, "issuanceOfDebt": "286500", "issuanceOfStock": "700000", "repaymentOfDebt": "-257164", "fiscalDateEnding": "2025-03-31", "operatingCashflow": "-1038530", "repurchaseOfStock": null, "capitalExpenditures": null } }, "revenue": 705845, "cost_of_revenue": 138659, "gross_profit": 567186, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -854342, "depreciation_amortisation": 225285, "ebitda": -868638, "interest_expense": 219490, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": -1313413, "net_income_continuing_ops": null, "net_income_to_common": -1313413, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 196171, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 1754289, "net_ppe": 198691, "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": 4346720, "short_term_debt": 5012385, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 8281239, "long_term_debt": 1209746, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 6428315, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": -5282958, "shares_outstanding": 647017220, "operating_cash_flow": -1038530, "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": 700000, "net_debt_issued": 29336, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": -1038530, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "-868638", "netIncome": "-1313413", "grossProfit": "567186", "totalRevenue": "705845", "costOfRevenue": "138659", "interestExpense": "219490", "operatingIncome": "-854342", "fiscalDateEnding": "2025-03-31", "researchAndDevelopment": null, "depreciationAndAmortization": "225285" }, "balance": { "totalDebt": "6428315", "totalAssets": "4346720", "longTermDebt": "1209746", "shortTermDebt": "5012385", "preferredStock": null, "fiscalDateEnding": "2025-03-31", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": "647017220", "totalCurrentAssets": "1754289", "totalShareholderEquity": "-5282958", "totalCurrentLiabilities": "8281239", "propertyPlantEquipmentNet": "198691", "cashAndShortTermInvestments": "196171" }, "cashflow": { "freeCashFlow": "-1038530", "dividendsPaid": null, "issuanceOfDebt": "286500", "issuanceOfStock": "700000", "repaymentOfDebt": "-257164", "fiscalDateEnding": "2025-03-31", "operatingCashflow": "-1038530", "repurchaseOfStock": null, "capitalExpenditures": null } } }, { "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider": "yFinance", "currency_reported": "CAD", "fetched_at": "2026-06-07T20:08:22.294182+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": 4675399, "long_term_debt": 749622, "total_debt": 5425021, "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": 425608, "ticker_id": 36944, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 2, "currency_reported": "CAD", "fetched_at": "2026-06-07T20:08:22.294182+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": "749622", "shortTermDebt": "4675399", "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": 4675399, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": null, "long_term_debt": 749622, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 5425021, "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": "749622", "shortTermDebt": "4675399", "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": "2026-06-07T20:08:22.294182+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": 584253, "total_debt": 584253, "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": 425610, "ticker_id": 36944, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 2, "currency_reported": "CAD", "fetched_at": "2026-06-07T20:08:22.294182+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": "584253", "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": 584253, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 584253, "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": "584253", "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": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/", "rank_field": "-sector_value_pct" }, { "key": "capital_allocators", "name": "Capital Allocators", "slug": "capital-allocators", "group": "quality", "page_url": "/factors/capital-allocators/", "rank_field": "-capital_allocation_quality" }, { "key": "risk_adj_momentum", "name": "Risk-Adjusted Momentum", "slug": "risk-adj-momentum", "group": "momentum", "page_url": "/factors/risk-adj-momentum/", "rank_field": "-risk_adjusted_momentum" }, { "key": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/", "rank_field": "-shareholder_yield" } ], "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" ] } } }