{ "ticker": { "uuid": "532ec0e0-28ab-4dc8-8c41-cae993bec9f4", "symbol": "ALM", "name": "Almonty Industries Inc. Common Shares", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Basic Materials", "industry": "Other Industrial Metals & Mining", "page_url": "https://sharemaestro.com/factors/ticker/532ec0e0-28ab-4dc8-8c41-cae993bec9f4/", "api_url": "https://sharemaestro.com/factors/api/tickers/532ec0e0-28ab-4dc8-8c41-cae993bec9f4/" }, "ticker_metadata": { "id": 4729, "uuid": "532ec0e0-28ab-4dc8-8c41-cae993bec9f4", "symbol": "ALM", "name": "Almonty Industries Inc. Common Shares", "asset_type": "equity", "market_cap": 5873457000, "stock_exchange_id": 2, "industry": "Other Industrial Metals & Mining", "sector": "Basic Materials", "description": "Almonty Industries Inc. engages in mining, processing, and shipping of tungsten concentrates. The company is headquartered in Dillon, Montana.", "currency": "USD", "is_active": true }, "exchange_metadata": { "id": 2, "name": "NASDAQ", "symbol": "NASDAQ", "country_code": "US", "currency": "USD", "benchmark": "QQQ", "data_symbol": "", "ticker_suffix": "", "update_provider": "alphavantage", "update_group": "primary", "update_order": 0, "update_enabled": true, "is_active": true }, "latest_snapshot": { "ticker": { "uuid": "532ec0e0-28ab-4dc8-8c41-cae993bec9f4", "symbol": "ALM", "name": "Almonty Industries Inc. Common Shares", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Basic Materials", "industry": "Other Industrial Metals & Mining", "page_url": "https://sharemaestro.com/factors/ticker/532ec0e0-28ab-4dc8-8c41-cae993bec9f4/", "api_url": "https://sharemaestro.com/factors/api/tickers/532ec0e0-28ab-4dc8-8c41-cae993bec9f4/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.73, "value": 0.61, "quality": 0.6, "momentum": 0.61, "coverage": 0.788, "confidence": 0.788, "delta": null }, "headline_factors": { "price": 16.31, "market_cap": 4613209191.64, "pe_ratio": null, "earnings_yield": null, "ebitda_to_ev": null, "shareholder_yield": 0, "roe": -0.3715, "piotroski_f_score": 4, "momentum_12_1": null, "volatility_252d": 0.9069 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": false, "small_cap_core": false, "veiled_value": false, "earnings_consistent_5y": false }, "factor_groups": { "identity": { "week_end_date": "2026-06-07", "source_primary": "alphavantage", "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": false, "completeness_score": 0.7143, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:45:58.812199+00:00", "batch_id": "" }, "size": { "price_close": 16.31, "market_cap": 4613209191.64, "market_cap_usd": 4613209191.64, "enterprise_value": 4461810191.64, "shares_outstanding": 282845444, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": null, "pb_ratio": 12.9274, "ptbv_ratio": 12.9274, "ps_ratio": 92.2531, "pcf_ratio": null, "pfcf_ratio": 66.1212, "ev_ebitda": null, "ev_ebit": -142.7323, "ev_sales": 89.2255, "ev_fcf": 63.9512, "earnings_yield": null, "fcf_yield": 0.0156, "price_to_sales": 92.2531, "price_to_book": 12.9274, "price_to_cashflow": null, "ebitda_to_ev": null, "sales_yield": 0.0112 }, "yield": { "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0 }, "quality": { "gross_margin": 0.2926, "operating_margin": -0.6251, "net_margin": -2.6508, "ebitda_margin": null, "fcf_margin": 1.3952, "roe": -0.3715, "roa": -0.2189, "roic": -0.1141, "roc_greenblatt": null, "asset_turnover": 0.0826, "cash_conversion": -0.5263, "accruals_ratio": -0.2105, "sbc_to_revenue": 0.2773, "piotroski_f_score": 4, "altman_z_score": 10.7103, "earnings_stability_5y": 1.8652, "revenue_stability_5y": 0.199, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.0242, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": 0.6971, "net_debt_to_ebitda": null, "debt_to_assets": 0.1791, "interest_coverage": -9.4128, "current_ratio": 2.447, "quick_ratio": 2.3676, "net_debt": -151399000, "local_beta": 0.0019, "volatility_252d": 0.9069, "volatility_60d": 2.1245, "max_drawdown_12m": -0.32, "risk_adjusted_momentum": null }, "growth": { "revenue_growth_1y": 0.867, "revenue_growth_3y_cagr": 0.0945, "revenue_growth_5y_cagr": 0.1052, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": 1.8841, "book_value_growth_1y": 5.0466, "revenue_growth": 0.867, "earnings_growth": null }, "momentum": { "price_return_1m": -0.1712, "price_return_3m": -0.1287, "price_return_6m": 1.2528, "price_return_9m": 2.9396, "price_return_12m": null, "price_return_12m_ex1m": null, "momentum_6m": 1.2528, "momentum_12m": null, "momentum_12_1": null, "distance_from_52w_high": -0.3036, "distance_from_52w_low": 3.3378, "relative_strength": null }, "raw_ttm": { "revenue_ttm": 50006000, "gross_profit_ttm": 14633000, "ebit_ttm": -31260000, "ebitda_ttm": null, "net_income_ttm": -132555000, "eps_diluted_ttm": -0.4686, "operating_cash_flow_ttm": -5057000, "capital_expenditure_ttm": 74826000, "fcf_ttm": 69769000, "dividends_paid_ttm": 0, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 3321000, "cash_and_equivalents": 259853000, "total_current_assets": 286625000, "total_current_liabilities": 117131000, "net_ppe": null, "total_assets": 605621000, "total_debt": 108454000, "total_equity": 356854000, "net_working_capital": -67476000, "book_value_per_share": 1.2617, "retained_earnings": -287398000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 1.2617 }, "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": 39, "quality_composite": 40, "momentum_composite": 39, "growth_composite": 39, "yield_composite": 39, "svqf_composite": 37, "vc1_composite": 39, "vc2_composite": 39, "vc3_composite": 39, "trending_value_composite": null, "overall_composite": 27, "quality_value_composite": 0.605, "os_score": 0.73, "value_percentile": 0.61, "quality_percentile": 0.6, "momentum_percentile": 0.61, "factor_coverage": 0.788, "signal_confidence": 0.788, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 40, "small_cap_core_rank": 47, "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": 176, "ticker_id": 4729, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": false, "completeness_score": 0.7143, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:45:58.812199+00:00", "batch_id": "", "os_score_delta": null, "price_close": 16.31, "market_cap": 4613209191.64, "market_cap_usd": 4613209191.64, "enterprise_value": 4461810191.64, "shares_outstanding": 282845444, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": 12.92744145, "ptbv_ratio": 12.92744145, "ps_ratio": 92.25311346, "pcf_ratio": null, "pfcf_ratio": 66.12118837, "ev_ebitda": null, "ev_ebit": -142.73225181, "ev_sales": 89.22549677, "ev_fcf": 63.9511845, "earnings_yield": null, "fcf_yield": 0.01563693, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0, "gross_margin": 0.29262489, "operating_margin": -0.62512499, "net_margin": -2.65078191, "ebitda_margin": null, "fcf_margin": 1.39521257, "roe": -0.37145443, "roa": -0.21887451, "roic": -0.11411258, "roc_greenblatt": null, "asset_turnover": 0.08256979, "cash_conversion": -0.52634001, "accruals_ratio": -0.2105244, "sbc_to_revenue": 0.27730672, "debt_to_equity": 0.69711142, "net_debt_to_ebitda": null, "debt_to_assets": 0.17907899, "interest_coverage": -9.41282746, "current_ratio": 2.44704647, "quick_ratio": 2.36758843, "net_debt": -151399000, "revenue_growth_1y": 0.86702828, "revenue_growth_3y_cagr": 0.09453484, "revenue_growth_5y_cagr": 0.10515385, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": 1.88405217, "book_value_growth_1y": 5.04660361, "piotroski_f_score": 4, "altman_z_score": 10.71028433, "earnings_stability_5y": 1.865205, "revenue_stability_5y": 0.198952, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.17123984, "price_return_3m": -0.12873932, "price_return_6m": 1.25276243, "price_return_9m": 2.93961353, "price_return_12m": null, "price_return_12m_ex1m": null, "distance_from_52w_high": -0.30358668, "distance_from_52w_low": 3.33776596, "relative_strength": null, "local_beta": 0.0019, "volatility_252d": 0.906872, "volatility_60d": 2.12452, "max_drawdown_12m": -0.31995134, "revenue_ttm": 50006000, "gross_profit_ttm": 14633000, "ebit_ttm": -31260000, "ebitda_ttm": null, "net_income_ttm": -132555000, "eps_diluted_ttm": -0.46864817, "operating_cash_flow_ttm": -5057000, "capital_expenditure_ttm": 74826000, "fcf_ttm": 69769000, "dividends_paid_ttm": 0, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 3321000, "cash_and_equivalents": 259853000, "total_current_assets": 286625000, "total_current_liabilities": 117131000, "net_ppe": null, "total_assets": 605621000, "total_debt": 108454000, "total_equity": 356854000, "net_working_capital": -67476000, "book_value_per_share": 1.26165723, "retained_earnings": -287398000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 1.26165723, "universe_ticker_count": null, "sector": "Basic Materials", "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": 39, "quality_composite": 40, "momentum_composite": 39, "growth_composite": 39, "yield_composite": 39, "svqf_composite": 37, "vc1_composite": 39, "vc2_composite": 39, "vc3_composite": 39, "trending_value_composite": null, "overall_composite": 27, "factor_coverage": 0.788, "signal_confidence": 0.788, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 40, "small_cap_core_rank": 47, "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": 16.31, "os": 0.73, "value": 0.61, "quality": 0.6, "momentum": 0.61, "confidence": 0.788, "coverage": 0.788, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": 0, "roe": -0.3715, "momentum_12_1": null, "complete_fields": { "id": 176, "ticker_id": 4729, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": false, "completeness_score": 0.7143, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:45:58.812199+00:00", "batch_id": "", "os_score_delta": null, "price_close": 16.31, "market_cap": 4613209191.64, "market_cap_usd": 4613209191.64, "enterprise_value": 4461810191.64, "shares_outstanding": 282845444, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": 12.92744145, "ptbv_ratio": 12.92744145, "ps_ratio": 92.25311346, "pcf_ratio": null, "pfcf_ratio": 66.12118837, "ev_ebitda": null, "ev_ebit": -142.73225181, "ev_sales": 89.22549677, "ev_fcf": 63.9511845, "earnings_yield": null, "fcf_yield": 0.01563693, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0, "gross_margin": 0.29262489, "operating_margin": -0.62512499, "net_margin": -2.65078191, "ebitda_margin": null, "fcf_margin": 1.39521257, "roe": -0.37145443, "roa": -0.21887451, "roic": -0.11411258, "roc_greenblatt": null, "asset_turnover": 0.08256979, "cash_conversion": -0.52634001, "accruals_ratio": -0.2105244, "sbc_to_revenue": 0.27730672, "debt_to_equity": 0.69711142, "net_debt_to_ebitda": null, "debt_to_assets": 0.17907899, "interest_coverage": -9.41282746, "current_ratio": 2.44704647, "quick_ratio": 2.36758843, "net_debt": -151399000, "revenue_growth_1y": 0.86702828, "revenue_growth_3y_cagr": 0.09453484, "revenue_growth_5y_cagr": 0.10515385, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": 1.88405217, "book_value_growth_1y": 5.04660361, "piotroski_f_score": 4, "altman_z_score": 10.71028433, "earnings_stability_5y": 1.865205, "revenue_stability_5y": 0.198952, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.17123984, "price_return_3m": -0.12873932, "price_return_6m": 1.25276243, "price_return_9m": 2.93961353, "price_return_12m": null, "price_return_12m_ex1m": null, "distance_from_52w_high": -0.30358668, "distance_from_52w_low": 3.33776596, "relative_strength": null, "local_beta": 0.0019, "volatility_252d": 0.906872, "volatility_60d": 2.12452, "max_drawdown_12m": -0.31995134, "revenue_ttm": 50006000, "gross_profit_ttm": 14633000, "ebit_ttm": -31260000, "ebitda_ttm": null, "net_income_ttm": -132555000, "eps_diluted_ttm": -0.46864817, "operating_cash_flow_ttm": -5057000, "capital_expenditure_ttm": 74826000, "fcf_ttm": 69769000, "dividends_paid_ttm": 0, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 3321000, "cash_and_equivalents": 259853000, "total_current_assets": 286625000, "total_current_liabilities": 117131000, "net_ppe": null, "total_assets": 605621000, "total_debt": 108454000, "total_equity": 356854000, "net_working_capital": -67476000, "book_value_per_share": 1.26165723, "retained_earnings": -287398000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 1.26165723, "universe_ticker_count": null, "sector": "Basic Materials", "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": 39, "quality_composite": 40, "momentum_composite": 39, "growth_composite": 39, "yield_composite": 39, "svqf_composite": 37, "vc1_composite": 39, "vc2_composite": 39, "vc3_composite": 39, "trending_value_composite": null, "overall_composite": 27, "factor_coverage": 0.788, "signal_confidence": 0.788, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 40, "small_cap_core_rank": 47, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false } } ], "financial_periods": { "annual": [ { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T19:23:49.464189+00:00", "is_restated": false, "income_statement": { "revenue": 32514000, "cost_of_revenue": 30139000, "gross_profit": 2375000, "ebit": -29231000, "ebitda": null, "pretax_income": -161443000, "tax_provision": null, "net_income": -161913000, "net_income_to_common": -161913000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 265948000, "total_current_assets": 286920000, "total_assets": 589732000, "short_term_debt": null, "long_term_debt": 134846000, "total_debt": 134846000, "total_liabilities": 231921000, "total_equity": 357811000, "shares_outstanding": 256488873, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -19136000, "capital_expenditure": 60849000, "free_cash_flow": 41713000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 13220, "ticker_id": 4729, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:23:49.464189+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "None", "ebitda": "None", "netIncome": "-161913000", "grossProfit": "2375000", "depreciation": "None", "totalRevenue": "32514000", "costOfRevenue": "30139000", "interestIncome": "1539000", "incomeBeforeTax": "-161443000", "interestExpense": "4033000", "operatingIncome": "-29231000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "None", "reportedCurrency": "CAD", "netInterestIncome": "-2494000", "nonInterestIncome": "None", "operatingExpenses": "61745000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "30139000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "None", "sellingGeneralAndAdministrative": "31606000", "netIncomeFromContinuingOperations": "-161913000" }, "balance": { "goodwill": "None", "inventory": "9418000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "589732000", "longTermDebt": "134846000", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "None", "reportedCurrency": "CAD", "retainedEarnings": "-282134000", "totalLiabilities": "231921000", "otherCurrentAssets": "4054000", "totalCurrentAssets": "286920000", "currentLongTermDebt": "27267000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "3085000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "302812000", "currentAccountsPayable": "21079000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "357811000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "10050000", "totalCurrentLiabilities": "73745000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "158176000", "cashAndShortTermInvestments": "265948000", "commonStockSharesOutstanding": "256488873", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "265948000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-161913000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "CAD", "changeInInventory": "-2680000", "operatingCashflow": "-19136000", "capitalExpenditures": "60849000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "342004000", "cashflowFromInvestment": "None", "stockBasedCompensation": "11085000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1043000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 32514000, "cost_of_revenue": 30139000, "gross_profit": 2375000, "research_and_development": null, "selling_general_admin": 31606000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -29231000, "depreciation_amortisation": null, "ebitda": null, "interest_expense": 4033000, "interest_income": null, "other_non_operating": null, "pretax_income": -161443000, "tax_provision": null, "effective_tax_rate": null, "net_income": -161913000, "net_income_continuing_ops": -161913000, "net_income_to_common": -161913000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 265948000, "short_term_investments": null, "net_receivables": 3085000, "inventory": 9418000, "other_current_assets": null, "total_current_assets": 286920000, "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": 302812000, "total_assets": 589732000, "short_term_debt": null, "accounts_payable": 21079000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 73745000, "long_term_debt": 134846000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 158176000, "total_liabilities": 231921000, "total_debt": 134846000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -282134000, "total_equity": 357811000, "shares_outstanding": 256488873, "operating_cash_flow": -19136000, "stock_based_compensation": 11085000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 60849000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 342004000, "free_cash_flow": 41713000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "None", "ebitda": "None", "netIncome": "-161913000", "grossProfit": "2375000", "depreciation": "None", "totalRevenue": "32514000", "costOfRevenue": "30139000", "interestIncome": "1539000", "incomeBeforeTax": "-161443000", "interestExpense": "4033000", "operatingIncome": "-29231000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "None", "reportedCurrency": "CAD", "netInterestIncome": "-2494000", "nonInterestIncome": "None", "operatingExpenses": "61745000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "30139000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "None", "sellingGeneralAndAdministrative": "31606000", "netIncomeFromContinuingOperations": "-161913000" }, "balance": { "goodwill": "None", "inventory": "9418000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "589732000", "longTermDebt": "134846000", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "None", "reportedCurrency": "CAD", "retainedEarnings": "-282134000", "totalLiabilities": "231921000", "otherCurrentAssets": "4054000", "totalCurrentAssets": "286920000", "currentLongTermDebt": "27267000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "3085000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "302812000", "currentAccountsPayable": "21079000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "357811000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "10050000", "totalCurrentLiabilities": "73745000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "158176000", "cashAndShortTermInvestments": "265948000", "commonStockSharesOutstanding": "256488873", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "265948000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-161913000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "CAD", "changeInInventory": "-2680000", "operatingCashflow": "-19136000", "capitalExpenditures": "60849000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "342004000", "cashflowFromInvestment": "None", "stockBasedCompensation": "11085000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1043000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T19:23:49.464189+00:00", "is_restated": false, "income_statement": { "revenue": 28836000, "cost_of_revenue": 26866000, "gross_profit": 1970000, "ebit": -11358000, "ebitda": -10238000, "pretax_income": -15926000, "tax_provision": 372000, "net_income": -16298000, "net_income_to_common": -16298000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 7830000, "total_current_assets": 20576000, "total_assets": 256349000, "short_term_debt": 21894000, "long_term_debt": 136128000, "total_debt": 158022000, "total_liabilities": 217276000, "total_equity": 39073000, "shares_outstanding": 169356979, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -7498000, "capital_expenditure": 36231000, "free_cash_flow": 28733000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 13225, "ticker_id": 4729, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:23:49.464189+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-11358000", "ebitda": "-10238000", "netIncome": "-16298000", "grossProfit": "1970000", "depreciation": "None", "totalRevenue": "28836000", "costOfRevenue": "26866000", "interestIncome": "2000", "incomeBeforeTax": "-15926000", "interestExpense": "4568000", "operatingIncome": "-6917000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "372000", "reportedCurrency": "CAD", "netInterestIncome": "-4568000", "nonInterestIncome": "None", "operatingExpenses": "8887000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "26866000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1120000", "sellingGeneralAndAdministrative": "8887000", "netIncomeFromContinuingOperations": "-16298000" }, "balance": { "goodwill": "None", "inventory": "6738000", "commonStock": "146516000", "currentDebt": "None", "investments": "None", "totalAssets": "256349000", "longTermDebt": "136128000", "shortTermDebt": "21894000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "None", "reportedCurrency": "CAD", "retainedEarnings": "-120221000", "totalLiabilities": "217276000", "otherCurrentAssets": "2508000", "totalCurrentAssets": "20576000", "currentLongTermDebt": "21894000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "3500000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "235773000", "currentAccountsPayable": "18469000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "158022000", "totalShareholderEquity": "39073000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "10677000", "totalCurrentLiabilities": "51114000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "166162000", "cashAndShortTermInvestments": "7830000", "commonStockSharesOutstanding": "169356979", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "7830000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-16298000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "CAD", "changeInInventory": "1094000", "operatingCashflow": "-7498000", "capitalExpenditures": "36231000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "29371000", "cashflowFromInvestment": "-36231000", "stockBasedCompensation": "2734000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1120000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 28836000, "cost_of_revenue": 26866000, "gross_profit": 1970000, "research_and_development": null, "selling_general_admin": 8887000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -11358000, "depreciation_amortisation": 1120000, "ebitda": -10238000, "interest_expense": 4568000, "interest_income": null, "other_non_operating": null, "pretax_income": -15926000, "tax_provision": 372000, "effective_tax_rate": null, "net_income": -16298000, "net_income_continuing_ops": -16298000, "net_income_to_common": -16298000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 7830000, "short_term_investments": null, "net_receivables": 3500000, "inventory": 6738000, "other_current_assets": null, "total_current_assets": 20576000, "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": 235773000, "total_assets": 256349000, "short_term_debt": 21894000, "accounts_payable": 18469000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 51114000, "long_term_debt": 136128000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 166162000, "total_liabilities": 217276000, "total_debt": 158022000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -120221000, "total_equity": 39073000, "shares_outstanding": 169356979, "operating_cash_flow": -7498000, "stock_based_compensation": 2734000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 36231000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -36231000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 29371000, "free_cash_flow": 28733000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-11358000", "ebitda": "-10238000", "netIncome": "-16298000", "grossProfit": "1970000", "depreciation": "None", "totalRevenue": "28836000", "costOfRevenue": "26866000", "interestIncome": "2000", "incomeBeforeTax": "-15926000", "interestExpense": "4568000", "operatingIncome": "-6917000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "372000", "reportedCurrency": "CAD", "netInterestIncome": "-4568000", "nonInterestIncome": "None", "operatingExpenses": "8887000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "26866000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1120000", "sellingGeneralAndAdministrative": "8887000", "netIncomeFromContinuingOperations": "-16298000" }, "balance": { "goodwill": "None", "inventory": "6738000", "commonStock": "146516000", "currentDebt": "None", "investments": "None", "totalAssets": "256349000", "longTermDebt": "136128000", "shortTermDebt": "21894000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "None", "reportedCurrency": "CAD", "retainedEarnings": "-120221000", "totalLiabilities": "217276000", "otherCurrentAssets": "2508000", "totalCurrentAssets": "20576000", "currentLongTermDebt": "21894000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "3500000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "235773000", "currentAccountsPayable": "18469000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "158022000", "totalShareholderEquity": "39073000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "10677000", "totalCurrentLiabilities": "51114000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "166162000", "cashAndShortTermInvestments": "7830000", "commonStockSharesOutstanding": "169356979", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "7830000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-16298000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "CAD", "changeInInventory": "1094000", "operatingCashflow": "-7498000", "capitalExpenditures": "36231000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "29371000", "cashflowFromInvestment": "-36231000", "stockBasedCompensation": "2734000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1120000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T19:23:49.464189+00:00", "is_restated": false, "income_statement": { "revenue": 22510000, "cost_of_revenue": 21427000, "gross_profit": 1083000, "ebit": -4465000, "ebitda": -3388000, "pretax_income": -8770000, "tax_provision": 67000, "net_income": -8837000, "net_income_to_common": -8837000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 22019000, "total_current_assets": 36240000, "total_assets": 235334000, "short_term_debt": 34167000, "long_term_debt": 95900000, "total_debt": 130067000, "total_liabilities": 186826000, "total_equity": 48508000, "shares_outstanding": 151113844, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -11698000, "capital_expenditure": 17492000, "free_cash_flow": 5794000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 13230, "ticker_id": 4729, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:23:49.464189+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-4465000", "ebitda": "-3388000", "netIncome": "-8837000", "grossProfit": "1083000", "depreciation": "None", "totalRevenue": "22510000", "costOfRevenue": "21427000", "interestIncome": "None", "incomeBeforeTax": "-8770000", "interestExpense": "4305000", "operatingIncome": "-5874000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "67000", "reportedCurrency": "CAD", "netInterestIncome": "-5044000", "nonInterestIncome": "None", "operatingExpenses": "6957000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "21427000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1077000", "sellingGeneralAndAdministrative": "6957000", "netIncomeFromContinuingOperations": "-8837000" }, "balance": { "goodwill": "None", "inventory": "7832000", "commonStock": "127359000", "currentDebt": "None", "investments": "None", "totalAssets": "235334000", "longTermDebt": "95900000", "shortTermDebt": "34167000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "None", "reportedCurrency": "CAD", "retainedEarnings": "-103923000", "totalLiabilities": "186826000", "otherCurrentAssets": "3049000", "totalCurrentAssets": "36240000", "currentLongTermDebt": "34167000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "3340000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "199094000", "currentAccountsPayable": "19667000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "130067000", "totalShareholderEquity": "48508000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "11802000", "totalCurrentLiabilities": "66698000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "120128000", "cashAndShortTermInvestments": "22019000", "commonStockSharesOutstanding": "151113844", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "22019000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-8837000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "CAD", "changeInInventory": "-2047000", "operatingCashflow": "-11698000", "capitalExpenditures": "17492000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "43371000", "cashflowFromInvestment": "-17492000", "stockBasedCompensation": "1141000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1077000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 22510000, "cost_of_revenue": 21427000, "gross_profit": 1083000, "research_and_development": null, "selling_general_admin": 6957000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -4465000, "depreciation_amortisation": 1077000, "ebitda": -3388000, "interest_expense": 4305000, "interest_income": null, "other_non_operating": null, "pretax_income": -8770000, "tax_provision": 67000, "effective_tax_rate": null, "net_income": -8837000, "net_income_continuing_ops": -8837000, "net_income_to_common": -8837000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 22019000, "short_term_investments": null, "net_receivables": 3340000, "inventory": 7832000, "other_current_assets": null, "total_current_assets": 36240000, "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": 199094000, "total_assets": 235334000, "short_term_debt": 34167000, "accounts_payable": 19667000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 66698000, "long_term_debt": 95900000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 120128000, "total_liabilities": 186826000, "total_debt": 130067000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -103923000, "total_equity": 48508000, "shares_outstanding": 151113844, "operating_cash_flow": -11698000, "stock_based_compensation": 1141000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 17492000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -17492000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 43371000, "free_cash_flow": 5794000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-4465000", "ebitda": "-3388000", "netIncome": "-8837000", "grossProfit": "1083000", "depreciation": "None", "totalRevenue": "22510000", "costOfRevenue": "21427000", "interestIncome": "None", "incomeBeforeTax": "-8770000", "interestExpense": "4305000", "operatingIncome": "-5874000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "67000", "reportedCurrency": "CAD", "netInterestIncome": "-5044000", "nonInterestIncome": "None", "operatingExpenses": "6957000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "21427000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1077000", "sellingGeneralAndAdministrative": "6957000", "netIncomeFromContinuingOperations": "-8837000" }, "balance": { "goodwill": "None", "inventory": "7832000", "commonStock": "127359000", "currentDebt": "None", "investments": "None", "totalAssets": "235334000", "longTermDebt": "95900000", "shortTermDebt": "34167000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "None", "reportedCurrency": "CAD", "retainedEarnings": "-103923000", "totalLiabilities": "186826000", "otherCurrentAssets": "3049000", "totalCurrentAssets": "36240000", "currentLongTermDebt": "34167000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "3340000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "199094000", "currentAccountsPayable": "19667000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "130067000", "totalShareholderEquity": "48508000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "11802000", "totalCurrentLiabilities": "66698000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "120128000", "cashAndShortTermInvestments": "22019000", "commonStockSharesOutstanding": "151113844", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "22019000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-8837000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "CAD", "changeInInventory": "-2047000", "operatingCashflow": "-11698000", "capitalExpenditures": "17492000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "43371000", "cashflowFromInvestment": "-17492000", "stockBasedCompensation": "1141000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1077000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T19:23:49.464189+00:00", "is_restated": false, "income_statement": { "revenue": 24796000, "cost_of_revenue": 22249000, "gross_profit": 2547000, "ebit": -10271000, "ebitda": -8973000, "pretax_income": -14134000, "tax_provision": 356000, "net_income": -14490000, "net_income_to_common": -14490000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 8442000, "total_current_assets": 20820000, "total_assets": 192845000, "short_term_debt": 30346000, "long_term_debt": 59134000, "total_debt": 89480000, "total_liabilities": 153095000, "total_equity": 39750000, "shares_outstanding": 142096323, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -3750000, "capital_expenditure": 22755000, "free_cash_flow": 19005000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 13231, "ticker_id": 4729, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:23:49.464189+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-10271000", "ebitda": "-8973000", "netIncome": "-14490000", "grossProfit": "2547000", "depreciation": "None", "totalRevenue": "24796000", "costOfRevenue": "22249000", "interestIncome": "None", "incomeBeforeTax": "-14134000", "interestExpense": "3863000", "operatingIncome": "-7409000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "356000", "reportedCurrency": "CAD", "netInterestIncome": "-4605000", "nonInterestIncome": "None", "operatingExpenses": "9956000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "22249000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1298000", "sellingGeneralAndAdministrative": "9956000", "netIncomeFromContinuingOperations": "-14490000" }, "balance": { "goodwill": "None", "inventory": "5714000", "commonStock": "119383000", "currentDebt": "None", "investments": "None", "totalAssets": "192845000", "longTermDebt": "59134000", "shortTermDebt": "30346000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "None", "reportedCurrency": "CAD", "retainedEarnings": "-95086000", "totalLiabilities": "153095000", "otherCurrentAssets": "3980000", "totalCurrentAssets": "20820000", "currentLongTermDebt": "30346000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "2684000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "172025000", "currentAccountsPayable": "13218000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "89480000", "totalShareholderEquity": "39750000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "10718000", "totalCurrentLiabilities": "54906000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "98189000", "cashAndShortTermInvestments": "8442000", "commonStockSharesOutstanding": "142096323", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "8442000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-14490000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "CAD", "changeInInventory": "1036000", "operatingCashflow": "-3750000", "capitalExpenditures": "22755000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "33400000", "cashflowFromInvestment": "-22755000", "stockBasedCompensation": "3811000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1298000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 24796000, "cost_of_revenue": 22249000, "gross_profit": 2547000, "research_and_development": null, "selling_general_admin": 9956000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -10271000, "depreciation_amortisation": 1298000, "ebitda": -8973000, "interest_expense": 3863000, "interest_income": null, "other_non_operating": null, "pretax_income": -14134000, "tax_provision": 356000, "effective_tax_rate": null, "net_income": -14490000, "net_income_continuing_ops": -14490000, "net_income_to_common": -14490000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 8442000, "short_term_investments": null, "net_receivables": 2684000, "inventory": 5714000, "other_current_assets": null, "total_current_assets": 20820000, "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": 172025000, "total_assets": 192845000, "short_term_debt": 30346000, "accounts_payable": 13218000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 54906000, "long_term_debt": 59134000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 98189000, "total_liabilities": 153095000, "total_debt": 89480000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -95086000, "total_equity": 39750000, "shares_outstanding": 142096323, "operating_cash_flow": -3750000, "stock_based_compensation": 3811000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 22755000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -22755000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 33400000, "free_cash_flow": 19005000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-10271000", "ebitda": "-8973000", "netIncome": "-14490000", "grossProfit": "2547000", "depreciation": "None", "totalRevenue": "24796000", "costOfRevenue": "22249000", "interestIncome": "None", "incomeBeforeTax": "-14134000", "interestExpense": "3863000", "operatingIncome": "-7409000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "356000", "reportedCurrency": "CAD", "netInterestIncome": "-4605000", "nonInterestIncome": "None", "operatingExpenses": "9956000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "22249000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1298000", "sellingGeneralAndAdministrative": "9956000", "netIncomeFromContinuingOperations": "-14490000" }, "balance": { "goodwill": "None", "inventory": "5714000", "commonStock": "119383000", "currentDebt": "None", "investments": "None", "totalAssets": "192845000", "longTermDebt": "59134000", "shortTermDebt": "30346000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "None", "reportedCurrency": "CAD", "retainedEarnings": "-95086000", "totalLiabilities": "153095000", "otherCurrentAssets": "3980000", "totalCurrentAssets": "20820000", "currentLongTermDebt": "30346000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "2684000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "172025000", "currentAccountsPayable": "13218000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "89480000", "totalShareholderEquity": "39750000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "10718000", "totalCurrentLiabilities": "54906000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "98189000", "cashAndShortTermInvestments": "8442000", "commonStockSharesOutstanding": "142096323", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "8442000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-14490000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "CAD", "changeInInventory": "1036000", "operatingCashflow": "-3750000", "capitalExpenditures": "22755000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "33400000", "cashflowFromInvestment": "-22755000", "stockBasedCompensation": "3811000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1298000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T19:23:49.464189+00:00", "is_restated": false, "income_statement": { "revenue": 20847000, "cost_of_revenue": 18060000, "gross_profit": 2787000, "ebit": -4758000, "ebitda": -2975000, "pretax_income": -8245000, "tax_provision": -492000, "net_income": -7753000, "net_income_to_common": -7753000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1048000, "total_current_assets": 10885000, "total_assets": 165855000, "short_term_debt": 18700000, "long_term_debt": 49006000, "total_debt": 67706000, "total_liabilities": 128363000, "total_equity": 37492000, "shares_outstanding": 132123669, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -8440000, "capital_expenditure": 10001000, "free_cash_flow": 1561000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 13233, "ticker_id": 4729, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:23:49.464189+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-4758000", "ebitda": "-2975000", "netIncome": "-7753000", "grossProfit": "2787000", "depreciation": "None", "totalRevenue": "20847000", "costOfRevenue": "18060000", "interestIncome": "None", "incomeBeforeTax": "-8245000", "interestExpense": "3487000", "operatingIncome": "-5106000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "-492000", "reportedCurrency": "CAD", "netInterestIncome": "-3487000", "nonInterestIncome": "None", "operatingExpenses": "7893000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "18060000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1783000", "sellingGeneralAndAdministrative": "7893000", "netIncomeFromContinuingOperations": "-7753000" }, "balance": { "goodwill": "None", "inventory": "6777000", "commonStock": "112445000", "currentDebt": "None", "investments": "None", "totalAssets": "165855000", "longTermDebt": "49006000", "shortTermDebt": "18700000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "None", "reportedCurrency": "CAD", "retainedEarnings": "-80596000", "totalLiabilities": "128363000", "otherCurrentAssets": "1069000", "totalCurrentAssets": "10885000", "currentLongTermDebt": "18700000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1991000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "154970000", "currentAccountsPayable": "12260000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "67706000", "totalShareholderEquity": "37492000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "8737000", "totalCurrentLiabilities": "40975000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "87388000", "cashAndShortTermInvestments": "1048000", "commonStockSharesOutstanding": "132123669", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "1048000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-7753000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "CAD", "changeInInventory": "-1148000", "operatingCashflow": "-8440000", "capitalExpenditures": "10001000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "17187000", "cashflowFromInvestment": "-10001000", "stockBasedCompensation": "1513000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1783000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 20847000, "cost_of_revenue": 18060000, "gross_profit": 2787000, "research_and_development": null, "selling_general_admin": 7893000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -4758000, "depreciation_amortisation": 1783000, "ebitda": -2975000, "interest_expense": 3487000, "interest_income": null, "other_non_operating": null, "pretax_income": -8245000, "tax_provision": -492000, "effective_tax_rate": null, "net_income": -7753000, "net_income_continuing_ops": -7753000, "net_income_to_common": -7753000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1048000, "short_term_investments": null, "net_receivables": 1991000, "inventory": 6777000, "other_current_assets": null, "total_current_assets": 10885000, "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": 154970000, "total_assets": 165855000, "short_term_debt": 18700000, "accounts_payable": 12260000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 40975000, "long_term_debt": 49006000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 87388000, "total_liabilities": 128363000, "total_debt": 67706000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -80596000, "total_equity": 37492000, "shares_outstanding": 132123669, "operating_cash_flow": -8440000, "stock_based_compensation": 1513000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 10001000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -10001000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 17187000, "free_cash_flow": 1561000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-4758000", "ebitda": "-2975000", "netIncome": "-7753000", "grossProfit": "2787000", "depreciation": "None", "totalRevenue": "20847000", "costOfRevenue": "18060000", "interestIncome": "None", "incomeBeforeTax": "-8245000", "interestExpense": "3487000", "operatingIncome": "-5106000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "-492000", "reportedCurrency": "CAD", "netInterestIncome": "-3487000", "nonInterestIncome": "None", "operatingExpenses": "7893000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "18060000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1783000", "sellingGeneralAndAdministrative": "7893000", "netIncomeFromContinuingOperations": "-7753000" }, "balance": { "goodwill": "None", "inventory": "6777000", "commonStock": "112445000", "currentDebt": "None", "investments": "None", "totalAssets": "165855000", "longTermDebt": "49006000", "shortTermDebt": "18700000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "None", "reportedCurrency": "CAD", "retainedEarnings": "-80596000", "totalLiabilities": "128363000", "otherCurrentAssets": "1069000", "totalCurrentAssets": "10885000", "currentLongTermDebt": "18700000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1991000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "154970000", "currentAccountsPayable": "12260000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "67706000", "totalShareholderEquity": "37492000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "8737000", "totalCurrentLiabilities": "40975000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "87388000", "cashAndShortTermInvestments": "1048000", "commonStockSharesOutstanding": "132123669", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "1048000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-7753000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "CAD", "changeInInventory": "-1148000", "operatingCashflow": "-8440000", "capitalExpenditures": "10001000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "17187000", "cashflowFromInvestment": "-10001000", "stockBasedCompensation": "1513000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1783000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T19:23:49.464189+00:00", "is_restated": false, "income_statement": { "revenue": 19722261, "cost_of_revenue": 19168985, "gross_profit": 553276, "ebit": -7031483, "ebitda": -5265556, "pretax_income": -7971424, "tax_provision": -853491, "net_income": -7117932, "net_income_to_common": -7117932, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1864164, "total_current_assets": 7732509, "total_assets": 118721019, "short_term_debt": 38624039, "long_term_debt": null, "total_debt": 38624039, "total_liabilities": 95796985, "total_equity": 22924034, "shares_outstanding": 122242959, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -3796702, "capital_expenditure": 4946479, "free_cash_flow": 1149777, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 13234, "ticker_id": 4729, "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:23:49.464189+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-7031483", "ebitda": "-5265556", "netIncome": "-7117932", "grossProfit": "553276", "depreciation": "None", "totalRevenue": "19722261", "costOfRevenue": "19168985", "interestIncome": "None", "incomeBeforeTax": "-7971424", "interestExpense": "3010989", "operatingIncome": "-5400732", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "-853491", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "5954008", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "19168985", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1765927", "sellingGeneralAndAdministrative": "5473035", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "4826236", "commonStock": "72733845", "currentDebt": "None", "investments": "None", "totalAssets": "118721019", "longTermDebt": "None", "shortTermDebt": "38624039", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "None", "reportedCurrency": "None", "retainedEarnings": "-57247606", "totalLiabilities": "95796985", "otherCurrentAssets": "728534", "totalCurrentAssets": "7732509", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "313575", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "110988510", "currentAccountsPayable": "10003772", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "48351958", "totalShareholderEquity": "22924034", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "3838355", "totalCurrentLiabilities": "52466166", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "43330819", "cashAndShortTermInvestments": "1864164", "commonStockSharesOutstanding": "122242959", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "1864164", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-7117932", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "None", "changeInInventory": "824413", "operatingCashflow": "-3796702", "capitalExpenditures": "4946479", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "9356973", "cashflowFromInvestment": "-4946479", "stockBasedCompensation": "480973", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1765926", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 19722261, "cost_of_revenue": 19168985, "gross_profit": 553276, "research_and_development": null, "selling_general_admin": 5473035, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -7031483, "depreciation_amortisation": 1765927, "ebitda": -5265556, "interest_expense": 3010989, "interest_income": null, "other_non_operating": null, "pretax_income": -7971424, "tax_provision": -853491, "effective_tax_rate": null, "net_income": -7117932, "net_income_continuing_ops": null, "net_income_to_common": -7117932, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1864164, "short_term_investments": null, "net_receivables": 313575, "inventory": 4826236, "other_current_assets": null, "total_current_assets": 7732509, "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": 110988510, "total_assets": 118721019, "short_term_debt": 38624039, "accounts_payable": 10003772, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 52466166, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 43330819, "total_liabilities": 95796985, "total_debt": 38624039, "preferred_stock": null, "minority_interest": null, "retained_earnings": -57247606, "total_equity": 22924034, "shares_outstanding": 122242959, "operating_cash_flow": -3796702, "stock_based_compensation": 480973, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 4946479, "acquisitions": null, "other_investing": null, "investing_cash_flow": -4946479, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 9356973, "free_cash_flow": 1149777, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-7031483", "ebitda": "-5265556", "netIncome": "-7117932", "grossProfit": "553276", "depreciation": "None", "totalRevenue": "19722261", "costOfRevenue": "19168985", "interestIncome": "None", "incomeBeforeTax": "-7971424", "interestExpense": "3010989", "operatingIncome": "-5400732", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "-853491", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "5954008", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "19168985", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1765927", "sellingGeneralAndAdministrative": "5473035", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "4826236", "commonStock": "72733845", "currentDebt": "None", "investments": "None", "totalAssets": "118721019", "longTermDebt": "None", "shortTermDebt": "38624039", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "None", "reportedCurrency": "None", "retainedEarnings": "-57247606", "totalLiabilities": "95796985", "otherCurrentAssets": "728534", "totalCurrentAssets": "7732509", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "313575", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "110988510", "currentAccountsPayable": "10003772", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "48351958", "totalShareholderEquity": "22924034", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "3838355", "totalCurrentLiabilities": "52466166", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "43330819", "cashAndShortTermInvestments": "1864164", "commonStockSharesOutstanding": "122242959", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "1864164", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-7117932", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "None", "changeInInventory": "824413", "operatingCashflow": "-3796702", "capitalExpenditures": "4946479", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "9356973", "cashflowFromInvestment": "-4946479", "stockBasedCompensation": "480973", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1765926", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ], "quarterly": [ { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T19:23:49.464189+00:00", "is_restated": false, "income_statement": { "revenue": 25400000, "cost_of_revenue": 12390000, "gross_profit": 13010000, "ebit": 2243000, "ebitda": null, "pretax_income": -2517000, "tax_provision": null, "net_income": -5264000, "net_income_to_common": -5264000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 259853000, "total_current_assets": 286625000, "total_assets": 605621000, "short_term_debt": null, "long_term_debt": 108454000, "total_debt": 108454000, "total_liabilities": 248767000, "total_equity": 356854000, "shares_outstanding": 282845444, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 9678000, "capital_expenditure": 21779000, "free_cash_flow": 31457000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 13218, "ticker_id": 4729, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:23:49.464189+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "None", "ebitda": "None", "netIncome": "-5264000", "grossProfit": "13010000", "depreciation": "None", "totalRevenue": "25400000", "costOfRevenue": "12390000", "interestIncome": "2346000", "incomeBeforeTax": "-2517000", "interestExpense": "494000", "operatingIncome": "2243000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "None", "reportedCurrency": "CAD", "netInterestIncome": "1852000", "nonInterestIncome": "None", "operatingExpenses": "23157000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "12390000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "None", "sellingGeneralAndAdministrative": "10767000", "netIncomeFromContinuingOperations": "-5264000" }, "balance": { "goodwill": "None", "inventory": "9307000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "605621000", "longTermDebt": "108454000", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "None", "reportedCurrency": "CAD", "retainedEarnings": "-287398000", "totalLiabilities": "248767000", "otherCurrentAssets": "4664000", "totalCurrentAssets": "286625000", "currentLongTermDebt": "56878000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "10304000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "318996000", "currentAccountsPayable": "23511000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "356854000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "16574000", "totalCurrentLiabilities": "117131000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "131636000", "cashAndShortTermInvestments": "259853000", "commonStockSharesOutstanding": "282845444", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "259853000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-5264000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "CAD", "changeInInventory": "111000", "operatingCashflow": "9678000", "capitalExpenditures": "21779000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "3424000", "cashflowFromInvestment": "None", "stockBasedCompensation": "3633000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "253000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 25400000, "cost_of_revenue": 12390000, "gross_profit": 13010000, "research_and_development": null, "selling_general_admin": 10767000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 2243000, "depreciation_amortisation": null, "ebitda": null, "interest_expense": 494000, "interest_income": null, "other_non_operating": null, "pretax_income": -2517000, "tax_provision": null, "effective_tax_rate": null, "net_income": -5264000, "net_income_continuing_ops": -5264000, "net_income_to_common": -5264000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 259853000, "short_term_investments": null, "net_receivables": 10304000, "inventory": 9307000, "other_current_assets": null, "total_current_assets": 286625000, "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": 318996000, "total_assets": 605621000, "short_term_debt": null, "accounts_payable": 23511000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 117131000, "long_term_debt": 108454000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 131636000, "total_liabilities": 248767000, "total_debt": 108454000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -287398000, "total_equity": 356854000, "shares_outstanding": 282845444, "operating_cash_flow": 9678000, "stock_based_compensation": 3633000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 21779000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 3424000, "free_cash_flow": 31457000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "None", "ebitda": "None", "netIncome": "-5264000", "grossProfit": "13010000", "depreciation": "None", "totalRevenue": "25400000", "costOfRevenue": "12390000", "interestIncome": "2346000", "incomeBeforeTax": "-2517000", "interestExpense": "494000", "operatingIncome": "2243000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "None", "reportedCurrency": "CAD", "netInterestIncome": "1852000", "nonInterestIncome": "None", "operatingExpenses": "23157000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "12390000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "None", "sellingGeneralAndAdministrative": "10767000", "netIncomeFromContinuingOperations": "-5264000" }, "balance": { "goodwill": "None", "inventory": "9307000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "605621000", "longTermDebt": "108454000", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "None", "reportedCurrency": "CAD", "retainedEarnings": "-287398000", "totalLiabilities": "248767000", "otherCurrentAssets": "4664000", "totalCurrentAssets": "286625000", "currentLongTermDebt": "56878000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "10304000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "318996000", "currentAccountsPayable": "23511000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "356854000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "16574000", "totalCurrentLiabilities": "117131000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "131636000", "cashAndShortTermInvestments": "259853000", "commonStockSharesOutstanding": "282845444", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "259853000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-5264000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "CAD", "changeInInventory": "111000", "operatingCashflow": "9678000", "capitalExpenditures": "21779000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "3424000", "cashflowFromInvestment": "None", "stockBasedCompensation": "3633000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "253000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T19:23:49.464189+00:00", "is_restated": false, "income_statement": { "revenue": 8719000, "cost_of_revenue": 7406000, "gross_profit": 1313000, "ebit": -10773000, "ebitda": null, "pretax_income": -102000000, "tax_provision": null, "net_income": -102273000, "net_income_to_common": -102273000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 265948000, "total_current_assets": 286920000, "total_assets": 589732000, "short_term_debt": null, "long_term_debt": 134846000, "total_debt": 134846000, "total_liabilities": 231921000, "total_equity": 357811000, "shares_outstanding": 262776228, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -12363000, "capital_expenditure": 10305000, "free_cash_flow": -2058000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 13219, "ticker_id": 4729, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:23:49.464189+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "None", "ebitda": "None", "netIncome": "-102273000", "grossProfit": "1313000", "depreciation": "None", "totalRevenue": "8719000", "costOfRevenue": "7406000", "interestIncome": "None", "incomeBeforeTax": "-102000000", "interestExpense": "644000", "operatingIncome": "-10773000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "None", "reportedCurrency": "CAD", "netInterestIncome": "895000", "nonInterestIncome": "None", "operatingExpenses": "19492000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "7406000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "None", "sellingGeneralAndAdministrative": "12086000", "netIncomeFromContinuingOperations": "-102273000" }, "balance": { "goodwill": "None", "inventory": "9418000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "589732000", "longTermDebt": "134846000", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "None", "reportedCurrency": "CAD", "retainedEarnings": "-282134000", "totalLiabilities": "231921000", "otherCurrentAssets": "4054000", "totalCurrentAssets": "286920000", "currentLongTermDebt": "27267000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "3085000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "302812000", "currentAccountsPayable": "21079000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "357811000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "10050000", "totalCurrentLiabilities": "73745000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "158176000", "cashAndShortTermInvestments": "265948000", "commonStockSharesOutstanding": "262776228", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "265948000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-102273000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "CAD", "changeInInventory": "-2594000", "operatingCashflow": "-12363000", "capitalExpenditures": "10305000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "181009000", "cashflowFromInvestment": "None", "stockBasedCompensation": "2734000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "251000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 8719000, "cost_of_revenue": 7406000, "gross_profit": 1313000, "research_and_development": null, "selling_general_admin": 12086000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -10773000, "depreciation_amortisation": null, "ebitda": null, "interest_expense": 644000, "interest_income": null, "other_non_operating": null, "pretax_income": -102000000, "tax_provision": null, "effective_tax_rate": null, "net_income": -102273000, "net_income_continuing_ops": -102273000, "net_income_to_common": -102273000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 265948000, "short_term_investments": null, "net_receivables": 3085000, "inventory": 9418000, "other_current_assets": null, "total_current_assets": 286920000, "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": 302812000, "total_assets": 589732000, "short_term_debt": null, "accounts_payable": 21079000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 73745000, "long_term_debt": 134846000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 158176000, "total_liabilities": 231921000, "total_debt": 134846000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -282134000, "total_equity": 357811000, "shares_outstanding": 262776228, "operating_cash_flow": -12363000, "stock_based_compensation": 2734000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 10305000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 181009000, "free_cash_flow": -2058000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "None", "ebitda": "None", "netIncome": "-102273000", "grossProfit": "1313000", "depreciation": "None", "totalRevenue": "8719000", "costOfRevenue": "7406000", "interestIncome": "None", "incomeBeforeTax": "-102000000", "interestExpense": "644000", "operatingIncome": "-10773000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "None", "reportedCurrency": "CAD", "netInterestIncome": "895000", "nonInterestIncome": "None", "operatingExpenses": "19492000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "7406000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "None", "sellingGeneralAndAdministrative": "12086000", "netIncomeFromContinuingOperations": "-102273000" }, "balance": { "goodwill": "None", "inventory": "9418000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "589732000", "longTermDebt": "134846000", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "None", "reportedCurrency": "CAD", "retainedEarnings": "-282134000", "totalLiabilities": "231921000", "otherCurrentAssets": "4054000", "totalCurrentAssets": "286920000", "currentLongTermDebt": "27267000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "3085000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "302812000", "currentAccountsPayable": "21079000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "357811000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "10050000", "totalCurrentLiabilities": "73745000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "158176000", "cashAndShortTermInvestments": "265948000", "commonStockSharesOutstanding": "262776228", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "265948000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-102273000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "CAD", "changeInInventory": "-2594000", "operatingCashflow": "-12363000", "capitalExpenditures": "10305000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "181009000", "cashflowFromInvestment": "None", "stockBasedCompensation": "2734000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "251000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T19:23:49.464189+00:00", "is_restated": false, "income_statement": { "revenue": 8695000, "cost_of_revenue": 7441000, "gross_profit": 1254000, "ebit": 34415000, "ebitda": 34648000, "pretax_income": 33354000, "tax_provision": 163000, "net_income": 33191000, "net_income_to_common": 33191000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 111588000, "total_current_assets": 128413000, "total_assets": 433138000, "short_term_debt": 22883000, "long_term_debt": 174380000, "total_debt": 197263000, "total_liabilities": 261795000, "total_equity": 171343000, "shares_outstanding": 258429480, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 10849000, "capital_expenditure": 35673000, "free_cash_flow": 46522000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 13221, "ticker_id": 4729, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:23:49.464189+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "34415000", "ebitda": "34648000", "netIncome": "33191000", "grossProfit": "1254000", "depreciation": "None", "totalRevenue": "8695000", "costOfRevenue": "7441000", "interestIncome": "None", "incomeBeforeTax": "33354000", "interestExpense": "1061000", "operatingIncome": "-3148000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "163000", "reportedCurrency": "CAD", "netInterestIncome": "-1061000", "nonInterestIncome": "None", "operatingExpenses": "4402000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "7441000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "233000", "sellingGeneralAndAdministrative": "4402000", "netIncomeFromContinuingOperations": "33191000" }, "balance": { "goodwill": "None", "inventory": "6824000", "commonStock": "317097000", "currentDebt": "None", "investments": "None", "totalAssets": "433138000", "longTermDebt": "174380000", "shortTermDebt": "22883000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "None", "reportedCurrency": "CAD", "retainedEarnings": "-179861000", "totalLiabilities": "261795000", "otherCurrentAssets": "5075000", "totalCurrentAssets": "128413000", "currentLongTermDebt": "22883000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "4926000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "304725000", "currentAccountsPayable": "18396000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "197263000", "totalShareholderEquity": "171343000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "12644000", "totalCurrentLiabilities": "54001000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "207794000", "cashAndShortTermInvestments": "111588000", "commonStockSharesOutstanding": "258429480", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "111588000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "33191000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "CAD", "changeInInventory": "790000", "operatingCashflow": "10849000", "capitalExpenditures": "35673000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "111535000", "cashflowFromInvestment": "-35673000", "stockBasedCompensation": "727000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "233000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 8695000, "cost_of_revenue": 7441000, "gross_profit": 1254000, "research_and_development": null, "selling_general_admin": 4402000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 34415000, "depreciation_amortisation": 233000, "ebitda": 34648000, "interest_expense": 1061000, "interest_income": null, "other_non_operating": null, "pretax_income": 33354000, "tax_provision": 163000, "effective_tax_rate": null, "net_income": 33191000, "net_income_continuing_ops": 33191000, "net_income_to_common": 33191000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 111588000, "short_term_investments": null, "net_receivables": 4926000, "inventory": 6824000, "other_current_assets": null, "total_current_assets": 128413000, "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": 304725000, "total_assets": 433138000, "short_term_debt": 22883000, "accounts_payable": 18396000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 54001000, "long_term_debt": 174380000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 207794000, "total_liabilities": 261795000, "total_debt": 197263000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -179861000, "total_equity": 171343000, "shares_outstanding": 258429480, "operating_cash_flow": 10849000, "stock_based_compensation": 727000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 35673000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -35673000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 111535000, "free_cash_flow": 46522000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "34415000", "ebitda": "34648000", "netIncome": "33191000", "grossProfit": "1254000", "depreciation": "None", "totalRevenue": "8695000", "costOfRevenue": "7441000", "interestIncome": "None", "incomeBeforeTax": "33354000", "interestExpense": "1061000", "operatingIncome": "-3148000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "163000", "reportedCurrency": "CAD", "netInterestIncome": "-1061000", "nonInterestIncome": "None", "operatingExpenses": "4402000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "7441000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "233000", "sellingGeneralAndAdministrative": "4402000", "netIncomeFromContinuingOperations": "33191000" }, "balance": { "goodwill": "None", "inventory": "6824000", "commonStock": "317097000", "currentDebt": "None", "investments": "None", "totalAssets": "433138000", "longTermDebt": "174380000", "shortTermDebt": "22883000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "None", "reportedCurrency": "CAD", "retainedEarnings": "-179861000", "totalLiabilities": "261795000", "otherCurrentAssets": "5075000", "totalCurrentAssets": "128413000", "currentLongTermDebt": "22883000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "4926000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "304725000", "currentAccountsPayable": "18396000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "197263000", "totalShareholderEquity": "171343000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "12644000", "totalCurrentLiabilities": "54001000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "207794000", "cashAndShortTermInvestments": "111588000", "commonStockSharesOutstanding": "258429480", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "111588000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "33191000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "CAD", "changeInInventory": "790000", "operatingCashflow": "10849000", "capitalExpenditures": "35673000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "111535000", "cashflowFromInvestment": "-35673000", "stockBasedCompensation": "727000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "233000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T19:23:49.464189+00:00", "is_restated": false, "income_statement": { "revenue": 7192000, "cost_of_revenue": 8136000, "gross_profit": -944000, "ebit": -57145000, "ebitda": -56874000, "pretax_income": -58267000, "tax_provision": -58000, "net_income": -58209000, "net_income_to_common": -58209000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 24684000, "total_current_assets": 43292000, "total_assets": 315597000, "short_term_debt": 21418000, "long_term_debt": 171272000, "total_debt": 192690000, "total_liabilities": 305137000, "total_equity": 10460000, "shares_outstanding": 192149806, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -13221000, "capital_expenditure": 7069000, "free_cash_flow": -6152000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 13222, "ticker_id": 4729, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:23:49.464189+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-57145000", "ebitda": "-56874000", "netIncome": "-58209000", "grossProfit": "-944000", "depreciation": "None", "totalRevenue": "7192000", "costOfRevenue": "8136000", "interestIncome": "None", "incomeBeforeTax": "-58267000", "interestExpense": "1122000", "operatingIncome": "-11805000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "-58000", "reportedCurrency": "CAD", "netInterestIncome": "-1122000", "nonInterestIncome": "None", "operatingExpenses": "10861000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "8136000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "271000", "sellingGeneralAndAdministrative": "10861000", "netIncomeFromContinuingOperations": "-58209000" }, "balance": { "goodwill": "None", "inventory": "7614000", "commonStock": "191093000", "currentDebt": "None", "investments": "None", "totalAssets": "315597000", "longTermDebt": "171272000", "shortTermDebt": "21418000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "None", "reportedCurrency": "CAD", "retainedEarnings": "-213052000", "totalLiabilities": "305137000", "otherCurrentAssets": "6652000", "totalCurrentAssets": "43292000", "currentLongTermDebt": "21418000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "4342000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "272305000", "currentAccountsPayable": "22482000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "192690000", "totalShareholderEquity": "10460000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "12367000", "totalCurrentLiabilities": "56345000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "248792000", "cashAndShortTermInvestments": "24684000", "commonStockSharesOutstanding": "192149806", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "24684000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-58209000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "CAD", "changeInInventory": "-537000", "operatingCashflow": "-13221000", "capitalExpenditures": "7069000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "28037000", "cashflowFromInvestment": "-7069000", "stockBasedCompensation": "6773000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "271000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 7192000, "cost_of_revenue": 8136000, "gross_profit": -944000, "research_and_development": null, "selling_general_admin": 10861000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -57145000, "depreciation_amortisation": 271000, "ebitda": -56874000, "interest_expense": 1122000, "interest_income": null, "other_non_operating": null, "pretax_income": -58267000, "tax_provision": -58000, "effective_tax_rate": null, "net_income": -58209000, "net_income_continuing_ops": -58209000, "net_income_to_common": -58209000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 24684000, "short_term_investments": null, "net_receivables": 4342000, "inventory": 7614000, "other_current_assets": null, "total_current_assets": 43292000, "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": 272305000, "total_assets": 315597000, "short_term_debt": 21418000, "accounts_payable": 22482000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 56345000, "long_term_debt": 171272000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 248792000, "total_liabilities": 305137000, "total_debt": 192690000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -213052000, "total_equity": 10460000, "shares_outstanding": 192149806, "operating_cash_flow": -13221000, "stock_based_compensation": 6773000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 7069000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -7069000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 28037000, "free_cash_flow": -6152000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-57145000", "ebitda": "-56874000", "netIncome": "-58209000", "grossProfit": "-944000", "depreciation": "None", "totalRevenue": "7192000", "costOfRevenue": "8136000", "interestIncome": "None", "incomeBeforeTax": "-58267000", "interestExpense": "1122000", "operatingIncome": "-11805000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "-58000", "reportedCurrency": "CAD", "netInterestIncome": "-1122000", "nonInterestIncome": "None", "operatingExpenses": "10861000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "8136000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "271000", "sellingGeneralAndAdministrative": "10861000", "netIncomeFromContinuingOperations": "-58209000" }, "balance": { "goodwill": "None", "inventory": "7614000", "commonStock": "191093000", "currentDebt": "None", "investments": "None", "totalAssets": "315597000", "longTermDebt": "171272000", "shortTermDebt": "21418000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "None", "reportedCurrency": "CAD", "retainedEarnings": "-213052000", "totalLiabilities": "305137000", "otherCurrentAssets": "6652000", "totalCurrentAssets": "43292000", "currentLongTermDebt": "21418000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "4342000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "272305000", "currentAccountsPayable": "22482000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "192690000", "totalShareholderEquity": "10460000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "12367000", "totalCurrentLiabilities": "56345000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "248792000", "cashAndShortTermInvestments": "24684000", "commonStockSharesOutstanding": "192149806", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "24684000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-58209000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "CAD", "changeInInventory": "-537000", "operatingCashflow": "-13221000", "capitalExpenditures": "7069000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "28037000", "cashflowFromInvestment": "-7069000", "stockBasedCompensation": "6773000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "271000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T19:23:49.464189+00:00", "is_restated": false, "income_statement": { "revenue": 7908000, "cost_of_revenue": 7156000, "gross_profit": 752000, "ebit": -33324000, "ebitda": -33036000, "pretax_income": -34530000, "tax_provision": 92000, "net_income": -34622000, "net_income_to_common": -34622000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 16985000, "total_current_assets": 31102000, "total_assets": 279041000, "short_term_debt": 17711000, "long_term_debt": 153901000, "total_debt": 171612000, "total_liabilities": 260939000, "total_equity": 18102000, "shares_outstanding": 184210106, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -4401000, "capital_expenditure": 7802000, "free_cash_flow": 3401000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 13223, "ticker_id": 4729, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:23:49.464189+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-33324000", "ebitda": "-33036000", "netIncome": "-34622000", "grossProfit": "752000", "depreciation": "None", "totalRevenue": "7908000", "costOfRevenue": "7156000", "interestIncome": "0", "incomeBeforeTax": "-34530000", "interestExpense": "1206000", "operatingIncome": "-3505000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "92000", "reportedCurrency": "CAD", "netInterestIncome": "-1206000", "nonInterestIncome": "None", "operatingExpenses": "4257000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "7156000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "288000", "sellingGeneralAndAdministrative": "4257000", "netIncomeFromContinuingOperations": "-34622000" }, "balance": { "goodwill": "None", "inventory": "7077000", "commonStock": "157398000", "currentDebt": "None", "investments": "None", "totalAssets": "279041000", "longTermDebt": "153901000", "shortTermDebt": "17711000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "None", "reportedCurrency": "CAD", "retainedEarnings": "-154843000", "totalLiabilities": "260939000", "otherCurrentAssets": "3445000", "totalCurrentAssets": "31102000", "currentLongTermDebt": "17711000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "3595000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "247939000", "currentAccountsPayable": "18690000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "171612000", "totalShareholderEquity": "18102000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "11325000", "totalCurrentLiabilities": "47802000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "213137000", "cashAndShortTermInvestments": "16985000", "commonStockSharesOutstanding": "184210106", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "16985000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-34622000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "CAD", "changeInInventory": "-339000", "operatingCashflow": "-4401000", "capitalExpenditures": "7802000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "21423000", "cashflowFromInvestment": "-7802000", "stockBasedCompensation": "851000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "288000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 7908000, "cost_of_revenue": 7156000, "gross_profit": 752000, "research_and_development": null, "selling_general_admin": 4257000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -33324000, "depreciation_amortisation": 288000, "ebitda": -33036000, "interest_expense": 1206000, "interest_income": null, "other_non_operating": null, "pretax_income": -34530000, "tax_provision": 92000, "effective_tax_rate": null, "net_income": -34622000, "net_income_continuing_ops": -34622000, "net_income_to_common": -34622000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 16985000, "short_term_investments": null, "net_receivables": 3595000, "inventory": 7077000, "other_current_assets": null, "total_current_assets": 31102000, "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": 247939000, "total_assets": 279041000, "short_term_debt": 17711000, "accounts_payable": 18690000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 47802000, "long_term_debt": 153901000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 213137000, "total_liabilities": 260939000, "total_debt": 171612000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -154843000, "total_equity": 18102000, "shares_outstanding": 184210106, "operating_cash_flow": -4401000, "stock_based_compensation": 851000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 7802000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -7802000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 21423000, "free_cash_flow": 3401000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-33324000", "ebitda": "-33036000", "netIncome": "-34622000", "grossProfit": "752000", "depreciation": "None", "totalRevenue": "7908000", "costOfRevenue": "7156000", "interestIncome": "0", "incomeBeforeTax": "-34530000", "interestExpense": "1206000", "operatingIncome": "-3505000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "92000", "reportedCurrency": "CAD", "netInterestIncome": "-1206000", "nonInterestIncome": "None", "operatingExpenses": "4257000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "7156000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "288000", "sellingGeneralAndAdministrative": "4257000", "netIncomeFromContinuingOperations": "-34622000" }, "balance": { "goodwill": "None", "inventory": "7077000", "commonStock": "157398000", "currentDebt": "None", "investments": "None", "totalAssets": "279041000", "longTermDebt": "153901000", "shortTermDebt": "17711000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "None", "reportedCurrency": "CAD", "retainedEarnings": "-154843000", "totalLiabilities": "260939000", "otherCurrentAssets": "3445000", "totalCurrentAssets": "31102000", "currentLongTermDebt": "17711000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "3595000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "247939000", "currentAccountsPayable": "18690000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "171612000", "totalShareholderEquity": "18102000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "11325000", "totalCurrentLiabilities": "47802000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "213137000", "cashAndShortTermInvestments": "16985000", "commonStockSharesOutstanding": "184210106", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "16985000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-34622000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "CAD", "changeInInventory": "-339000", "operatingCashflow": "-4401000", "capitalExpenditures": "7802000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "21423000", "cashflowFromInvestment": "-7802000", "stockBasedCompensation": "851000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "288000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T19:23:49.464189+00:00", "is_restated": false, "income_statement": { "revenue": 6280000, "cost_of_revenue": 6783000, "gross_profit": -503000, "ebit": -4446000, "ebitda": -4176000, "pretax_income": -5415000, "tax_provision": -11000, "net_income": -5404000, "net_income_to_common": -5404000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 7830000, "total_current_assets": 20576000, "total_assets": 256349000, "short_term_debt": 21894000, "long_term_debt": 136128000, "total_debt": 158022000, "total_liabilities": 217276000, "total_equity": 39073000, "shares_outstanding": 172640371, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 1736000, "capital_expenditure": 13252000, "free_cash_flow": 14988000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 13224, "ticker_id": 4729, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:23:49.464189+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-4446000", "ebitda": "-4176000", "netIncome": "-5404000", "grossProfit": "-503000", "depreciation": "None", "totalRevenue": "6280000", "costOfRevenue": "6783000", "interestIncome": "None", "incomeBeforeTax": "-5415000", "interestExpense": "969000", "operatingIncome": "-2644000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-11000", "reportedCurrency": "CAD", "netInterestIncome": "-969000", "nonInterestIncome": "None", "operatingExpenses": "2141000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "6783000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "270000", "sellingGeneralAndAdministrative": "2141000", "netIncomeFromContinuingOperations": "-5404000" }, "balance": { "goodwill": "None", "inventory": "6738000", "commonStock": "146516000", "currentDebt": "None", "investments": "None", "totalAssets": "256349000", "longTermDebt": "136128000", "shortTermDebt": "21894000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "None", "reportedCurrency": "CAD", "retainedEarnings": "-120221000", "totalLiabilities": "217276000", "otherCurrentAssets": "2508000", "totalCurrentAssets": "20576000", "currentLongTermDebt": "21894000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "3500000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "235773000", "currentAccountsPayable": "18469000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "158022000", "totalShareholderEquity": "39073000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "10677000", "totalCurrentLiabilities": "51114000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "166162000", "cashAndShortTermInvestments": "7830000", "commonStockSharesOutstanding": "172640371", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "7830000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-5404000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "CAD", "changeInInventory": "-42000", "operatingCashflow": "1736000", "capitalExpenditures": "13252000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "6576000", "cashflowFromInvestment": "-13252000", "stockBasedCompensation": "335000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "270000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 6280000, "cost_of_revenue": 6783000, "gross_profit": -503000, "research_and_development": null, "selling_general_admin": 2141000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -4446000, "depreciation_amortisation": 270000, "ebitda": -4176000, "interest_expense": 969000, "interest_income": null, "other_non_operating": null, "pretax_income": -5415000, "tax_provision": -11000, "effective_tax_rate": null, "net_income": -5404000, "net_income_continuing_ops": -5404000, "net_income_to_common": -5404000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 7830000, "short_term_investments": null, "net_receivables": 3500000, "inventory": 6738000, "other_current_assets": null, "total_current_assets": 20576000, "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": 235773000, "total_assets": 256349000, "short_term_debt": 21894000, "accounts_payable": 18469000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 51114000, "long_term_debt": 136128000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 166162000, "total_liabilities": 217276000, "total_debt": 158022000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -120221000, "total_equity": 39073000, "shares_outstanding": 172640371, "operating_cash_flow": 1736000, "stock_based_compensation": 335000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 13252000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -13252000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 6576000, "free_cash_flow": 14988000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-4446000", "ebitda": "-4176000", "netIncome": "-5404000", "grossProfit": "-503000", "depreciation": "None", "totalRevenue": "6280000", "costOfRevenue": "6783000", "interestIncome": "None", "incomeBeforeTax": "-5415000", "interestExpense": "969000", "operatingIncome": "-2644000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-11000", "reportedCurrency": "CAD", "netInterestIncome": "-969000", "nonInterestIncome": "None", "operatingExpenses": "2141000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "6783000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "270000", "sellingGeneralAndAdministrative": "2141000", "netIncomeFromContinuingOperations": "-5404000" }, "balance": { "goodwill": "None", "inventory": "6738000", "commonStock": "146516000", "currentDebt": "None", "investments": "None", "totalAssets": "256349000", "longTermDebt": "136128000", "shortTermDebt": "21894000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "None", "reportedCurrency": "CAD", "retainedEarnings": "-120221000", "totalLiabilities": "217276000", "otherCurrentAssets": "2508000", "totalCurrentAssets": "20576000", "currentLongTermDebt": "21894000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "3500000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "235773000", "currentAccountsPayable": "18469000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "158022000", "totalShareholderEquity": "39073000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "10677000", "totalCurrentLiabilities": "51114000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "166162000", "cashAndShortTermInvestments": "7830000", "commonStockSharesOutstanding": "172640371", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "7830000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-5404000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "CAD", "changeInInventory": "-42000", "operatingCashflow": "1736000", "capitalExpenditures": "13252000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "6576000", "cashflowFromInvestment": "-13252000", "stockBasedCompensation": "335000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "270000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T19:23:49.464189+00:00", "is_restated": false, "income_statement": { "revenue": 6794000, "cost_of_revenue": 6138000, "gross_profit": 656000, "ebit": -3893000, "ebitda": -3627000, "pretax_income": -4941000, "tax_provision": 378000, "net_income": -5319000, "net_income_to_common": -5319000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 12866000, "total_current_assets": 26272000, "total_assets": 255280000, "short_term_debt": 36470000, "long_term_debt": 113278000, "total_debt": 149748000, "total_liabilities": 199620000, "total_equity": 55660000, "shares_outstanding": 172404680, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -3812000, "capital_expenditure": 6749000, "free_cash_flow": 2937000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 13226, "ticker_id": 4729, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:23:49.464189+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-3893000", "ebitda": "-3627000", "netIncome": "-5319000", "grossProfit": "656000", "depreciation": "None", "totalRevenue": "6794000", "costOfRevenue": "6138000", "interestIncome": "None", "incomeBeforeTax": "-4941000", "interestExpense": "1048000", "operatingIncome": "-2147000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "378000", "reportedCurrency": "CAD", "netInterestIncome": "-1048000", "nonInterestIncome": "None", "operatingExpenses": "2803000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "6138000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "266000", "sellingGeneralAndAdministrative": "2803000", "netIncomeFromContinuingOperations": "-5319000" }, "balance": { "goodwill": "None", "inventory": "6696000", "commonStock": "142334000", "currentDebt": "None", "investments": "None", "totalAssets": "255280000", "longTermDebt": "113278000", "shortTermDebt": "36470000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "None", "reportedCurrency": "CAD", "retainedEarnings": "-114817000", "totalLiabilities": "199620000", "otherCurrentAssets": "2749000", "totalCurrentAssets": "26272000", "currentLongTermDebt": "36470000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "3961000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "229008000", "currentAccountsPayable": "12903000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "149748000", "totalShareholderEquity": "55660000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "10082000", "totalCurrentLiabilities": "59573000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "140047000", "cashAndShortTermInvestments": "12866000", "commonStockSharesOutstanding": "172404680", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "12866000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-5319000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "CAD", "changeInInventory": "75000", "operatingCashflow": "-3812000", "capitalExpenditures": "6749000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "15655000", "cashflowFromInvestment": "-6749000", "stockBasedCompensation": "1464000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "266000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 6794000, "cost_of_revenue": 6138000, "gross_profit": 656000, "research_and_development": null, "selling_general_admin": 2803000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -3893000, "depreciation_amortisation": 266000, "ebitda": -3627000, "interest_expense": 1048000, "interest_income": null, "other_non_operating": null, "pretax_income": -4941000, "tax_provision": 378000, "effective_tax_rate": null, "net_income": -5319000, "net_income_continuing_ops": -5319000, "net_income_to_common": -5319000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 12866000, "short_term_investments": null, "net_receivables": 3961000, "inventory": 6696000, "other_current_assets": null, "total_current_assets": 26272000, "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": 229008000, "total_assets": 255280000, "short_term_debt": 36470000, "accounts_payable": 12903000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 59573000, "long_term_debt": 113278000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 140047000, "total_liabilities": 199620000, "total_debt": 149748000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -114817000, "total_equity": 55660000, "shares_outstanding": 172404680, "operating_cash_flow": -3812000, "stock_based_compensation": 1464000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 6749000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -6749000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 15655000, "free_cash_flow": 2937000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-3893000", "ebitda": "-3627000", "netIncome": "-5319000", "grossProfit": "656000", "depreciation": "None", "totalRevenue": "6794000", "costOfRevenue": "6138000", "interestIncome": "None", "incomeBeforeTax": "-4941000", "interestExpense": "1048000", "operatingIncome": "-2147000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "378000", "reportedCurrency": "CAD", "netInterestIncome": "-1048000", "nonInterestIncome": "None", "operatingExpenses": "2803000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "6138000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "266000", "sellingGeneralAndAdministrative": "2803000", "netIncomeFromContinuingOperations": "-5319000" }, "balance": { "goodwill": "None", "inventory": "6696000", "commonStock": "142334000", "currentDebt": "None", "investments": "None", "totalAssets": "255280000", "longTermDebt": "113278000", "shortTermDebt": "36470000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "None", "reportedCurrency": "CAD", "retainedEarnings": "-114817000", "totalLiabilities": "199620000", "otherCurrentAssets": "2749000", "totalCurrentAssets": "26272000", "currentLongTermDebt": "36470000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "3961000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "229008000", "currentAccountsPayable": "12903000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "149748000", "totalShareholderEquity": "55660000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "10082000", "totalCurrentLiabilities": "59573000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "140047000", "cashAndShortTermInvestments": "12866000", "commonStockSharesOutstanding": "172404680", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "12866000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-5319000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "CAD", "changeInInventory": "75000", "operatingCashflow": "-3812000", "capitalExpenditures": "6749000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "15655000", "cashflowFromInvestment": "-6749000", "stockBasedCompensation": "1464000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "266000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T19:23:49.464189+00:00", "is_restated": false, "income_statement": { "revenue": 5801740, "cost_of_revenue": 4701763, "gross_profit": 1099977, "ebit": -632212, "ebitda": -417333, "pretax_income": -1310471, "tax_provision": null, "net_income": -1310471, "net_income_to_common": -1310471, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 5584669, "total_current_assets": 15112446, "total_assets": 168952865, "short_term_debt": 2961532, "long_term_debt": 128727000, "total_debt": 131688532, "total_liabilities": 132212891, "total_equity": 36739974, "shares_outstanding": 170137345, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -3611765, "capital_expenditure": 6477075, "free_cash_flow": 2865310, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 13227, "ticker_id": 4729, "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:23:49.464189+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-632212", "ebitda": "-417333", "netIncome": "-1310471", "grossProfit": "1099977", "depreciation": "None", "totalRevenue": "5801740", "costOfRevenue": "4701763", "interestIncome": "None", "incomeBeforeTax": "-1310471", "interestExpense": "824229", "operatingIncome": "-417333", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "None", "reportedCurrency": "CAD", "netInterestIncome": "-1128000", "nonInterestIncome": "None", "operatingExpenses": "1517310", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "4701763", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "214879", "sellingGeneralAndAdministrative": "1120442", "netIncomeFromContinuingOperations": "-1793000" }, "balance": { "goodwill": "None", "inventory": "4948801", "commonStock": "104029352", "currentDebt": "None", "investments": "None", "totalAssets": "168952865", "longTermDebt": "128727000", "shortTermDebt": "2961532", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "None", "reportedCurrency": "CAD", "retainedEarnings": "-80030112", "totalLiabilities": "132212891", "otherCurrentAssets": "2601210", "totalCurrentAssets": "15112446", "currentLongTermDebt": "4052000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1977766", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "153840419", "currentAccountsPayable": "8932108", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "97045773", "totalShareholderEquity": "36739974", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "7691803", "totalCurrentLiabilities": "19585443", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "112627448", "cashAndShortTermInvestments": "5584669", "commonStockSharesOutstanding": "170137345", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "5584669", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-1310471", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "CAD", "changeInInventory": "-62855", "operatingCashflow": "-3611765", "capitalExpenditures": "6477075", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "3392065", "cashflowFromInvestment": "-6477075", "stockBasedCompensation": "396868", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "214879", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 5801740, "cost_of_revenue": 4701763, "gross_profit": 1099977, "research_and_development": null, "selling_general_admin": 1120442, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -632212, "depreciation_amortisation": 214879, "ebitda": -417333, "interest_expense": 824229, "interest_income": null, "other_non_operating": null, "pretax_income": -1310471, "tax_provision": null, "effective_tax_rate": null, "net_income": -1310471, "net_income_continuing_ops": -1793000, "net_income_to_common": -1310471, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 5584669, "short_term_investments": null, "net_receivables": 1977766, "inventory": 4948801, "other_current_assets": null, "total_current_assets": 15112446, "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": 153840419, "total_assets": 168952865, "short_term_debt": 2961532, "accounts_payable": 8932108, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 19585443, "long_term_debt": 128727000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 112627448, "total_liabilities": 132212891, "total_debt": 131688532, "preferred_stock": null, "minority_interest": null, "retained_earnings": -80030112, "total_equity": 36739974, "shares_outstanding": 170137345, "operating_cash_flow": -3611765, "stock_based_compensation": 396868, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 6477075, "acquisitions": null, "other_investing": null, "investing_cash_flow": -6477075, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 3392065, "free_cash_flow": 2865310, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-632212", "ebitda": "-417333", "netIncome": "-1310471", "grossProfit": "1099977", "depreciation": "None", "totalRevenue": "5801740", "costOfRevenue": "4701763", "interestIncome": "None", "incomeBeforeTax": "-1310471", "interestExpense": "824229", "operatingIncome": "-417333", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "None", "reportedCurrency": "CAD", "netInterestIncome": "-1128000", "nonInterestIncome": "None", "operatingExpenses": "1517310", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "4701763", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "214879", "sellingGeneralAndAdministrative": "1120442", "netIncomeFromContinuingOperations": "-1793000" }, "balance": { "goodwill": "None", "inventory": "4948801", "commonStock": "104029352", "currentDebt": "None", "investments": "None", "totalAssets": "168952865", "longTermDebt": "128727000", "shortTermDebt": "2961532", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "None", "reportedCurrency": "CAD", "retainedEarnings": "-80030112", "totalLiabilities": "132212891", "otherCurrentAssets": "2601210", "totalCurrentAssets": "15112446", "currentLongTermDebt": "4052000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1977766", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "153840419", "currentAccountsPayable": "8932108", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "97045773", "totalShareholderEquity": "36739974", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "7691803", "totalCurrentLiabilities": "19585443", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "112627448", "cashAndShortTermInvestments": "5584669", "commonStockSharesOutstanding": "170137345", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "5584669", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-1310471", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "CAD", "changeInInventory": "-62855", "operatingCashflow": "-3611765", "capitalExpenditures": "6477075", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "3392065", "cashflowFromInvestment": "-6477075", "stockBasedCompensation": "396868", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "214879", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T19:23:49.464189+00:00", "is_restated": false, "income_statement": { "revenue": 5776130, "cost_of_revenue": 5114651, "gross_profit": 661479, "ebit": -930943, "ebitda": -716848, "pretax_income": -2788400, "tax_provision": 3691, "net_income": -2792091, "net_income_to_common": -2792091, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 12209310, "total_current_assets": 21117870, "total_assets": 172485124, "short_term_debt": 17488593, "long_term_debt": 104887000, "total_debt": 122375593, "total_liabilities": 131882411, "total_equity": 40602713, "shares_outstanding": 162200015, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -827587, "capital_expenditure": 5439484, "free_cash_flow": 4611897, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 13228, "ticker_id": 4729, "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:23:49.464189+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-930943", "ebitda": "-716848", "netIncome": "-2792091", "grossProfit": "661479", "depreciation": "None", "totalRevenue": "5776130", "costOfRevenue": "5114651", "interestIncome": "None", "incomeBeforeTax": "-2788400", "interestExpense": "1050458", "operatingIncome": "-716848", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "3691", "reportedCurrency": "CAD", "netInterestIncome": "-1423000", "nonInterestIncome": "None", "operatingExpenses": "1378327", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "5114651", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "214095", "sellingGeneralAndAdministrative": "1088930", "netIncomeFromContinuingOperations": "-3782000" }, "balance": { "goodwill": "None", "inventory": "4935254", "commonStock": "103566524", "currentDebt": "None", "investments": "None", "totalAssets": "172485124", "longTermDebt": "104887000", "shortTermDebt": "17488593", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "None", "reportedCurrency": "CAD", "retainedEarnings": "-79514078", "totalLiabilities": "131882411", "otherCurrentAssets": "2594979", "totalCurrentAssets": "21117870", "currentLongTermDebt": "23689000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1378327", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "151367254", "currentAccountsPayable": "11600986", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "94922260", "totalShareholderEquity": "40602713", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "7185466", "totalCurrentLiabilities": "36275045", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "95607366", "cashAndShortTermInvestments": "12209310", "commonStockSharesOutstanding": "162200015", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "12209310", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-2792091", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "CAD", "changeInInventory": "846781", "operatingCashflow": "-827587", "capitalExpenditures": "5439484", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "2321083", "cashflowFromInvestment": "-5439484", "stockBasedCompensation": "289397", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "214094", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 5776130, "cost_of_revenue": 5114651, "gross_profit": 661479, "research_and_development": null, "selling_general_admin": 1088930, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -930943, "depreciation_amortisation": 214095, "ebitda": -716848, "interest_expense": 1050458, "interest_income": null, "other_non_operating": null, "pretax_income": -2788400, "tax_provision": 3691, "effective_tax_rate": null, "net_income": -2792091, "net_income_continuing_ops": -3782000, "net_income_to_common": -2792091, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 12209310, "short_term_investments": null, "net_receivables": 1378327, "inventory": 4935254, "other_current_assets": null, "total_current_assets": 21117870, "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": 151367254, "total_assets": 172485124, "short_term_debt": 17488593, "accounts_payable": 11600986, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 36275045, "long_term_debt": 104887000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 95607366, "total_liabilities": 131882411, "total_debt": 122375593, "preferred_stock": null, "minority_interest": null, "retained_earnings": -79514078, "total_equity": 40602713, "shares_outstanding": 162200015, "operating_cash_flow": -827587, "stock_based_compensation": 289397, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 5439484, "acquisitions": null, "other_investing": null, "investing_cash_flow": -5439484, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 2321083, "free_cash_flow": 4611897, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-930943", "ebitda": "-716848", "netIncome": "-2792091", "grossProfit": "661479", "depreciation": "None", "totalRevenue": "5776130", "costOfRevenue": "5114651", "interestIncome": "None", "incomeBeforeTax": "-2788400", "interestExpense": "1050458", "operatingIncome": "-716848", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "3691", "reportedCurrency": "CAD", "netInterestIncome": "-1423000", "nonInterestIncome": "None", "operatingExpenses": "1378327", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "5114651", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "214095", "sellingGeneralAndAdministrative": "1088930", "netIncomeFromContinuingOperations": "-3782000" }, "balance": { "goodwill": "None", "inventory": "4935254", "commonStock": "103566524", "currentDebt": "None", "investments": "None", "totalAssets": "172485124", "longTermDebt": "104887000", "shortTermDebt": "17488593", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "None", "reportedCurrency": "CAD", "retainedEarnings": "-79514078", "totalLiabilities": "131882411", "otherCurrentAssets": "2594979", "totalCurrentAssets": "21117870", "currentLongTermDebt": "23689000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1378327", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "151367254", "currentAccountsPayable": "11600986", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "94922260", "totalShareholderEquity": "40602713", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "7185466", "totalCurrentLiabilities": "36275045", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "95607366", "cashAndShortTermInvestments": "12209310", "commonStockSharesOutstanding": "162200015", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "12209310", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-2792091", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "CAD", "changeInInventory": "846781", "operatingCashflow": "-827587", "capitalExpenditures": "5439484", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "2321083", "cashflowFromInvestment": "-5439484", "stockBasedCompensation": "289397", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "214094", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T19:23:49.464189+00:00", "is_restated": false, "income_statement": { "revenue": 4091413, "cost_of_revenue": 3774425, "gross_profit": 316988, "ebit": -1753247, "ebitda": -1643622, "pretax_income": -2387978, "tax_provision": -6037, "net_income": -2381940, "net_income_to_common": -2381940, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 16618489, "total_current_assets": 27351562, "total_assets": 177614587, "short_term_debt": 25786998, "long_term_debt": null, "total_debt": 25786998, "total_liabilities": 141003947, "total_equity": 36610640, "shares_outstanding": 154716678, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -6261074, "capital_expenditure": 2530623, "free_cash_flow": -3730451, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 13229, "ticker_id": 4729, "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:23:49.464189+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-1753247", "ebitda": "-1643622", "netIncome": "-2381940", "grossProfit": "316988", "depreciation": "None", "totalRevenue": "4091413", "costOfRevenue": "3774425", "interestIncome": "None", "incomeBeforeTax": "-2387978", "interestExpense": "900873", "operatingIncome": "-1541922", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-6037", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "1858910", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "3774425", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "109625", "sellingGeneralAndAdministrative": "1228707", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "5911077", "commonStock": "96122176", "currentDebt": "None", "investments": "None", "totalAssets": "177614587", "longTermDebt": "None", "shortTermDebt": "25786998", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "None", "reportedCurrency": "None", "retainedEarnings": "-78434228", "totalLiabilities": "141003947", "otherCurrentAssets": "2800064", "totalCurrentAssets": "27351562", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "2021932", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "150263025", "currentAccountsPayable": "14843354", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "98165995", "totalShareholderEquity": "36610640", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "9708900", "totalCurrentLiabilities": "50339252", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "90664695", "cashAndShortTermInvestments": "16618489", "commonStockSharesOutstanding": "154716678", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "16618489", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-2381940", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "None", "changeInInventory": "-778885", "operatingCashflow": "-6261074", "capitalExpenditures": "2530623", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "17253172", "cashflowFromInvestment": "-2530623", "stockBasedCompensation": "630202", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "-163022", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 4091413, "cost_of_revenue": 3774425, "gross_profit": 316988, "research_and_development": null, "selling_general_admin": 1228707, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -1753247, "depreciation_amortisation": 109625, "ebitda": -1643622, "interest_expense": 900873, "interest_income": null, "other_non_operating": null, "pretax_income": -2387978, "tax_provision": -6037, "effective_tax_rate": null, "net_income": -2381940, "net_income_continuing_ops": null, "net_income_to_common": -2381940, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 16618489, "short_term_investments": null, "net_receivables": 2021932, "inventory": 5911077, "other_current_assets": null, "total_current_assets": 27351562, "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": 150263025, "total_assets": 177614587, "short_term_debt": 25786998, "accounts_payable": 14843354, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 50339252, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 90664695, "total_liabilities": 141003947, "total_debt": 25786998, "preferred_stock": null, "minority_interest": null, "retained_earnings": -78434228, "total_equity": 36610640, "shares_outstanding": 154716678, "operating_cash_flow": -6261074, "stock_based_compensation": 630202, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 2530623, "acquisitions": null, "other_investing": null, "investing_cash_flow": -2530623, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 17253172, "free_cash_flow": -3730451, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-1753247", "ebitda": "-1643622", "netIncome": "-2381940", "grossProfit": "316988", "depreciation": "None", "totalRevenue": "4091413", "costOfRevenue": "3774425", "interestIncome": "None", "incomeBeforeTax": "-2387978", "interestExpense": "900873", "operatingIncome": "-1541922", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-6037", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "1858910", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "3774425", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "109625", "sellingGeneralAndAdministrative": "1228707", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "5911077", "commonStock": "96122176", "currentDebt": "None", "investments": "None", "totalAssets": "177614587", "longTermDebt": "None", "shortTermDebt": "25786998", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "None", "reportedCurrency": "None", "retainedEarnings": "-78434228", "totalLiabilities": "141003947", "otherCurrentAssets": "2800064", "totalCurrentAssets": "27351562", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "2021932", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "150263025", "currentAccountsPayable": "14843354", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "98165995", "totalShareholderEquity": "36610640", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "9708900", "totalCurrentLiabilities": "50339252", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "90664695", "cashAndShortTermInvestments": "16618489", "commonStockSharesOutstanding": "154716678", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "16618489", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-2381940", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "None", "changeInInventory": "-778885", "operatingCashflow": "-6261074", "capitalExpenditures": "2530623", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "17253172", "cashflowFromInvestment": "-2530623", "stockBasedCompensation": "630202", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "-163022", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2022-06-30", "period_type": "quarterly", "fiscal_year": 2022, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T19:23:49.464189+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": 0, "free_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 13232, "ticker_id": 4729, "period_end_date": "2022-06-30", "period_type": "quarterly", "fiscal_year": 2022, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:23:49.464189+00:00", "is_restated": false, "raw_data": { "cashflow": { "netIncome": "-2356000000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2022-06-30", "reportedCurrency": "CAD", "changeInInventory": "None", "operatingCashflow": "None", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "None", "cashflowFromInvestment": "None", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "None", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "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": 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": 0, "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": { "cashflow": { "netIncome": "-2356000000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2022-06-30", "reportedCurrency": "CAD", "changeInInventory": "None", "operatingCashflow": "None", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "None", "cashflowFromInvestment": "None", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "None", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ] }, "strategy_matches": [ { "key": "os_composite", "name": "OS Composite Score", "slug": "composite", "group": "multi_factor", "page_url": "/factors/composite/", "rank_field": "-os_score" }, { "key": "quality_value", "name": "Quality \u00d7 Value", "slug": "quality-value", "group": "multi_factor", "page_url": "/factors/quality-value/", "rank_field": "-quality_value_composite" }, { "key": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/", "rank_field": "-sector_value_pct" }, { "key": "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": 6, "quarterly_financial_periods": 11, "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" ] } } }