{ "ticker": { "uuid": "5cab8984-8a0d-472b-9b84-8f965a666e51", "symbol": "CDR", "name": "Condor Energies Inc.", "exchange": "TOR", "exchange_name": "Toronto Stock Exchange", "country": "CA", "currency": "CAD", "sector": "Energy", "industry": "Oil & Gas E&P", "page_url": "https://sharemaestro.com/factors/ticker/5cab8984-8a0d-472b-9b84-8f965a666e51/", "api_url": "https://sharemaestro.com/factors/api/tickers/5cab8984-8a0d-472b-9b84-8f965a666e51/" }, "ticker_metadata": { "id": 35485, "uuid": "5cab8984-8a0d-472b-9b84-8f965a666e51", "symbol": "CDR", "name": "Condor Energies Inc.", "asset_type": "equity", "market_cap": 224513856, "stock_exchange_id": 42, "industry": "Oil & Gas E&P", "sector": "Energy", "description": "Condor Energies Inc., an oil and gas company, engages in the production of natural gas in Uzbekistan, Turkey, and Kazakhstan. It owns 100% interests in the Poyraz Ridge and Destan operating licenses and gas fields located in Turkiye; and the Sayakbay and Kolkuduk exploration licenses in Kazakhstan for mining solid minerals, including lithium and other critical minerals. The company was formerly known as Condor Petroleum Inc. and changed its name to Condor Energies Inc. in June 2022. Condor Energies Inc. was incorporated in 2006 and is headquartered in Calgary, Canada.", "currency": "CAD", "is_active": true }, "exchange_metadata": { "id": 42, "name": "Toronto Stock Exchange", "symbol": "TOR", "country_code": "CA", "currency": "CAD", "benchmark": "^GSPTSE", "data_symbol": "TOR", "ticker_suffix": ".TO", "update_provider": "yfinance", "update_group": "primary", "update_order": 0, "update_enabled": true, "is_active": true }, "latest_snapshot": { "ticker": { "uuid": "5cab8984-8a0d-472b-9b84-8f965a666e51", "symbol": "CDR", "name": "Condor Energies Inc.", "exchange": "TOR", "exchange_name": "Toronto Stock Exchange", "country": "CA", "currency": "CAD", "sector": "Energy", "industry": "Oil & Gas E&P", "page_url": "https://sharemaestro.com/factors/ticker/5cab8984-8a0d-472b-9b84-8f965a666e51/", "api_url": "https://sharemaestro.com/factors/api/tickers/5cab8984-8a0d-472b-9b84-8f965a666e51/" }, "week_end_date": "2026-06-07", "universe": "CAD_CA", "score": { "os": 0.09, "value": 0.07, "quality": 0.12, "momentum": 0.75, "coverage": 0.879, "confidence": 0.879, "delta": null }, "headline_factors": { "price": 2.87, "market_cap": 230126693.79, "pe_ratio": null, "earnings_yield": 0.0173, "ebitda_to_ev": 0.0779, "shareholder_yield": -0.0028, "roe": -0.7212, "piotroski_f_score": 3, "momentum_12_1": 0.5138, "volatility_252d": 0.4811 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": false, "small_cap_core": false, "veiled_value": false, "earnings_consistent_5y": false }, "factor_groups": { "identity": { "week_end_date": "2026-06-07", "source_primary": "yfinance", "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 0.8571, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T20:10:47.234978+00:00", "batch_id": "" }, "size": { "price_close": 2.87, "market_cap": 230126693.79, "market_cap_usd": 230126693.79, "enterprise_value": 265142693.79, "shares_outstanding": 80183517, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": null, "pb_ratio": 22.4404, "ptbv_ratio": 22.4404, "ps_ratio": 2.8411, "pcf_ratio": 9.5397, "pfcf_ratio": -5.2037, "ev_ebitda": 12.8417, "ev_ebit": 57.7653, "ev_sales": 3.2734, "ev_fcf": -5.9954, "earnings_yield": 0.0173, "fcf_yield": -0.1668, "price_to_sales": 2.8411, "price_to_book": 22.4404, "price_to_cashflow": 9.5397, "ebitda_to_ev": 0.0779, "sales_yield": 0.3055 }, "yield": { "dividend_yield": 0, "buyback_yield": -0.0028, "shareholder_yield": -0.0028, "debt_paydown_yield": 0, "total_yield": -0.0028 }, "quality": { "gross_margin": 0.2378, "operating_margin": 0.0567, "net_margin": -0.0913, "ebitda_margin": 0.2549, "fcf_margin": -0.546, "roe": -0.7212, "roa": -0.0684, "roic": 0.1028, "roc_greenblatt": 0.0724, "asset_turnover": 0.7488, "cash_conversion": 5.9794, "accruals_ratio": -0.2914, "sbc_to_revenue": null, "piotroski_f_score": 3, "altman_z_score": null, "earnings_stability_5y": 0.9024, "revenue_stability_5y": 1.1009, "eps_surprise_avg": -42.284, "sue_score": -0.5491, "gross_profit_to_assets": 0.1781, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": null, "net_debt_to_ebitda": 1.1252, "debt_to_assets": 0.3057, "interest_coverage": 1.7846, "current_ratio": 0.6872, "quick_ratio": 0.6872, "net_debt": 23232000, "local_beta": 0.1697, "volatility_252d": 0.4811, "volatility_60d": 1.0322, "max_drawdown_12m": -0.2195, "risk_adjusted_momentum": 1.068 }, "growth": { "revenue_growth_1y": 0.2111, "revenue_growth_3y_cagr": 1.8177, "revenue_growth_5y_cagr": null, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": null, "book_value_growth_1y": -0.1223, "revenue_growth": 0.2111, "earnings_growth": null }, "momentum": { "price_return_1m": 0.0474, "price_return_3m": 0.5266, "price_return_6m": 0.543, "price_return_9m": 0.5683, "price_return_12m": 0.5856, "price_return_12m_ex1m": 0.5138, "momentum_6m": 0.543, "momentum_12m": 0.5856, "momentum_12_1": 0.5138, "distance_from_52w_high": -0.0682, "distance_from_52w_low": 0.7937, "relative_strength": 0.2835 }, "raw_ttm": { "revenue_ttm": 81000000, "gross_profit_ttm": 19264000, "ebit_ttm": 4590000, "ebitda_ttm": 20647000, "net_income_ttm": -7396000, "eps_diluted_ttm": -0.0922, "operating_cash_flow_ttm": 24123000, "capital_expenditure_ttm": -68347000, "fcf_ttm": -44224000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": 639000, "interest_expense_ttm": 2572000, "cash_and_equivalents": 9843000, "total_current_assets": 33332000, "total_current_liabilities": 48503000, "net_ppe": 72936000, "total_assets": 108180000, "total_debt": 33075000, "total_equity": 10255000, "net_working_capital": -9546000, "book_value_per_share": 0.1279, "retained_earnings": null, "preferred_stock": null, "minority_interest": 11784000, "tangible_book_value": null, "tangible_book_per_share": 0.1279 }, "ranks": { "universe_ticker_count": 524, "rank_pe": 50, "rank_pb": 99, "rank_ptbv": 99, "rank_ps": 56, "rank_pcf": 44, "rank_ev_ebitda": 56, "rank_ev_ebit": 93, "rank_earnings_yield": 93, "rank_fcf_yield": 97, "rank_dividend_yield": 32, "rank_shareholder_yield": 85, "rank_total_yield": 88, "rank_roe": 97, "rank_roc": 64, "rank_roic": 33, "rank_gross_margin": 78, "rank_fcf_margin": 95, "rank_piotroski": 90, "rank_accruals": 4, "rank_sue": 80, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 23, "rank_momentum_12m": 33, "rank_momentum_12m_ex1m": 36, "rank_relative_strength": 33 }, "composites": { "value_composite": 93, "quality_composite": 88, "momentum_composite": 25, "growth_composite": 22, "yield_composite": 84, "svqf_composite": 93, "vc1_composite": 77, "vc2_composite": 82, "vc3_composite": 82, "trending_value_composite": null, "overall_composite": 91, "quality_value_composite": 0.0917, "os_score": 0.09, "value_percentile": 0.07, "quality_percentile": 0.12, "momentum_percentile": 0.75, "factor_coverage": 0.879, "signal_confidence": 0.879, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 74, "small_cap_core_rank": 82, "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": 11248, "ticker_id": 35485, "universe_id": 6, "week_end_date": "2026-06-07", "source_primary": "yfinance", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 0.8571, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T20:10:47.234978+00:00", "batch_id": "", "os_score_delta": null, "price_close": 2.87, "market_cap": 230126693.79, "market_cap_usd": 230126693.79, "enterprise_value": 265142693.79, "shares_outstanding": 80183517, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": 22.4404382, "ptbv_ratio": 22.4404382, "ps_ratio": 2.84107029, "pcf_ratio": 9.53972117, "pfcf_ratio": -5.20366077, "ev_ebitda": 12.84170552, "ev_ebit": 57.76529276, "ev_sales": 3.27336659, "ev_fcf": -5.99544803, "earnings_yield": 0.01731143, "fcf_yield": -0.16679321, "dividend_yield": 0, "buyback_yield": -0.00277673, "shareholder_yield": -0.00277673, "debt_paydown_yield": 0, "total_yield": -0.00277673, "gross_margin": 0.23782716, "operating_margin": 0.05666667, "net_margin": -0.09130864, "ebitda_margin": 0.25490123, "fcf_margin": -0.54597531, "roe": -0.72120917, "roa": -0.06836754, "roic": 0.10280109, "roc_greenblatt": 0.0724089, "asset_turnover": 0.74875208, "cash_conversion": 5.97944835, "accruals_ratio": -0.291357, "sbc_to_revenue": null, "debt_to_equity": null, "net_debt_to_ebitda": 1.12519979, "debt_to_assets": 0.30574043, "interest_coverage": 1.78460342, "current_ratio": 0.68721522, "quick_ratio": 0.68721522, "net_debt": 23232000, "revenue_growth_1y": 0.21108876, "revenue_growth_3y_cagr": 1.8176769, "revenue_growth_5y_cagr": null, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": null, "book_value_growth_1y": -0.12229383, "piotroski_f_score": 3, "altman_z_score": null, "earnings_stability_5y": 0.902355, "revenue_stability_5y": 1.100889, "eps_surprise_avg": -42.284, "sue_score": -0.5491, "price_return_1m": 0.04744526, "price_return_3m": 0.52659574, "price_return_6m": 0.54301075, "price_return_9m": 0.56830601, "price_return_12m": 0.58563536, "price_return_12m_ex1m": 0.51381215, "distance_from_52w_high": -0.06818182, "distance_from_52w_low": 0.79375, "relative_strength": 0.28352895, "local_beta": 0.1697, "volatility_252d": 0.481079, "volatility_60d": 1.032213, "max_drawdown_12m": -0.2195122, "revenue_ttm": 81000000, "gross_profit_ttm": 19264000, "ebit_ttm": 4590000, "ebitda_ttm": 20647000, "net_income_ttm": -7396000, "eps_diluted_ttm": -0.09223841, "operating_cash_flow_ttm": 24123000, "capital_expenditure_ttm": -68347000, "fcf_ttm": -44224000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": 639000, "interest_expense_ttm": 2572000, "cash_and_equivalents": 9843000, "total_current_assets": 33332000, "total_current_liabilities": 48503000, "net_ppe": 72936000, "total_assets": 108180000, "total_debt": 33075000, "total_equity": 10255000, "net_working_capital": -9546000, "book_value_per_share": 0.12789412, "retained_earnings": null, "preferred_stock": null, "minority_interest": 11784000, "tangible_book_value": null, "tangible_book_per_share": 0.12789412, "universe_ticker_count": 524, "sector": "Energy", "rank_pe": 50, "rank_pb": 99, "rank_ptbv": 99, "rank_ps": 56, "rank_pcf": 44, "rank_ev_ebitda": 56, "rank_ev_ebit": 93, "rank_earnings_yield": 93, "rank_fcf_yield": 97, "rank_dividend_yield": 32, "rank_shareholder_yield": 85, "rank_total_yield": 88, "rank_roe": 97, "rank_roc": 64, "rank_roic": 33, "rank_gross_margin": 78, "rank_fcf_margin": 95, "rank_piotroski": 90, "rank_accruals": 4, "rank_sue": 80, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 23, "rank_momentum_12m": 33, "rank_momentum_12m_ex1m": 36, "rank_relative_strength": 33, "value_composite": 93, "quality_composite": 88, "momentum_composite": 25, "growth_composite": 22, "yield_composite": 84, "svqf_composite": 93, "vc1_composite": 77, "vc2_composite": 82, "vc3_composite": 82, "trending_value_composite": null, "overall_composite": 91, "factor_coverage": 0.879, "signal_confidence": 0.879, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 74, "small_cap_core_rank": 82, "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": 2.87, "os": 0.09, "value": 0.07, "quality": 0.12, "momentum": 0.75, "confidence": 0.879, "coverage": 0.879, "pe_ratio": null, "earnings_yield": 0.0173, "shareholder_yield": -0.0028, "roe": -0.7212, "momentum_12_1": 0.5138, "complete_fields": { "id": 11248, "ticker_id": 35485, "universe_id": 6, "week_end_date": "2026-06-07", "source_primary": "yfinance", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 0.8571, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T20:10:47.234978+00:00", "batch_id": "", "os_score_delta": null, "price_close": 2.87, "market_cap": 230126693.79, "market_cap_usd": 230126693.79, "enterprise_value": 265142693.79, "shares_outstanding": 80183517, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": 22.4404382, "ptbv_ratio": 22.4404382, "ps_ratio": 2.84107029, "pcf_ratio": 9.53972117, "pfcf_ratio": -5.20366077, "ev_ebitda": 12.84170552, "ev_ebit": 57.76529276, "ev_sales": 3.27336659, "ev_fcf": -5.99544803, "earnings_yield": 0.01731143, "fcf_yield": -0.16679321, "dividend_yield": 0, "buyback_yield": -0.00277673, "shareholder_yield": -0.00277673, "debt_paydown_yield": 0, "total_yield": -0.00277673, "gross_margin": 0.23782716, "operating_margin": 0.05666667, "net_margin": -0.09130864, "ebitda_margin": 0.25490123, "fcf_margin": -0.54597531, "roe": -0.72120917, "roa": -0.06836754, "roic": 0.10280109, "roc_greenblatt": 0.0724089, "asset_turnover": 0.74875208, "cash_conversion": 5.97944835, "accruals_ratio": -0.291357, "sbc_to_revenue": null, "debt_to_equity": null, "net_debt_to_ebitda": 1.12519979, "debt_to_assets": 0.30574043, "interest_coverage": 1.78460342, "current_ratio": 0.68721522, "quick_ratio": 0.68721522, "net_debt": 23232000, "revenue_growth_1y": 0.21108876, "revenue_growth_3y_cagr": 1.8176769, "revenue_growth_5y_cagr": null, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": null, "book_value_growth_1y": -0.12229383, "piotroski_f_score": 3, "altman_z_score": null, "earnings_stability_5y": 0.902355, "revenue_stability_5y": 1.100889, "eps_surprise_avg": -42.284, "sue_score": -0.5491, "price_return_1m": 0.04744526, "price_return_3m": 0.52659574, "price_return_6m": 0.54301075, "price_return_9m": 0.56830601, "price_return_12m": 0.58563536, "price_return_12m_ex1m": 0.51381215, "distance_from_52w_high": -0.06818182, "distance_from_52w_low": 0.79375, "relative_strength": 0.28352895, "local_beta": 0.1697, "volatility_252d": 0.481079, "volatility_60d": 1.032213, "max_drawdown_12m": -0.2195122, "revenue_ttm": 81000000, "gross_profit_ttm": 19264000, "ebit_ttm": 4590000, "ebitda_ttm": 20647000, "net_income_ttm": -7396000, "eps_diluted_ttm": -0.09223841, "operating_cash_flow_ttm": 24123000, "capital_expenditure_ttm": -68347000, "fcf_ttm": -44224000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": 639000, "interest_expense_ttm": 2572000, "cash_and_equivalents": 9843000, "total_current_assets": 33332000, "total_current_liabilities": 48503000, "net_ppe": 72936000, "total_assets": 108180000, "total_debt": 33075000, "total_equity": 10255000, "net_working_capital": -9546000, "book_value_per_share": 0.12789412, "retained_earnings": null, "preferred_stock": null, "minority_interest": 11784000, "tangible_book_value": null, "tangible_book_per_share": 0.12789412, "universe_ticker_count": 524, "sector": "Energy", "rank_pe": 50, "rank_pb": 99, "rank_ptbv": 99, "rank_ps": 56, "rank_pcf": 44, "rank_ev_ebitda": 56, "rank_ev_ebit": 93, "rank_earnings_yield": 93, "rank_fcf_yield": 97, "rank_dividend_yield": 32, "rank_shareholder_yield": 85, "rank_total_yield": 88, "rank_roe": 97, "rank_roc": 64, "rank_roic": 33, "rank_gross_margin": 78, "rank_fcf_margin": 95, "rank_piotroski": 90, "rank_accruals": 4, "rank_sue": 80, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 23, "rank_momentum_12m": 33, "rank_momentum_12m_ex1m": 36, "rank_relative_strength": 33, "value_composite": 93, "quality_composite": 88, "momentum_composite": 25, "growth_composite": 22, "yield_composite": 84, "svqf_composite": 93, "vc1_composite": 77, "vc2_composite": 82, "vc3_composite": 82, "trending_value_composite": null, "overall_composite": 91, "factor_coverage": 0.879, "signal_confidence": 0.879, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 74, "small_cap_core_rank": 82, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false } } ], "financial_periods": { "annual": [ { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "CAD", "fetched_at": "2026-06-07T19:32:29.879207+00:00", "is_restated": false, "income_statement": { "revenue": 80690000, "cost_of_revenue": 60263000, "gross_profit": 20427000, "ebit": 6275000, "ebitda": 19944000, "pretax_income": null, "tax_provision": null, "net_income": -4212000, "net_income_to_common": -4212000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 18516000, "total_current_assets": 37215000, "total_assets": 98419000, "short_term_debt": 13333000, "long_term_debt": 11477000, "total_debt": 30685000, "total_liabilities": null, "total_equity": 11862000, "shares_outstanding": 68376783, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 22318000, "capital_expenditure": -53304000, "free_cash_flow": -30986000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 557000, "net_debt_issued": 17317000 }, "complete_fields": { "id": 419544, "ticker_id": 35485, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "CAD", "fetched_at": "2026-06-07T19:32:29.879207+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "19944000", "netIncome": "-4212000", "grossProfit": "20427000", "totalRevenue": "80690000", "costOfRevenue": "60263000", "interestExpense": "2599000", "operatingIncome": "6275000", "fiscalDateEnding": "2025-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "13924000" }, "balance": { "totalDebt": "30685000", "totalAssets": "98419000", "longTermDebt": "11477000", "shortTermDebt": "13333000", "preferredStock": null, "fiscalDateEnding": "2025-12-31", "minorityInterest": "9952000", "totalLiabilities": null, "sharesOutstanding": "68376783", "totalCurrentAssets": "37215000", "totalShareholderEquity": "11862000", "totalCurrentLiabilities": "41346000", "propertyPlantEquipmentNet": "59785000", "cashAndShortTermInvestments": "18516000" }, "cashflow": { "freeCashFlow": "-30986000", "dividendsPaid": null, "issuanceOfDebt": "19612000", "issuanceOfStock": "557000", "repaymentOfDebt": "-2295000", "fiscalDateEnding": "2025-12-31", "operatingCashflow": "22318000", "repurchaseOfStock": null, "capitalExpenditures": "-53304000" } }, "revenue": 80690000, "cost_of_revenue": 60263000, "gross_profit": 20427000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 6275000, "depreciation_amortisation": 13924000, "ebitda": 19944000, "interest_expense": 2599000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": -4212000, "net_income_continuing_ops": null, "net_income_to_common": -4212000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 18516000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 37215000, "net_ppe": 59785000, "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": 98419000, "short_term_debt": 13333000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 41346000, "long_term_debt": 11477000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 30685000, "preferred_stock": null, "minority_interest": 9952000, "retained_earnings": null, "total_equity": 11862000, "shares_outstanding": 68376783, "operating_cash_flow": 22318000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -53304000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": 557000, "net_debt_issued": 17317000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": -30986000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "19944000", "netIncome": "-4212000", "grossProfit": "20427000", "totalRevenue": "80690000", "costOfRevenue": "60263000", "interestExpense": "2599000", "operatingIncome": "6275000", "fiscalDateEnding": "2025-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "13924000" }, "balance": { "totalDebt": "30685000", "totalAssets": "98419000", "longTermDebt": "11477000", "shortTermDebt": "13333000", "preferredStock": null, "fiscalDateEnding": "2025-12-31", "minorityInterest": "9952000", "totalLiabilities": null, "sharesOutstanding": "68376783", "totalCurrentAssets": "37215000", "totalShareholderEquity": "11862000", "totalCurrentLiabilities": "41346000", "propertyPlantEquipmentNet": "59785000", "cashAndShortTermInvestments": "18516000" }, "cashflow": { "freeCashFlow": "-30986000", "dividendsPaid": null, "issuanceOfDebt": "19612000", "issuanceOfStock": "557000", "repaymentOfDebt": "-2295000", "fiscalDateEnding": "2025-12-31", "operatingCashflow": "22318000", "repurchaseOfStock": null, "capitalExpenditures": "-53304000" } } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "CAD", "fetched_at": "2026-06-07T19:32:29.879207+00:00", "is_restated": false, "income_statement": { "revenue": 66626000, "cost_of_revenue": 41285000, "gross_profit": 25341000, "ebit": 12950000, "ebitda": 14484000, "pretax_income": null, "tax_provision": null, "net_income": -4072000, "net_income_to_common": -4072000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 27841000, "total_current_assets": 47703000, "total_assets": 66607000, "short_term_debt": 7781000, "long_term_debt": 4777000, "total_debt": 15367000, "total_liabilities": null, "total_equity": 13333000, "shares_outstanding": 67457117, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 5357000, "capital_expenditure": -8278000, "free_cash_flow": -2921000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 19623000, "net_debt_issued": 5888000 }, "complete_fields": { "id": 419549, "ticker_id": 35485, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "CAD", "fetched_at": "2026-06-07T19:32:29.879207+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "14484000", "netIncome": "-4072000", "grossProfit": "25341000", "totalRevenue": "66626000", "costOfRevenue": "41285000", "interestExpense": "2220000", "operatingIncome": "12950000", "fiscalDateEnding": "2024-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "5773000" }, "balance": { "totalDebt": "15367000", "totalAssets": "66607000", "longTermDebt": "4777000", "shortTermDebt": "7781000", "preferredStock": null, "fiscalDateEnding": "2024-12-31", "minorityInterest": "7727000", "totalLiabilities": null, "sharesOutstanding": "67457117", "totalCurrentAssets": "47703000", "totalShareholderEquity": "13333000", "totalCurrentLiabilities": "21726000", "propertyPlantEquipmentNet": "18396000", "cashAndShortTermInvestments": "27841000" }, "cashflow": { "freeCashFlow": "-2921000", "dividendsPaid": null, "issuanceOfDebt": "6463000", "issuanceOfStock": "19623000", "repaymentOfDebt": "-575000", "fiscalDateEnding": "2024-12-31", "operatingCashflow": "5357000", "repurchaseOfStock": null, "capitalExpenditures": "-8278000" } }, "revenue": 66626000, "cost_of_revenue": 41285000, "gross_profit": 25341000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 12950000, "depreciation_amortisation": 5773000, "ebitda": 14484000, "interest_expense": 2220000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": -4072000, "net_income_continuing_ops": null, "net_income_to_common": -4072000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 27841000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 47703000, "net_ppe": 18396000, "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": 66607000, "short_term_debt": 7781000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 21726000, "long_term_debt": 4777000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 15367000, "preferred_stock": null, "minority_interest": 7727000, "retained_earnings": null, "total_equity": 13333000, "shares_outstanding": 67457117, "operating_cash_flow": 5357000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -8278000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": 19623000, "net_debt_issued": 5888000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": -2921000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "14484000", "netIncome": "-4072000", "grossProfit": "25341000", "totalRevenue": "66626000", "costOfRevenue": "41285000", "interestExpense": "2220000", "operatingIncome": "12950000", "fiscalDateEnding": "2024-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "5773000" }, "balance": { "totalDebt": "15367000", "totalAssets": "66607000", "longTermDebt": "4777000", "shortTermDebt": "7781000", "preferredStock": null, "fiscalDateEnding": "2024-12-31", "minorityInterest": "7727000", "totalLiabilities": null, "sharesOutstanding": "67457117", "totalCurrentAssets": "47703000", "totalShareholderEquity": "13333000", "totalCurrentLiabilities": "21726000", "propertyPlantEquipmentNet": "18396000", "cashAndShortTermInvestments": "27841000" }, "cashflow": { "freeCashFlow": "-2921000", "dividendsPaid": null, "issuanceOfDebt": "6463000", "issuanceOfStock": "19623000", "repaymentOfDebt": "-575000", "fiscalDateEnding": "2024-12-31", "operatingCashflow": "5357000", "repurchaseOfStock": null, "capitalExpenditures": "-8278000" } } }, { "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "CAD", "fetched_at": "2026-06-07T19:32:29.879207+00:00", "is_restated": false, "income_statement": { "revenue": 643000, "cost_of_revenue": 2481000, "gross_profit": -1838000, "ebit": -7620000, "ebitda": -9115000, "pretax_income": null, "tax_provision": null, "net_income": -11392000, "net_income_to_common": -11392000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 5043000, "total_current_assets": 5579000, "total_assets": 6769000, "short_term_debt": null, "long_term_debt": 5416000, "total_debt": 6153000, "total_liabilities": null, "total_equity": -2533000, "shares_outstanding": 56490433, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -5353000, "capital_expenditure": -215000, "free_cash_flow": -5568000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 124000, "net_debt_issued": 7674000 }, "complete_fields": { "id": 419551, "ticker_id": 35485, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "CAD", "fetched_at": "2026-06-07T19:32:29.879207+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "-9115000", "netIncome": "-11392000", "grossProfit": "-1838000", "totalRevenue": "643000", "costOfRevenue": "2481000", "interestExpense": "708000", "operatingIncome": "-7620000", "fiscalDateEnding": "2023-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "1569000" }, "balance": { "totalDebt": "6153000", "totalAssets": "6769000", "longTermDebt": "5416000", "shortTermDebt": null, "preferredStock": null, "fiscalDateEnding": "2023-12-31", "minorityInterest": "0", "totalLiabilities": null, "sharesOutstanding": "56490433", "totalCurrentAssets": "5579000", "totalShareholderEquity": "-2533000", "totalCurrentLiabilities": "1964000", "propertyPlantEquipmentNet": "921000", "cashAndShortTermInvestments": "5043000" }, "cashflow": { "freeCashFlow": "-5568000", "dividendsPaid": null, "issuanceOfDebt": "7779000", "issuanceOfStock": "124000", "repaymentOfDebt": "-105000", "fiscalDateEnding": "2023-12-31", "operatingCashflow": "-5353000", "repurchaseOfStock": null, "capitalExpenditures": "-215000" } }, "revenue": 643000, "cost_of_revenue": 2481000, "gross_profit": -1838000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -7620000, "depreciation_amortisation": 1569000, "ebitda": -9115000, "interest_expense": 708000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": -11392000, "net_income_continuing_ops": null, "net_income_to_common": -11392000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 5043000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 5579000, "net_ppe": 921000, "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": 6769000, "short_term_debt": null, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1964000, "long_term_debt": 5416000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 6153000, "preferred_stock": null, "minority_interest": 0, "retained_earnings": null, "total_equity": -2533000, "shares_outstanding": 56490433, "operating_cash_flow": -5353000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -215000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": 124000, "net_debt_issued": 7674000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": -5568000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "-9115000", "netIncome": "-11392000", "grossProfit": "-1838000", "totalRevenue": "643000", "costOfRevenue": "2481000", "interestExpense": "708000", "operatingIncome": "-7620000", "fiscalDateEnding": "2023-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "1569000" }, "balance": { "totalDebt": "6153000", "totalAssets": "6769000", "longTermDebt": "5416000", "shortTermDebt": null, "preferredStock": null, "fiscalDateEnding": "2023-12-31", "minorityInterest": "0", "totalLiabilities": null, "sharesOutstanding": "56490433", "totalCurrentAssets": "5579000", "totalShareholderEquity": "-2533000", "totalCurrentLiabilities": "1964000", "propertyPlantEquipmentNet": "921000", "cashAndShortTermInvestments": "5043000" }, "cashflow": { "freeCashFlow": "-5568000", "dividendsPaid": null, "issuanceOfDebt": "7779000", "issuanceOfStock": "124000", "repaymentOfDebt": "-105000", "fiscalDateEnding": "2023-12-31", "operatingCashflow": "-5353000", "repurchaseOfStock": null, "capitalExpenditures": "-215000" } } }, { "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "CAD", "fetched_at": "2026-06-07T19:32:29.879207+00:00", "is_restated": false, "income_statement": { "revenue": 3607000, "cost_of_revenue": 2140000, "gross_profit": 1467000, "ebit": -4008000, "ebitda": -2158000, "pretax_income": null, "tax_provision": null, "net_income": -3064000, "net_income_to_common": -3064000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 3751000, "total_current_assets": 4404000, "total_assets": 10062000, "short_term_debt": null, "long_term_debt": null, "total_debt": 192000, "total_liabilities": null, "total_equity": 6297000, "shares_outstanding": 56164453, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -3171000, "capital_expenditure": -1713000, "free_cash_flow": -4884000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 3728000, "net_debt_issued": null }, "complete_fields": { "id": 419552, "ticker_id": 35485, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "CAD", "fetched_at": "2026-06-07T19:32:29.879207+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "-2158000", "netIncome": "-3064000", "grossProfit": "1467000", "totalRevenue": "3607000", "costOfRevenue": "2140000", "interestExpense": "4000", "operatingIncome": "-4008000", "fiscalDateEnding": "2022-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "902000" }, "balance": { "totalDebt": "192000", "totalAssets": "10062000", "longTermDebt": null, "shortTermDebt": null, "preferredStock": null, "fiscalDateEnding": "2022-12-31", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": "56164453", "totalCurrentAssets": "4404000", "totalShareholderEquity": "6297000", "totalCurrentLiabilities": "2014000", "propertyPlantEquipmentNet": "5241000", "cashAndShortTermInvestments": "3751000" }, "cashflow": { "freeCashFlow": "-4884000", "dividendsPaid": null, "issuanceOfDebt": "0", "issuanceOfStock": "3728000", "repaymentOfDebt": "0", "fiscalDateEnding": "2022-12-31", "operatingCashflow": "-3171000", "repurchaseOfStock": null, "capitalExpenditures": "-1713000" } }, "revenue": 3607000, "cost_of_revenue": 2140000, "gross_profit": 1467000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -4008000, "depreciation_amortisation": 902000, "ebitda": -2158000, "interest_expense": 4000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": -3064000, "net_income_continuing_ops": null, "net_income_to_common": -3064000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 3751000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 4404000, "net_ppe": 5241000, "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": 10062000, "short_term_debt": null, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2014000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 192000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 6297000, "shares_outstanding": 56164453, "operating_cash_flow": -3171000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -1713000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": 3728000, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": -4884000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "-2158000", "netIncome": "-3064000", "grossProfit": "1467000", "totalRevenue": "3607000", "costOfRevenue": "2140000", "interestExpense": "4000", "operatingIncome": "-4008000", "fiscalDateEnding": "2022-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "902000" }, "balance": { "totalDebt": "192000", "totalAssets": "10062000", "longTermDebt": null, "shortTermDebt": null, "preferredStock": null, "fiscalDateEnding": "2022-12-31", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": "56164453", "totalCurrentAssets": "4404000", "totalShareholderEquity": "6297000", "totalCurrentLiabilities": "2014000", "propertyPlantEquipmentNet": "5241000", "cashAndShortTermInvestments": "3751000" }, "cashflow": { "freeCashFlow": "-4884000", "dividendsPaid": null, "issuanceOfDebt": "0", "issuanceOfStock": "3728000", "repaymentOfDebt": "0", "fiscalDateEnding": "2022-12-31", "operatingCashflow": "-3171000", "repurchaseOfStock": null, "capitalExpenditures": "-1713000" } } }, { "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "CAD", "fetched_at": "2026-06-07T19:32:29.879207+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": null, "free_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 419553, "ticker_id": 35485, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "CAD", "fetched_at": "2026-06-07T19:32:29.879207+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": null, "netIncome": null, "grossProfit": null, "totalRevenue": null, "costOfRevenue": null, "interestExpense": null, "operatingIncome": null, "fiscalDateEnding": "2021-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": null }, "balance": { "totalDebt": null, "totalAssets": null, "longTermDebt": null, "shortTermDebt": null, "preferredStock": null, "fiscalDateEnding": "2021-12-31", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": null, "totalCurrentAssets": null, "totalShareholderEquity": null, "totalCurrentLiabilities": null, "propertyPlantEquipmentNet": null, "cashAndShortTermInvestments": null }, "cashflow": { "freeCashFlow": null, "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": null, "fiscalDateEnding": "2021-12-31", "operatingCashflow": null, "repurchaseOfStock": null, "capitalExpenditures": null } }, "revenue": null, "cost_of_revenue": null, "gross_profit": null, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": null, "depreciation_amortisation": null, "ebitda": null, "interest_expense": null, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": null, "net_income_continuing_ops": null, "net_income_to_common": null, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": null, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": null, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": null, "total_assets": null, "short_term_debt": null, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": null, "long_term_debt": 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": null, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": null, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": null, "netIncome": null, "grossProfit": null, "totalRevenue": null, "costOfRevenue": null, "interestExpense": null, "operatingIncome": null, "fiscalDateEnding": "2021-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": null }, "balance": { "totalDebt": null, "totalAssets": null, "longTermDebt": null, "shortTermDebt": null, "preferredStock": null, "fiscalDateEnding": "2021-12-31", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": null, "totalCurrentAssets": null, "totalShareholderEquity": null, "totalCurrentLiabilities": null, "propertyPlantEquipmentNet": null, "cashAndShortTermInvestments": null }, "cashflow": { "freeCashFlow": null, "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": null, "fiscalDateEnding": "2021-12-31", "operatingCashflow": null, "repurchaseOfStock": null, "capitalExpenditures": null } } } ], "quarterly": [ { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider": "yFinance", "currency_reported": "CAD", "fetched_at": "2026-06-07T19:32:29.879207+00:00", "is_restated": false, "income_statement": { "revenue": 22580000, "cost_of_revenue": 16879000, "gross_profit": 5701000, "ebit": 1291000, "ebitda": 4687000, "pretax_income": null, "tax_provision": null, "net_income": -3269000, "net_income_to_common": -3269000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 9843000, "total_current_assets": 33332000, "total_assets": 108180000, "short_term_debt": 15468000, "long_term_debt": 12011000, "total_debt": 33075000, "total_liabilities": null, "total_equity": 10255000, "shares_outstanding": 68500183, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 1805000, "capital_expenditure": -15043000, "free_cash_flow": -13238000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 82000, "net_debt_issued": 384000 }, "complete_fields": { "id": 419542, "ticker_id": 35485, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 2, "currency_reported": "CAD", "fetched_at": "2026-06-07T19:32:29.879207+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "4687000", "netIncome": "-3269000", "grossProfit": "5701000", "totalRevenue": "22580000", "costOfRevenue": "16879000", "interestExpense": "1580000", "operatingIncome": "1291000", "fiscalDateEnding": "2026-03-31", "researchAndDevelopment": null, "depreciationAndAmortization": "4222000" }, "balance": { "totalDebt": "33075000", "totalAssets": "108180000", "longTermDebt": "12011000", "shortTermDebt": "15468000", "preferredStock": null, "fiscalDateEnding": "2026-03-31", "minorityInterest": "11784000", "totalLiabilities": null, "sharesOutstanding": "68500183", "totalCurrentAssets": "33332000", "totalShareholderEquity": "10255000", "totalCurrentLiabilities": "48503000", "propertyPlantEquipmentNet": "72936000", "cashAndShortTermInvestments": "9843000" }, "cashflow": { "freeCashFlow": "-13238000", "dividendsPaid": null, "issuanceOfDebt": "956000", "issuanceOfStock": "82000", "repaymentOfDebt": "-572000", "fiscalDateEnding": "2026-03-31", "operatingCashflow": "1805000", "repurchaseOfStock": null, "capitalExpenditures": "-15043000" } }, "revenue": 22580000, "cost_of_revenue": 16879000, "gross_profit": 5701000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 1291000, "depreciation_amortisation": 4222000, "ebitda": 4687000, "interest_expense": 1580000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": -3269000, "net_income_continuing_ops": null, "net_income_to_common": -3269000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 9843000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 33332000, "net_ppe": 72936000, "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": 108180000, "short_term_debt": 15468000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 48503000, "long_term_debt": 12011000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 33075000, "preferred_stock": null, "minority_interest": 11784000, "retained_earnings": null, "total_equity": 10255000, "shares_outstanding": 68500183, "operating_cash_flow": 1805000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -15043000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": 82000, "net_debt_issued": 384000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": -13238000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "4687000", "netIncome": "-3269000", "grossProfit": "5701000", "totalRevenue": "22580000", "costOfRevenue": "16879000", "interestExpense": "1580000", "operatingIncome": "1291000", "fiscalDateEnding": "2026-03-31", "researchAndDevelopment": null, "depreciationAndAmortization": "4222000" }, "balance": { "totalDebt": "33075000", "totalAssets": "108180000", "longTermDebt": "12011000", "shortTermDebt": "15468000", "preferredStock": null, "fiscalDateEnding": "2026-03-31", "minorityInterest": "11784000", "totalLiabilities": null, "sharesOutstanding": "68500183", "totalCurrentAssets": "33332000", "totalShareholderEquity": "10255000", "totalCurrentLiabilities": "48503000", "propertyPlantEquipmentNet": "72936000", "cashAndShortTermInvestments": "9843000" }, "cashflow": { "freeCashFlow": "-13238000", "dividendsPaid": null, "issuanceOfDebt": "956000", "issuanceOfStock": "82000", "repaymentOfDebt": "-572000", "fiscalDateEnding": "2026-03-31", "operatingCashflow": "1805000", "repurchaseOfStock": null, "capitalExpenditures": "-15043000" } } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider": "yFinance", "currency_reported": "CAD", "fetched_at": "2026-06-07T19:32:29.879207+00:00", "is_restated": false, "income_statement": { "revenue": 20380000, "cost_of_revenue": 16256000, "gross_profit": 4124000, "ebit": -118000, "ebitda": 3194000, "pretax_income": null, "tax_provision": null, "net_income": -2498000, "net_income_to_common": -2498000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 18516000, "total_current_assets": 37215000, "total_assets": 98419000, "short_term_debt": 13333000, "long_term_debt": 11477000, "total_debt": 30685000, "total_liabilities": null, "total_equity": 11862000, "shares_outstanding": 68376783, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 3526000, "capital_expenditure": -23353000, "free_cash_flow": -19827000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 181000, "net_debt_issued": 14898000 }, "complete_fields": { "id": 419543, "ticker_id": 35485, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 2, "currency_reported": "CAD", "fetched_at": "2026-06-07T19:32:29.879207+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "3194000", "netIncome": "-2498000", "grossProfit": "4124000", "totalRevenue": "20380000", "costOfRevenue": "16256000", "interestExpense": "87000", "operatingIncome": "-118000", "fiscalDateEnding": "2025-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "4515000" }, "balance": { "totalDebt": "30685000", "totalAssets": "98419000", "longTermDebt": "11477000", "shortTermDebt": "13333000", "preferredStock": null, "fiscalDateEnding": "2025-12-31", "minorityInterest": "9952000", "totalLiabilities": null, "sharesOutstanding": "68376783", "totalCurrentAssets": "37215000", "totalShareholderEquity": "11862000", "totalCurrentLiabilities": "41346000", "propertyPlantEquipmentNet": "59785000", "cashAndShortTermInvestments": "18516000" }, "cashflow": { "freeCashFlow": "-19827000", "dividendsPaid": null, "issuanceOfDebt": "15475000", "issuanceOfStock": "181000", "repaymentOfDebt": "-577000", "fiscalDateEnding": "2025-12-31", "operatingCashflow": "3526000", "repurchaseOfStock": null, "capitalExpenditures": "-23353000" } }, "revenue": 20380000, "cost_of_revenue": 16256000, "gross_profit": 4124000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -118000, "depreciation_amortisation": 4515000, "ebitda": 3194000, "interest_expense": 87000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": -2498000, "net_income_continuing_ops": null, "net_income_to_common": -2498000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 18516000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 37215000, "net_ppe": 59785000, "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": 98419000, "short_term_debt": 13333000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 41346000, "long_term_debt": 11477000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 30685000, "preferred_stock": null, "minority_interest": 9952000, "retained_earnings": null, "total_equity": 11862000, "shares_outstanding": 68376783, "operating_cash_flow": 3526000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -23353000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": 181000, "net_debt_issued": 14898000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": -19827000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "3194000", "netIncome": "-2498000", "grossProfit": "4124000", "totalRevenue": "20380000", "costOfRevenue": "16256000", "interestExpense": "87000", "operatingIncome": "-118000", "fiscalDateEnding": "2025-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "4515000" }, "balance": { "totalDebt": "30685000", "totalAssets": "98419000", "longTermDebt": "11477000", "shortTermDebt": "13333000", "preferredStock": null, "fiscalDateEnding": "2025-12-31", "minorityInterest": "9952000", "totalLiabilities": null, "sharesOutstanding": "68376783", "totalCurrentAssets": "37215000", "totalShareholderEquity": "11862000", "totalCurrentLiabilities": "41346000", "propertyPlantEquipmentNet": "59785000", "cashAndShortTermInvestments": "18516000" }, "cashflow": { "freeCashFlow": "-19827000", "dividendsPaid": null, "issuanceOfDebt": "15475000", "issuanceOfStock": "181000", "repaymentOfDebt": "-577000", "fiscalDateEnding": "2025-12-31", "operatingCashflow": "3526000", "repurchaseOfStock": null, "capitalExpenditures": "-23353000" } } }, { "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider": "yFinance", "currency_reported": "CAD", "fetched_at": "2026-06-07T19:32:29.879207+00:00", "is_restated": false, "income_statement": { "revenue": 18748000, "cost_of_revenue": 14170000, "gross_profit": 4578000, "ebit": 1530000, "ebitda": 5251000, "pretax_income": null, "tax_provision": null, "net_income": -480000, "net_income_to_common": -480000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 22671000, "total_current_assets": 39699000, "total_assets": 80588000, "short_term_debt": 11108000, "long_term_debt": null, "total_debt": 17452000, "total_liabilities": null, "total_equity": 12869000, "shares_outstanding": 68127783, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 15150000, "capital_expenditure": -10003000, "free_cash_flow": 5147000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 366000, "net_debt_issued": 3580000 }, "complete_fields": { "id": 419545, "ticker_id": 35485, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 2, "currency_reported": "CAD", "fetched_at": "2026-06-07T19:32:29.879207+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "5251000", "netIncome": "-480000", "grossProfit": "4578000", "totalRevenue": "18748000", "costOfRevenue": "14170000", "interestExpense": "881000", "operatingIncome": "1530000", "fiscalDateEnding": "2025-09-30", "researchAndDevelopment": null, "depreciationAndAmortization": "2961000" }, "balance": { "totalDebt": "17452000", "totalAssets": "80588000", "longTermDebt": null, "shortTermDebt": "11108000", "preferredStock": null, "fiscalDateEnding": "2025-09-30", "minorityInterest": "12153000", "totalLiabilities": null, "sharesOutstanding": "68127783", "totalCurrentAssets": "39699000", "totalShareholderEquity": "12869000", "totalCurrentLiabilities": "33244000", "propertyPlantEquipmentNet": "39875000", "cashAndShortTermInvestments": "22671000" }, "cashflow": { "freeCashFlow": "5147000", "dividendsPaid": null, "issuanceOfDebt": "4137000", "issuanceOfStock": "366000", "repaymentOfDebt": "-557000", "fiscalDateEnding": "2025-09-30", "operatingCashflow": "15150000", "repurchaseOfStock": null, "capitalExpenditures": "-10003000" } }, "revenue": 18748000, "cost_of_revenue": 14170000, "gross_profit": 4578000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 1530000, "depreciation_amortisation": 2961000, "ebitda": 5251000, "interest_expense": 881000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": -480000, "net_income_continuing_ops": null, "net_income_to_common": -480000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 22671000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 39699000, "net_ppe": 39875000, "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": 80588000, "short_term_debt": 11108000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 33244000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 17452000, "preferred_stock": null, "minority_interest": 12153000, "retained_earnings": null, "total_equity": 12869000, "shares_outstanding": 68127783, "operating_cash_flow": 15150000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -10003000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": 366000, "net_debt_issued": 3580000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 5147000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "5251000", "netIncome": "-480000", "grossProfit": "4578000", "totalRevenue": "18748000", "costOfRevenue": "14170000", "interestExpense": "881000", "operatingIncome": "1530000", "fiscalDateEnding": "2025-09-30", "researchAndDevelopment": null, "depreciationAndAmortization": "2961000" }, "balance": { "totalDebt": "17452000", "totalAssets": "80588000", "longTermDebt": null, "shortTermDebt": "11108000", "preferredStock": null, "fiscalDateEnding": "2025-09-30", "minorityInterest": "12153000", "totalLiabilities": null, "sharesOutstanding": "68127783", "totalCurrentAssets": "39699000", "totalShareholderEquity": "12869000", "totalCurrentLiabilities": "33244000", "propertyPlantEquipmentNet": "39875000", "cashAndShortTermInvestments": "22671000" }, "cashflow": { "freeCashFlow": "5147000", "dividendsPaid": null, "issuanceOfDebt": "4137000", "issuanceOfStock": "366000", "repaymentOfDebt": "-557000", "fiscalDateEnding": "2025-09-30", "operatingCashflow": "15150000", "repurchaseOfStock": null, "capitalExpenditures": "-10003000" } } }, { "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider": "yFinance", "currency_reported": "CAD", "fetched_at": "2026-06-07T19:32:29.879207+00:00", "is_restated": false, "income_statement": { "revenue": 19292000, "cost_of_revenue": 14431000, "gross_profit": 4861000, "ebit": 1887000, "ebitda": 7515000, "pretax_income": null, "tax_provision": null, "net_income": -1149000, "net_income_to_common": -1149000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 12243000, "total_current_assets": 41137000, "total_assets": 72643000, "short_term_debt": 7312000, "long_term_debt": 3180000, "total_debt": 13878000, "total_liabilities": null, "total_equity": 12537000, "shares_outstanding": 67495117, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 3642000, "capital_expenditure": -19948000, "free_cash_flow": -16306000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 10000, "net_debt_issued": -1161000 }, "complete_fields": { "id": 419546, "ticker_id": 35485, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 2, "currency_reported": "CAD", "fetched_at": "2026-06-07T19:32:29.879207+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "7515000", "netIncome": "-1149000", "grossProfit": "4861000", "totalRevenue": "19292000", "costOfRevenue": "14431000", "interestExpense": "24000", "operatingIncome": "1887000", "fiscalDateEnding": "2025-06-30", "researchAndDevelopment": null, "depreciationAndAmortization": "6448000" }, "balance": { "totalDebt": "13878000", "totalAssets": "72643000", "longTermDebt": "3180000", "shortTermDebt": "7312000", "preferredStock": null, "fiscalDateEnding": "2025-06-30", "minorityInterest": "10599000", "totalLiabilities": null, "sharesOutstanding": "67495117", "totalCurrentAssets": "41137000", "totalShareholderEquity": "12537000", "totalCurrentLiabilities": "27180000", "propertyPlantEquipmentNet": "30563000", "cashAndShortTermInvestments": "12243000" }, "cashflow": { "freeCashFlow": "-16306000", "dividendsPaid": null, "issuanceOfDebt": "0", "issuanceOfStock": "10000", "repaymentOfDebt": "-1161000", "fiscalDateEnding": "2025-06-30", "operatingCashflow": "3642000", "repurchaseOfStock": null, "capitalExpenditures": "-19948000" } }, "revenue": 19292000, "cost_of_revenue": 14431000, "gross_profit": 4861000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 1887000, "depreciation_amortisation": 6448000, "ebitda": 7515000, "interest_expense": 24000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": -1149000, "net_income_continuing_ops": null, "net_income_to_common": -1149000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 12243000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 41137000, "net_ppe": 30563000, "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": 72643000, "short_term_debt": 7312000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 27180000, "long_term_debt": 3180000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 13878000, "preferred_stock": null, "minority_interest": 10599000, "retained_earnings": null, "total_equity": 12537000, "shares_outstanding": 67495117, "operating_cash_flow": 3642000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -19948000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": 10000, "net_debt_issued": -1161000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": -16306000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "7515000", "netIncome": "-1149000", "grossProfit": "4861000", "totalRevenue": "19292000", "costOfRevenue": "14431000", "interestExpense": "24000", "operatingIncome": "1887000", "fiscalDateEnding": "2025-06-30", "researchAndDevelopment": null, "depreciationAndAmortization": "6448000" }, "balance": { "totalDebt": "13878000", "totalAssets": "72643000", "longTermDebt": "3180000", "shortTermDebt": "7312000", "preferredStock": null, "fiscalDateEnding": "2025-06-30", "minorityInterest": "10599000", "totalLiabilities": null, "sharesOutstanding": "67495117", "totalCurrentAssets": "41137000", "totalShareholderEquity": "12537000", "totalCurrentLiabilities": "27180000", "propertyPlantEquipmentNet": "30563000", "cashAndShortTermInvestments": "12243000" }, "cashflow": { "freeCashFlow": "-16306000", "dividendsPaid": null, "issuanceOfDebt": "0", "issuanceOfStock": "10000", "repaymentOfDebt": "-1161000", "fiscalDateEnding": "2025-06-30", "operatingCashflow": "3642000", "repurchaseOfStock": null, "capitalExpenditures": "-19948000" } } }, { "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider": "yFinance", "currency_reported": "CAD", "fetched_at": "2026-06-07T19:32:29.879207+00:00", "is_restated": false, "income_statement": { "revenue": 22270000, "cost_of_revenue": 15406000, "gross_profit": 6864000, "ebit": 2976000, "ebitda": 6462000, "pretax_income": null, "tax_provision": null, "net_income": -85000, "net_income_to_common": -85000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 33118000, "total_current_assets": 43497000, "total_assets": 68427000, "short_term_debt": 7442000, "long_term_debt": 4448000, "total_debt": 14778000, "total_liabilities": null, "total_equity": 13980000, "shares_outstanding": 67467117, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 14859000, "capital_expenditure": -9059000, "free_cash_flow": 5800000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 5000, "net_debt_issued": -585000 }, "complete_fields": { "id": 419547, "ticker_id": 35485, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 2, "currency_reported": "CAD", "fetched_at": "2026-06-07T19:32:29.879207+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "6462000", "netIncome": "-85000", "grossProfit": "6864000", "totalRevenue": "22270000", "costOfRevenue": "15406000", "interestExpense": "809000", "operatingIncome": "2976000", "fiscalDateEnding": "2025-03-31", "researchAndDevelopment": null, "depreciationAndAmortization": "3276000" }, "balance": { "totalDebt": "14778000", "totalAssets": "68427000", "longTermDebt": "4448000", "shortTermDebt": "7442000", "preferredStock": null, "fiscalDateEnding": "2025-03-31", "minorityInterest": "9434000", "totalLiabilities": null, "sharesOutstanding": "67467117", "totalCurrentAssets": "43497000", "totalShareholderEquity": "13980000", "totalCurrentLiabilities": "21256000", "propertyPlantEquipmentNet": "23808000", "cashAndShortTermInvestments": "33118000" }, "cashflow": { "freeCashFlow": "5800000", "dividendsPaid": null, "issuanceOfDebt": "0", "issuanceOfStock": "5000", "repaymentOfDebt": "-585000", "fiscalDateEnding": "2025-03-31", "operatingCashflow": "14859000", "repurchaseOfStock": null, "capitalExpenditures": "-9059000" } }, "revenue": 22270000, "cost_of_revenue": 15406000, "gross_profit": 6864000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 2976000, "depreciation_amortisation": 3276000, "ebitda": 6462000, "interest_expense": 809000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": -85000, "net_income_continuing_ops": null, "net_income_to_common": -85000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 33118000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 43497000, "net_ppe": 23808000, "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": 68427000, "short_term_debt": 7442000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 21256000, "long_term_debt": 4448000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 14778000, "preferred_stock": null, "minority_interest": 9434000, "retained_earnings": null, "total_equity": 13980000, "shares_outstanding": 67467117, "operating_cash_flow": 14859000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -9059000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": 5000, "net_debt_issued": -585000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 5800000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "6462000", "netIncome": "-85000", "grossProfit": "6864000", "totalRevenue": "22270000", "costOfRevenue": "15406000", "interestExpense": "809000", "operatingIncome": "2976000", "fiscalDateEnding": "2025-03-31", "researchAndDevelopment": null, "depreciationAndAmortization": "3276000" }, "balance": { "totalDebt": "14778000", "totalAssets": "68427000", "longTermDebt": "4448000", "shortTermDebt": "7442000", "preferredStock": null, "fiscalDateEnding": "2025-03-31", "minorityInterest": "9434000", "totalLiabilities": null, "sharesOutstanding": "67467117", "totalCurrentAssets": "43497000", "totalShareholderEquity": "13980000", "totalCurrentLiabilities": "21256000", "propertyPlantEquipmentNet": "23808000", "cashAndShortTermInvestments": "33118000" }, "cashflow": { "freeCashFlow": "5800000", "dividendsPaid": null, "issuanceOfDebt": "0", "issuanceOfStock": "5000", "repaymentOfDebt": "-585000", "fiscalDateEnding": "2025-03-31", "operatingCashflow": "14859000", "repurchaseOfStock": null, "capitalExpenditures": "-9059000" } } }, { "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider": "yFinance", "currency_reported": "CAD", "fetched_at": "2026-06-07T19:32:29.879207+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": 4777000, "total_debt": 4777000, "total_liabilities": null, "total_equity": null, "shares_outstanding": null, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": null, "capital_expenditure": null, "free_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 419548, "ticker_id": 35485, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 2, "currency_reported": "CAD", "fetched_at": "2026-06-07T19:32:29.879207+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": null, "netIncome": null, "grossProfit": null, "totalRevenue": null, "costOfRevenue": null, "interestExpense": null, "operatingIncome": null, "fiscalDateEnding": "2024-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": null }, "balance": { "totalDebt": null, "totalAssets": null, "longTermDebt": "4777000", "shortTermDebt": null, "preferredStock": null, "fiscalDateEnding": "2024-12-31", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": null, "totalCurrentAssets": null, "totalShareholderEquity": null, "totalCurrentLiabilities": null, "propertyPlantEquipmentNet": null, "cashAndShortTermInvestments": null }, "cashflow": { "freeCashFlow": null, "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": null, "fiscalDateEnding": "2024-12-31", "operatingCashflow": null, "repurchaseOfStock": null, "capitalExpenditures": null } }, "revenue": null, "cost_of_revenue": null, "gross_profit": null, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": null, "depreciation_amortisation": null, "ebitda": null, "interest_expense": null, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": null, "net_income_continuing_ops": null, "net_income_to_common": null, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": null, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": null, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": null, "total_assets": null, "short_term_debt": null, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": null, "long_term_debt": 4777000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 4777000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": null, "shares_outstanding": null, "operating_cash_flow": null, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": null, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": null, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": null, "netIncome": null, "grossProfit": null, "totalRevenue": null, "costOfRevenue": null, "interestExpense": null, "operatingIncome": null, "fiscalDateEnding": "2024-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": null }, "balance": { "totalDebt": null, "totalAssets": null, "longTermDebt": "4777000", "shortTermDebt": null, "preferredStock": null, "fiscalDateEnding": "2024-12-31", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": null, "totalCurrentAssets": null, "totalShareholderEquity": null, "totalCurrentLiabilities": null, "propertyPlantEquipmentNet": null, "cashAndShortTermInvestments": null }, "cashflow": { "freeCashFlow": null, "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": null, "fiscalDateEnding": "2024-12-31", "operatingCashflow": null, "repurchaseOfStock": null, "capitalExpenditures": null } } }, { "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider": "yFinance", "currency_reported": "CAD", "fetched_at": "2026-06-07T19:32:29.879207+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": null, "free_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 419550, "ticker_id": 35485, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 2, "currency_reported": "CAD", "fetched_at": "2026-06-07T19:32:29.879207+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": null, "netIncome": null, "grossProfit": null, "totalRevenue": null, "costOfRevenue": null, "interestExpense": null, "operatingIncome": null, "fiscalDateEnding": "2024-09-30", "researchAndDevelopment": null, "depreciationAndAmortization": null }, "balance": { "totalDebt": null, "totalAssets": null, "longTermDebt": null, "shortTermDebt": null, "preferredStock": null, "fiscalDateEnding": "2024-09-30", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": null, "totalCurrentAssets": null, "totalShareholderEquity": null, "totalCurrentLiabilities": null, "propertyPlantEquipmentNet": null, "cashAndShortTermInvestments": null }, "cashflow": { "freeCashFlow": null, "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": null, "fiscalDateEnding": "2024-09-30", "operatingCashflow": null, "repurchaseOfStock": null, "capitalExpenditures": null } }, "revenue": null, "cost_of_revenue": null, "gross_profit": null, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": null, "depreciation_amortisation": null, "ebitda": null, "interest_expense": null, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": null, "net_income_continuing_ops": null, "net_income_to_common": null, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": null, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": null, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": null, "total_assets": null, "short_term_debt": null, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": null, "long_term_debt": 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": null, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": null, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": null, "netIncome": null, "grossProfit": null, "totalRevenue": null, "costOfRevenue": null, "interestExpense": null, "operatingIncome": null, "fiscalDateEnding": "2024-09-30", "researchAndDevelopment": null, "depreciationAndAmortization": null }, "balance": { "totalDebt": null, "totalAssets": null, "longTermDebt": null, "shortTermDebt": null, "preferredStock": null, "fiscalDateEnding": "2024-09-30", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": null, "totalCurrentAssets": null, "totalShareholderEquity": null, "totalCurrentLiabilities": null, "propertyPlantEquipmentNet": null, "cashAndShortTermInvestments": null }, "cashflow": { "freeCashFlow": null, "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": null, "fiscalDateEnding": "2024-09-30", "operatingCashflow": null, "repurchaseOfStock": null, "capitalExpenditures": null } } } ] }, "strategy_matches": [ { "key": "os_composite", "name": "OS Composite Score", "slug": "composite", "group": "multi_factor", "page_url": "/factors/composite/", "rank_field": "-os_score" }, { "key": "quality_value", "name": "Quality \u00d7 Value", "slug": "quality-value", "group": "multi_factor", "page_url": "/factors/quality-value/", "rank_field": "-quality_value_composite" }, { "key": "ebitda_ev", "name": "EBITDA/EV Value", "slug": "ebitda-ev", "group": "value", "page_url": "/factors/ebitda-ev/", "rank_field": "-ebitda_to_ev" }, { "key": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/", "rank_field": "-sector_value_pct" }, { "key": "risk_adj_momentum", "name": "Risk-Adjusted Momentum", "slug": "risk-adj-momentum", "group": "momentum", "page_url": "/factors/risk-adj-momentum/", "rank_field": "-risk_adjusted_momentum" }, { "key": "momentum_leaders", "name": "Momentum Leaders", "slug": "momentum-leaders", "group": "momentum", "page_url": "/factors/momentum-leaders/", "rank_field": "-risk_adjusted_momentum" }, { "key": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/", "rank_field": "-shareholder_yield" } ], "coverage": { "factor_history_points": 1, "annual_financial_periods": 5, "quarterly_financial_periods": 7, "latest_factor_week": "2026-06-07", "latest_financials_period_end": "2025-12-31" }, "schema": { "snapshot_field_groups": { "identity": [ "week_end_date", "source_primary", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id" ], "size": [ "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd" ], "valuation": [ "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "price_to_sales", "price_to_book", "price_to_cashflow", "ebitda_to_ev", "sales_yield" ], "yield": [ "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield" ], "quality": [ "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "gross_profit_to_assets", "external_financing" ], "leverage_and_risk": [ "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "risk_adjusted_momentum" ], "growth": [ "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "revenue_growth", "earnings_growth" ], "momentum": [ "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "momentum_6m", "momentum_12m", "momentum_12_1", "distance_from_52w_high", "distance_from_52w_low", "relative_strength" ], "raw_ttm": [ "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share" ], "ranks": [ "universe_ticker_count", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength" ], "composites": [ "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "quality_value_composite", "os_score", "value_percentile", "quality_percentile", "momentum_percentile", "factor_coverage", "signal_confidence", "os_score_delta" ], "strategy_ranks": [ "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core", "trending_value_rank", "veiled_value", "earnings_consistent_5y" ] }, "financial_field_groups": { "income_statement": [ "revenue", "cost_of_revenue", "gross_profit", "ebit", "ebitda", "pretax_income", "tax_provision", "net_income", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted" ], "balance_sheet": [ "cash_and_equivalents", "total_current_assets", "total_assets", "short_term_debt", "long_term_debt", "total_debt", "total_liabilities", "total_equity", "shares_outstanding", "goodwill_and_intangibles" ], "cash_flow": [ "operating_cash_flow", "capital_expenditure", "free_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued" ] }, "complete_model_fields": { "ticker": [ "id", "uuid", "symbol", "name", "asset_type", "market_cap", "stock_exchange", "industry", "sector", "description", "currency", "is_active" ], "exchange": [ "id", "name", "symbol", "country_code", "currency", "benchmark", "data_symbol", "ticker_suffix", "update_provider", "update_group", "update_order", "update_enabled", "is_active" ], "factor_snapshot": [ "id", "ticker", "universe", "week_end_date", "source_primary", "source_gaps", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "missing_fields", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id", "os_score_delta", "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd", "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield", "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "distance_from_52w_high", "distance_from_52w_low", "relative_strength", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share", "universe_ticker_count", "sector", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength", "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "factor_coverage", "signal_confidence", "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core" ], "financial_period": [ "id", "ticker", "period_end_date", "period_type", "fiscal_year", "fiscal_quarter", "provider", "currency_reported", "fetched_at", "is_restated", "raw_data", "revenue", "cost_of_revenue", "gross_profit", "research_and_development", "selling_general_admin", "other_operating_expenses", "total_operating_expenses", "ebit", "depreciation_amortisation", "ebitda", "interest_expense", "interest_income", "other_non_operating", "pretax_income", "tax_provision", "effective_tax_rate", "net_income", "net_income_continuing_ops", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted", "cash_and_equivalents", "short_term_investments", "net_receivables", "inventory", "other_current_assets", "total_current_assets", "net_ppe", "goodwill", "intangible_assets", "goodwill_and_intangibles", "long_term_investments", "other_non_current_assets", "total_non_current_assets", "total_assets", "short_term_debt", "accounts_payable", "deferred_revenue_current", "other_current_liabilities", "total_current_liabilities", "long_term_debt", "deferred_revenue_lt", "other_non_current_liabilities", "total_non_current_liabilities", "total_liabilities", "total_debt", "preferred_stock", "minority_interest", "retained_earnings", "total_equity", "shares_outstanding", "operating_cash_flow", "stock_based_compensation", "deferred_tax_cf", "change_in_working_capital", "capital_expenditure", "acquisitions", "other_investing", "investing_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued", "other_financing", "financing_cash_flow", "free_cash_flow", "net_change_in_cash" ] } } }