{ "ticker": { "uuid": "5f43cc87-31c0-48df-a90f-b4c9fca89cd3", "symbol": "SHLE", "name": "Source Energy Services Ltd.", "exchange": "TOR", "exchange_name": "Toronto Stock Exchange", "country": "CA", "currency": "CAD", "sector": "Energy", "industry": "Oil & Gas Equipment & Services", "page_url": "https://sharemaestro.com/factors/ticker/5f43cc87-31c0-48df-a90f-b4c9fca89cd3/", "api_url": "https://sharemaestro.com/factors/api/tickers/5f43cc87-31c0-48df-a90f-b4c9fca89cd3/" }, "ticker_metadata": { "id": 36575, "uuid": "5f43cc87-31c0-48df-a90f-b4c9fca89cd3", "symbol": "SHLE", "name": "Source Energy Services Ltd.", "asset_type": "equity", "market_cap": 178238720, "stock_exchange_id": 42, "industry": "Oil & Gas Equipment & Services", "sector": "Energy", "description": "Source Energy Services Ltd., together with its subsidiaries, engages in the production and distribution of frac sand used primarily in oil and gas exploration and production in Canada and the United States. It also provides logistics services, including trucking operations; and Sahara, a well-site mobile sand storage and handling system, as well as distributes bulk completion materials. The company was founded in 1998 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": "5f43cc87-31c0-48df-a90f-b4c9fca89cd3", "symbol": "SHLE", "name": "Source Energy Services Ltd.", "exchange": "TOR", "exchange_name": "Toronto Stock Exchange", "country": "CA", "currency": "CAD", "sector": "Energy", "industry": "Oil & Gas Equipment & Services", "page_url": "https://sharemaestro.com/factors/ticker/5f43cc87-31c0-48df-a90f-b4c9fca89cd3/", "api_url": "https://sharemaestro.com/factors/api/tickers/5f43cc87-31c0-48df-a90f-b4c9fca89cd3/" }, "week_end_date": "2026-06-07", "universe": "CAD_CA", "score": { "os": 0.75, "value": 0.92, "quality": 0.26, "momentum": 0.35, "coverage": 0.939, "confidence": 0.939, "delta": null }, "headline_factors": { "price": 14.49, "market_cap": 189345973.95, "pe_ratio": 30.6187, "earnings_yield": 0.0666, "ebitda_to_ev": 0.2157, "shareholder_yield": 0.0311, "roe": 0.0297, "piotroski_f_score": 7, "momentum_12_1": 0.3092, "volatility_252d": 0.4849 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": false, "small_cap_core": true, "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": 1, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T20:10:53.333616+00:00", "batch_id": "" }, "size": { "price_close": 14.49, "market_cap": 189345973.95, "market_cap_usd": 189345973.95, "enterprise_value": 481591973.95, "shares_outstanding": 13067355, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": 30.6187, "pb_ratio": 0.908, "ptbv_ratio": 0.908, "ps_ratio": 0.2904, "pcf_ratio": 2.0888, "pfcf_ratio": 7.3547, "ev_ebitda": 4.6351, "ev_ebit": 15.0221, "ev_sales": 0.7387, "ev_fcf": 18.7062, "earnings_yield": 0.0666, "fcf_yield": 0.0535, "price_to_sales": 0.2904, "price_to_book": 0.908, "price_to_cashflow": 2.0888, "ebitda_to_ev": 0.2157, "sales_yield": 1.3538 }, "yield": { "dividend_yield": 0, "buyback_yield": 0.0311, "shareholder_yield": 0.0311, "debt_paydown_yield": 0.1031, "total_yield": 0.1342 }, "quality": { "gross_margin": 0.1562, "operating_margin": 0.0492, "net_margin": 0.0095, "ebitda_margin": 0.1594, "fcf_margin": 0.0395, "roe": 0.0297, "roa": 0.0101, "roic": 0.048, "roc_greenblatt": 0.0691, "asset_turnover": 1.0617, "cash_conversion": 4.1632, "accruals_ratio": -0.1375, "sbc_to_revenue": null, "piotroski_f_score": 7, "altman_z_score": null, "earnings_stability_5y": 2.0862, "revenue_stability_5y": 0.2187, "eps_surprise_avg": -24.1996, "sue_score": -0.7905, "gross_profit_to_assets": 0.1658, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": null, "net_debt_to_ebitda": 2.8127, "debt_to_assets": 0.4841, "interest_coverage": 1.0636, "current_ratio": 1.3775, "quick_ratio": 1.3775, "net_debt": 292246000, "local_beta": 0.05, "volatility_252d": 0.4849, "volatility_60d": 1.145, "max_drawdown_12m": -0.2468, "risk_adjusted_momentum": 0.6377 }, "growth": { "revenue_growth_1y": 0.0391, "revenue_growth_3y_cagr": 0.1897, "revenue_growth_5y_cagr": null, "eps_growth_1y": 2.6025, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": 0.1326, "book_value_growth_1y": 0.1393, "revenue_growth": 0.0391, "earnings_growth": 2.6025 }, "momentum": { "price_return_1m": -0.0359, "price_return_3m": -0.1436, "price_return_6m": -0.0176, "price_return_9m": 0.0402, "price_return_12m": 0.2622, "price_return_12m_ex1m": 0.3092, "momentum_6m": -0.0176, "momentum_12m": 0.2622, "momentum_12_1": 0.3092, "distance_from_52w_high": -0.1869, "distance_from_52w_low": 0.3529, "relative_strength": -0.0399 }, "raw_ttm": { "revenue_ttm": 651964000, "gross_profit_ttm": 101811000, "ebit_ttm": 32059000, "ebitda_ttm": 103902000, "net_income_ttm": 6184000, "eps_diluted_ttm": 0.4732, "operating_cash_flow_ttm": 90648000, "capital_expenditure_ttm": -64903000, "fcf_ttm": 25745000, "dividends_paid_ttm": 0, "share_repurchases_ttm": -5888000, "shares_issued_ttm": null, "interest_expense_ttm": 30143000, "cash_and_equivalents": 5011000, "total_current_assets": 189358000, "total_current_liabilities": 137468000, "net_ppe": 404246000, "total_assets": 614069000, "total_debt": 297257000, "total_equity": 208540000, "net_working_capital": 59428000, "book_value_per_share": 15.9589, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 15.9589 }, "ranks": { "universe_ticker_count": 524, "rank_pe": 72, "rank_pb": 17, "rank_ptbv": 17, "rank_ps": 5, "rank_pcf": 3, "rank_ev_ebitda": 10, "rank_ev_ebit": 38, "rank_earnings_yield": 38, "rank_fcf_yield": 33, "rank_dividend_yield": 82, "rank_shareholder_yield": 40, "rank_total_yield": 15, "rank_roe": 70, "rank_roc": 65, "rank_roic": 63, "rank_gross_margin": 89, "rank_fcf_margin": 67, "rank_piotroski": 28, "rank_accruals": 14, "rank_sue": 88, "rank_eps_growth_1y": 9, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 58, "rank_momentum_12m": 54, "rank_momentum_12m_ex1m": 51, "rank_relative_strength": 54 }, "composites": { "value_composite": 8, "quality_composite": 74, "momentum_composite": 65, "growth_composite": 18, "yield_composite": 33, "svqf_composite": 65, "vc1_composite": 7, "vc2_composite": 7, "vc3_composite": 6, "trending_value_composite": 78, "overall_composite": 25, "quality_value_composite": 0.4891, "os_score": 0.75, "value_percentile": 0.92, "quality_percentile": 0.26, "momentum_percentile": 0.35, "factor_coverage": 0.939, "signal_confidence": 0.939, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 11, "small_cap_core_rank": 8, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": true, "trending_value_rank": 78, "veiled_value": false, "earnings_consistent_5y": false } } }, "latest_snapshot_fields": { "id": 11634, "ticker_id": 36575, "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": 1, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T20:10:53.333616+00:00", "batch_id": "", "os_score_delta": null, "price_close": 14.49, "market_cap": 189345973.95, "market_cap_usd": 189345973.95, "enterprise_value": 481591973.95, "shares_outstanding": 13067355, "fx_rate_to_usd": null, "pe_ratio": 30.61868919, "pb_ratio": 0.90795998, "ptbv_ratio": 0.90795998, "ps_ratio": 0.29042397, "pcf_ratio": 2.08880476, "pfcf_ratio": 7.3546698, "ev_ebitda": 4.63505971, "ev_ebit": 15.02205228, "ev_sales": 0.73867878, "ev_fcf": 18.70623321, "earnings_yield": 0.0665688, "fcf_yield": 0.05345812, "dividend_yield": 0, "buyback_yield": 0.03109652, "shareholder_yield": 0.03109652, "debt_paydown_yield": 0.10306002, "total_yield": 0.13415654, "gross_margin": 0.15616046, "operating_margin": 0.04917296, "net_margin": 0.00948519, "ebitda_margin": 0.1593677, "fcf_margin": 0.03948838, "roe": 0.02965378, "roa": 0.01007053, "roic": 0.04801302, "roc_greenblatt": 0.06914125, "asset_turnover": 1.06171131, "cash_conversion": 4.163163, "accruals_ratio": -0.13754806, "sbc_to_revenue": null, "debt_to_equity": null, "net_debt_to_ebitda": 2.81270813, "debt_to_assets": 0.48407752, "interest_coverage": 1.06356368, "current_ratio": 1.37746967, "quick_ratio": 1.37746967, "net_debt": 292246000, "revenue_growth_1y": 0.03910527, "revenue_growth_3y_cagr": 0.1896757, "revenue_growth_5y_cagr": null, "eps_growth_1y": 2.60253612, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": 0.13257613, "book_value_growth_1y": 0.13931863, "piotroski_f_score": 7, "altman_z_score": null, "earnings_stability_5y": 2.086166, "revenue_stability_5y": 0.218671, "eps_surprise_avg": -24.1996, "sue_score": -0.7905, "price_return_1m": -0.03592814, "price_return_3m": -0.14361702, "price_return_6m": -0.01762712, "price_return_9m": 0.04020101, "price_return_12m": 0.26219512, "price_return_12m_ex1m": 0.30923345, "distance_from_52w_high": -0.18686869, "distance_from_52w_low": 0.35294118, "relative_strength": -0.03991129, "local_beta": 0.05, "volatility_252d": 0.484886, "volatility_60d": 1.144982, "max_drawdown_12m": -0.24683544, "revenue_ttm": 651964000, "gross_profit_ttm": 101811000, "ebit_ttm": 32059000, "ebitda_ttm": 103902000, "net_income_ttm": 6184000, "eps_diluted_ttm": 0.47324038, "operating_cash_flow_ttm": 90648000, "capital_expenditure_ttm": -64903000, "fcf_ttm": 25745000, "dividends_paid_ttm": 0, "share_repurchases_ttm": -5888000, "shares_issued_ttm": null, "interest_expense_ttm": 30143000, "cash_and_equivalents": 5011000, "total_current_assets": 189358000, "total_current_liabilities": 137468000, "net_ppe": 404246000, "total_assets": 614069000, "total_debt": 297257000, "total_equity": 208540000, "net_working_capital": 59428000, "book_value_per_share": 15.95885319, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 15.95885319, "universe_ticker_count": 524, "sector": "Energy", "rank_pe": 72, "rank_pb": 17, "rank_ptbv": 17, "rank_ps": 5, "rank_pcf": 3, "rank_ev_ebitda": 10, "rank_ev_ebit": 38, "rank_earnings_yield": 38, "rank_fcf_yield": 33, "rank_dividend_yield": 82, "rank_shareholder_yield": 40, "rank_total_yield": 15, "rank_roe": 70, "rank_roc": 65, "rank_roic": 63, "rank_gross_margin": 89, "rank_fcf_margin": 67, "rank_piotroski": 28, "rank_accruals": 14, "rank_sue": 88, "rank_eps_growth_1y": 9, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 58, "rank_momentum_12m": 54, "rank_momentum_12m_ex1m": 51, "rank_relative_strength": 54, "value_composite": 8, "quality_composite": 74, "momentum_composite": 65, "growth_composite": 18, "yield_composite": 33, "svqf_composite": 65, "vc1_composite": 7, "vc2_composite": 7, "vc3_composite": 6, "trending_value_composite": 78, "overall_composite": 25, "factor_coverage": 0.939, "signal_confidence": 0.939, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 11, "small_cap_core_rank": 8, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": true }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 14.49, "os": 0.75, "value": 0.92, "quality": 0.26, "momentum": 0.35, "confidence": 0.939, "coverage": 0.939, "pe_ratio": 30.6187, "earnings_yield": 0.0666, "shareholder_yield": 0.0311, "roe": 0.0297, "momentum_12_1": 0.3092, "complete_fields": { "id": 11634, "ticker_id": 36575, "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": 1, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T20:10:53.333616+00:00", "batch_id": "", "os_score_delta": null, "price_close": 14.49, "market_cap": 189345973.95, "market_cap_usd": 189345973.95, "enterprise_value": 481591973.95, "shares_outstanding": 13067355, "fx_rate_to_usd": null, "pe_ratio": 30.61868919, "pb_ratio": 0.90795998, "ptbv_ratio": 0.90795998, "ps_ratio": 0.29042397, "pcf_ratio": 2.08880476, "pfcf_ratio": 7.3546698, "ev_ebitda": 4.63505971, "ev_ebit": 15.02205228, "ev_sales": 0.73867878, "ev_fcf": 18.70623321, "earnings_yield": 0.0665688, "fcf_yield": 0.05345812, "dividend_yield": 0, "buyback_yield": 0.03109652, "shareholder_yield": 0.03109652, "debt_paydown_yield": 0.10306002, "total_yield": 0.13415654, "gross_margin": 0.15616046, "operating_margin": 0.04917296, "net_margin": 0.00948519, "ebitda_margin": 0.1593677, "fcf_margin": 0.03948838, "roe": 0.02965378, "roa": 0.01007053, "roic": 0.04801302, "roc_greenblatt": 0.06914125, "asset_turnover": 1.06171131, "cash_conversion": 4.163163, "accruals_ratio": -0.13754806, "sbc_to_revenue": null, "debt_to_equity": null, "net_debt_to_ebitda": 2.81270813, "debt_to_assets": 0.48407752, "interest_coverage": 1.06356368, "current_ratio": 1.37746967, "quick_ratio": 1.37746967, "net_debt": 292246000, "revenue_growth_1y": 0.03910527, "revenue_growth_3y_cagr": 0.1896757, "revenue_growth_5y_cagr": null, "eps_growth_1y": 2.60253612, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": 0.13257613, "book_value_growth_1y": 0.13931863, "piotroski_f_score": 7, "altman_z_score": null, "earnings_stability_5y": 2.086166, "revenue_stability_5y": 0.218671, "eps_surprise_avg": -24.1996, "sue_score": -0.7905, "price_return_1m": -0.03592814, "price_return_3m": -0.14361702, "price_return_6m": -0.01762712, "price_return_9m": 0.04020101, "price_return_12m": 0.26219512, "price_return_12m_ex1m": 0.30923345, "distance_from_52w_high": -0.18686869, "distance_from_52w_low": 0.35294118, "relative_strength": -0.03991129, "local_beta": 0.05, "volatility_252d": 0.484886, "volatility_60d": 1.144982, "max_drawdown_12m": -0.24683544, "revenue_ttm": 651964000, "gross_profit_ttm": 101811000, "ebit_ttm": 32059000, "ebitda_ttm": 103902000, "net_income_ttm": 6184000, "eps_diluted_ttm": 0.47324038, "operating_cash_flow_ttm": 90648000, "capital_expenditure_ttm": -64903000, "fcf_ttm": 25745000, "dividends_paid_ttm": 0, "share_repurchases_ttm": -5888000, "shares_issued_ttm": null, "interest_expense_ttm": 30143000, "cash_and_equivalents": 5011000, "total_current_assets": 189358000, "total_current_liabilities": 137468000, "net_ppe": 404246000, "total_assets": 614069000, "total_debt": 297257000, "total_equity": 208540000, "net_working_capital": 59428000, "book_value_per_share": 15.95885319, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 15.95885319, "universe_ticker_count": 524, "sector": "Energy", "rank_pe": 72, "rank_pb": 17, "rank_ptbv": 17, "rank_ps": 5, "rank_pcf": 3, "rank_ev_ebitda": 10, "rank_ev_ebit": 38, "rank_earnings_yield": 38, "rank_fcf_yield": 33, "rank_dividend_yield": 82, "rank_shareholder_yield": 40, "rank_total_yield": 15, "rank_roe": 70, "rank_roc": 65, "rank_roic": 63, "rank_gross_margin": 89, "rank_fcf_margin": 67, "rank_piotroski": 28, "rank_accruals": 14, "rank_sue": 88, "rank_eps_growth_1y": 9, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 58, "rank_momentum_12m": 54, "rank_momentum_12m_ex1m": 51, "rank_relative_strength": 54, "value_composite": 8, "quality_composite": 74, "momentum_composite": 65, "growth_composite": 18, "yield_composite": 33, "svqf_composite": 65, "vc1_composite": 7, "vc2_composite": 7, "vc3_composite": 6, "trending_value_composite": 78, "overall_composite": 25, "factor_coverage": 0.939, "signal_confidence": 0.939, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 11, "small_cap_core_rank": 8, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": true } } ], "financial_periods": { "annual": [ { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "CAD", "fetched_at": "2026-06-07T20:01:26.903516+00:00", "is_restated": false, "income_statement": { "revenue": 700305000, "cost_of_revenue": 583726000, "gross_profit": 116579000, "ebit": 49513000, "ebitda": 133116000, "pretax_income": null, "tax_provision": null, "net_income": 33081000, "net_income_to_common": 33081000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 19901000, "total_current_assets": 204719000, "total_assets": 617131000, "short_term_debt": 11690000, "long_term_debt": 162586000, "total_debt": 277253000, "total_liabilities": null, "total_equity": 208896000, "shares_outstanding": 13080255, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 117687000, "capital_expenditure": -59852000, "free_cash_flow": 57835000, "dividends_paid": 0, "share_repurchases": -5888000, "shares_issued": null, "net_debt_issued": -37363000 }, "complete_fields": { "id": 424452, "ticker_id": 36575, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "CAD", "fetched_at": "2026-06-07T20:01:26.903516+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "133116000", "netIncome": "33081000", "grossProfit": "116579000", "totalRevenue": "700305000", "costOfRevenue": "583726000", "interestExpense": "29614000", "operatingIncome": "49513000", "fiscalDateEnding": "2025-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "65046000" }, "balance": { "totalDebt": "277253000", "totalAssets": "617131000", "longTermDebt": "162586000", "shortTermDebt": "11690000", "preferredStock": null, "fiscalDateEnding": "2025-12-31", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": "13080255", "totalCurrentAssets": "204719000", "totalShareholderEquity": "208896000", "totalCurrentLiabilities": "156376000", "propertyPlantEquipmentNet": "390801000", "cashAndShortTermInvestments": "19901000" }, "cashflow": { "freeCashFlow": "57835000", "dividendsPaid": "0", "issuanceOfDebt": "47582000", "issuanceOfStock": "-5888000", "repaymentOfDebt": "-84945000", "fiscalDateEnding": "2025-12-31", "operatingCashflow": "117687000", "repurchaseOfStock": null, "capitalExpenditures": "-59852000" } }, "revenue": 700305000, "cost_of_revenue": 583726000, "gross_profit": 116579000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 49513000, "depreciation_amortisation": 65046000, "ebitda": 133116000, "interest_expense": 29614000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 33081000, "net_income_continuing_ops": null, "net_income_to_common": 33081000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 19901000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 204719000, "net_ppe": 390801000, "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": 617131000, "short_term_debt": 11690000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 156376000, "long_term_debt": 162586000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 277253000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 208896000, "shares_outstanding": 13080255, "operating_cash_flow": 117687000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -59852000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": 0, "share_repurchases": -5888000, "shares_issued": null, "net_debt_issued": -37363000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 57835000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "133116000", "netIncome": "33081000", "grossProfit": "116579000", "totalRevenue": "700305000", "costOfRevenue": "583726000", "interestExpense": "29614000", "operatingIncome": "49513000", "fiscalDateEnding": "2025-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "65046000" }, "balance": { "totalDebt": "277253000", "totalAssets": "617131000", "longTermDebt": "162586000", "shortTermDebt": "11690000", "preferredStock": null, "fiscalDateEnding": "2025-12-31", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": "13080255", "totalCurrentAssets": "204719000", "totalShareholderEquity": "208896000", "totalCurrentLiabilities": "156376000", "propertyPlantEquipmentNet": "390801000", "cashAndShortTermInvestments": "19901000" }, "cashflow": { "freeCashFlow": "57835000", "dividendsPaid": "0", "issuanceOfDebt": "47582000", "issuanceOfStock": "-5888000", "repaymentOfDebt": "-84945000", "fiscalDateEnding": "2025-12-31", "operatingCashflow": "117687000", "repurchaseOfStock": null, "capitalExpenditures": "-59852000" } } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "CAD", "fetched_at": "2026-06-07T20:01:26.903516+00:00", "is_restated": false, "income_statement": { "revenue": 673950000, "cost_of_revenue": 546613000, "gross_profit": 127337000, "ebit": 49911000, "ebitda": 103033000, "pretax_income": null, "tax_provision": null, "net_income": 9509000, "net_income_to_common": 9509000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 32717000, "total_current_assets": 212593000, "total_assets": 598218000, "short_term_debt": 8093000, "long_term_debt": 186874000, "total_debt": 274871000, "total_liabilities": null, "total_equity": 189867000, "shares_outstanding": 13545055, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 94388000, "capital_expenditure": -43323000, "free_cash_flow": 51065000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": 0, "net_debt_issued": 1294000 }, "complete_fields": { "id": 424456, "ticker_id": 36575, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "CAD", "fetched_at": "2026-06-07T20:01:26.903516+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "103033000", "netIncome": "9509000", "grossProfit": "127337000", "totalRevenue": "673950000", "costOfRevenue": "546613000", "interestExpense": "32804000", "operatingIncome": "49911000", "fiscalDateEnding": "2024-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "52376000" }, "balance": { "totalDebt": "274871000", "totalAssets": "598218000", "longTermDebt": "186874000", "shortTermDebt": "8093000", "preferredStock": null, "fiscalDateEnding": "2024-12-31", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": "13545055", "totalCurrentAssets": "212593000", "totalShareholderEquity": "189867000", "totalCurrentLiabilities": "140973000", "propertyPlantEquipmentNet": "356697000", "cashAndShortTermInvestments": "32717000" }, "cashflow": { "freeCashFlow": "51065000", "dividendsPaid": "0", "issuanceOfDebt": "908331000", "issuanceOfStock": "0", "repaymentOfDebt": "-907037000", "fiscalDateEnding": "2024-12-31", "operatingCashflow": "94388000", "repurchaseOfStock": null, "capitalExpenditures": "-43323000" } }, "revenue": 673950000, "cost_of_revenue": 546613000, "gross_profit": 127337000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 49911000, "depreciation_amortisation": 52376000, "ebitda": 103033000, "interest_expense": 32804000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 9509000, "net_income_continuing_ops": null, "net_income_to_common": 9509000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 32717000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 212593000, "net_ppe": 356697000, "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": 598218000, "short_term_debt": 8093000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 140973000, "long_term_debt": 186874000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 274871000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 189867000, "shares_outstanding": 13545055, "operating_cash_flow": 94388000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -43323000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": 0, "share_repurchases": null, "shares_issued": 0, "net_debt_issued": 1294000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 51065000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "103033000", "netIncome": "9509000", "grossProfit": "127337000", "totalRevenue": "673950000", "costOfRevenue": "546613000", "interestExpense": "32804000", "operatingIncome": "49911000", "fiscalDateEnding": "2024-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "52376000" }, "balance": { "totalDebt": "274871000", "totalAssets": "598218000", "longTermDebt": "186874000", "shortTermDebt": "8093000", "preferredStock": null, "fiscalDateEnding": "2024-12-31", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": "13545055", "totalCurrentAssets": "212593000", "totalShareholderEquity": "189867000", "totalCurrentLiabilities": "140973000", "propertyPlantEquipmentNet": "356697000", "cashAndShortTermInvestments": "32717000" }, "cashflow": { "freeCashFlow": "51065000", "dividendsPaid": "0", "issuanceOfDebt": "908331000", "issuanceOfStock": "0", "repaymentOfDebt": "-907037000", "fiscalDateEnding": "2024-12-31", "operatingCashflow": "94388000", "repurchaseOfStock": null, "capitalExpenditures": "-43323000" } } }, { "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "CAD", "fetched_at": "2026-06-07T20:01:26.903516+00:00", "is_restated": false, "income_statement": { "revenue": 569748000, "cost_of_revenue": 460342000, "gross_profit": 109406000, "ebit": 53647000, "ebitda": 221959000, "pretax_income": null, "tax_provision": null, "net_income": 167345000, "net_income_to_common": 167345000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 0, "total_current_assets": 136183000, "total_assets": 482830000, "short_term_debt": 17561000, "long_term_debt": 141534000, "total_debt": 221785000, "total_liabilities": null, "total_equity": 169130000, "shares_outstanding": 13545055, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 80242000, "capital_expenditure": -22112000, "free_cash_flow": 58130000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -45406000 }, "complete_fields": { "id": 424458, "ticker_id": 36575, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "CAD", "fetched_at": "2026-06-07T20:01:26.903516+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "221959000", "netIncome": "167345000", "grossProfit": "109406000", "totalRevenue": "569748000", "costOfRevenue": "460342000", "interestExpense": "34407000", "operatingIncome": "53647000", "fiscalDateEnding": "2023-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "37584000" }, "balance": { "totalDebt": "221785000", "totalAssets": "482830000", "longTermDebt": "141534000", "shortTermDebt": "17561000", "preferredStock": null, "fiscalDateEnding": "2023-12-31", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": "13545055", "totalCurrentAssets": "136183000", "totalShareholderEquity": "169130000", "totalCurrentLiabilities": "108371000", "propertyPlantEquipmentNet": "315832000", "cashAndShortTermInvestments": "0" }, "cashflow": { "freeCashFlow": "58130000", "dividendsPaid": "0", "issuanceOfDebt": "620878000", "issuanceOfStock": null, "repaymentOfDebt": "-666284000", "fiscalDateEnding": "2023-12-31", "operatingCashflow": "80242000", "repurchaseOfStock": null, "capitalExpenditures": "-22112000" } }, "revenue": 569748000, "cost_of_revenue": 460342000, "gross_profit": 109406000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 53647000, "depreciation_amortisation": 37584000, "ebitda": 221959000, "interest_expense": 34407000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 167345000, "net_income_continuing_ops": null, "net_income_to_common": 167345000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 0, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 136183000, "net_ppe": 315832000, "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": 482830000, "short_term_debt": 17561000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 108371000, "long_term_debt": 141534000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 221785000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 169130000, "shares_outstanding": 13545055, "operating_cash_flow": 80242000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -22112000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -45406000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 58130000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "221959000", "netIncome": "167345000", "grossProfit": "109406000", "totalRevenue": "569748000", "costOfRevenue": "460342000", "interestExpense": "34407000", "operatingIncome": "53647000", "fiscalDateEnding": "2023-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "37584000" }, "balance": { "totalDebt": "221785000", "totalAssets": "482830000", "longTermDebt": "141534000", "shortTermDebt": "17561000", "preferredStock": null, "fiscalDateEnding": "2023-12-31", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": "13545055", "totalCurrentAssets": "136183000", "totalShareholderEquity": "169130000", "totalCurrentLiabilities": "108371000", "propertyPlantEquipmentNet": "315832000", "cashAndShortTermInvestments": "0" }, "cashflow": { "freeCashFlow": "58130000", "dividendsPaid": "0", "issuanceOfDebt": "620878000", "issuanceOfStock": null, "repaymentOfDebt": "-666284000", "fiscalDateEnding": "2023-12-31", "operatingCashflow": "80242000", "repurchaseOfStock": null, "capitalExpenditures": "-22112000" } } }, { "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "CAD", "fetched_at": "2026-06-07T20:01:26.903516+00:00", "is_restated": false, "income_statement": { "revenue": 415912000, "cost_of_revenue": 357767000, "gross_profit": 58145000, "ebit": 16534000, "ebitda": 54886000, "pretax_income": null, "tax_provision": null, "net_income": -8770000, "net_income_to_common": -8770000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": null, "total_current_assets": 122545000, "total_assets": 326897000, "short_term_debt": null, "long_term_debt": 176518000, "total_debt": 244940000, "total_liabilities": null, "total_equity": 5657000, "shares_outstanding": 13545055, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 80173000, "capital_expenditure": -15167000, "free_cash_flow": 65006000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -26674000 }, "complete_fields": { "id": 424459, "ticker_id": 36575, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "CAD", "fetched_at": "2026-06-07T20:01:26.903516+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "54886000", "netIncome": "-8770000", "grossProfit": "58145000", "totalRevenue": "415912000", "costOfRevenue": "357767000", "interestExpense": "32274000", "operatingIncome": "16534000", "fiscalDateEnding": "2022-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "31382000" }, "balance": { "totalDebt": "244940000", "totalAssets": "326897000", "longTermDebt": "176518000", "shortTermDebt": null, "preferredStock": null, "fiscalDateEnding": "2022-12-31", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": "13545055", "totalCurrentAssets": "122545000", "totalShareholderEquity": "5657000", "totalCurrentLiabilities": "87453000", "propertyPlantEquipmentNet": "193459000", "cashAndShortTermInvestments": null }, "cashflow": { "freeCashFlow": "65006000", "dividendsPaid": "0", "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": "-26674000", "fiscalDateEnding": "2022-12-31", "operatingCashflow": "80173000", "repurchaseOfStock": null, "capitalExpenditures": "-15167000" } }, "revenue": 415912000, "cost_of_revenue": 357767000, "gross_profit": 58145000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 16534000, "depreciation_amortisation": 31382000, "ebitda": 54886000, "interest_expense": 32274000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": -8770000, "net_income_continuing_ops": null, "net_income_to_common": -8770000, "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": 122545000, "net_ppe": 193459000, "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": 326897000, "short_term_debt": null, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 87453000, "long_term_debt": 176518000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 244940000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 5657000, "shares_outstanding": 13545055, "operating_cash_flow": 80173000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -15167000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -26674000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 65006000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "54886000", "netIncome": "-8770000", "grossProfit": "58145000", "totalRevenue": "415912000", "costOfRevenue": "357767000", "interestExpense": "32274000", "operatingIncome": "16534000", "fiscalDateEnding": "2022-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "31382000" }, "balance": { "totalDebt": "244940000", "totalAssets": "326897000", "longTermDebt": "176518000", "shortTermDebt": null, "preferredStock": null, "fiscalDateEnding": "2022-12-31", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": "13545055", "totalCurrentAssets": "122545000", "totalShareholderEquity": "5657000", "totalCurrentLiabilities": "87453000", "propertyPlantEquipmentNet": "193459000", "cashAndShortTermInvestments": null }, "cashflow": { "freeCashFlow": "65006000", "dividendsPaid": "0", "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": "-26674000", "fiscalDateEnding": "2022-12-31", "operatingCashflow": "80173000", "repurchaseOfStock": null, "capitalExpenditures": "-15167000" } } }, { "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "CAD", "fetched_at": "2026-06-07T20:01:26.903516+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": 7500000, "long_term_debt": null, "total_debt": 7500000, "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": 13110000 }, "complete_fields": { "id": 424460, "ticker_id": 36575, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "CAD", "fetched_at": "2026-06-07T20:01:26.903516+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": "7500000", "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": "13110000", "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": 7500000, "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": 7500000, "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": 13110000, "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": "7500000", "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": "13110000", "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": "2026-06-07T20:01:26.903516+00:00", "is_restated": false, "income_statement": { "revenue": 160223000, "cost_of_revenue": 138198000, "gross_profit": 22025000, "ebit": 5750000, "ebitda": 22634000, "pretax_income": null, "tax_provision": null, "net_income": -3298000, "net_income_to_common": -3298000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 5011000, "total_current_assets": 189358000, "total_assets": 614069000, "short_term_debt": 12549000, "long_term_debt": 178317000, "total_debt": 297257000, "total_liabilities": null, "total_equity": 208540000, "shares_outstanding": 13077755, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -449000, "capital_expenditure": -15971000, "free_cash_flow": -16420000, "dividends_paid": 0, "share_repurchases": -38000, "shares_issued": null, "net_debt_issued": 7708000 }, "complete_fields": { "id": 424450, "ticker_id": 36575, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 2, "currency_reported": "CAD", "fetched_at": "2026-06-07T20:01:26.903516+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "22634000", "netIncome": "-3298000", "grossProfit": "22025000", "totalRevenue": "160223000", "costOfRevenue": "138198000", "interestExpense": "7150000", "operatingIncome": "5750000", "fiscalDateEnding": "2026-03-31", "researchAndDevelopment": null, "depreciationAndAmortization": "20119000" }, "balance": { "totalDebt": "297257000", "totalAssets": "614069000", "longTermDebt": "178317000", "shortTermDebt": "12549000", "preferredStock": null, "fiscalDateEnding": "2026-03-31", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": "13077755", "totalCurrentAssets": "189358000", "totalShareholderEquity": "208540000", "totalCurrentLiabilities": "137468000", "propertyPlantEquipmentNet": "404246000", "cashAndShortTermInvestments": "5011000" }, "cashflow": { "freeCashFlow": "-16420000", "dividendsPaid": "0", "issuanceOfDebt": "75154000", "issuanceOfStock": "-38000", "repaymentOfDebt": "-67446000", "fiscalDateEnding": "2026-03-31", "operatingCashflow": "-449000", "repurchaseOfStock": null, "capitalExpenditures": "-15971000" } }, "revenue": 160223000, "cost_of_revenue": 138198000, "gross_profit": 22025000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 5750000, "depreciation_amortisation": 20119000, "ebitda": 22634000, "interest_expense": 7150000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": -3298000, "net_income_continuing_ops": null, "net_income_to_common": -3298000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 5011000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 189358000, "net_ppe": 404246000, "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": 614069000, "short_term_debt": 12549000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 137468000, "long_term_debt": 178317000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 297257000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 208540000, "shares_outstanding": 13077755, "operating_cash_flow": -449000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -15971000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": 0, "share_repurchases": -38000, "shares_issued": null, "net_debt_issued": 7708000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": -16420000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "22634000", "netIncome": "-3298000", "grossProfit": "22025000", "totalRevenue": "160223000", "costOfRevenue": "138198000", "interestExpense": "7150000", "operatingIncome": "5750000", "fiscalDateEnding": "2026-03-31", "researchAndDevelopment": null, "depreciationAndAmortization": "20119000" }, "balance": { "totalDebt": "297257000", "totalAssets": "614069000", "longTermDebt": "178317000", "shortTermDebt": "12549000", "preferredStock": null, "fiscalDateEnding": "2026-03-31", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": "13077755", "totalCurrentAssets": "189358000", "totalShareholderEquity": "208540000", "totalCurrentLiabilities": "137468000", "propertyPlantEquipmentNet": "404246000", "cashAndShortTermInvestments": "5011000" }, "cashflow": { "freeCashFlow": "-16420000", "dividendsPaid": "0", "issuanceOfDebt": "75154000", "issuanceOfStock": "-38000", "repaymentOfDebt": "-67446000", "fiscalDateEnding": "2026-03-31", "operatingCashflow": "-449000", "repurchaseOfStock": null, "capitalExpenditures": "-15971000" } } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider": "yFinance", "currency_reported": "CAD", "fetched_at": "2026-06-07T20:01:26.903516+00:00", "is_restated": false, "income_statement": { "revenue": 164533000, "cost_of_revenue": 141110000, "gross_profit": 23423000, "ebit": 5870000, "ebitda": 24522000, "pretax_income": null, "tax_provision": null, "net_income": 2131000, "net_income_to_common": 2131000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 19901000, "total_current_assets": 204719000, "total_assets": 617131000, "short_term_debt": 11690000, "long_term_debt": 162586000, "total_debt": 277253000, "total_liabilities": null, "total_equity": 208896000, "shares_outstanding": 13080255, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 20139000, "capital_expenditure": -11944000, "free_cash_flow": 8195000, "dividends_paid": 0, "share_repurchases": -889000, "shares_issued": null, "net_debt_issued": -10365000 }, "complete_fields": { "id": 424451, "ticker_id": 36575, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 2, "currency_reported": "CAD", "fetched_at": "2026-06-07T20:01:26.903516+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "24522000", "netIncome": "2131000", "grossProfit": "23423000", "totalRevenue": "164533000", "costOfRevenue": "141110000", "interestExpense": "9628000", "operatingIncome": "5870000", "fiscalDateEnding": "2025-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "16479000" }, "balance": { "totalDebt": "277253000", "totalAssets": "617131000", "longTermDebt": "162586000", "shortTermDebt": "11690000", "preferredStock": null, "fiscalDateEnding": "2025-12-31", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": "13080255", "totalCurrentAssets": "204719000", "totalShareholderEquity": "208896000", "totalCurrentLiabilities": "156376000", "propertyPlantEquipmentNet": "390801000", "cashAndShortTermInvestments": "19901000" }, "cashflow": { "freeCashFlow": "8195000", "dividendsPaid": "0", "issuanceOfDebt": "35227000", "issuanceOfStock": "-889000", "repaymentOfDebt": "-45592000", "fiscalDateEnding": "2025-12-31", "operatingCashflow": "20139000", "repurchaseOfStock": null, "capitalExpenditures": "-11944000" } }, "revenue": 164533000, "cost_of_revenue": 141110000, "gross_profit": 23423000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 5870000, "depreciation_amortisation": 16479000, "ebitda": 24522000, "interest_expense": 9628000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 2131000, "net_income_continuing_ops": null, "net_income_to_common": 2131000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 19901000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 204719000, "net_ppe": 390801000, "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": 617131000, "short_term_debt": 11690000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 156376000, "long_term_debt": 162586000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 277253000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 208896000, "shares_outstanding": 13080255, "operating_cash_flow": 20139000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -11944000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": 0, "share_repurchases": -889000, "shares_issued": null, "net_debt_issued": -10365000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 8195000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "24522000", "netIncome": "2131000", "grossProfit": "23423000", "totalRevenue": "164533000", "costOfRevenue": "141110000", "interestExpense": "9628000", "operatingIncome": "5870000", "fiscalDateEnding": "2025-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "16479000" }, "balance": { "totalDebt": "277253000", "totalAssets": "617131000", "longTermDebt": "162586000", "shortTermDebt": "11690000", "preferredStock": null, "fiscalDateEnding": "2025-12-31", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": "13080255", "totalCurrentAssets": "204719000", "totalShareholderEquity": "208896000", "totalCurrentLiabilities": "156376000", "propertyPlantEquipmentNet": "390801000", "cashAndShortTermInvestments": "19901000" }, "cashflow": { "freeCashFlow": "8195000", "dividendsPaid": "0", "issuanceOfDebt": "35227000", "issuanceOfStock": "-889000", "repaymentOfDebt": "-45592000", "fiscalDateEnding": "2025-12-31", "operatingCashflow": "20139000", "repurchaseOfStock": null, "capitalExpenditures": "-11944000" } } }, { "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider": "yFinance", "currency_reported": "CAD", "fetched_at": "2026-06-07T20:01:26.903516+00:00", "is_restated": false, "income_statement": { "revenue": 125319000, "cost_of_revenue": 105692000, "gross_profit": 19627000, "ebit": 3438000, "ebitda": 15737000, "pretax_income": null, "tax_provision": null, "net_income": -6217000, "net_income_to_common": -6217000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 30395000, "total_current_assets": 182539000, "total_assets": 597894000, "short_term_debt": 14727000, "long_term_debt": 166292000, "total_debt": 285278000, "total_liabilities": null, "total_equity": 210345000, "shares_outstanding": 13152155, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 35017000, "capital_expenditure": -25667000, "free_cash_flow": 9350000, "dividends_paid": 0, "share_repurchases": -2297000, "shares_issued": null, "net_debt_issued": -13692000 }, "complete_fields": { "id": 424453, "ticker_id": 36575, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 2, "currency_reported": "CAD", "fetched_at": "2026-06-07T20:01:26.903516+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "15737000", "netIncome": "-6217000", "grossProfit": "19627000", "totalRevenue": "125319000", "costOfRevenue": "105692000", "interestExpense": "6291000", "operatingIncome": "3438000", "fiscalDateEnding": "2025-09-30", "researchAndDevelopment": null, "depreciationAndAmortization": "16160000" }, "balance": { "totalDebt": "285278000", "totalAssets": "597894000", "longTermDebt": "166292000", "shortTermDebt": "14727000", "preferredStock": null, "fiscalDateEnding": "2025-09-30", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": "13152155", "totalCurrentAssets": "182539000", "totalShareholderEquity": "210345000", "totalCurrentLiabilities": "128413000", "propertyPlantEquipmentNet": "394305000", "cashAndShortTermInvestments": "30395000" }, "cashflow": { "freeCashFlow": "9350000", "dividendsPaid": "0", "issuanceOfDebt": "4863000", "issuanceOfStock": "-2297000", "repaymentOfDebt": "-18555000", "fiscalDateEnding": "2025-09-30", "operatingCashflow": "35017000", "repurchaseOfStock": null, "capitalExpenditures": "-25667000" } }, "revenue": 125319000, "cost_of_revenue": 105692000, "gross_profit": 19627000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 3438000, "depreciation_amortisation": 16160000, "ebitda": 15737000, "interest_expense": 6291000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": -6217000, "net_income_continuing_ops": null, "net_income_to_common": -6217000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 30395000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 182539000, "net_ppe": 394305000, "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": 597894000, "short_term_debt": 14727000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 128413000, "long_term_debt": 166292000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 285278000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 210345000, "shares_outstanding": 13152155, "operating_cash_flow": 35017000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -25667000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": 0, "share_repurchases": -2297000, "shares_issued": null, "net_debt_issued": -13692000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 9350000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "15737000", "netIncome": "-6217000", "grossProfit": "19627000", "totalRevenue": "125319000", "costOfRevenue": "105692000", "interestExpense": "6291000", "operatingIncome": "3438000", "fiscalDateEnding": "2025-09-30", "researchAndDevelopment": null, "depreciationAndAmortization": "16160000" }, "balance": { "totalDebt": "285278000", "totalAssets": "597894000", "longTermDebt": "166292000", "shortTermDebt": "14727000", "preferredStock": null, "fiscalDateEnding": "2025-09-30", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": "13152155", "totalCurrentAssets": "182539000", "totalShareholderEquity": "210345000", "totalCurrentLiabilities": "128413000", "propertyPlantEquipmentNet": "394305000", "cashAndShortTermInvestments": "30395000" }, "cashflow": { "freeCashFlow": "9350000", "dividendsPaid": "0", "issuanceOfDebt": "4863000", "issuanceOfStock": "-2297000", "repaymentOfDebt": "-18555000", "fiscalDateEnding": "2025-09-30", "operatingCashflow": "35017000", "repurchaseOfStock": null, "capitalExpenditures": "-25667000" } } }, { "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider": "yFinance", "currency_reported": "CAD", "fetched_at": "2026-06-07T20:01:26.903516+00:00", "is_restated": false, "income_statement": { "revenue": 201889000, "cost_of_revenue": 165153000, "gross_profit": 36736000, "ebit": 17001000, "ebitda": 41009000, "pretax_income": null, "tax_provision": null, "net_income": 13568000, "net_income_to_common": 13568000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 43845000, "total_current_assets": 215898000, "total_assets": 602092000, "short_term_debt": 18345000, "long_term_debt": 165671000, "total_debt": 276310000, "total_liabilities": null, "total_equity": 216066000, "shares_outstanding": 13319655, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 35941000, "capital_expenditure": -11321000, "free_cash_flow": 24620000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -3165000 }, "complete_fields": { "id": 424454, "ticker_id": 36575, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 2, "currency_reported": "CAD", "fetched_at": "2026-06-07T20:01:26.903516+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "41009000", "netIncome": "13568000", "grossProfit": "36736000", "totalRevenue": "201889000", "costOfRevenue": "165153000", "interestExpense": "7074000", "operatingIncome": "17001000", "fiscalDateEnding": "2025-06-30", "researchAndDevelopment": null, "depreciationAndAmortization": "17305000" }, "balance": { "totalDebt": "276310000", "totalAssets": "602092000", "longTermDebt": "165671000", "shortTermDebt": "18345000", "preferredStock": null, "fiscalDateEnding": "2025-06-30", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": "13319655", "totalCurrentAssets": "215898000", "totalShareholderEquity": "216066000", "totalCurrentLiabilities": "136934000", "propertyPlantEquipmentNet": "365005000", "cashAndShortTermInvestments": "43845000" }, "cashflow": { "freeCashFlow": "24620000", "dividendsPaid": "0", "issuanceOfDebt": "7492000", "issuanceOfStock": null, "repaymentOfDebt": "-10657000", "fiscalDateEnding": "2025-06-30", "operatingCashflow": "35941000", "repurchaseOfStock": null, "capitalExpenditures": "-11321000" } }, "revenue": 201889000, "cost_of_revenue": 165153000, "gross_profit": 36736000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 17001000, "depreciation_amortisation": 17305000, "ebitda": 41009000, "interest_expense": 7074000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 13568000, "net_income_continuing_ops": null, "net_income_to_common": 13568000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 43845000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 215898000, "net_ppe": 365005000, "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": 602092000, "short_term_debt": 18345000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 136934000, "long_term_debt": 165671000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 276310000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 216066000, "shares_outstanding": 13319655, "operating_cash_flow": 35941000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -11321000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -3165000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 24620000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "41009000", "netIncome": "13568000", "grossProfit": "36736000", "totalRevenue": "201889000", "costOfRevenue": "165153000", "interestExpense": "7074000", "operatingIncome": "17001000", "fiscalDateEnding": "2025-06-30", "researchAndDevelopment": null, "depreciationAndAmortization": "17305000" }, "balance": { "totalDebt": "276310000", "totalAssets": "602092000", "longTermDebt": "165671000", "shortTermDebt": "18345000", "preferredStock": null, "fiscalDateEnding": "2025-06-30", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": "13319655", "totalCurrentAssets": "215898000", "totalShareholderEquity": "216066000", "totalCurrentLiabilities": "136934000", "propertyPlantEquipmentNet": "365005000", "cashAndShortTermInvestments": "43845000" }, "cashflow": { "freeCashFlow": "24620000", "dividendsPaid": "0", "issuanceOfDebt": "7492000", "issuanceOfStock": null, "repaymentOfDebt": "-10657000", "fiscalDateEnding": "2025-06-30", "operatingCashflow": "35941000", "repurchaseOfStock": null, "capitalExpenditures": "-11321000" } } }, { "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider": "yFinance", "currency_reported": "CAD", "fetched_at": "2026-06-07T20:01:26.903516+00:00", "is_restated": false, "income_statement": { "revenue": 208564000, "cost_of_revenue": 171771000, "gross_profit": 36793000, "ebit": 23204000, "ebitda": 51848000, "pretax_income": null, "tax_provision": null, "net_income": 23599000, "net_income_to_common": 23599000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 32619000, "total_current_assets": 198129000, "total_assets": 588901000, "short_term_debt": 12415000, "long_term_debt": 176792000, "total_debt": 277006000, "total_liabilities": null, "total_equity": 213306000, "shares_outstanding": 13545055, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 26603000, "capital_expenditure": -10920000, "free_cash_flow": 15683000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": 0, "net_debt_issued": -10154000 }, "complete_fields": { "id": 424455, "ticker_id": 36575, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 2, "currency_reported": "CAD", "fetched_at": "2026-06-07T20:01:26.903516+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "51848000", "netIncome": "23599000", "grossProfit": "36793000", "totalRevenue": "208564000", "costOfRevenue": "171771000", "interestExpense": "6621000", "operatingIncome": "23204000", "fiscalDateEnding": "2025-03-31", "researchAndDevelopment": null, "depreciationAndAmortization": "15102000" }, "balance": { "totalDebt": "277006000", "totalAssets": "588901000", "longTermDebt": "176792000", "shortTermDebt": "12415000", "preferredStock": null, "fiscalDateEnding": "2025-03-31", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": "13545055", "totalCurrentAssets": "198129000", "totalShareholderEquity": "213306000", "totalCurrentLiabilities": "110105000", "propertyPlantEquipmentNet": "367738000", "cashAndShortTermInvestments": "32619000" }, "cashflow": { "freeCashFlow": "15683000", "dividendsPaid": "0", "issuanceOfDebt": "0", "issuanceOfStock": "0", "repaymentOfDebt": "-10154000", "fiscalDateEnding": "2025-03-31", "operatingCashflow": "26603000", "repurchaseOfStock": null, "capitalExpenditures": "-10920000" } }, "revenue": 208564000, "cost_of_revenue": 171771000, "gross_profit": 36793000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 23204000, "depreciation_amortisation": 15102000, "ebitda": 51848000, "interest_expense": 6621000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 23599000, "net_income_continuing_ops": null, "net_income_to_common": 23599000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 32619000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 198129000, "net_ppe": 367738000, "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": 588901000, "short_term_debt": 12415000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 110105000, "long_term_debt": 176792000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 277006000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 213306000, "shares_outstanding": 13545055, "operating_cash_flow": 26603000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -10920000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": 0, "share_repurchases": null, "shares_issued": 0, "net_debt_issued": -10154000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 15683000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "51848000", "netIncome": "23599000", "grossProfit": "36793000", "totalRevenue": "208564000", "costOfRevenue": "171771000", "interestExpense": "6621000", "operatingIncome": "23204000", "fiscalDateEnding": "2025-03-31", "researchAndDevelopment": null, "depreciationAndAmortization": "15102000" }, "balance": { "totalDebt": "277006000", "totalAssets": "588901000", "longTermDebt": "176792000", "shortTermDebt": "12415000", "preferredStock": null, "fiscalDateEnding": "2025-03-31", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": "13545055", "totalCurrentAssets": "198129000", "totalShareholderEquity": "213306000", "totalCurrentLiabilities": "110105000", "propertyPlantEquipmentNet": "367738000", "cashAndShortTermInvestments": "32619000" }, "cashflow": { "freeCashFlow": "15683000", "dividendsPaid": "0", "issuanceOfDebt": "0", "issuanceOfStock": "0", "repaymentOfDebt": "-10154000", "fiscalDateEnding": "2025-03-31", "operatingCashflow": "26603000", "repurchaseOfStock": null, "capitalExpenditures": "-10920000" } } }, { "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider": "yFinance", "currency_reported": "CAD", "fetched_at": "2026-06-07T20:01:26.903516+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": 0, "net_debt_issued": null }, "complete_fields": { "id": 424457, "ticker_id": 36575, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 2, "currency_reported": "CAD", "fetched_at": "2026-06-07T20:01:26.903516+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 }, "cashflow": { "freeCashFlow": null, "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": "0", "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": 0, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": null, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": null, "netIncome": null, "grossProfit": null, "totalRevenue": null, "costOfRevenue": null, "interestExpense": null, "operatingIncome": null, "fiscalDateEnding": "2024-09-30", "researchAndDevelopment": null, "depreciationAndAmortization": null }, "cashflow": { "freeCashFlow": null, "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": "0", "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": "trending_value", "name": "Trending Value", "slug": "trending-value", "group": "multi_factor", "page_url": "/factors/trending-value/", "rank_field": "trending_value_rank" }, { "key": "quality_value", "name": "Quality \u00d7 Value", "slug": "quality-value", "group": "multi_factor", "page_url": "/factors/quality-value/", "rank_field": "-quality_value_composite" }, { "key": "vc2_cheapest", "name": "VC2 Cheapest Decile", "slug": "vc2-cheapest", "group": "value", "page_url": "/factors/vc2-cheapest/", "rank_field": "vc2_score" }, { "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": "piotroski_bargains", "name": "Piotroski Bargains", "slug": "piotroski-bargains", "group": "quality", "page_url": "/factors/piotroski-bargains/", "rank_field": "-piotroski_f_score" }, { "key": "capital_allocators", "name": "Capital Allocators", "slug": "capital-allocators", "group": "quality", "page_url": "/factors/capital-allocators/", "rank_field": "-capital_allocation_quality" }, { "key": "risk_adj_momentum", "name": "Risk-Adjusted Momentum", "slug": "risk-adj-momentum", "group": "momentum", "page_url": "/factors/risk-adj-momentum/", "rank_field": "-risk_adjusted_momentum" }, { "key": "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" }, { "key": "small_cap_value", "name": "Small Cap Value", "slug": "small-cap-value", "group": "universe", "page_url": "/factors/small-cap-value/", "rank_field": "-value_percentile" } ], "coverage": { "factor_history_points": 1, "annual_financial_periods": 5, "quarterly_financial_periods": 6, "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" ] } } }