{ "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/" }, "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": "2026-08-09", "universe": "CAD_CA", "score": { "os": 0.67, "value": 0.95, "quality": 0.25, "momentum": 0.16, "coverage": 0.909, "confidence": 0.851, "delta": 0.03 }, "headline_factors": { "price": 12, "market_cap": 156808260, "pe_ratio": 25.3571, "earnings_yield": 0.0714, "ebitda_to_ev": 0.2314, "shareholder_yield": 0.0375, "roe": 0.0297, "piotroski_f_score": 7, "momentum_12_1": 0.0739, "volatility_252d": 0.4906 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": true, "small_cap_core": true, "veiled_value": false, "earnings_consistent_5y": false }, "factor_groups": { "valuation": { "pe_ratio": 25.3571, "ev_ebitda": 4.3219, "earnings_yield": 0.0714, "fcf_yield": 0.057, "shareholder_yield": 0.0375 }, "quality": { "roe": 0.0297, "roic": 0.048, "gross_margin": 0.1562, "fcf_margin": 0.0392, "piotroski_f_score": 7 }, "growth": { "revenue_growth_1y": 0.0391, "eps_growth_1y": 2.6025, "fcf_growth_1y": 0.1326 }, "momentum": { "price_return_12m": -0.0762, "momentum_12_1": 0.0739, "relative_strength": -0.3868 }, "scores": { "value_percentile": 0.95, "quality_percentile": 0.25, "momentum_percentile": 0.16, "growth_composite": 17, "yield_composite": 35, "overall_composite": 33, "os_score": 0.67, "factor_coverage": 0.909, "signal_confidence": 0.851 } } }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 14.49, "os": 0.77, "value": 0.91, "quality": 0.29, "momentum": 0.36, "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 }, { "week_end_date": "2026-06-14", "price": 13.77, "os": 0.73, "value": 0.92, "quality": 0.29, "momentum": 0.27, "confidence": 0.939, "coverage": 0.939, "pe_ratio": 29.0973, "earnings_yield": 0.0679, "shareholder_yield": 0.0327, "roe": 0.0297, "momentum_12_1": 0.2054 }, { "week_end_date": "2026-06-21", "price": 13.5, "os": 0.67, "value": 0.92, "quality": 0.27, "momentum": 0.2, "confidence": 0.939, "coverage": 0.939, "pe_ratio": 28.5267, "earnings_yield": 0.0684, "shareholder_yield": 0.0334, "roe": 0.0297, "momentum_12_1": 0.1163 }, { "week_end_date": "2026-06-28", "price": 13.62, "os": 0.7, "value": 0.92, "quality": 0.3, "momentum": 0.2, "confidence": 0.939, "coverage": 0.939, "pe_ratio": 28.7803, "earnings_yield": 0.0682, "shareholder_yield": 0.0331, "roe": 0.0297, "momentum_12_1": 0.031 }, { "week_end_date": "2026-07-05", "price": 14.31, "os": 0.69, "value": 0.92, "quality": 0.29, "momentum": 0.21, "confidence": 0.931, "coverage": 0.939, "pe_ratio": 30.2383, "earnings_yield": 0.0669, "shareholder_yield": 0.0315, "roe": 0.0297, "momentum_12_1": 0.0269 }, { "week_end_date": "2026-07-12", "price": 13.95, "os": 0.64, "value": 0.91, "quality": 0.26, "momentum": 0.18, "confidence": 0.92, "coverage": 0.939, "pe_ratio": 29.4776, "earnings_yield": 0.0676, "shareholder_yield": 0.0323, "roe": 0.0297, "momentum_12_1": -0.0199 }, { "week_end_date": "2026-07-19", "price": 12.66, "os": 0.65, "value": 0.94, "quality": 0.26, "momentum": 0.14, "confidence": 0.91, "coverage": 0.939, "pe_ratio": 26.7517, "earnings_yield": 0.07, "shareholder_yield": 0.0356, "roe": 0.0297, "momentum_12_1": -0.0274 }, { "week_end_date": "2026-07-26", "price": 12.58, "os": 0.67, "value": 0.94, "quality": 0.26, "momentum": 0.17, "confidence": 0.9, "coverage": 0.939, "pe_ratio": 26.5827, "earnings_yield": 0.0702, "shareholder_yield": 0.0358, "roe": 0.0297, "momentum_12_1": 0.0187 }, { "week_end_date": "2026-08-02", "price": 11.55, "os": 0.64, "value": 0.95, "quality": 0.24, "momentum": 0.13, "confidence": 0.861, "coverage": 0.909, "pe_ratio": 24.4062, "earnings_yield": 0.0723, "shareholder_yield": 0.039, "roe": 0.0297, "momentum_12_1": 0.0561 }, { "week_end_date": "2026-08-09", "price": 12, "os": 0.67, "value": 0.95, "quality": 0.25, "momentum": 0.16, "confidence": 0.851, "coverage": 0.909, "pe_ratio": 25.3571, "earnings_yield": 0.0714, "shareholder_yield": 0.0375, "roe": 0.0297, "momentum_12_1": 0.0739 } ], "financial_periods": { "annual": [ { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "CAD", "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 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "CAD", "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 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "CAD", "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 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "CAD", "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 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "CAD", "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 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "CAD", "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 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "CAD", "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 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "CAD", "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 } } ], "quarterly": [ { "period_end_date": "2026-06-30", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 2, "currency_reported": "CAD", "is_restated": false, "income_statement": { "revenue": 137117000, "cost_of_revenue": 119758000, "gross_profit": 17359000, "ebit": -559000, "ebitda": 17128000, "pretax_income": null, "tax_provision": null, "net_income": -5593000, "net_income_to_common": -5593000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2045000, "total_current_assets": 163534000, "total_assets": 592682000, "short_term_debt": 16894000, "long_term_debt": 173692000, "total_debt": 291529000, "total_liabilities": null, "total_equity": 202230000, "shares_outstanding": 13067355, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 27638000, "capital_expenditure": -18676000, "free_cash_flow": 8962000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -7727000 } }, { "period_end_date": "2026-06-30", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 2, "currency_reported": "CAD", "is_restated": false, "income_statement": { "revenue": 137117000, "cost_of_revenue": 119758000, "gross_profit": 17359000, "ebit": -559000, "ebitda": 17128000, "pretax_income": null, "tax_provision": null, "net_income": -5593000, "net_income_to_common": -5593000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2045000, "total_current_assets": 163534000, "total_assets": 592682000, "short_term_debt": 16894000, "long_term_debt": 173692000, "total_debt": 291529000, "total_liabilities": null, "total_equity": 202230000, "shares_outstanding": 13067355, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 27638000, "capital_expenditure": -18676000, "free_cash_flow": 8962000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -7727000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "CAD", "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 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "CAD", "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 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "CAD", "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 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "CAD", "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 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "CAD", "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 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "CAD", "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 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "CAD", "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 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "CAD", "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 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "CAD", "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 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "CAD", "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 } } ] }, "strategy_matches": [ { "key": "os_composite", "name": "Combined Factor Score", "slug": "composite", "group": "multi_factor", "page_url": "/factors/composite/" }, { "key": "vc2_cheapest", "name": "Lowest Valuation Decile", "slug": "vc2-cheapest", "group": "value", "page_url": "/factors/vc2-cheapest/" }, { "key": "ebitda_ev", "name": "EBITDA/EV Value", "slug": "ebitda-ev", "group": "value", "page_url": "/factors/ebitda-ev/" }, { "key": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/" }, { "key": "piotroski_bargains", "name": "Piotroski Bargains", "slug": "piotroski-bargains", "group": "quality", "page_url": "/factors/piotroski-bargains/" }, { "key": "capital_allocators", "name": "Capital Allocators", "slug": "capital-allocators", "group": "quality", "page_url": "/factors/capital-allocators/" }, { "key": "risk_adj_momentum", "name": "Price Strength Relative to Volatility", "slug": "risk-adj-momentum", "group": "momentum", "page_url": "/factors/risk-adj-momentum/" }, { "key": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/" }, { "key": "tiny_titans", "name": "Tiny Titans", "slug": "tiny-titans", "group": "universe", "page_url": "/factors/tiny-titans/" }, { "key": "small_cap_value", "name": "Small Cap Value", "slug": "small-cap-value", "group": "universe", "page_url": "/factors/small-cap-value/" } ], "coverage": { "factor_history_points": 10, "annual_financial_periods": 8, "quarterly_financial_periods": 12, "latest_factor_week": "2026-08-09", "latest_financials_period_end": "2026-03-31" }, "schema": { "public_fields_only": true } }