{ "ticker": { "uuid": "66eebc60-93ae-4f29-9aea-8063609d61e5", "symbol": "MPC-C", "name": "Madison Pacific Properties Inc.", "exchange": "TOR", "exchange_name": "Toronto Stock Exchange", "country": "CA", "currency": "CAD", "sector": "Real Estate", "industry": "Real Estate Services", "page_url": "https://sharemaestro.com/factors/ticker/66eebc60-93ae-4f29-9aea-8063609d61e5/", "api_url": "https://sharemaestro.com/factors/api/tickers/66eebc60-93ae-4f29-9aea-8063609d61e5/" }, "ticker_metadata": { "id": 36241, "uuid": "66eebc60-93ae-4f29-9aea-8063609d61e5", "symbol": "MPC-C", "name": "Madison Pacific Properties Inc.", "asset_type": "equity", "market_cap": 270450112, "stock_exchange_id": 42, "industry": "Real Estate Services", "sector": "Real Estate", "description": "Madison Pacific Properties Inc. invests in, develops, owns, and operates real estate properties in Canada. The company's property portfolio comprises industrial, commercial, multi family, retail and office rental properties. It also provides property management and leasing services, including tenant services and relationships, building operations, leasing, lease administration, property accounting and reporting, and project management. The company was formerly known as Princeton Mining Corporation and changed its name to Madison Pacific Properties Inc. in April 1998. Madison Pacific Properties Inc. was incorporated in 1963 and is headquartered in Vancouver, 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": "66eebc60-93ae-4f29-9aea-8063609d61e5", "symbol": "MPC-C", "name": "Madison Pacific Properties Inc.", "exchange": "TOR", "exchange_name": "Toronto Stock Exchange", "country": "CA", "currency": "CAD", "sector": "Real Estate", "industry": "Real Estate Services", "page_url": "https://sharemaestro.com/factors/ticker/66eebc60-93ae-4f29-9aea-8063609d61e5/", "api_url": "https://sharemaestro.com/factors/api/tickers/66eebc60-93ae-4f29-9aea-8063609d61e5/" }, "week_end_date": "2026-06-07", "universe": "CAD_CA", "score": { "os": 0.16, "value": 0.35, "quality": 0.27, "momentum": 0.3, "coverage": 0.909, "confidence": 0.909, "delta": null }, "headline_factors": { "price": 5.1, "market_cap": 306510127.5, "pe_ratio": 9.797, "earnings_yield": 0.0414, "ebitda_to_ev": 0.0919, "shareholder_yield": 0.0863, "roe": 0.0737, "piotroski_f_score": 4, "momentum_12_1": 0.1308, "volatility_252d": 0.2573 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": false, "small_cap_core": false, "veiled_value": false, "earnings_consistent_5y": false }, "factor_groups": { "identity": { "week_end_date": "2026-06-07", "source_primary": "yfinance", "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 0.9286, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T20:10:50.586476+00:00", "batch_id": "" }, "size": { "price_close": 5.1, "market_cap": 306510127.5, "market_cap_usd": 306510127.5, "enterprise_value": 668639127.5, "shares_outstanding": 60100025, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": 9.797, "pb_ratio": 0.7224, "ptbv_ratio": 0.7224, "ps_ratio": 6.5513, "pcf_ratio": 24.1081, "pfcf_ratio": 28.336, "ev_ebitda": 10.8851, "ev_ebit": 24.163, "ev_sales": 14.2914, "ev_fcf": 61.8137, "earnings_yield": 0.0414, "fcf_yield": 0.0162, "price_to_sales": 6.5513, "price_to_book": 0.7224, "price_to_cashflow": 24.1081, "ebitda_to_ev": 0.0919, "sales_yield": 0.07 }, "yield": { "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0.0863, "debt_paydown_yield": 0, "total_yield": 0.0863 }, "quality": { "gross_margin": 0.6963, "operating_margin": 0.5915, "net_margin": 0.6687, "ebitda_margin": 1.3129, "fcf_margin": 0.2312, "roe": 0.0737, "roa": 0.036, "roic": 0.0269, "roc_greenblatt": null, "asset_turnover": 0.0538, "cash_conversion": 0.3457, "accruals_ratio": 0.0214, "sbc_to_revenue": null, "piotroski_f_score": 4, "altman_z_score": null, "earnings_stability_5y": 0.7507, "revenue_stability_5y": 0.0915, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.0375, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": null, "net_debt_to_ebitda": 5.6466, "debt_to_assets": 0.4094, "interest_coverage": 1.6833, "current_ratio": 0.2048, "quick_ratio": 0.2048, "net_debt": 346855000, "local_beta": -0.1711, "volatility_252d": 0.2573, "volatility_60d": 0.4612, "max_drawdown_12m": -0.1757, "risk_adjusted_momentum": 0.5084 }, "growth": { "revenue_growth_1y": 0.0301, "revenue_growth_3y_cagr": 0.0702, "revenue_growth_5y_cagr": null, "eps_growth_1y": null, "eps_growth_3y_cagr": -0.2552, "eps_growth_5y_cagr": null, "fcf_growth_1y": null, "book_value_growth_1y": 0.0109, "revenue_growth": 0.0301, "earnings_growth": null }, "momentum": { "price_return_1m": 0.1087, "price_return_3m": 0.1486, "price_return_6m": 0.0519, "price_return_9m": 0.0308, "price_return_12m": 0.2537, "price_return_12m_ex1m": 0.1308, "momentum_6m": 0.0519, "momentum_12m": 0.2537, "momentum_12_1": 0.1308, "distance_from_52w_high": -0.0251, "distance_from_52w_low": 0.1827, "relative_strength": -0.0484 }, "raw_ttm": { "revenue_ttm": 46786000, "gross_profit_ttm": 32577000, "ebit_ttm": 27672000, "ebitda_ttm": 61427000, "net_income_ttm": 31286000, "eps_diluted_ttm": 0.5206, "operating_cash_flow_ttm": 12714000, "capital_expenditure_ttm": -1897000, "fcf_ttm": 10817000, "dividends_paid_ttm": -26461000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 16439000, "cash_and_equivalents": 9227000, "total_current_assets": 19382000, "total_current_liabilities": 94647000, "net_ppe": null, "total_assets": 869724000, "total_debt": 356082000, "total_equity": 424296000, "net_working_capital": -1105000, "book_value_per_share": 7.0598, "retained_earnings": null, "preferred_stock": null, "minority_interest": 15274000, "tangible_book_value": null, "tangible_book_per_share": 7.0598 }, "ranks": { "universe_ticker_count": 524, "rank_pe": 20, "rank_pb": 10, "rank_ptbv": 10, "rank_ps": 81, "rank_pcf": 83, "rank_ev_ebitda": 48, "rank_ev_ebit": 69, "rank_earnings_yield": 69, "rank_fcf_yield": 66, "rank_dividend_yield": 61, "rank_shareholder_yield": 9, "rank_total_yield": 24, "rank_roe": 55, "rank_roc": 50, "rank_roic": 78, "rank_gross_margin": 15, "rank_fcf_margin": 22, "rank_piotroski": 80, "rank_accruals": 89, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 62, "rank_momentum_12m": 55, "rank_momentum_12m_ex1m": 66, "rank_relative_strength": 55 }, "composites": { "value_composite": 65, "quality_composite": 73, "momentum_composite": 70, "growth_composite": 69, "yield_composite": 14, "svqf_composite": 73, "vc1_composite": 37, "vc2_composite": 26, "vc3_composite": 29, "trending_value_composite": null, "overall_composite": 84, "quality_value_composite": 0.3074, "os_score": 0.16, "value_percentile": 0.35, "quality_percentile": 0.27, "momentum_percentile": 0.3, "factor_coverage": 0.909, "signal_confidence": 0.909, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 59, "small_cap_core_rank": 29, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false, "trending_value_rank": null, "veiled_value": false, "earnings_consistent_5y": false } } }, "latest_snapshot_fields": { "id": 11461, "ticker_id": 36241, "universe_id": 6, "week_end_date": "2026-06-07", "source_primary": "yfinance", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 0.9286, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T20:10:50.586476+00:00", "batch_id": "", "os_score_delta": null, "price_close": 5.1, "market_cap": 306510127.5, "market_cap_usd": 306510127.5, "enterprise_value": 668639127.5, "shares_outstanding": 60100025, "fx_rate_to_usd": null, "pe_ratio": 9.79703789, "pb_ratio": 0.72239693, "ptbv_ratio": 0.72239693, "ps_ratio": 6.5513215, "pcf_ratio": 24.10807987, "pfcf_ratio": 28.33596445, "ev_ebitda": 10.88510146, "ev_ebit": 24.16302138, "ev_sales": 14.29143606, "ev_fcf": 61.81373093, "earnings_yield": 0.04138555, "fcf_yield": 0.01617764, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0.08632994, "debt_paydown_yield": 0, "total_yield": 0.08632994, "gross_margin": 0.69629804, "operating_margin": 0.59145898, "net_margin": 0.66870431, "ebitda_margin": 1.31293549, "fcf_margin": 0.23120164, "roe": 0.07373626, "roa": 0.03597233, "roic": 0.02691302, "roc_greenblatt": null, "asset_turnover": 0.05379408, "cash_conversion": 0.3457457, "accruals_ratio": 0.0213539, "sbc_to_revenue": null, "debt_to_equity": null, "net_debt_to_ebitda": 5.64662119, "debt_to_assets": 0.40941954, "interest_coverage": 1.68331407, "current_ratio": 0.20478198, "quick_ratio": 0.20478198, "net_debt": 346855000, "revenue_growth_1y": 0.03005372, "revenue_growth_3y_cagr": 0.07015293, "revenue_growth_5y_cagr": null, "eps_growth_1y": null, "eps_growth_3y_cagr": -0.25524258, "eps_growth_5y_cagr": null, "fcf_growth_1y": null, "book_value_growth_1y": 0.01090674, "piotroski_f_score": 4, "altman_z_score": null, "earnings_stability_5y": 0.750676, "revenue_stability_5y": 0.091509, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.10869565, "price_return_3m": 0.14864865, "price_return_6m": 0.05185566, "price_return_9m": 0.03081844, "price_return_12m": 0.25373077, "price_return_12m_ex1m": 0.13081599, "distance_from_52w_high": -0.02513657, "distance_from_52w_low": 0.18265751, "relative_strength": -0.04837564, "local_beta": -0.1711, "volatility_252d": 0.257293, "volatility_60d": 0.461244, "max_drawdown_12m": -0.17570097, "revenue_ttm": 46786000, "gross_profit_ttm": 32577000, "ebit_ttm": 27672000, "ebitda_ttm": 61427000, "net_income_ttm": 31286000, "eps_diluted_ttm": 0.52056551, "operating_cash_flow_ttm": 12714000, "capital_expenditure_ttm": -1897000, "fcf_ttm": 10817000, "dividends_paid_ttm": -26461000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 16439000, "cash_and_equivalents": 9227000, "total_current_assets": 19382000, "total_current_liabilities": 94647000, "net_ppe": null, "total_assets": 869724000, "total_debt": 356082000, "total_equity": 424296000, "net_working_capital": -1105000, "book_value_per_share": 7.05983067, "retained_earnings": null, "preferred_stock": null, "minority_interest": 15274000, "tangible_book_value": null, "tangible_book_per_share": 7.05983067, "universe_ticker_count": 524, "sector": "Real Estate", "rank_pe": 20, "rank_pb": 10, "rank_ptbv": 10, "rank_ps": 81, "rank_pcf": 83, "rank_ev_ebitda": 48, "rank_ev_ebit": 69, "rank_earnings_yield": 69, "rank_fcf_yield": 66, "rank_dividend_yield": 61, "rank_shareholder_yield": 9, "rank_total_yield": 24, "rank_roe": 55, "rank_roc": 50, "rank_roic": 78, "rank_gross_margin": 15, "rank_fcf_margin": 22, "rank_piotroski": 80, "rank_accruals": 89, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 62, "rank_momentum_12m": 55, "rank_momentum_12m_ex1m": 66, "rank_relative_strength": 55, "value_composite": 65, "quality_composite": 73, "momentum_composite": 70, "growth_composite": 69, "yield_composite": 14, "svqf_composite": 73, "vc1_composite": 37, "vc2_composite": 26, "vc3_composite": 29, "trending_value_composite": null, "overall_composite": 84, "factor_coverage": 0.909, "signal_confidence": 0.909, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 59, "small_cap_core_rank": 29, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 5.1, "os": 0.16, "value": 0.35, "quality": 0.27, "momentum": 0.3, "confidence": 0.909, "coverage": 0.909, "pe_ratio": 9.797, "earnings_yield": 0.0414, "shareholder_yield": 0.0863, "roe": 0.0737, "momentum_12_1": 0.1308, "complete_fields": { "id": 11461, "ticker_id": 36241, "universe_id": 6, "week_end_date": "2026-06-07", "source_primary": "yfinance", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 0.9286, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T20:10:50.586476+00:00", "batch_id": "", "os_score_delta": null, "price_close": 5.1, "market_cap": 306510127.5, "market_cap_usd": 306510127.5, "enterprise_value": 668639127.5, "shares_outstanding": 60100025, "fx_rate_to_usd": null, "pe_ratio": 9.79703789, "pb_ratio": 0.72239693, "ptbv_ratio": 0.72239693, "ps_ratio": 6.5513215, "pcf_ratio": 24.10807987, "pfcf_ratio": 28.33596445, "ev_ebitda": 10.88510146, "ev_ebit": 24.16302138, "ev_sales": 14.29143606, "ev_fcf": 61.81373093, "earnings_yield": 0.04138555, "fcf_yield": 0.01617764, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0.08632994, "debt_paydown_yield": 0, "total_yield": 0.08632994, "gross_margin": 0.69629804, "operating_margin": 0.59145898, "net_margin": 0.66870431, "ebitda_margin": 1.31293549, "fcf_margin": 0.23120164, "roe": 0.07373626, "roa": 0.03597233, "roic": 0.02691302, "roc_greenblatt": null, "asset_turnover": 0.05379408, "cash_conversion": 0.3457457, "accruals_ratio": 0.0213539, "sbc_to_revenue": null, "debt_to_equity": null, "net_debt_to_ebitda": 5.64662119, "debt_to_assets": 0.40941954, "interest_coverage": 1.68331407, "current_ratio": 0.20478198, "quick_ratio": 0.20478198, "net_debt": 346855000, "revenue_growth_1y": 0.03005372, "revenue_growth_3y_cagr": 0.07015293, "revenue_growth_5y_cagr": null, "eps_growth_1y": null, "eps_growth_3y_cagr": -0.25524258, "eps_growth_5y_cagr": null, "fcf_growth_1y": null, "book_value_growth_1y": 0.01090674, "piotroski_f_score": 4, "altman_z_score": null, "earnings_stability_5y": 0.750676, "revenue_stability_5y": 0.091509, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.10869565, "price_return_3m": 0.14864865, "price_return_6m": 0.05185566, "price_return_9m": 0.03081844, "price_return_12m": 0.25373077, "price_return_12m_ex1m": 0.13081599, "distance_from_52w_high": -0.02513657, "distance_from_52w_low": 0.18265751, "relative_strength": -0.04837564, "local_beta": -0.1711, "volatility_252d": 0.257293, "volatility_60d": 0.461244, "max_drawdown_12m": -0.17570097, "revenue_ttm": 46786000, "gross_profit_ttm": 32577000, "ebit_ttm": 27672000, "ebitda_ttm": 61427000, "net_income_ttm": 31286000, "eps_diluted_ttm": 0.52056551, "operating_cash_flow_ttm": 12714000, "capital_expenditure_ttm": -1897000, "fcf_ttm": 10817000, "dividends_paid_ttm": -26461000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 16439000, "cash_and_equivalents": 9227000, "total_current_assets": 19382000, "total_current_liabilities": 94647000, "net_ppe": null, "total_assets": 869724000, "total_debt": 356082000, "total_equity": 424296000, "net_working_capital": -1105000, "book_value_per_share": 7.05983067, "retained_earnings": null, "preferred_stock": null, "minority_interest": 15274000, "tangible_book_value": null, "tangible_book_per_share": 7.05983067, "universe_ticker_count": 524, "sector": "Real Estate", "rank_pe": 20, "rank_pb": 10, "rank_ptbv": 10, "rank_ps": 81, "rank_pcf": 83, "rank_ev_ebitda": 48, "rank_ev_ebit": 69, "rank_earnings_yield": 69, "rank_fcf_yield": 66, "rank_dividend_yield": 61, "rank_shareholder_yield": 9, "rank_total_yield": 24, "rank_roe": 55, "rank_roc": 50, "rank_roic": 78, "rank_gross_margin": 15, "rank_fcf_margin": 22, "rank_piotroski": 80, "rank_accruals": 89, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 62, "rank_momentum_12m": 55, "rank_momentum_12m_ex1m": 66, "rank_relative_strength": 55, "value_composite": 65, "quality_composite": 73, "momentum_composite": 70, "growth_composite": 69, "yield_composite": 14, "svqf_composite": 73, "vc1_composite": 37, "vc2_composite": 26, "vc3_composite": 29, "trending_value_composite": null, "overall_composite": 84, "factor_coverage": 0.909, "signal_confidence": 0.909, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 59, "small_cap_core_rank": 29, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false } } ], "financial_periods": { "annual": [ { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "CAD", "fetched_at": "2026-06-07T19:52:21.452038+00:00", "is_restated": false, "income_statement": { "revenue": 45824000, "cost_of_revenue": 14114000, "gross_profit": 31710000, "ebit": 26851000, "ebitda": 55897000, "pretax_income": null, "tax_provision": null, "net_income": 26149000, "net_income_to_common": 26149000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 19320000, "total_current_assets": 22312000, "total_assets": 850601000, "short_term_debt": 117162000, "long_term_debt": 230288000, "total_debt": 347450000, "total_liabilities": null, "total_equity": 416440000, "shares_outstanding": 59462555, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 11097000, "capital_expenditure": -2336000, "free_cash_flow": 8761000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 29349000 }, "complete_fields": { "id": 422923, "ticker_id": 36241, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "CAD", "fetched_at": "2026-06-07T19:52:21.452038+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "55897000", "netIncome": "26149000", "grossProfit": "31710000", "totalRevenue": "45824000", "costOfRevenue": "14114000", "interestExpense": "15908000", "operatingIncome": "26851000", "fiscalDateEnding": "2025-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "2124000" }, "balance": { "totalDebt": "347450000", "totalAssets": "850601000", "longTermDebt": "230288000", "shortTermDebt": "117162000", "preferredStock": null, "fiscalDateEnding": "2025-12-31", "minorityInterest": "15501000", "totalLiabilities": null, "sharesOutstanding": "59462555", "totalCurrentAssets": "22312000", "totalShareholderEquity": "416440000", "totalCurrentLiabilities": "125958000", "propertyPlantEquipmentNet": null, "cashAndShortTermInvestments": "19320000" }, "cashflow": { "freeCashFlow": "8761000", "dividendsPaid": null, "issuanceOfDebt": "130702000", "issuanceOfStock": null, "repaymentOfDebt": "-101353000", "fiscalDateEnding": "2025-12-31", "operatingCashflow": "11097000", "repurchaseOfStock": null, "capitalExpenditures": "-2336000" } }, "revenue": 45824000, "cost_of_revenue": 14114000, "gross_profit": 31710000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 26851000, "depreciation_amortisation": 2124000, "ebitda": 55897000, "interest_expense": 15908000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 26149000, "net_income_continuing_ops": null, "net_income_to_common": 26149000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 19320000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 22312000, "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": 850601000, "short_term_debt": 117162000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 125958000, "long_term_debt": 230288000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 347450000, "preferred_stock": null, "minority_interest": 15501000, "retained_earnings": null, "total_equity": 416440000, "shares_outstanding": 59462555, "operating_cash_flow": 11097000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -2336000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 29349000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 8761000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "55897000", "netIncome": "26149000", "grossProfit": "31710000", "totalRevenue": "45824000", "costOfRevenue": "14114000", "interestExpense": "15908000", "operatingIncome": "26851000", "fiscalDateEnding": "2025-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "2124000" }, "balance": { "totalDebt": "347450000", "totalAssets": "850601000", "longTermDebt": "230288000", "shortTermDebt": "117162000", "preferredStock": null, "fiscalDateEnding": "2025-12-31", "minorityInterest": "15501000", "totalLiabilities": null, "sharesOutstanding": "59462555", "totalCurrentAssets": "22312000", "totalShareholderEquity": "416440000", "totalCurrentLiabilities": "125958000", "propertyPlantEquipmentNet": null, "cashAndShortTermInvestments": "19320000" }, "cashflow": { "freeCashFlow": "8761000", "dividendsPaid": null, "issuanceOfDebt": "130702000", "issuanceOfStock": null, "repaymentOfDebt": "-101353000", "fiscalDateEnding": "2025-12-31", "operatingCashflow": "11097000", "repurchaseOfStock": null, "capitalExpenditures": "-2336000" } } }, { "period_end_date": "2024-08-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "CAD", "fetched_at": "2026-06-07T19:52:21.452038+00:00", "is_restated": false, "income_statement": { "revenue": 44487000, "cost_of_revenue": 13040000, "gross_profit": 31447000, "ebit": 26104000, "ebitda": 25973000, "pretax_income": null, "tax_provision": null, "net_income": -44125000, "net_income_to_common": -44125000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 14631000, "total_current_assets": 21072000, "total_assets": 795447000, "short_term_debt": 104080000, "long_term_debt": 198828000, "total_debt": 302908000, "total_liabilities": null, "total_equity": 411947000, "shares_outstanding": 59462555, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -20322000, "capital_expenditure": -1061000, "free_cash_flow": -21383000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -6178000 }, "complete_fields": { "id": 422927, "ticker_id": 36241, "period_end_date": "2024-08-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "CAD", "fetched_at": "2026-06-07T19:52:21.452038+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "25973000", "netIncome": "-44125000", "grossProfit": "31447000", "totalRevenue": "44487000", "costOfRevenue": "13040000", "interestExpense": "27504000", "operatingIncome": "26104000", "fiscalDateEnding": "2024-08-31", "researchAndDevelopment": null, "depreciationAndAmortization": "1402000" }, "balance": { "totalDebt": "302908000", "totalAssets": "795447000", "longTermDebt": "198828000", "shortTermDebt": "104080000", "preferredStock": null, "fiscalDateEnding": "2024-08-31", "minorityInterest": "11768000", "totalLiabilities": null, "sharesOutstanding": "59462555", "totalCurrentAssets": "21072000", "totalShareholderEquity": "411947000", "totalCurrentLiabilities": "115291000", "propertyPlantEquipmentNet": null, "cashAndShortTermInvestments": "14631000" }, "cashflow": { "freeCashFlow": "-21383000", "dividendsPaid": null, "issuanceOfDebt": "42076000", "issuanceOfStock": null, "repaymentOfDebt": "-48254000", "fiscalDateEnding": "2024-08-31", "operatingCashflow": "-20322000", "repurchaseOfStock": null, "capitalExpenditures": "-1061000" } }, "revenue": 44487000, "cost_of_revenue": 13040000, "gross_profit": 31447000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 26104000, "depreciation_amortisation": 1402000, "ebitda": 25973000, "interest_expense": 27504000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": -44125000, "net_income_continuing_ops": null, "net_income_to_common": -44125000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 14631000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 21072000, "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": 795447000, "short_term_debt": 104080000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 115291000, "long_term_debt": 198828000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 302908000, "preferred_stock": null, "minority_interest": 11768000, "retained_earnings": null, "total_equity": 411947000, "shares_outstanding": 59462555, "operating_cash_flow": -20322000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -1061000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -6178000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": -21383000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "25973000", "netIncome": "-44125000", "grossProfit": "31447000", "totalRevenue": "44487000", "costOfRevenue": "13040000", "interestExpense": "27504000", "operatingIncome": "26104000", "fiscalDateEnding": "2024-08-31", "researchAndDevelopment": null, "depreciationAndAmortization": "1402000" }, "balance": { "totalDebt": "302908000", "totalAssets": "795447000", "longTermDebt": "198828000", "shortTermDebt": "104080000", "preferredStock": null, "fiscalDateEnding": "2024-08-31", "minorityInterest": "11768000", "totalLiabilities": null, "sharesOutstanding": "59462555", "totalCurrentAssets": "21072000", "totalShareholderEquity": "411947000", "totalCurrentLiabilities": "115291000", "propertyPlantEquipmentNet": null, "cashAndShortTermInvestments": "14631000" }, "cashflow": { "freeCashFlow": "-21383000", "dividendsPaid": null, "issuanceOfDebt": "42076000", "issuanceOfStock": null, "repaymentOfDebt": "-48254000", "fiscalDateEnding": "2024-08-31", "operatingCashflow": "-20322000", "repurchaseOfStock": null, "capitalExpenditures": "-1061000" } } }, { "period_end_date": "2023-08-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "CAD", "fetched_at": "2026-06-07T19:52:21.452038+00:00", "is_restated": false, "income_statement": { "revenue": 40467000, "cost_of_revenue": 12966000, "gross_profit": 27501000, "ebit": 20728000, "ebitda": 36813000, "pretax_income": null, "tax_provision": null, "net_income": 18622000, "net_income_to_common": 18622000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 45157000, "total_current_assets": 51509000, "total_assets": 853352000, "short_term_debt": 57332000, "long_term_debt": 251449000, "total_debt": 308781000, "total_liabilities": null, "total_equity": 462691000, "shares_outstanding": 59462555, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 5837000, "capital_expenditure": -1207000, "free_cash_flow": 4630000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -7389000 }, "complete_fields": { "id": 422928, "ticker_id": 36241, "period_end_date": "2023-08-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "CAD", "fetched_at": "2026-06-07T19:52:21.452038+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "36813000", "netIncome": "18622000", "grossProfit": "27501000", "totalRevenue": "40467000", "costOfRevenue": "12966000", "interestExpense": "10687000", "operatingIncome": "20728000", "fiscalDateEnding": "2023-08-31", "researchAndDevelopment": null, "depreciationAndAmortization": "1880000" }, "balance": { "totalDebt": "308781000", "totalAssets": "853352000", "longTermDebt": "251449000", "shortTermDebt": "57332000", "preferredStock": null, "fiscalDateEnding": "2023-08-31", "minorityInterest": "12883000", "totalLiabilities": null, "sharesOutstanding": "59462555", "totalCurrentAssets": "51509000", "totalShareholderEquity": "462691000", "totalCurrentLiabilities": "68734000", "propertyPlantEquipmentNet": null, "cashAndShortTermInvestments": "45157000" }, "cashflow": { "freeCashFlow": "4630000", "dividendsPaid": null, "issuanceOfDebt": "80657000", "issuanceOfStock": null, "repaymentOfDebt": "-88046000", "fiscalDateEnding": "2023-08-31", "operatingCashflow": "5837000", "repurchaseOfStock": null, "capitalExpenditures": "-1207000" } }, "revenue": 40467000, "cost_of_revenue": 12966000, "gross_profit": 27501000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 20728000, "depreciation_amortisation": 1880000, "ebitda": 36813000, "interest_expense": 10687000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 18622000, "net_income_continuing_ops": null, "net_income_to_common": 18622000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 45157000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 51509000, "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": 853352000, "short_term_debt": 57332000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 68734000, "long_term_debt": 251449000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 308781000, "preferred_stock": null, "minority_interest": 12883000, "retained_earnings": null, "total_equity": 462691000, "shares_outstanding": 59462555, "operating_cash_flow": 5837000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -1207000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -7389000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 4630000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "36813000", "netIncome": "18622000", "grossProfit": "27501000", "totalRevenue": "40467000", "costOfRevenue": "12966000", "interestExpense": "10687000", "operatingIncome": "20728000", "fiscalDateEnding": "2023-08-31", "researchAndDevelopment": null, "depreciationAndAmortization": "1880000" }, "balance": { "totalDebt": "308781000", "totalAssets": "853352000", "longTermDebt": "251449000", "shortTermDebt": "57332000", "preferredStock": null, "fiscalDateEnding": "2023-08-31", "minorityInterest": "12883000", "totalLiabilities": null, "sharesOutstanding": "59462555", "totalCurrentAssets": "51509000", "totalShareholderEquity": "462691000", "totalCurrentLiabilities": "68734000", "propertyPlantEquipmentNet": null, "cashAndShortTermInvestments": "45157000" }, "cashflow": { "freeCashFlow": "4630000", "dividendsPaid": null, "issuanceOfDebt": "80657000", "issuanceOfStock": null, "repaymentOfDebt": "-88046000", "fiscalDateEnding": "2023-08-31", "operatingCashflow": "5837000", "repurchaseOfStock": null, "capitalExpenditures": "-1207000" } } }, { "period_end_date": "2022-08-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "CAD", "fetched_at": "2026-06-07T19:52:21.452038+00:00", "is_restated": false, "income_statement": { "revenue": 37390000, "cost_of_revenue": 11187000, "gross_profit": 26203000, "ebit": 22074000, "ebitda": 90276000, "pretax_income": null, "tax_provision": null, "net_income": 63301000, "net_income_to_common": 63301000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 41959000, "total_current_assets": 45954000, "total_assets": 842149000, "short_term_debt": 87504000, "long_term_debt": 222952000, "total_debt": 310456000, "total_liabilities": null, "total_equity": 450313000, "shares_outstanding": 59462555, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 10886000, "capital_expenditure": -1570000, "free_cash_flow": 9316000, "dividends_paid": -6197000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 27594000 }, "complete_fields": { "id": 422929, "ticker_id": 36241, "period_end_date": "2022-08-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "CAD", "fetched_at": "2026-06-07T19:52:21.452038+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "90276000", "netIncome": "63301000", "grossProfit": "26203000", "totalRevenue": "37390000", "costOfRevenue": "11187000", "interestExpense": "10453000", "operatingIncome": "22074000", "fiscalDateEnding": "2022-08-31", "researchAndDevelopment": null, "depreciationAndAmortization": "1628000" }, "balance": { "totalDebt": "310456000", "totalAssets": "842149000", "longTermDebt": "222952000", "shortTermDebt": "87504000", "preferredStock": null, "fiscalDateEnding": "2022-08-31", "minorityInterest": "12800000", "totalLiabilities": null, "sharesOutstanding": "59462555", "totalCurrentAssets": "45954000", "totalShareholderEquity": "450313000", "totalCurrentLiabilities": "99807000", "propertyPlantEquipmentNet": null, "cashAndShortTermInvestments": "41959000" }, "cashflow": { "freeCashFlow": "9316000", "dividendsPaid": "-6197000", "issuanceOfDebt": "90746000", "issuanceOfStock": null, "repaymentOfDebt": "-63152000", "fiscalDateEnding": "2022-08-31", "operatingCashflow": "10886000", "repurchaseOfStock": null, "capitalExpenditures": "-1570000" } }, "revenue": 37390000, "cost_of_revenue": 11187000, "gross_profit": 26203000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 22074000, "depreciation_amortisation": 1628000, "ebitda": 90276000, "interest_expense": 10453000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 63301000, "net_income_continuing_ops": null, "net_income_to_common": 63301000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 41959000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 45954000, "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": 842149000, "short_term_debt": 87504000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 99807000, "long_term_debt": 222952000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 310456000, "preferred_stock": null, "minority_interest": 12800000, "retained_earnings": null, "total_equity": 450313000, "shares_outstanding": 59462555, "operating_cash_flow": 10886000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -1570000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": -6197000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 27594000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 9316000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "90276000", "netIncome": "63301000", "grossProfit": "26203000", "totalRevenue": "37390000", "costOfRevenue": "11187000", "interestExpense": "10453000", "operatingIncome": "22074000", "fiscalDateEnding": "2022-08-31", "researchAndDevelopment": null, "depreciationAndAmortization": "1628000" }, "balance": { "totalDebt": "310456000", "totalAssets": "842149000", "longTermDebt": "222952000", "shortTermDebt": "87504000", "preferredStock": null, "fiscalDateEnding": "2022-08-31", "minorityInterest": "12800000", "totalLiabilities": null, "sharesOutstanding": "59462555", "totalCurrentAssets": "45954000", "totalShareholderEquity": "450313000", "totalCurrentLiabilities": "99807000", "propertyPlantEquipmentNet": null, "cashAndShortTermInvestments": "41959000" }, "cashflow": { "freeCashFlow": "9316000", "dividendsPaid": "-6197000", "issuanceOfDebt": "90746000", "issuanceOfStock": null, "repaymentOfDebt": "-63152000", "fiscalDateEnding": "2022-08-31", "operatingCashflow": "10886000", "repurchaseOfStock": null, "capitalExpenditures": "-1570000" } } }, { "period_end_date": "2021-08-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "CAD", "fetched_at": "2026-06-07T19:52:21.452038+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": -26064000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 422930, "ticker_id": 36241, "period_end_date": "2021-08-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "CAD", "fetched_at": "2026-06-07T19:52:21.452038+00:00", "is_restated": false, "raw_data": { "balance": { "totalDebt": null, "totalAssets": null, "longTermDebt": null, "shortTermDebt": null, "preferredStock": null, "fiscalDateEnding": "2021-08-31", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": null, "totalCurrentAssets": null, "totalShareholderEquity": null, "totalCurrentLiabilities": null, "propertyPlantEquipmentNet": null, "cashAndShortTermInvestments": null }, "cashflow": { "freeCashFlow": null, "dividendsPaid": "-26064000", "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": null, "fiscalDateEnding": "2021-08-31", "operatingCashflow": null, "repurchaseOfStock": null, "capitalExpenditures": null } }, "revenue": null, "cost_of_revenue": null, "gross_profit": null, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": null, "depreciation_amortisation": null, "ebitda": null, "interest_expense": null, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": null, "net_income_continuing_ops": null, "net_income_to_common": null, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": null, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": null, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": null, "total_assets": null, "short_term_debt": null, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": null, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": null, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": null, "shares_outstanding": null, "operating_cash_flow": null, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": null, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": -26064000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": null, "net_change_in_cash": null }, "raw_data": { "balance": { "totalDebt": null, "totalAssets": null, "longTermDebt": null, "shortTermDebt": null, "preferredStock": null, "fiscalDateEnding": "2021-08-31", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": null, "totalCurrentAssets": null, "totalShareholderEquity": null, "totalCurrentLiabilities": null, "propertyPlantEquipmentNet": null, "cashAndShortTermInvestments": null }, "cashflow": { "freeCashFlow": null, "dividendsPaid": "-26064000", "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": null, "fiscalDateEnding": "2021-08-31", "operatingCashflow": null, "repurchaseOfStock": null, "capitalExpenditures": null } } } ], "quarterly": [ { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider": "yFinance", "currency_reported": "CAD", "fetched_at": "2026-06-07T19:52:21.452038+00:00", "is_restated": false, "income_statement": { "revenue": 12478000, "cost_of_revenue": 3844000, "gross_profit": 8634000, "ebit": 7357000, "ebitda": 17273000, "pretax_income": null, "tax_provision": null, "net_income": 10978000, "net_income_to_common": 10978000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 9227000, "total_current_assets": 19382000, "total_assets": 869724000, "short_term_debt": 83387000, "long_term_debt": 272695000, "total_debt": 356082000, "total_liabilities": null, "total_equity": 424296000, "shares_outstanding": 59462555, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 4238000, "capital_expenditure": -292000, "free_cash_flow": 3946000, "dividends_paid": -3122000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 8517000 }, "complete_fields": { "id": 422921, "ticker_id": 36241, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 2, "currency_reported": "CAD", "fetched_at": "2026-06-07T19:52:21.452038+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "17273000", "netIncome": "10978000", "grossProfit": "8634000", "totalRevenue": "12478000", "costOfRevenue": "3844000", "interestExpense": "4192000", "operatingIncome": "7357000", "fiscalDateEnding": "2026-03-31", "researchAndDevelopment": null, "depreciationAndAmortization": "570000" }, "balance": { "totalDebt": "356082000", "totalAssets": "869724000", "longTermDebt": "272695000", "shortTermDebt": "83387000", "preferredStock": null, "fiscalDateEnding": "2026-03-31", "minorityInterest": "15274000", "totalLiabilities": null, "sharesOutstanding": "59462555", "totalCurrentAssets": "19382000", "totalShareholderEquity": "424296000", "totalCurrentLiabilities": "94647000", "propertyPlantEquipmentNet": null, "cashAndShortTermInvestments": "9227000" }, "cashflow": { "freeCashFlow": "3946000", "dividendsPaid": "-3122000", "issuanceOfDebt": "14930000", "issuanceOfStock": null, "repaymentOfDebt": "-6413000", "fiscalDateEnding": "2026-03-31", "operatingCashflow": "4238000", "repurchaseOfStock": null, "capitalExpenditures": "-292000" } }, "revenue": 12478000, "cost_of_revenue": 3844000, "gross_profit": 8634000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 7357000, "depreciation_amortisation": 570000, "ebitda": 17273000, "interest_expense": 4192000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 10978000, "net_income_continuing_ops": null, "net_income_to_common": 10978000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 9227000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 19382000, "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": 869724000, "short_term_debt": 83387000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 94647000, "long_term_debt": 272695000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 356082000, "preferred_stock": null, "minority_interest": 15274000, "retained_earnings": null, "total_equity": 424296000, "shares_outstanding": 59462555, "operating_cash_flow": 4238000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -292000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": -3122000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 8517000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 3946000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "17273000", "netIncome": "10978000", "grossProfit": "8634000", "totalRevenue": "12478000", "costOfRevenue": "3844000", "interestExpense": "4192000", "operatingIncome": "7357000", "fiscalDateEnding": "2026-03-31", "researchAndDevelopment": null, "depreciationAndAmortization": "570000" }, "balance": { "totalDebt": "356082000", "totalAssets": "869724000", "longTermDebt": "272695000", "shortTermDebt": "83387000", "preferredStock": null, "fiscalDateEnding": "2026-03-31", "minorityInterest": "15274000", "totalLiabilities": null, "sharesOutstanding": "59462555", "totalCurrentAssets": "19382000", "totalShareholderEquity": "424296000", "totalCurrentLiabilities": "94647000", "propertyPlantEquipmentNet": null, "cashAndShortTermInvestments": "9227000" }, "cashflow": { "freeCashFlow": "3946000", "dividendsPaid": "-3122000", "issuanceOfDebt": "14930000", "issuanceOfStock": null, "repaymentOfDebt": "-6413000", "fiscalDateEnding": "2026-03-31", "operatingCashflow": "4238000", "repurchaseOfStock": null, "capitalExpenditures": "-292000" } } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider": "yFinance", "currency_reported": "CAD", "fetched_at": "2026-06-07T19:52:21.452038+00:00", "is_restated": false, "income_statement": { "revenue": 11771000, "cost_of_revenue": 3726000, "gross_profit": 8045000, "ebit": 6884000, "ebitda": 17447000, "pretax_income": null, "tax_provision": null, "net_income": 9967000, "net_income_to_common": 9967000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 19320000, "total_current_assets": 22312000, "total_assets": 850601000, "short_term_debt": 117162000, "long_term_debt": 230288000, "total_debt": 347450000, "total_liabilities": null, "total_equity": 416440000, "shares_outstanding": 59462555, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 4551000, "capital_expenditure": -364000, "free_cash_flow": 4187000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -1113000 }, "complete_fields": { "id": 422922, "ticker_id": 36241, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 2, "currency_reported": "CAD", "fetched_at": "2026-06-07T19:52:21.452038+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "17447000", "netIncome": "9967000", "grossProfit": "8045000", "totalRevenue": "11771000", "costOfRevenue": "3726000", "interestExpense": "4244000", "operatingIncome": "6884000", "fiscalDateEnding": "2025-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "568000" }, "balance": { "totalDebt": "347450000", "totalAssets": "850601000", "longTermDebt": "230288000", "shortTermDebt": "117162000", "preferredStock": null, "fiscalDateEnding": "2025-12-31", "minorityInterest": "15501000", "totalLiabilities": null, "sharesOutstanding": "59462555", "totalCurrentAssets": "22312000", "totalShareholderEquity": "416440000", "totalCurrentLiabilities": "125958000", "propertyPlantEquipmentNet": null, "cashAndShortTermInvestments": "19320000" }, "cashflow": { "freeCashFlow": "4187000", "dividendsPaid": "0", "issuanceOfDebt": "896000", "issuanceOfStock": null, "repaymentOfDebt": "-2009000", "fiscalDateEnding": "2025-12-31", "operatingCashflow": "4551000", "repurchaseOfStock": null, "capitalExpenditures": "-364000" } }, "revenue": 11771000, "cost_of_revenue": 3726000, "gross_profit": 8045000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 6884000, "depreciation_amortisation": 568000, "ebitda": 17447000, "interest_expense": 4244000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 9967000, "net_income_continuing_ops": null, "net_income_to_common": 9967000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 19320000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 22312000, "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": 850601000, "short_term_debt": 117162000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 125958000, "long_term_debt": 230288000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 347450000, "preferred_stock": null, "minority_interest": 15501000, "retained_earnings": null, "total_equity": 416440000, "shares_outstanding": 59462555, "operating_cash_flow": 4551000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -364000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -1113000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 4187000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "17447000", "netIncome": "9967000", "grossProfit": "8045000", "totalRevenue": "11771000", "costOfRevenue": "3726000", "interestExpense": "4244000", "operatingIncome": "6884000", "fiscalDateEnding": "2025-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "568000" }, "balance": { "totalDebt": "347450000", "totalAssets": "850601000", "longTermDebt": "230288000", "shortTermDebt": "117162000", "preferredStock": null, "fiscalDateEnding": "2025-12-31", "minorityInterest": "15501000", "totalLiabilities": null, "sharesOutstanding": "59462555", "totalCurrentAssets": "22312000", "totalShareholderEquity": "416440000", "totalCurrentLiabilities": "125958000", "propertyPlantEquipmentNet": null, "cashAndShortTermInvestments": "19320000" }, "cashflow": { "freeCashFlow": "4187000", "dividendsPaid": "0", "issuanceOfDebt": "896000", "issuanceOfStock": null, "repaymentOfDebt": "-2009000", "fiscalDateEnding": "2025-12-31", "operatingCashflow": "4551000", "repurchaseOfStock": null, "capitalExpenditures": "-364000" } } }, { "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider": "yFinance", "currency_reported": "CAD", "fetched_at": "2026-06-07T19:52:21.452038+00:00", "is_restated": false, "income_statement": { "revenue": 11509000, "cost_of_revenue": 3476000, "gross_profit": 8033000, "ebit": 6927000, "ebitda": 3405000, "pretax_income": null, "tax_provision": null, "net_income": -1631000, "net_income_to_common": -1631000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 16684000, "total_current_assets": 22757000, "total_assets": 841816000, "short_term_debt": 93505000, "long_term_debt": 255904000, "total_debt": 349409000, "total_liabilities": null, "total_equity": 406473000, "shares_outstanding": 59462555, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 3419000, "capital_expenditure": -778000, "free_cash_flow": 2641000, "dividends_paid": -3122000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 6161000 }, "complete_fields": { "id": 422924, "ticker_id": 36241, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 2, "currency_reported": "CAD", "fetched_at": "2026-06-07T19:52:21.452038+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "3405000", "netIncome": "-1631000", "grossProfit": "8033000", "totalRevenue": "11509000", "costOfRevenue": "3476000", "interestExpense": "4053000", "operatingIncome": "6927000", "fiscalDateEnding": "2025-09-30", "researchAndDevelopment": null, "depreciationAndAmortization": "527000" }, "balance": { "totalDebt": "349409000", "totalAssets": "841816000", "longTermDebt": "255904000", "shortTermDebt": "93505000", "preferredStock": null, "fiscalDateEnding": "2025-09-30", "minorityInterest": "14755000", "totalLiabilities": null, "sharesOutstanding": "59462555", "totalCurrentAssets": "22757000", "totalShareholderEquity": "406473000", "totalCurrentLiabilities": "102845000", "propertyPlantEquipmentNet": null, "cashAndShortTermInvestments": "16684000" }, "cashflow": { "freeCashFlow": "2641000", "dividendsPaid": "-3122000", "issuanceOfDebt": "24872000", "issuanceOfStock": null, "repaymentOfDebt": "-18711000", "fiscalDateEnding": "2025-09-30", "operatingCashflow": "3419000", "repurchaseOfStock": null, "capitalExpenditures": "-778000" } }, "revenue": 11509000, "cost_of_revenue": 3476000, "gross_profit": 8033000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 6927000, "depreciation_amortisation": 527000, "ebitda": 3405000, "interest_expense": 4053000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": -1631000, "net_income_continuing_ops": null, "net_income_to_common": -1631000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 16684000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 22757000, "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": 841816000, "short_term_debt": 93505000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 102845000, "long_term_debt": 255904000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 349409000, "preferred_stock": null, "minority_interest": 14755000, "retained_earnings": null, "total_equity": 406473000, "shares_outstanding": 59462555, "operating_cash_flow": 3419000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -778000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": -3122000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 6161000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 2641000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "3405000", "netIncome": "-1631000", "grossProfit": "8033000", "totalRevenue": "11509000", "costOfRevenue": "3476000", "interestExpense": "4053000", "operatingIncome": "6927000", "fiscalDateEnding": "2025-09-30", "researchAndDevelopment": null, "depreciationAndAmortization": "527000" }, "balance": { "totalDebt": "349409000", "totalAssets": "841816000", "longTermDebt": "255904000", "shortTermDebt": "93505000", "preferredStock": null, "fiscalDateEnding": "2025-09-30", "minorityInterest": "14755000", "totalLiabilities": null, "sharesOutstanding": "59462555", "totalCurrentAssets": "22757000", "totalShareholderEquity": "406473000", "totalCurrentLiabilities": "102845000", "propertyPlantEquipmentNet": null, "cashAndShortTermInvestments": "16684000" }, "cashflow": { "freeCashFlow": "2641000", "dividendsPaid": "-3122000", "issuanceOfDebt": "24872000", "issuanceOfStock": null, "repaymentOfDebt": "-18711000", "fiscalDateEnding": "2025-09-30", "operatingCashflow": "3419000", "repurchaseOfStock": null, "capitalExpenditures": "-778000" } } }, { "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider": "yFinance", "currency_reported": "CAD", "fetched_at": "2026-06-07T19:52:21.452038+00:00", "is_restated": false, "income_statement": { "revenue": 11028000, "cost_of_revenue": 3163000, "gross_profit": 7865000, "ebit": 6504000, "ebitda": 23302000, "pretax_income": null, "tax_provision": null, "net_income": 11972000, "net_income_to_common": 11972000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 22392000, "total_current_assets": 38475000, "total_assets": 840667000, "short_term_debt": 85027000, "long_term_debt": 254031000, "total_debt": 339058000, "total_liabilities": null, "total_equity": 411226000, "shares_outstanding": 59462555, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 506000, "capital_expenditure": -463000, "free_cash_flow": 43000, "dividends_paid": -20217000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 8742000 }, "complete_fields": { "id": 422925, "ticker_id": 36241, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 2, "currency_reported": "CAD", "fetched_at": "2026-06-07T19:52:21.452038+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "23302000", "netIncome": "11972000", "grossProfit": "7865000", "totalRevenue": "11028000", "costOfRevenue": "3163000", "interestExpense": "3950000", "operatingIncome": "6504000", "fiscalDateEnding": "2025-06-30", "researchAndDevelopment": null, "depreciationAndAmortization": "671000" }, "balance": { "totalDebt": "339058000", "totalAssets": "840667000", "longTermDebt": "254031000", "shortTermDebt": "85027000", "preferredStock": null, "fiscalDateEnding": "2025-06-30", "minorityInterest": "16651000", "totalLiabilities": null, "sharesOutstanding": "59462555", "totalCurrentAssets": "38475000", "totalShareholderEquity": "411226000", "totalCurrentLiabilities": "96236000", "propertyPlantEquipmentNet": null, "cashAndShortTermInvestments": "22392000" }, "cashflow": { "freeCashFlow": "43000", "dividendsPaid": "-20217000", "issuanceOfDebt": "47239000", "issuanceOfStock": null, "repaymentOfDebt": "-38497000", "fiscalDateEnding": "2025-06-30", "operatingCashflow": "506000", "repurchaseOfStock": null, "capitalExpenditures": "-463000" } }, "revenue": 11028000, "cost_of_revenue": 3163000, "gross_profit": 7865000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 6504000, "depreciation_amortisation": 671000, "ebitda": 23302000, "interest_expense": 3950000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 11972000, "net_income_continuing_ops": null, "net_income_to_common": 11972000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 22392000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 38475000, "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": 840667000, "short_term_debt": 85027000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 96236000, "long_term_debt": 254031000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 339058000, "preferred_stock": null, "minority_interest": 16651000, "retained_earnings": null, "total_equity": 411226000, "shares_outstanding": 59462555, "operating_cash_flow": 506000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -463000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": -20217000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 8742000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 43000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "23302000", "netIncome": "11972000", "grossProfit": "7865000", "totalRevenue": "11028000", "costOfRevenue": "3163000", "interestExpense": "3950000", "operatingIncome": "6504000", "fiscalDateEnding": "2025-06-30", "researchAndDevelopment": null, "depreciationAndAmortization": "671000" }, "balance": { "totalDebt": "339058000", "totalAssets": "840667000", "longTermDebt": "254031000", "shortTermDebt": "85027000", "preferredStock": null, "fiscalDateEnding": "2025-06-30", "minorityInterest": "16651000", "totalLiabilities": null, "sharesOutstanding": "59462555", "totalCurrentAssets": "38475000", "totalShareholderEquity": "411226000", "totalCurrentLiabilities": "96236000", "propertyPlantEquipmentNet": null, "cashAndShortTermInvestments": "22392000" }, "cashflow": { "freeCashFlow": "43000", "dividendsPaid": "-20217000", "issuanceOfDebt": "47239000", "issuanceOfStock": null, "repaymentOfDebt": "-38497000", "fiscalDateEnding": "2025-06-30", "operatingCashflow": "506000", "repurchaseOfStock": null, "capitalExpenditures": "-463000" } } }, { "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider": "yFinance", "currency_reported": "CAD", "fetched_at": "2026-06-07T19:52:21.452038+00:00", "is_restated": false, "income_statement": { "revenue": 11516000, "cost_of_revenue": 3749000, "gross_profit": 7767000, "ebit": 6536000, "ebitda": 11743000, "pretax_income": null, "tax_provision": null, "net_income": 5841000, "net_income_to_common": 5841000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 31692000, "total_current_assets": 37240000, "total_assets": 833598000, "short_term_debt": 68212000, "long_term_debt": 262016000, "total_debt": 330228000, "total_liabilities": null, "total_equity": 419471000, "shares_outstanding": 59462555, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 2621000, "capital_expenditure": -731000, "free_cash_flow": 1890000, "dividends_paid": -3122000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 15559000 }, "complete_fields": { "id": 422926, "ticker_id": 36241, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 2, "currency_reported": "CAD", "fetched_at": "2026-06-07T19:52:21.452038+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "11743000", "netIncome": "5841000", "grossProfit": "7767000", "totalRevenue": "11516000", "costOfRevenue": "3749000", "interestExpense": "3661000", "operatingIncome": "6536000", "fiscalDateEnding": "2025-03-31", "researchAndDevelopment": null, "depreciationAndAmortization": "358000" }, "balance": { "totalDebt": "330228000", "totalAssets": "833598000", "longTermDebt": "262016000", "shortTermDebt": "68212000", "preferredStock": null, "fiscalDateEnding": "2025-03-31", "minorityInterest": "12402000", "totalLiabilities": null, "sharesOutstanding": "59462555", "totalCurrentAssets": "37240000", "totalShareholderEquity": "419471000", "totalCurrentLiabilities": "79203000", "propertyPlantEquipmentNet": null, "cashAndShortTermInvestments": "31692000" }, "cashflow": { "freeCashFlow": "1890000", "dividendsPaid": "-3122000", "issuanceOfDebt": "57695000", "issuanceOfStock": null, "repaymentOfDebt": "-42136000", "fiscalDateEnding": "2025-03-31", "operatingCashflow": "2621000", "repurchaseOfStock": null, "capitalExpenditures": "-731000" } }, "revenue": 11516000, "cost_of_revenue": 3749000, "gross_profit": 7767000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 6536000, "depreciation_amortisation": 358000, "ebitda": 11743000, "interest_expense": 3661000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 5841000, "net_income_continuing_ops": null, "net_income_to_common": 5841000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 31692000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 37240000, "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": 833598000, "short_term_debt": 68212000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 79203000, "long_term_debt": 262016000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 330228000, "preferred_stock": null, "minority_interest": 12402000, "retained_earnings": null, "total_equity": 419471000, "shares_outstanding": 59462555, "operating_cash_flow": 2621000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -731000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": -3122000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 15559000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 1890000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "11743000", "netIncome": "5841000", "grossProfit": "7767000", "totalRevenue": "11516000", "costOfRevenue": "3749000", "interestExpense": "3661000", "operatingIncome": "6536000", "fiscalDateEnding": "2025-03-31", "researchAndDevelopment": null, "depreciationAndAmortization": "358000" }, "balance": { "totalDebt": "330228000", "totalAssets": "833598000", "longTermDebt": "262016000", "shortTermDebt": "68212000", "preferredStock": null, "fiscalDateEnding": "2025-03-31", "minorityInterest": "12402000", "totalLiabilities": null, "sharesOutstanding": "59462555", "totalCurrentAssets": "37240000", "totalShareholderEquity": "419471000", "totalCurrentLiabilities": "79203000", "propertyPlantEquipmentNet": null, "cashAndShortTermInvestments": "31692000" }, "cashflow": { "freeCashFlow": "1890000", "dividendsPaid": "-3122000", "issuanceOfDebt": "57695000", "issuanceOfStock": null, "repaymentOfDebt": "-42136000", "fiscalDateEnding": "2025-03-31", "operatingCashflow": "2621000", "repurchaseOfStock": null, "capitalExpenditures": "-731000" } } } ] }, "strategy_matches": [ { "key": "os_composite", "name": "OS Composite Score", "slug": "composite", "group": "multi_factor", "page_url": "/factors/composite/", "rank_field": "-os_score" }, { "key": "quality_value", "name": "Quality \u00d7 Value", "slug": "quality-value", "group": "multi_factor", "page_url": "/factors/quality-value/", "rank_field": "-quality_value_composite" }, { "key": "ebitda_ev", "name": "EBITDA/EV Value", "slug": "ebitda-ev", "group": "value", "page_url": "/factors/ebitda-ev/", "rank_field": "-ebitda_to_ev" }, { "key": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/", "rank_field": "-sector_value_pct" }, { "key": "capital_allocators", "name": "Capital Allocators", "slug": "capital-allocators", "group": "quality", "page_url": "/factors/capital-allocators/", "rank_field": "-capital_allocation_quality" }, { "key": "risk_adj_momentum", "name": "Risk-Adjusted Momentum", "slug": "risk-adj-momentum", "group": "momentum", "page_url": "/factors/risk-adj-momentum/", "rank_field": "-risk_adjusted_momentum" }, { "key": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/", "rank_field": "-shareholder_yield" } ], "coverage": { "factor_history_points": 1, "annual_financial_periods": 5, "quarterly_financial_periods": 5, "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" ] } } }