{ "ticker": { "uuid": "802a5749-d75e-4e20-b27f-bfa600d83396", "symbol": "BAMI", "name": "Blue Ant Media Corporation", "exchange": "TOR", "exchange_name": "Toronto Stock Exchange", "country": "CA", "currency": "CAD", "sector": "Communication Services", "industry": "Entertainment", "page_url": "https://sharemaestro.com/factors/ticker/802a5749-d75e-4e20-b27f-bfa600d83396/", "api_url": "https://sharemaestro.com/factors/api/tickers/802a5749-d75e-4e20-b27f-bfa600d83396/" }, "latest_snapshot": { "ticker": { "uuid": "802a5749-d75e-4e20-b27f-bfa600d83396", "symbol": "BAMI", "name": "Blue Ant Media Corporation", "exchange": "TOR", "exchange_name": "Toronto Stock Exchange", "country": "CA", "currency": "CAD", "sector": "Communication Services", "industry": "Entertainment", "page_url": "https://sharemaestro.com/factors/ticker/802a5749-d75e-4e20-b27f-bfa600d83396/", "api_url": "https://sharemaestro.com/factors/api/tickers/802a5749-d75e-4e20-b27f-bfa600d83396/" }, "week_end_date": "2026-08-09", "universe": "CAD_CA", "score": { "os": 0.52, "value": 0.9, "quality": 0.2, "momentum": 0.03, "coverage": 0.909, "confidence": 0.909, "delta": 0.02 }, "headline_factors": { "price": 5.08, "market_cap": 140650315.6, "pe_ratio": null, "earnings_yield": 0.1017, "ebitda_to_ev": 0.4726, "shareholder_yield": 0, "roe": -0.0056, "piotroski_f_score": 6, "momentum_12_1": -0.3435, "volatility_252d": 0.5307 }, "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": { "valuation": { "pe_ratio": null, "ev_ebitda": 2.1158, "earnings_yield": 0.1017, "fcf_yield": -0.0056, "shareholder_yield": 0 }, "quality": { "roe": -0.0056, "roic": 0.0445, "gross_margin": 0.3045, "fcf_margin": -0.0035, "piotroski_f_score": 6 }, "growth": { "revenue_growth_1y": 0.0386, "eps_growth_1y": -0.2508, "fcf_growth_1y": -0.2778 }, "momentum": { "price_return_12m": -0.4024, "momentum_12_1": -0.3435, "relative_strength": -0.713 }, "scores": { "value_percentile": 0.9, "quality_percentile": 0.2, "momentum_percentile": 0.03, "growth_composite": 82, "yield_composite": 67, "overall_composite": 48, "os_score": 0.52, "factor_coverage": 0.909, "signal_confidence": 0.909 } } }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 5.52, "os": 0.37, "value": 0.77, "quality": 0.15, "momentum": 0.03, "confidence": 0.926, "coverage": 0.939, "pe_ratio": 34.5662, "earnings_yield": 0.0581, "shareholder_yield": 0, "roe": 0.0158, "momentum_12_1": -0.3211 }, { "week_end_date": "2026-06-14", "price": 5.85, "os": 0.36, "value": 0.76, "quality": 0.15, "momentum": 0.03, "confidence": 0.916, "coverage": 0.939, "pe_ratio": 36.6327, "earnings_yield": 0.0561, "shareholder_yield": 0, "roe": 0.0158, "momentum_12_1": -0.3367 }, { "week_end_date": "2026-06-21", "price": 5.32, "os": 0.37, "value": 0.77, "quality": 0.16, "momentum": 0.02, "confidence": 0.905, "coverage": 0.939, "pe_ratio": 33.3138, "earnings_yield": 0.0594, "shareholder_yield": 0, "roe": 0.0158, "momentum_12_1": -0.3478 }, { "week_end_date": "2026-06-28", "price": 5.25, "os": 0.39, "value": 0.78, "quality": 0.17, "momentum": 0.03, "confidence": 0.895, "coverage": 0.939, "pe_ratio": 32.8755, "earnings_yield": 0.0599, "shareholder_yield": 0, "roe": 0.0158, "momentum_12_1": -0.3455 }, { "week_end_date": "2026-07-05", "price": 5.47, "os": 0.39, "value": 0.78, "quality": 0.17, "momentum": 0.03, "confidence": 0.885, "coverage": 0.939, "pe_ratio": 34.2531, "earnings_yield": 0.0584, "shareholder_yield": 0, "roe": 0.0158, "momentum_12_1": -0.3867 }, { "week_end_date": "2026-07-12", "price": 5.58, "os": 0.37, "value": 0.77, "quality": 0.16, "momentum": 0.03, "confidence": 0.875, "coverage": 0.939, "pe_ratio": 34.9419, "earnings_yield": 0.0577, "shareholder_yield": 0, "roe": 0.0158, "momentum_12_1": -0.3571 }, { "week_end_date": "2026-07-19", "price": 5.15, "os": 0.51, "value": 0.89, "quality": 0.21, "momentum": 0.03, "confidence": 0.909, "coverage": 0.909, "pe_ratio": null, "earnings_yield": 0.1008, "shareholder_yield": 0, "roe": -0.0056, "momentum_12_1": -0.4217 }, { "week_end_date": "2026-07-26", "price": 5.24, "os": 0.51, "value": 0.89, "quality": 0.21, "momentum": 0.03, "confidence": 0.909, "coverage": 0.909, "pe_ratio": null, "earnings_yield": 0.0996, "shareholder_yield": 0, "roe": -0.0056, "momentum_12_1": -0.4231 }, { "week_end_date": "2026-08-02", "price": 5.2, "os": 0.5, "value": 0.89, "quality": 0.2, "momentum": 0.02, "confidence": 0.909, "coverage": 0.909, "pe_ratio": null, "earnings_yield": 0.1002, "shareholder_yield": 0, "roe": -0.0056, "momentum_12_1": -0.4118 }, { "week_end_date": "2026-08-09", "price": 5.08, "os": 0.52, "value": 0.9, "quality": 0.2, "momentum": 0.03, "confidence": 0.909, "coverage": 0.909, "pe_ratio": null, "earnings_yield": 0.1017, "shareholder_yield": 0, "roe": -0.0056, "momentum_12_1": -0.3435 } ], "financial_periods": { "annual": [ { "period_end_date": "2025-08-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "CAD", "is_restated": false, "income_statement": { "revenue": 203955000, "cost_of_revenue": 116793000, "gross_profit": 87162000, "ebit": 20351000, "ebitda": 95262000, "pretax_income": null, "tax_provision": null, "net_income": 13466000, "net_income_to_common": 13466000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 54477000, "total_current_assets": 182456000, "total_assets": 471406000, "short_term_debt": 71267000, "long_term_debt": 4755000, "total_debt": 101431000, "total_liabilities": null, "total_equity": 244919000, "shares_outstanding": 21892495, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 19013000, "capital_expenditure": -5961000, "free_cash_flow": 13052000, "dividends_paid": 0, "share_repurchases": 0, "shares_issued": 0, "net_debt_issued": -19717000 } }, { "period_end_date": "2025-08-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "CAD", "is_restated": false, "income_statement": { "revenue": 203955000, "cost_of_revenue": 116793000, "gross_profit": 87162000, "ebit": 20351000, "ebitda": 95262000, "pretax_income": null, "tax_provision": null, "net_income": 13466000, "net_income_to_common": 13466000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 54477000, "total_current_assets": 182456000, "total_assets": 471406000, "short_term_debt": 71267000, "long_term_debt": 4755000, "total_debt": 101431000, "total_liabilities": null, "total_equity": 244919000, "shares_outstanding": 21892495, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 19013000, "capital_expenditure": -5961000, "free_cash_flow": 13052000, "dividends_paid": 0, "share_repurchases": 0, "shares_issued": 0, "net_debt_issued": -19717000 } }, { "period_end_date": "2025-08-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "CAD", "is_restated": false, "income_statement": { "revenue": 203955000, "cost_of_revenue": 116793000, "gross_profit": 87162000, "ebit": 20351000, "ebitda": 95262000, "pretax_income": null, "tax_provision": null, "net_income": 13466000, "net_income_to_common": 13466000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 54477000, "total_current_assets": 182456000, "total_assets": 471406000, "short_term_debt": 71267000, "long_term_debt": 4755000, "total_debt": 101431000, "total_liabilities": null, "total_equity": 244919000, "shares_outstanding": 21892495, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 19013000, "capital_expenditure": -5961000, "free_cash_flow": 13052000, "dividends_paid": 0, "share_repurchases": 0, "shares_issued": 0, "net_debt_issued": -19717000 } }, { "period_end_date": "2025-08-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "CAD", "is_restated": false, "income_statement": { "revenue": 203955000, "cost_of_revenue": 116793000, "gross_profit": 87162000, "ebit": 20351000, "ebitda": 95262000, "pretax_income": null, "tax_provision": null, "net_income": 13466000, "net_income_to_common": 13466000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 54477000, "total_current_assets": 182456000, "total_assets": 471406000, "short_term_debt": 71267000, "long_term_debt": 4755000, "total_debt": 101431000, "total_liabilities": null, "total_equity": 244919000, "shares_outstanding": 21892495, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 19013000, "capital_expenditure": -5961000, "free_cash_flow": 13052000, "dividends_paid": 0, "share_repurchases": 0, "shares_issued": 0, "net_debt_issued": -19717000 } }, { "period_end_date": "2025-08-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "CAD", "is_restated": false, "income_statement": { "revenue": 203955000, "cost_of_revenue": 116793000, "gross_profit": 87162000, "ebit": 20351000, "ebitda": 95262000, "pretax_income": null, "tax_provision": null, "net_income": 13466000, "net_income_to_common": 13466000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 54477000, "total_current_assets": 182456000, "total_assets": 471406000, "short_term_debt": 71267000, "long_term_debt": 4755000, "total_debt": 101431000, "total_liabilities": null, "total_equity": 244919000, "shares_outstanding": 21892495, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 19013000, "capital_expenditure": -5961000, "free_cash_flow": 13052000, "dividends_paid": 0, "share_repurchases": 0, "shares_issued": 0, "net_debt_issued": -19717000 } }, { "period_end_date": "2025-08-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "CAD", "is_restated": false, "income_statement": { "revenue": 203955000, "cost_of_revenue": 116793000, "gross_profit": 87162000, "ebit": 20351000, "ebitda": 95262000, "pretax_income": null, "tax_provision": null, "net_income": 13466000, "net_income_to_common": 13466000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 54477000, "total_current_assets": 182456000, "total_assets": 471406000, "short_term_debt": 71267000, "long_term_debt": 4755000, "total_debt": 101431000, "total_liabilities": null, "total_equity": 244919000, "shares_outstanding": 21892495, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 19013000, "capital_expenditure": -5961000, "free_cash_flow": 13052000, "dividends_paid": 0, "share_repurchases": 0, "shares_issued": 0, "net_debt_issued": -19717000 } }, { "period_end_date": "2025-08-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "CAD", "is_restated": false, "income_statement": { "revenue": 203955000, "cost_of_revenue": 116793000, "gross_profit": 87162000, "ebit": 20351000, "ebitda": 95262000, "pretax_income": null, "tax_provision": null, "net_income": 13466000, "net_income_to_common": 13466000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 54477000, "total_current_assets": 182456000, "total_assets": 471406000, "short_term_debt": 71267000, "long_term_debt": 4755000, "total_debt": 101431000, "total_liabilities": null, "total_equity": 244919000, "shares_outstanding": 21892495, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 19013000, "capital_expenditure": -5961000, "free_cash_flow": 13052000, "dividends_paid": 0, "share_repurchases": 0, "shares_issued": 0, "net_debt_issued": -19717000 } }, { "period_end_date": "2025-08-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "CAD", "is_restated": false, "income_statement": { "revenue": 203955000, "cost_of_revenue": 116793000, "gross_profit": 87162000, "ebit": 20351000, "ebitda": 95262000, "pretax_income": null, "tax_provision": null, "net_income": 13466000, "net_income_to_common": 13466000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 54477000, "total_current_assets": 182456000, "total_assets": 471406000, "short_term_debt": 71267000, "long_term_debt": 4755000, "total_debt": 101431000, "total_liabilities": null, "total_equity": 244919000, "shares_outstanding": 21892495, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 19013000, "capital_expenditure": -5961000, "free_cash_flow": 13052000, "dividends_paid": 0, "share_repurchases": 0, "shares_issued": 0, "net_debt_issued": -19717000 } } ], "quarterly": [ { "period_end_date": "2026-05-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 2, "currency_reported": "CAD", "is_restated": false, "income_statement": { "revenue": 125629000, "cost_of_revenue": 89700000, "gross_profit": 35929000, "ebit": 11489000, "ebitda": 1184000, "pretax_income": null, "tax_provision": null, "net_income": -17904000, "net_income_to_common": -17904000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 59943000, "total_current_assets": 271034000, "total_assets": 609043000, "short_term_debt": 81135000, "long_term_debt": 3470000, "total_debt": 123338000, "total_liabilities": null, "total_equity": 298684000, "shares_outstanding": 27709570, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -2624000, "capital_expenditure": null, "free_cash_flow": -2431000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -20429000 } }, { "period_end_date": "2026-05-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 2, "currency_reported": "CAD", "is_restated": false, "income_statement": { "revenue": 125629000, "cost_of_revenue": 89700000, "gross_profit": 35929000, "ebit": 11489000, "ebitda": 1184000, "pretax_income": null, "tax_provision": null, "net_income": -17904000, "net_income_to_common": -17904000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 59943000, "total_current_assets": 271034000, "total_assets": 609043000, "short_term_debt": 81135000, "long_term_debt": 3470000, "total_debt": 123338000, "total_liabilities": null, "total_equity": 298684000, "shares_outstanding": 27709570, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -2624000, "capital_expenditure": null, "free_cash_flow": -2431000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -20429000 } }, { "period_end_date": "2026-05-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 2, "currency_reported": "CAD", "is_restated": false, "income_statement": { "revenue": 125629000, "cost_of_revenue": 89700000, "gross_profit": 35929000, "ebit": 11489000, "ebitda": 1184000, "pretax_income": null, "tax_provision": null, "net_income": -17904000, "net_income_to_common": -17904000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 59943000, "total_current_assets": 271034000, "total_assets": 609043000, "short_term_debt": 81135000, "long_term_debt": 3470000, "total_debt": 123338000, "total_liabilities": null, "total_equity": 298684000, "shares_outstanding": 27709570, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -2624000, "capital_expenditure": null, "free_cash_flow": -2431000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -20429000 } }, { "period_end_date": "2026-05-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 2, "currency_reported": "CAD", "is_restated": false, "income_statement": { "revenue": 125629000, "cost_of_revenue": 89700000, "gross_profit": 35929000, "ebit": 11489000, "ebitda": 1184000, "pretax_income": null, "tax_provision": null, "net_income": -17904000, "net_income_to_common": -17904000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 59943000, "total_current_assets": 271034000, "total_assets": 609043000, "short_term_debt": 81135000, "long_term_debt": 3470000, "total_debt": 123338000, "total_liabilities": null, "total_equity": 298684000, "shares_outstanding": 27709570, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -2624000, "capital_expenditure": null, "free_cash_flow": -2431000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -20429000 } }, { "period_end_date": "2026-02-28", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "CAD", "is_restated": false, "income_statement": { "revenue": 69961000, "cost_of_revenue": 47665000, "gross_profit": 22296000, "ebit": -1285000, "ebitda": 14039000, "pretax_income": null, "tax_provision": null, "net_income": -6030000, "net_income_to_common": -6030000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 50747000, "total_current_assets": 265058000, "total_assets": 628130000, "short_term_debt": 68227000, "long_term_debt": 33224000, "total_debt": 141836000, "total_liabilities": null, "total_equity": 281284000, "shares_outstanding": 27740942, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -4025000, "capital_expenditure": -2961000, "free_cash_flow": -6986000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 34039000 } }, { "period_end_date": "2026-02-28", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "CAD", "is_restated": false, "income_statement": { "revenue": 69961000, "cost_of_revenue": 47665000, "gross_profit": 22296000, "ebit": -1285000, "ebitda": 14039000, "pretax_income": null, "tax_provision": null, "net_income": -6030000, "net_income_to_common": -6030000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 50747000, "total_current_assets": 265058000, "total_assets": 628130000, "short_term_debt": 68227000, "long_term_debt": 33224000, "total_debt": 141836000, "total_liabilities": null, "total_equity": 281284000, "shares_outstanding": 27740942, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -4025000, "capital_expenditure": -2961000, "free_cash_flow": -6986000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 34039000 } }, { "period_end_date": "2026-02-28", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "CAD", "is_restated": false, "income_statement": { "revenue": 69961000, "cost_of_revenue": 47665000, "gross_profit": 22296000, "ebit": -1285000, "ebitda": 14039000, "pretax_income": null, "tax_provision": null, "net_income": -6030000, "net_income_to_common": -6030000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 50747000, "total_current_assets": 265058000, "total_assets": 628130000, "short_term_debt": 68227000, "long_term_debt": 33224000, "total_debt": 141836000, "total_liabilities": null, "total_equity": 281284000, "shares_outstanding": 27740942, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -4025000, "capital_expenditure": -2961000, "free_cash_flow": -6986000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 34039000 } }, { "period_end_date": "2026-02-28", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "CAD", "is_restated": false, "income_statement": { "revenue": 69961000, "cost_of_revenue": 47665000, "gross_profit": 22296000, "ebit": -1285000, "ebitda": 14039000, "pretax_income": null, "tax_provision": null, "net_income": -6030000, "net_income_to_common": -6030000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 50747000, "total_current_assets": 265058000, "total_assets": 628130000, "short_term_debt": 68227000, "long_term_debt": 33224000, "total_debt": 141836000, "total_liabilities": null, "total_equity": 281284000, "shares_outstanding": 27740942, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -4025000, "capital_expenditure": -2961000, "free_cash_flow": -6986000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 34039000 } }, { "period_end_date": "2026-02-28", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "CAD", "is_restated": false, "income_statement": { "revenue": 69961000, "cost_of_revenue": 47665000, "gross_profit": 22296000, "ebit": -1285000, "ebitda": 14039000, "pretax_income": null, "tax_provision": null, "net_income": -6030000, "net_income_to_common": -6030000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 50747000, "total_current_assets": 265058000, "total_assets": 628130000, "short_term_debt": 68227000, "long_term_debt": 33224000, "total_debt": 141836000, "total_liabilities": null, "total_equity": 281284000, "shares_outstanding": 27740942, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -4025000, "capital_expenditure": -2961000, "free_cash_flow": -6986000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 34039000 } }, { "period_end_date": "2026-02-28", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "CAD", "is_restated": false, "income_statement": { "revenue": 69961000, "cost_of_revenue": 47665000, "gross_profit": 22296000, "ebit": -1285000, "ebitda": 14039000, "pretax_income": null, "tax_provision": null, "net_income": -6030000, "net_income_to_common": -6030000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 50747000, "total_current_assets": 265058000, "total_assets": 628130000, "short_term_debt": 68227000, "long_term_debt": 33224000, "total_debt": 141836000, "total_liabilities": null, "total_equity": 281284000, "shares_outstanding": 27740942, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -4025000, "capital_expenditure": -2961000, "free_cash_flow": -6986000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 34039000 } }, { "period_end_date": "2026-02-28", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "CAD", "is_restated": false, "income_statement": { "revenue": 69961000, "cost_of_revenue": 47665000, "gross_profit": 22296000, "ebit": -1285000, "ebitda": 14039000, "pretax_income": null, "tax_provision": null, "net_income": -6030000, "net_income_to_common": -6030000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 50747000, "total_current_assets": 265058000, "total_assets": 628130000, "short_term_debt": 68227000, "long_term_debt": 33224000, "total_debt": 141836000, "total_liabilities": null, "total_equity": 281284000, "shares_outstanding": 27740942, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -4025000, "capital_expenditure": -2961000, "free_cash_flow": -6986000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 34039000 } }, { "period_end_date": "2026-02-28", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "CAD", "is_restated": false, "income_statement": { "revenue": 69961000, "cost_of_revenue": 47665000, "gross_profit": 22296000, "ebit": -1285000, "ebitda": 14039000, "pretax_income": null, "tax_provision": null, "net_income": -6030000, "net_income_to_common": -6030000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 50747000, "total_current_assets": 265058000, "total_assets": 628130000, "short_term_debt": 68227000, "long_term_debt": 33224000, "total_debt": 141836000, "total_liabilities": null, "total_equity": 281284000, "shares_outstanding": 27740942, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -4025000, "capital_expenditure": -2961000, "free_cash_flow": -6986000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 34039000 } } ] }, "strategy_matches": [ { "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": "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": "2026-05-31" }, "schema": { "public_fields_only": true } }