{ "ticker": { "uuid": "82f0bef3-7ba2-44b7-a551-665f8fef9ac2", "symbol": "BABY", "name": "Else Nutrition Holdings Inc.", "exchange": "TOR", "exchange_name": "Toronto Stock Exchange", "country": "CA", "currency": "CAD", "sector": "Consumer Defensive", "industry": "Packaged Foods", "page_url": "https://sharemaestro.com/factors/ticker/82f0bef3-7ba2-44b7-a551-665f8fef9ac2/", "api_url": "https://sharemaestro.com/factors/api/tickers/82f0bef3-7ba2-44b7-a551-665f8fef9ac2/" }, "ticker_metadata": { "id": 35132, "uuid": "82f0bef3-7ba2-44b7-a551-665f8fef9ac2", "symbol": "BABY", "name": "Else Nutrition Holdings Inc.", "asset_type": "equity", "market_cap": 1437238, "stock_exchange_id": 42, "industry": "Packaged Foods", "sector": "Consumer Defensive", "description": "Else Nutrition Holdings Inc. focuses on the research, development, manufacturing, marketing, and sale of plant-based food and nutrition products for infants, toddlers, children, and adults in Israel. The company provides baby snacks; baby feeding accessories comprising feeding bottles and teats; infant formula with plant-based nutrition for babies and toddlers; nutrition products for toddlers, children, and adults; complementary food products; and drinks for toddlers. It offers its products online. The company was founded in 2012 and is headquartered in Tel Aviv-Yafo, Israel.", "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": "82f0bef3-7ba2-44b7-a551-665f8fef9ac2", "symbol": "BABY", "name": "Else Nutrition Holdings Inc.", "exchange": "TOR", "exchange_name": "Toronto Stock Exchange", "country": "CA", "currency": "CAD", "sector": "Consumer Defensive", "industry": "Packaged Foods", "page_url": "https://sharemaestro.com/factors/ticker/82f0bef3-7ba2-44b7-a551-665f8fef9ac2/", "api_url": "https://sharemaestro.com/factors/api/tickers/82f0bef3-7ba2-44b7-a551-665f8fef9ac2/" }, "week_end_date": "2026-06-07", "universe": "CAD_CA", "score": { "os": 0.75, "value": 0.6, "quality": 0.61, "momentum": 0.62, "coverage": 0.697, "confidence": 0.697, "delta": null }, "headline_factors": { "price": 0.03, "market_cap": 1437238.48, "pe_ratio": null, "earnings_yield": null, "ebitda_to_ev": null, "shareholder_yield": -0.4209, "roe": 1.4276, "piotroski_f_score": 4, "momentum_12_1": -0.8, "volatility_252d": 1.3858 }, "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": false, "completeness_score": 0.7143, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T20:10:48.116745+00:00", "batch_id": "" }, "size": { "price_close": 0.025, "market_cap": 1437238.475, "market_cap_usd": 1437238.475, "enterprise_value": 3222238.475, "shares_outstanding": 57489539, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": null, "pb_ratio": null, "ptbv_ratio": null, "ps_ratio": 0.2656, "pcf_ratio": null, "pfcf_ratio": -0.5302, "ev_ebitda": null, "ev_ebit": null, "ev_sales": 0.5954, "ev_fcf": -1.1886, "earnings_yield": null, "fcf_yield": -0.8413, "price_to_sales": 0.2656, "price_to_book": null, "price_to_cashflow": null, "ebitda_to_ev": null, "sales_yield": 1.6796 }, "yield": { "dividend_yield": 0, "buyback_yield": -0.4209, "shareholder_yield": -0.4209, "debt_paydown_yield": 0, "total_yield": -0.4209 }, "quality": { "gross_margin": 0.0732, "operating_margin": -0.973, "net_margin": -1.0783, "ebitda_margin": -1.0961, "fcf_margin": -0.5009, "roe": 1.4276, "roa": -1.8124, "roic": null, "roc_greenblatt": 2.1564, "asset_turnover": 1.6807, "cash_conversion": 0.4645, "accruals_ratio": -0.9705, "sbc_to_revenue": null, "piotroski_f_score": 4, "altman_z_score": null, "earnings_stability_5y": 0.7548, "revenue_stability_5y": 0.1778, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.123, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": null, "net_debt_to_ebitda": -0.3009, "debt_to_assets": 0.6242, "interest_coverage": -4.0291, "current_ratio": 0.3942, "quick_ratio": 0.3942, "net_debt": 1785000, "local_beta": -1.0017, "volatility_252d": 1.3858, "volatility_60d": 3.412, "max_drawdown_12m": -0.8864, "risk_adjusted_momentum": -0.5773 }, "growth": { "revenue_growth_1y": -0.2443, "revenue_growth_3y_cagr": -0.1093, "revenue_growth_5y_cagr": null, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": null, "book_value_growth_1y": -14.3125, "revenue_growth": -0.2443, "earnings_growth": null }, "momentum": { "price_return_1m": -0.1667, "price_return_3m": -0.6875, "price_return_6m": -0.8438, "price_return_9m": -0.875, "price_return_12m": -0.8333, "price_return_12m_ex1m": -0.8, "momentum_6m": -0.8438, "momentum_12m": -0.8333, "momentum_12_1": -0.8, "distance_from_52w_high": -0.8864, "distance_from_52w_low": 0, "relative_strength": -1.1354 }, "raw_ttm": { "revenue_ttm": 5412000, "gross_profit_ttm": 396000, "ebit_ttm": -5266000, "ebitda_ttm": -5932000, "net_income_ttm": -5836000, "eps_diluted_ttm": -0.1015, "operating_cash_flow_ttm": -2711000, "capital_expenditure_ttm": null, "fcf_ttm": -2711000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": 605000, "interest_expense_ttm": 1307000, "cash_and_equivalents": 225000, "total_current_assets": 2881000, "total_current_liabilities": 7308000, "net_ppe": 200000, "total_assets": 3220000, "total_debt": 2010000, "total_equity": -4088000, "net_working_capital": -2642000, "book_value_per_share": -0.0711, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": null }, "ranks": { "universe_ticker_count": null, "rank_pe": null, "rank_pb": null, "rank_ptbv": null, "rank_ps": null, "rank_pcf": null, "rank_ev_ebitda": null, "rank_ev_ebit": null, "rank_earnings_yield": null, "rank_fcf_yield": null, "rank_dividend_yield": null, "rank_shareholder_yield": null, "rank_total_yield": null, "rank_roe": null, "rank_roc": null, "rank_roic": null, "rank_gross_margin": null, "rank_fcf_margin": null, "rank_piotroski": null, "rank_accruals": null, "rank_sue": null, "rank_eps_growth_1y": null, "rank_eps_growth_5y": null, "rank_revenue_growth_1y": null, "rank_momentum_12m": null, "rank_momentum_12m_ex1m": null, "rank_relative_strength": null }, "composites": { "value_composite": 40, "quality_composite": 39, "momentum_composite": 38, "growth_composite": 38, "yield_composite": 40, "svqf_composite": 34, "vc1_composite": 40, "vc2_composite": 40, "vc3_composite": 40, "trending_value_composite": null, "overall_composite": 25, "quality_value_composite": 0.605, "os_score": 0.75, "value_percentile": 0.6, "quality_percentile": 0.61, "momentum_percentile": 0.62, "factor_coverage": 0.697, "signal_confidence": 0.697, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 99, "small_cap_core_rank": null, "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": 11305, "ticker_id": 35132, "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": false, "completeness_score": 0.7143, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T20:10:48.116745+00:00", "batch_id": "", "os_score_delta": null, "price_close": 0.025, "market_cap": 1437238.475, "market_cap_usd": 1437238.475, "enterprise_value": 3222238.475, "shares_outstanding": 57489539, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": null, "ptbv_ratio": null, "ps_ratio": 0.26556513, "pcf_ratio": null, "pfcf_ratio": -0.53015067, "ev_ebitda": null, "ev_ebit": null, "ev_sales": 0.59538774, "ev_fcf": -1.1885793, "earnings_yield": null, "fcf_yield": -0.84134058, "dividend_yield": 0, "buyback_yield": -0.42094615, "shareholder_yield": -0.42094615, "debt_paydown_yield": 0, "total_yield": -0.42094615, "gross_margin": 0.07317073, "operating_margin": -0.97302291, "net_margin": -1.07834442, "ebitda_margin": -1.09608278, "fcf_margin": -0.50092387, "roe": 1.42759295, "roa": -1.81242236, "roic": null, "roc_greenblatt": 2.15642916, "asset_turnover": 1.68074534, "cash_conversion": 0.4645305, "accruals_ratio": -0.97049689, "sbc_to_revenue": null, "debt_to_equity": null, "net_debt_to_ebitda": -0.30091032, "debt_to_assets": 0.6242236, "interest_coverage": -4.02907422, "current_ratio": 0.39422551, "quick_ratio": 0.39422551, "net_debt": 1785000, "revenue_growth_1y": -0.2443246, "revenue_growth_3y_cagr": -0.10932295, "revenue_growth_5y_cagr": null, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": null, "book_value_growth_1y": -14.31245147, "piotroski_f_score": 4, "altman_z_score": null, "earnings_stability_5y": 0.754811, "revenue_stability_5y": 0.177824, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.16666667, "price_return_3m": -0.6875, "price_return_6m": -0.84375, "price_return_9m": -0.875, "price_return_12m": -0.83333333, "price_return_12m_ex1m": -0.8, "distance_from_52w_high": -0.88636364, "distance_from_52w_low": 0, "relative_strength": -1.13543974, "local_beta": -1.0017, "volatility_252d": 1.38582, "volatility_60d": 3.411977, "max_drawdown_12m": -0.88636364, "revenue_ttm": 5412000, "gross_profit_ttm": 396000, "ebit_ttm": -5266000, "ebitda_ttm": -5932000, "net_income_ttm": -5836000, "eps_diluted_ttm": -0.10151412, "operating_cash_flow_ttm": -2711000, "capital_expenditure_ttm": null, "fcf_ttm": -2711000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": 605000, "interest_expense_ttm": 1307000, "cash_and_equivalents": 225000, "total_current_assets": 2881000, "total_current_liabilities": 7308000, "net_ppe": 200000, "total_assets": 3220000, "total_debt": 2010000, "total_equity": -4088000, "net_working_capital": -2642000, "book_value_per_share": -0.07110859, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": null, "universe_ticker_count": null, "sector": "Consumer Defensive", "rank_pe": null, "rank_pb": null, "rank_ptbv": null, "rank_ps": null, "rank_pcf": null, "rank_ev_ebitda": null, "rank_ev_ebit": null, "rank_earnings_yield": null, "rank_fcf_yield": null, "rank_dividend_yield": null, "rank_shareholder_yield": null, "rank_total_yield": null, "rank_roe": null, "rank_roc": null, "rank_roic": null, "rank_gross_margin": null, "rank_fcf_margin": null, "rank_piotroski": null, "rank_accruals": null, "rank_sue": null, "rank_eps_growth_1y": null, "rank_eps_growth_5y": null, "rank_revenue_growth_1y": null, "rank_momentum_12m": null, "rank_momentum_12m_ex1m": null, "rank_relative_strength": null, "value_composite": 40, "quality_composite": 39, "momentum_composite": 38, "growth_composite": 38, "yield_composite": 40, "svqf_composite": 34, "vc1_composite": 40, "vc2_composite": 40, "vc3_composite": 40, "trending_value_composite": null, "overall_composite": 25, "factor_coverage": 0.697, "signal_confidence": 0.697, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 99, "small_cap_core_rank": null, "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": 0.03, "os": 0.75, "value": 0.6, "quality": 0.61, "momentum": 0.62, "confidence": 0.697, "coverage": 0.697, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": -0.4209, "roe": 1.4276, "momentum_12_1": -0.8, "complete_fields": { "id": 11305, "ticker_id": 35132, "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": false, "completeness_score": 0.7143, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T20:10:48.116745+00:00", "batch_id": "", "os_score_delta": null, "price_close": 0.025, "market_cap": 1437238.475, "market_cap_usd": 1437238.475, "enterprise_value": 3222238.475, "shares_outstanding": 57489539, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": null, "ptbv_ratio": null, "ps_ratio": 0.26556513, "pcf_ratio": null, "pfcf_ratio": -0.53015067, "ev_ebitda": null, "ev_ebit": null, "ev_sales": 0.59538774, "ev_fcf": -1.1885793, "earnings_yield": null, "fcf_yield": -0.84134058, "dividend_yield": 0, "buyback_yield": -0.42094615, "shareholder_yield": -0.42094615, "debt_paydown_yield": 0, "total_yield": -0.42094615, "gross_margin": 0.07317073, "operating_margin": -0.97302291, "net_margin": -1.07834442, "ebitda_margin": -1.09608278, "fcf_margin": -0.50092387, "roe": 1.42759295, "roa": -1.81242236, "roic": null, "roc_greenblatt": 2.15642916, "asset_turnover": 1.68074534, "cash_conversion": 0.4645305, "accruals_ratio": -0.97049689, "sbc_to_revenue": null, "debt_to_equity": null, "net_debt_to_ebitda": -0.30091032, "debt_to_assets": 0.6242236, "interest_coverage": -4.02907422, "current_ratio": 0.39422551, "quick_ratio": 0.39422551, "net_debt": 1785000, "revenue_growth_1y": -0.2443246, "revenue_growth_3y_cagr": -0.10932295, "revenue_growth_5y_cagr": null, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": null, "book_value_growth_1y": -14.31245147, "piotroski_f_score": 4, "altman_z_score": null, "earnings_stability_5y": 0.754811, "revenue_stability_5y": 0.177824, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.16666667, "price_return_3m": -0.6875, "price_return_6m": -0.84375, "price_return_9m": -0.875, "price_return_12m": -0.83333333, "price_return_12m_ex1m": -0.8, "distance_from_52w_high": -0.88636364, "distance_from_52w_low": 0, "relative_strength": -1.13543974, "local_beta": -1.0017, "volatility_252d": 1.38582, "volatility_60d": 3.411977, "max_drawdown_12m": -0.88636364, "revenue_ttm": 5412000, "gross_profit_ttm": 396000, "ebit_ttm": -5266000, "ebitda_ttm": -5932000, "net_income_ttm": -5836000, "eps_diluted_ttm": -0.10151412, "operating_cash_flow_ttm": -2711000, "capital_expenditure_ttm": null, "fcf_ttm": -2711000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": 605000, "interest_expense_ttm": 1307000, "cash_and_equivalents": 225000, "total_current_assets": 2881000, "total_current_liabilities": 7308000, "net_ppe": 200000, "total_assets": 3220000, "total_debt": 2010000, "total_equity": -4088000, "net_working_capital": -2642000, "book_value_per_share": -0.07110859, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": null, "universe_ticker_count": null, "sector": "Consumer Defensive", "rank_pe": null, "rank_pb": null, "rank_ptbv": null, "rank_ps": null, "rank_pcf": null, "rank_ev_ebitda": null, "rank_ev_ebit": null, "rank_earnings_yield": null, "rank_fcf_yield": null, "rank_dividend_yield": null, "rank_shareholder_yield": null, "rank_total_yield": null, "rank_roe": null, "rank_roc": null, "rank_roic": null, "rank_gross_margin": null, "rank_fcf_margin": null, "rank_piotroski": null, "rank_accruals": null, "rank_sue": null, "rank_eps_growth_1y": null, "rank_eps_growth_5y": null, "rank_revenue_growth_1y": null, "rank_momentum_12m": null, "rank_momentum_12m_ex1m": null, "rank_relative_strength": null, "value_composite": 40, "quality_composite": 39, "momentum_composite": 38, "growth_composite": 38, "yield_composite": 40, "svqf_composite": 34, "vc1_composite": 40, "vc2_composite": 40, "vc3_composite": 40, "trending_value_composite": null, "overall_composite": 25, "factor_coverage": 0.697, "signal_confidence": 0.697, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 99, "small_cap_core_rank": null, "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": "2026-06-07T19:28:27.363361+00:00", "is_restated": false, "income_statement": { "revenue": 6025000, "cost_of_revenue": 5705000, "gross_profit": 320000, "ebit": -6338000, "ebitda": -7280000, "pretax_income": null, "tax_provision": null, "net_income": -8880000, "net_income_to_common": -8880000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 152000, "total_current_assets": 2770000, "total_assets": 3122000, "short_term_debt": 1858000, "long_term_debt": null, "total_debt": 1858000, "total_liabilities": null, "total_equity": -4076000, "shares_outstanding": 39926177, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -3184000, "capital_expenditure": null, "free_cash_flow": -3184000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 503000, "net_debt_issued": 2387000 }, "complete_fields": { "id": 418864, "ticker_id": 35132, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "CAD", "fetched_at": "2026-06-07T19:28:27.363361+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "-7280000", "netIncome": "-8880000", "grossProfit": "320000", "totalRevenue": "6025000", "costOfRevenue": "5705000", "interestExpense": "1316000", "operatingIncome": "-6338000", "fiscalDateEnding": "2025-12-31", "researchAndDevelopment": "21000", "depreciationAndAmortization": "284000" }, "balance": { "totalDebt": "1858000", "totalAssets": "3122000", "longTermDebt": null, "shortTermDebt": "1858000", "preferredStock": null, "fiscalDateEnding": "2025-12-31", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": "39926177", "totalCurrentAssets": "2770000", "totalShareholderEquity": "-4076000", "totalCurrentLiabilities": "7198000", "propertyPlantEquipmentNet": "209000", "cashAndShortTermInvestments": "152000" }, "cashflow": { "freeCashFlow": "-3184000", "dividendsPaid": null, "issuanceOfDebt": "3140000", "issuanceOfStock": "503000", "repaymentOfDebt": "-753000", "fiscalDateEnding": "2025-12-31", "operatingCashflow": "-3184000", "repurchaseOfStock": null, "capitalExpenditures": null } }, "revenue": 6025000, "cost_of_revenue": 5705000, "gross_profit": 320000, "research_and_development": 21000, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -6338000, "depreciation_amortisation": 284000, "ebitda": -7280000, "interest_expense": 1316000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": -8880000, "net_income_continuing_ops": null, "net_income_to_common": -8880000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 152000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 2770000, "net_ppe": 209000, "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": 3122000, "short_term_debt": 1858000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 7198000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 1858000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": -4076000, "shares_outstanding": 39926177, "operating_cash_flow": -3184000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": null, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": 503000, "net_debt_issued": 2387000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": -3184000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "-7280000", "netIncome": "-8880000", "grossProfit": "320000", "totalRevenue": "6025000", "costOfRevenue": "5705000", "interestExpense": "1316000", "operatingIncome": "-6338000", "fiscalDateEnding": "2025-12-31", "researchAndDevelopment": "21000", "depreciationAndAmortization": "284000" }, "balance": { "totalDebt": "1858000", "totalAssets": "3122000", "longTermDebt": null, "shortTermDebt": "1858000", "preferredStock": null, "fiscalDateEnding": "2025-12-31", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": "39926177", "totalCurrentAssets": "2770000", "totalShareholderEquity": "-4076000", "totalCurrentLiabilities": "7198000", "propertyPlantEquipmentNet": "209000", "cashAndShortTermInvestments": "152000" }, "cashflow": { "freeCashFlow": "-3184000", "dividendsPaid": null, "issuanceOfDebt": "3140000", "issuanceOfStock": "503000", "repaymentOfDebt": "-753000", "fiscalDateEnding": "2025-12-31", "operatingCashflow": "-3184000", "repurchaseOfStock": null, "capitalExpenditures": null } } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "CAD", "fetched_at": "2026-06-07T19:28:27.363361+00:00", "is_restated": false, "income_statement": { "revenue": 7973000, "cost_of_revenue": 9135000, "gross_profit": -1162000, "ebit": -14717000, "ebitda": -14778000, "pretax_income": null, "tax_provision": null, "net_income": -15182000, "net_income_to_common": -15182000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 103000, "total_current_assets": 6843000, "total_assets": 7560000, "short_term_debt": 739000, "long_term_debt": null, "total_debt": 874000, "total_liabilities": null, "total_equity": 1755000, "shares_outstanding": 228854107, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -9058000, "capital_expenditure": -62000, "free_cash_flow": -9120000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 2478000, "net_debt_issued": 1071000 }, "complete_fields": { "id": 418869, "ticker_id": 35132, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "CAD", "fetched_at": "2026-06-07T19:28:27.363361+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "-14778000", "netIncome": "-15182000", "grossProfit": "-1162000", "totalRevenue": "7973000", "costOfRevenue": "9135000", "interestExpense": "68000", "operatingIncome": "-14717000", "fiscalDateEnding": "2024-12-31", "researchAndDevelopment": "1169000", "depreciationAndAmortization": "336000" }, "balance": { "totalDebt": "874000", "totalAssets": "7560000", "longTermDebt": null, "shortTermDebt": "739000", "preferredStock": null, "fiscalDateEnding": "2024-12-31", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": "228854107", "totalCurrentAssets": "6843000", "totalShareholderEquity": "1755000", "totalCurrentLiabilities": "5805000", "propertyPlantEquipmentNet": "553000", "cashAndShortTermInvestments": "103000" }, "cashflow": { "freeCashFlow": "-9120000", "dividendsPaid": null, "issuanceOfDebt": "1299000", "issuanceOfStock": "2478000", "repaymentOfDebt": "-228000", "fiscalDateEnding": "2024-12-31", "operatingCashflow": "-9058000", "repurchaseOfStock": null, "capitalExpenditures": "-62000" } }, "revenue": 7973000, "cost_of_revenue": 9135000, "gross_profit": -1162000, "research_and_development": 1169000, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -14717000, "depreciation_amortisation": 336000, "ebitda": -14778000, "interest_expense": 68000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": -15182000, "net_income_continuing_ops": null, "net_income_to_common": -15182000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 103000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 6843000, "net_ppe": 553000, "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": 7560000, "short_term_debt": 739000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 5805000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 874000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 1755000, "shares_outstanding": 228854107, "operating_cash_flow": -9058000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -62000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": 2478000, "net_debt_issued": 1071000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": -9120000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "-14778000", "netIncome": "-15182000", "grossProfit": "-1162000", "totalRevenue": "7973000", "costOfRevenue": "9135000", "interestExpense": "68000", "operatingIncome": "-14717000", "fiscalDateEnding": "2024-12-31", "researchAndDevelopment": "1169000", "depreciationAndAmortization": "336000" }, "balance": { "totalDebt": "874000", "totalAssets": "7560000", "longTermDebt": null, "shortTermDebt": "739000", "preferredStock": null, "fiscalDateEnding": "2024-12-31", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": "228854107", "totalCurrentAssets": "6843000", "totalShareholderEquity": "1755000", "totalCurrentLiabilities": "5805000", "propertyPlantEquipmentNet": "553000", "cashAndShortTermInvestments": "103000" }, "cashflow": { "freeCashFlow": "-9120000", "dividendsPaid": null, "issuanceOfDebt": "1299000", "issuanceOfStock": "2478000", "repaymentOfDebt": "-228000", "fiscalDateEnding": "2024-12-31", "operatingCashflow": "-9058000", "repurchaseOfStock": null, "capitalExpenditures": "-62000" } } }, { "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "CAD", "fetched_at": "2026-06-07T19:28:27.363361+00:00", "is_restated": false, "income_statement": { "revenue": 9361000, "cost_of_revenue": 9446000, "gross_profit": -85000, "ebit": -17011000, "ebitda": -15167000, "pretax_income": null, "tax_provision": null, "net_income": -15609000, "net_income_to_common": -15609000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2931000, "total_current_assets": 15127000, "total_assets": 16069000, "short_term_debt": 2435000, "long_term_debt": 353000, "total_debt": 3091000, "total_liabilities": null, "total_equity": 6721000, "shares_outstanding": 136094159, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -18311000, "capital_expenditure": null, "free_cash_flow": -18311000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 4394000, "net_debt_issued": 3004000 }, "complete_fields": { "id": 418871, "ticker_id": 35132, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "CAD", "fetched_at": "2026-06-07T19:28:27.363361+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "-15167000", "netIncome": "-15609000", "grossProfit": "-85000", "totalRevenue": "9361000", "costOfRevenue": "9446000", "interestExpense": "63000", "operatingIncome": "-17011000", "fiscalDateEnding": "2023-12-31", "researchAndDevelopment": "2559000", "depreciationAndAmortization": "379000" }, "balance": { "totalDebt": "3091000", "totalAssets": "16069000", "longTermDebt": "353000", "shortTermDebt": "2435000", "preferredStock": null, "fiscalDateEnding": "2023-12-31", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": "136094159", "totalCurrentAssets": "15127000", "totalShareholderEquity": "6721000", "totalCurrentLiabilities": "8886000", "propertyPlantEquipmentNet": "749000", "cashAndShortTermInvestments": "2931000" }, "cashflow": { "freeCashFlow": "-18311000", "dividendsPaid": null, "issuanceOfDebt": "3231000", "issuanceOfStock": "4394000", "repaymentOfDebt": "-227000", "fiscalDateEnding": "2023-12-31", "operatingCashflow": "-18311000", "repurchaseOfStock": null, "capitalExpenditures": null } }, "revenue": 9361000, "cost_of_revenue": 9446000, "gross_profit": -85000, "research_and_development": 2559000, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -17011000, "depreciation_amortisation": 379000, "ebitda": -15167000, "interest_expense": 63000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": -15609000, "net_income_continuing_ops": null, "net_income_to_common": -15609000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 2931000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 15127000, "net_ppe": 749000, "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": 16069000, "short_term_debt": 2435000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 8886000, "long_term_debt": 353000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 3091000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 6721000, "shares_outstanding": 136094159, "operating_cash_flow": -18311000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": null, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": 4394000, "net_debt_issued": 3004000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": -18311000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "-15167000", "netIncome": "-15609000", "grossProfit": "-85000", "totalRevenue": "9361000", "costOfRevenue": "9446000", "interestExpense": "63000", "operatingIncome": "-17011000", "fiscalDateEnding": "2023-12-31", "researchAndDevelopment": "2559000", "depreciationAndAmortization": "379000" }, "balance": { "totalDebt": "3091000", "totalAssets": "16069000", "longTermDebt": "353000", "shortTermDebt": "2435000", "preferredStock": null, "fiscalDateEnding": "2023-12-31", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": "136094159", "totalCurrentAssets": "15127000", "totalShareholderEquity": "6721000", "totalCurrentLiabilities": "8886000", "propertyPlantEquipmentNet": "749000", "cashAndShortTermInvestments": "2931000" }, "cashflow": { "freeCashFlow": "-18311000", "dividendsPaid": null, "issuanceOfDebt": "3231000", "issuanceOfStock": "4394000", "repaymentOfDebt": "-227000", "fiscalDateEnding": "2023-12-31", "operatingCashflow": "-18311000", "repurchaseOfStock": null, "capitalExpenditures": null } } }, { "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "CAD", "fetched_at": "2026-06-07T19:28:27.363361+00:00", "is_restated": false, "income_statement": { "revenue": 8527000, "cost_of_revenue": 7216000, "gross_profit": 1311000, "ebit": -20596000, "ebitda": -17105000, "pretax_income": null, "tax_provision": null, "net_income": -17614000, "net_income_to_common": -17614000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 14564000, "total_current_assets": 24789000, "total_assets": 26163000, "short_term_debt": 982000, "long_term_debt": 1825000, "total_debt": 3365000, "total_liabilities": null, "total_equity": 15595000, "shares_outstanding": 112600220, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -20911000, "capital_expenditure": -160000, "free_cash_flow": -21071000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 6743000, "net_debt_issued": 4946000 }, "complete_fields": { "id": 418872, "ticker_id": 35132, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "CAD", "fetched_at": "2026-06-07T19:28:27.363361+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "-17105000", "netIncome": "-17614000", "grossProfit": "1311000", "totalRevenue": "8527000", "costOfRevenue": "7216000", "interestExpense": "13000", "operatingIncome": "-20596000", "fiscalDateEnding": "2022-12-31", "researchAndDevelopment": "2564000", "depreciationAndAmortization": "496000" }, "balance": { "totalDebt": "3365000", "totalAssets": "26163000", "longTermDebt": "1825000", "shortTermDebt": "982000", "preferredStock": null, "fiscalDateEnding": "2022-12-31", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": "112600220", "totalCurrentAssets": "24789000", "totalShareholderEquity": "15595000", "totalCurrentLiabilities": "8423000", "propertyPlantEquipmentNet": "1111000", "cashAndShortTermInvestments": "14564000" }, "cashflow": { "freeCashFlow": "-21071000", "dividendsPaid": null, "issuanceOfDebt": "5281000", "issuanceOfStock": "6743000", "repaymentOfDebt": "-335000", "fiscalDateEnding": "2022-12-31", "operatingCashflow": "-20911000", "repurchaseOfStock": null, "capitalExpenditures": "-160000" } }, "revenue": 8527000, "cost_of_revenue": 7216000, "gross_profit": 1311000, "research_and_development": 2564000, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -20596000, "depreciation_amortisation": 496000, "ebitda": -17105000, "interest_expense": 13000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": -17614000, "net_income_continuing_ops": null, "net_income_to_common": -17614000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 14564000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 24789000, "net_ppe": 1111000, "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": 26163000, "short_term_debt": 982000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 8423000, "long_term_debt": 1825000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 3365000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 15595000, "shares_outstanding": 112600220, "operating_cash_flow": -20911000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -160000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": 6743000, "net_debt_issued": 4946000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": -21071000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "-17105000", "netIncome": "-17614000", "grossProfit": "1311000", "totalRevenue": "8527000", "costOfRevenue": "7216000", "interestExpense": "13000", "operatingIncome": "-20596000", "fiscalDateEnding": "2022-12-31", "researchAndDevelopment": "2564000", "depreciationAndAmortization": "496000" }, "balance": { "totalDebt": "3365000", "totalAssets": "26163000", "longTermDebt": "1825000", "shortTermDebt": "982000", "preferredStock": null, "fiscalDateEnding": "2022-12-31", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": "112600220", "totalCurrentAssets": "24789000", "totalShareholderEquity": "15595000", "totalCurrentLiabilities": "8423000", "propertyPlantEquipmentNet": "1111000", "cashAndShortTermInvestments": "14564000" }, "cashflow": { "freeCashFlow": "-21071000", "dividendsPaid": null, "issuanceOfDebt": "5281000", "issuanceOfStock": "6743000", "repaymentOfDebt": "-335000", "fiscalDateEnding": "2022-12-31", "operatingCashflow": "-20911000", "repurchaseOfStock": null, "capitalExpenditures": "-160000" } } }, { "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "CAD", "fetched_at": "2026-06-07T19:28:27.363361+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": -287000, "free_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 418873, "ticker_id": 35132, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "CAD", "fetched_at": "2026-06-07T19:28:27.363361+00:00", "is_restated": false, "raw_data": { "balance": { "totalDebt": null, "totalAssets": null, "longTermDebt": null, "shortTermDebt": null, "preferredStock": null, "fiscalDateEnding": "2021-12-31", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": null, "totalCurrentAssets": null, "totalShareholderEquity": null, "totalCurrentLiabilities": null, "propertyPlantEquipmentNet": null, "cashAndShortTermInvestments": null }, "cashflow": { "freeCashFlow": null, "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": null, "fiscalDateEnding": "2021-12-31", "operatingCashflow": null, "repurchaseOfStock": null, "capitalExpenditures": "-287000" } }, "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": -287000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": null, "net_change_in_cash": null }, "raw_data": { "balance": { "totalDebt": null, "totalAssets": null, "longTermDebt": null, "shortTermDebt": null, "preferredStock": null, "fiscalDateEnding": "2021-12-31", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": null, "totalCurrentAssets": null, "totalShareholderEquity": null, "totalCurrentLiabilities": null, "propertyPlantEquipmentNet": null, "cashAndShortTermInvestments": null }, "cashflow": { "freeCashFlow": null, "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": null, "fiscalDateEnding": "2021-12-31", "operatingCashflow": null, "repurchaseOfStock": null, "capitalExpenditures": "-287000" } } } ], "quarterly": [ { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider": "yFinance", "currency_reported": "CAD", "fetched_at": "2026-06-07T19:28:27.363361+00:00", "is_restated": false, "income_statement": { "revenue": 1472000, "cost_of_revenue": 887000, "gross_profit": 585000, "ebit": -618000, "ebitda": -440000, "pretax_income": null, "tax_provision": null, "net_income": -558000, "net_income_to_common": -558000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 225000, "total_current_assets": 2881000, "total_assets": 3220000, "short_term_debt": 2010000, "long_term_debt": null, "total_debt": 2010000, "total_liabilities": null, "total_equity": -4088000, "shares_outstanding": 47941112, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -484000, "capital_expenditure": null, "free_cash_flow": -484000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 605000, "net_debt_issued": -40000 }, "complete_fields": { "id": 418862, "ticker_id": 35132, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 2, "currency_reported": "CAD", "fetched_at": "2026-06-07T19:28:27.363361+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "-440000", "netIncome": "-558000", "grossProfit": "585000", "totalRevenue": "1472000", "costOfRevenue": "887000", "interestExpense": "98000", "operatingIncome": "-618000", "fiscalDateEnding": "2026-03-31", "researchAndDevelopment": "17000", "depreciationAndAmortization": "7000" }, "balance": { "totalDebt": "2010000", "totalAssets": "3220000", "longTermDebt": null, "shortTermDebt": "2010000", "preferredStock": null, "fiscalDateEnding": "2026-03-31", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": "47941112", "totalCurrentAssets": "2881000", "totalShareholderEquity": "-4088000", "totalCurrentLiabilities": "7308000", "propertyPlantEquipmentNet": "200000", "cashAndShortTermInvestments": "225000" }, "cashflow": { "freeCashFlow": "-484000", "dividendsPaid": null, "issuanceOfDebt": "0", "issuanceOfStock": "605000", "repaymentOfDebt": "-40000", "fiscalDateEnding": "2026-03-31", "operatingCashflow": "-484000", "repurchaseOfStock": null, "capitalExpenditures": null } }, "revenue": 1472000, "cost_of_revenue": 887000, "gross_profit": 585000, "research_and_development": 17000, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -618000, "depreciation_amortisation": 7000, "ebitda": -440000, "interest_expense": 98000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": -558000, "net_income_continuing_ops": null, "net_income_to_common": -558000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 225000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 2881000, "net_ppe": 200000, "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": 3220000, "short_term_debt": 2010000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 7308000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 2010000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": -4088000, "shares_outstanding": 47941112, "operating_cash_flow": -484000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": null, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": 605000, "net_debt_issued": -40000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": -484000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "-440000", "netIncome": "-558000", "grossProfit": "585000", "totalRevenue": "1472000", "costOfRevenue": "887000", "interestExpense": "98000", "operatingIncome": "-618000", "fiscalDateEnding": "2026-03-31", "researchAndDevelopment": "17000", "depreciationAndAmortization": "7000" }, "balance": { "totalDebt": "2010000", "totalAssets": "3220000", "longTermDebt": null, "shortTermDebt": "2010000", "preferredStock": null, "fiscalDateEnding": "2026-03-31", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": "47941112", "totalCurrentAssets": "2881000", "totalShareholderEquity": "-4088000", "totalCurrentLiabilities": "7308000", "propertyPlantEquipmentNet": "200000", "cashAndShortTermInvestments": "225000" }, "cashflow": { "freeCashFlow": "-484000", "dividendsPaid": null, "issuanceOfDebt": "0", "issuanceOfStock": "605000", "repaymentOfDebt": "-40000", "fiscalDateEnding": "2026-03-31", "operatingCashflow": "-484000", "repurchaseOfStock": null, "capitalExpenditures": null } } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider": "yFinance", "currency_reported": "CAD", "fetched_at": "2026-06-07T19:28:27.363361+00:00", "is_restated": false, "income_statement": { "revenue": 776000, "cost_of_revenue": 1481000, "gross_profit": -705000, "ebit": -2680000, "ebitda": -2069000, "pretax_income": null, "tax_provision": null, "net_income": -3238000, "net_income_to_common": -3238000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 152000, "total_current_assets": 2770000, "total_assets": 3122000, "short_term_debt": 1858000, "long_term_debt": null, "total_debt": 1858000, "total_liabilities": null, "total_equity": -4076000, "shares_outstanding": 39926177, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -924000, "capital_expenditure": null, "free_cash_flow": -924000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 0, "net_debt_issued": 1267000 }, "complete_fields": { "id": 418863, "ticker_id": 35132, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 2, "currency_reported": "CAD", "fetched_at": "2026-06-07T19:28:27.363361+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "-2069000", "netIncome": "-3238000", "grossProfit": "-705000", "totalRevenue": "776000", "costOfRevenue": "1481000", "interestExpense": "1102000", "operatingIncome": "-2680000", "fiscalDateEnding": "2025-12-31", "researchAndDevelopment": "20000", "depreciationAndAmortization": "67000" }, "balance": { "totalDebt": "1858000", "totalAssets": "3122000", "longTermDebt": null, "shortTermDebt": "1858000", "preferredStock": null, "fiscalDateEnding": "2025-12-31", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": "39926177", "totalCurrentAssets": "2770000", "totalShareholderEquity": "-4076000", "totalCurrentLiabilities": "7198000", "propertyPlantEquipmentNet": "209000", "cashAndShortTermInvestments": "152000" }, "cashflow": { "freeCashFlow": "-924000", "dividendsPaid": null, "issuanceOfDebt": "1872000", "issuanceOfStock": "0", "repaymentOfDebt": "-605000", "fiscalDateEnding": "2025-12-31", "operatingCashflow": "-924000", "repurchaseOfStock": null, "capitalExpenditures": null } }, "revenue": 776000, "cost_of_revenue": 1481000, "gross_profit": -705000, "research_and_development": 20000, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -2680000, "depreciation_amortisation": 67000, "ebitda": -2069000, "interest_expense": 1102000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": -3238000, "net_income_continuing_ops": null, "net_income_to_common": -3238000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 152000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 2770000, "net_ppe": 209000, "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": 3122000, "short_term_debt": 1858000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 7198000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 1858000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": -4076000, "shares_outstanding": 39926177, "operating_cash_flow": -924000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": null, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": 0, "net_debt_issued": 1267000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": -924000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "-2069000", "netIncome": "-3238000", "grossProfit": "-705000", "totalRevenue": "776000", "costOfRevenue": "1481000", "interestExpense": "1102000", "operatingIncome": "-2680000", "fiscalDateEnding": "2025-12-31", "researchAndDevelopment": "20000", "depreciationAndAmortization": "67000" }, "balance": { "totalDebt": "1858000", "totalAssets": "3122000", "longTermDebt": null, "shortTermDebt": "1858000", "preferredStock": null, "fiscalDateEnding": "2025-12-31", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": "39926177", "totalCurrentAssets": "2770000", "totalShareholderEquity": "-4076000", "totalCurrentLiabilities": "7198000", "propertyPlantEquipmentNet": "209000", "cashAndShortTermInvestments": "152000" }, "cashflow": { "freeCashFlow": "-924000", "dividendsPaid": null, "issuanceOfDebt": "1872000", "issuanceOfStock": "0", "repaymentOfDebt": "-605000", "fiscalDateEnding": "2025-12-31", "operatingCashflow": "-924000", "repurchaseOfStock": null, "capitalExpenditures": null } } }, { "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider": "yFinance", "currency_reported": "CAD", "fetched_at": "2026-06-07T19:28:27.363361+00:00", "is_restated": false, "income_statement": { "revenue": 1664000, "cost_of_revenue": 1093000, "gross_profit": 571000, "ebit": -577000, "ebitda": -513000, "pretax_income": null, "tax_provision": null, "net_income": -602000, "net_income_to_common": -602000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 72000, "total_current_assets": 3967000, "total_assets": 4393000, "short_term_debt": 924000, "long_term_debt": null, "total_debt": 924000, "total_liabilities": null, "total_equity": -1370000, "shares_outstanding": 37411428, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 970000, "capital_expenditure": null, "free_cash_flow": 970000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 0, "net_debt_issued": -45000 }, "complete_fields": { "id": 418865, "ticker_id": 35132, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 2, "currency_reported": "CAD", "fetched_at": "2026-06-07T19:28:27.363361+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "-513000", "netIncome": "-602000", "grossProfit": "571000", "totalRevenue": "1664000", "costOfRevenue": "1093000", "interestExpense": "56000", "operatingIncome": "-577000", "fiscalDateEnding": "2025-09-30", "researchAndDevelopment": "0", "depreciationAndAmortization": "33000" }, "balance": { "totalDebt": "924000", "totalAssets": "4393000", "longTermDebt": null, "shortTermDebt": "924000", "preferredStock": null, "fiscalDateEnding": "2025-09-30", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": "37411428", "totalCurrentAssets": "3967000", "totalShareholderEquity": "-1370000", "totalCurrentLiabilities": "5763000", "propertyPlantEquipmentNet": "272000", "cashAndShortTermInvestments": "72000" }, "cashflow": { "freeCashFlow": "970000", "dividendsPaid": null, "issuanceOfDebt": "0", "issuanceOfStock": "0", "repaymentOfDebt": "-45000", "fiscalDateEnding": "2025-09-30", "operatingCashflow": "970000", "repurchaseOfStock": null, "capitalExpenditures": null } }, "revenue": 1664000, "cost_of_revenue": 1093000, "gross_profit": 571000, "research_and_development": 0, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -577000, "depreciation_amortisation": 33000, "ebitda": -513000, "interest_expense": 56000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": -602000, "net_income_continuing_ops": null, "net_income_to_common": -602000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 72000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 3967000, "net_ppe": 272000, "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": 4393000, "short_term_debt": 924000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 5763000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 924000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": -1370000, "shares_outstanding": 37411428, "operating_cash_flow": 970000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": null, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": 0, "net_debt_issued": -45000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 970000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "-513000", "netIncome": "-602000", "grossProfit": "571000", "totalRevenue": "1664000", "costOfRevenue": "1093000", "interestExpense": "56000", "operatingIncome": "-577000", "fiscalDateEnding": "2025-09-30", "researchAndDevelopment": "0", "depreciationAndAmortization": "33000" }, "balance": { "totalDebt": "924000", "totalAssets": "4393000", "longTermDebt": null, "shortTermDebt": "924000", "preferredStock": null, "fiscalDateEnding": "2025-09-30", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": "37411428", "totalCurrentAssets": "3967000", "totalShareholderEquity": "-1370000", "totalCurrentLiabilities": "5763000", "propertyPlantEquipmentNet": "272000", "cashAndShortTermInvestments": "72000" }, "cashflow": { "freeCashFlow": "970000", "dividendsPaid": null, "issuanceOfDebt": "0", "issuanceOfStock": "0", "repaymentOfDebt": "-45000", "fiscalDateEnding": "2025-09-30", "operatingCashflow": "970000", "repurchaseOfStock": null, "capitalExpenditures": null } } }, { "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider": "yFinance", "currency_reported": "CAD", "fetched_at": "2026-06-07T19:28:27.363361+00:00", "is_restated": false, "income_statement": { "revenue": 1500000, "cost_of_revenue": 1555000, "gross_profit": -55000, "ebit": -1391000, "ebitda": -2910000, "pretax_income": null, "tax_provision": null, "net_income": -1438000, "net_income_to_common": -1438000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 69000, "total_current_assets": 4377000, "total_assets": 4820000, "short_term_debt": 886000, "long_term_debt": null, "total_debt": 918000, "total_liabilities": null, "total_equity": -691000, "shares_outstanding": 374114284, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -2273000, "capital_expenditure": null, "free_cash_flow": -2273000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 0, "net_debt_issued": 294000 }, "complete_fields": { "id": 418866, "ticker_id": 35132, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 2, "currency_reported": "CAD", "fetched_at": "2026-06-07T19:28:27.363361+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "-2910000", "netIncome": "-1438000", "grossProfit": "-55000", "totalRevenue": "1500000", "costOfRevenue": "1555000", "interestExpense": "51000", "operatingIncome": "-1391000", "fiscalDateEnding": "2025-06-30", "researchAndDevelopment": "0", "depreciationAndAmortization": "77000" }, "balance": { "totalDebt": "918000", "totalAssets": "4820000", "longTermDebt": null, "shortTermDebt": "886000", "preferredStock": null, "fiscalDateEnding": "2025-06-30", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": "374114284", "totalCurrentAssets": "4377000", "totalShareholderEquity": "-691000", "totalCurrentLiabilities": "5511000", "propertyPlantEquipmentNet": "288000", "cashAndShortTermInvestments": "69000" }, "cashflow": { "freeCashFlow": "-2273000", "dividendsPaid": null, "issuanceOfDebt": "304000", "issuanceOfStock": "0", "repaymentOfDebt": "10000", "fiscalDateEnding": "2025-06-30", "operatingCashflow": "-2273000", "repurchaseOfStock": null, "capitalExpenditures": null } }, "revenue": 1500000, "cost_of_revenue": 1555000, "gross_profit": -55000, "research_and_development": 0, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -1391000, "depreciation_amortisation": 77000, "ebitda": -2910000, "interest_expense": 51000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": -1438000, "net_income_continuing_ops": null, "net_income_to_common": -1438000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 69000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 4377000, "net_ppe": 288000, "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": 4820000, "short_term_debt": 886000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 5511000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 918000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": -691000, "shares_outstanding": 374114284, "operating_cash_flow": -2273000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": null, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": 0, "net_debt_issued": 294000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": -2273000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "-2910000", "netIncome": "-1438000", "grossProfit": "-55000", "totalRevenue": "1500000", "costOfRevenue": "1555000", "interestExpense": "51000", "operatingIncome": "-1391000", "fiscalDateEnding": "2025-06-30", "researchAndDevelopment": "0", "depreciationAndAmortization": "77000" }, "balance": { "totalDebt": "918000", "totalAssets": "4820000", "longTermDebt": null, "shortTermDebt": "886000", "preferredStock": null, "fiscalDateEnding": "2025-06-30", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": "374114284", "totalCurrentAssets": "4377000", "totalShareholderEquity": "-691000", "totalCurrentLiabilities": "5511000", "propertyPlantEquipmentNet": "288000", "cashAndShortTermInvestments": "69000" }, "cashflow": { "freeCashFlow": "-2273000", "dividendsPaid": null, "issuanceOfDebt": "304000", "issuanceOfStock": "0", "repaymentOfDebt": "10000", "fiscalDateEnding": "2025-06-30", "operatingCashflow": "-2273000", "repurchaseOfStock": null, "capitalExpenditures": null } } }, { "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider": "yFinance", "currency_reported": "CAD", "fetched_at": "2026-06-07T19:28:27.363361+00:00", "is_restated": false, "income_statement": { "revenue": 2085000, "cost_of_revenue": 1576000, "gross_profit": 509000, "ebit": -1673000, "ebitda": -3221000, "pretax_income": null, "tax_provision": null, "net_income": -3435000, "net_income_to_common": -3435000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 215000, "total_current_assets": 5850000, "total_assets": 6369000, "short_term_debt": 1099000, "long_term_debt": null, "total_debt": 1121000, "total_liabilities": null, "total_equity": -427000, "shares_outstanding": 311881090, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -957000, "capital_expenditure": null, "free_cash_flow": -957000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 503000, "net_debt_issued": 851000 }, "complete_fields": { "id": 418867, "ticker_id": 35132, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 2, "currency_reported": "CAD", "fetched_at": "2026-06-07T19:28:27.363361+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "-3221000", "netIncome": "-3435000", "grossProfit": "509000", "totalRevenue": "2085000", "costOfRevenue": "1576000", "interestExpense": "107000", "operatingIncome": "-1673000", "fiscalDateEnding": "2025-03-31", "researchAndDevelopment": "24000", "depreciationAndAmortization": "107000" }, "balance": { "totalDebt": "1121000", "totalAssets": "6369000", "longTermDebt": null, "shortTermDebt": "1099000", "preferredStock": null, "fiscalDateEnding": "2025-03-31", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": "311881090", "totalCurrentAssets": "5850000", "totalShareholderEquity": "-427000", "totalCurrentLiabilities": "6796000", "propertyPlantEquipmentNet": "363000", "cashAndShortTermInvestments": "215000" }, "cashflow": { "freeCashFlow": "-957000", "dividendsPaid": null, "issuanceOfDebt": "964000", "issuanceOfStock": "503000", "repaymentOfDebt": "-113000", "fiscalDateEnding": "2025-03-31", "operatingCashflow": "-957000", "repurchaseOfStock": null, "capitalExpenditures": null } }, "revenue": 2085000, "cost_of_revenue": 1576000, "gross_profit": 509000, "research_and_development": 24000, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -1673000, "depreciation_amortisation": 107000, "ebitda": -3221000, "interest_expense": 107000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": -3435000, "net_income_continuing_ops": null, "net_income_to_common": -3435000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 215000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 5850000, "net_ppe": 363000, "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": 6369000, "short_term_debt": 1099000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 6796000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 1121000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": -427000, "shares_outstanding": 311881090, "operating_cash_flow": -957000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": null, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": 503000, "net_debt_issued": 851000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": -957000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "-3221000", "netIncome": "-3435000", "grossProfit": "509000", "totalRevenue": "2085000", "costOfRevenue": "1576000", "interestExpense": "107000", "operatingIncome": "-1673000", "fiscalDateEnding": "2025-03-31", "researchAndDevelopment": "24000", "depreciationAndAmortization": "107000" }, "balance": { "totalDebt": "1121000", "totalAssets": "6369000", "longTermDebt": null, "shortTermDebt": "1099000", "preferredStock": null, "fiscalDateEnding": "2025-03-31", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": "311881090", "totalCurrentAssets": "5850000", "totalShareholderEquity": "-427000", "totalCurrentLiabilities": "6796000", "propertyPlantEquipmentNet": "363000", "cashAndShortTermInvestments": "215000" }, "cashflow": { "freeCashFlow": "-957000", "dividendsPaid": null, "issuanceOfDebt": "964000", "issuanceOfStock": "503000", "repaymentOfDebt": "-113000", "fiscalDateEnding": "2025-03-31", "operatingCashflow": "-957000", "repurchaseOfStock": null, "capitalExpenditures": null } } }, { "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider": "yFinance", "currency_reported": "CAD", "fetched_at": "2026-06-07T19:28:27.363361+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": 0, "total_debt": 0, "total_liabilities": null, "total_equity": null, "shares_outstanding": null, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": null, "capital_expenditure": null, "free_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 418868, "ticker_id": 35132, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 2, "currency_reported": "CAD", "fetched_at": "2026-06-07T19:28:27.363361+00:00", "is_restated": false, "raw_data": { "balance": { "totalDebt": null, "totalAssets": null, "longTermDebt": "0", "shortTermDebt": null, "preferredStock": null, "fiscalDateEnding": "2024-12-31", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": null, "totalCurrentAssets": null, "totalShareholderEquity": null, "totalCurrentLiabilities": null, "propertyPlantEquipmentNet": null, "cashAndShortTermInvestments": null }, "cashflow": { "freeCashFlow": null, "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": null, "fiscalDateEnding": "2024-12-31", "operatingCashflow": null, "repurchaseOfStock": null, "capitalExpenditures": null } }, "revenue": null, "cost_of_revenue": null, "gross_profit": null, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": null, "depreciation_amortisation": null, "ebitda": null, "interest_expense": null, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": null, "net_income_continuing_ops": null, "net_income_to_common": null, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": null, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": null, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": null, "total_assets": null, "short_term_debt": null, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": null, "long_term_debt": 0, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 0, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": null, "shares_outstanding": null, "operating_cash_flow": null, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": null, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": null, "net_change_in_cash": null }, "raw_data": { "balance": { "totalDebt": null, "totalAssets": null, "longTermDebt": "0", "shortTermDebt": null, "preferredStock": null, "fiscalDateEnding": "2024-12-31", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": null, "totalCurrentAssets": null, "totalShareholderEquity": null, "totalCurrentLiabilities": null, "propertyPlantEquipmentNet": null, "cashAndShortTermInvestments": null }, "cashflow": { "freeCashFlow": null, "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": null, "fiscalDateEnding": "2024-12-31", "operatingCashflow": null, "repurchaseOfStock": null, "capitalExpenditures": null } } }, { "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider": "yFinance", "currency_reported": "CAD", "fetched_at": "2026-06-07T19:28:27.363361+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": 0, "total_debt": 0, "total_liabilities": null, "total_equity": null, "shares_outstanding": null, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": null, "capital_expenditure": null, "free_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 418870, "ticker_id": 35132, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 2, "currency_reported": "CAD", "fetched_at": "2026-06-07T19:28:27.363361+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": null, "netIncome": null, "grossProfit": null, "totalRevenue": null, "costOfRevenue": null, "interestExpense": null, "operatingIncome": null, "fiscalDateEnding": "2024-09-30", "researchAndDevelopment": null, "depreciationAndAmortization": null }, "balance": { "totalDebt": null, "totalAssets": null, "longTermDebt": "0", "shortTermDebt": null, "preferredStock": null, "fiscalDateEnding": "2024-09-30", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": null, "totalCurrentAssets": null, "totalShareholderEquity": null, "totalCurrentLiabilities": null, "propertyPlantEquipmentNet": null, "cashAndShortTermInvestments": null }, "cashflow": { "freeCashFlow": null, "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": null, "fiscalDateEnding": "2024-09-30", "operatingCashflow": null, "repurchaseOfStock": null, "capitalExpenditures": null } }, "revenue": null, "cost_of_revenue": null, "gross_profit": null, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": null, "depreciation_amortisation": null, "ebitda": null, "interest_expense": null, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": null, "net_income_continuing_ops": null, "net_income_to_common": null, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": null, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": null, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": null, "total_assets": null, "short_term_debt": null, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": null, "long_term_debt": 0, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 0, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": null, "shares_outstanding": null, "operating_cash_flow": null, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": null, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": null, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": null, "netIncome": null, "grossProfit": null, "totalRevenue": null, "costOfRevenue": null, "interestExpense": null, "operatingIncome": null, "fiscalDateEnding": "2024-09-30", "researchAndDevelopment": null, "depreciationAndAmortization": null }, "balance": { "totalDebt": null, "totalAssets": null, "longTermDebt": "0", "shortTermDebt": null, "preferredStock": null, "fiscalDateEnding": "2024-09-30", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": null, "totalCurrentAssets": null, "totalShareholderEquity": null, "totalCurrentLiabilities": null, "propertyPlantEquipmentNet": null, "cashAndShortTermInvestments": null }, "cashflow": { "freeCashFlow": null, "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": null, "fiscalDateEnding": "2024-09-30", "operatingCashflow": null, "repurchaseOfStock": null, "capitalExpenditures": null } } } ] }, "strategy_matches": [ { "key": "os_composite", "name": "OS Composite Score", "slug": "composite", "group": "multi_factor", "page_url": "/factors/composite/", "rank_field": "-os_score" }, { "key": "quality_value", "name": "Quality \u00d7 Value", "slug": "quality-value", "group": "multi_factor", "page_url": "/factors/quality-value/", "rank_field": "-quality_value_composite" }, { "key": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/", "rank_field": "-sector_value_pct" }, { "key": "risk_adj_momentum", "name": "Risk-Adjusted Momentum", "slug": "risk-adj-momentum", "group": "momentum", "page_url": "/factors/risk-adj-momentum/", "rank_field": "-risk_adjusted_momentum" }, { "key": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/", "rank_field": "-shareholder_yield" } ], "coverage": { "factor_history_points": 1, "annual_financial_periods": 5, "quarterly_financial_periods": 7, "latest_factor_week": "2026-06-07", "latest_financials_period_end": "2025-12-31" }, "schema": { "snapshot_field_groups": { "identity": [ "week_end_date", "source_primary", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id" ], "size": [ "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd" ], "valuation": [ "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "price_to_sales", "price_to_book", "price_to_cashflow", "ebitda_to_ev", "sales_yield" ], "yield": [ "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield" ], "quality": [ "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "gross_profit_to_assets", "external_financing" ], "leverage_and_risk": [ "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "risk_adjusted_momentum" ], "growth": [ "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "revenue_growth", "earnings_growth" ], "momentum": [ "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "momentum_6m", "momentum_12m", "momentum_12_1", "distance_from_52w_high", "distance_from_52w_low", "relative_strength" ], "raw_ttm": [ "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share" ], "ranks": [ "universe_ticker_count", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength" ], "composites": [ "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "quality_value_composite", "os_score", "value_percentile", "quality_percentile", "momentum_percentile", "factor_coverage", "signal_confidence", "os_score_delta" ], "strategy_ranks": [ "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core", "trending_value_rank", "veiled_value", "earnings_consistent_5y" ] }, "financial_field_groups": { "income_statement": [ "revenue", "cost_of_revenue", "gross_profit", "ebit", "ebitda", "pretax_income", "tax_provision", "net_income", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted" ], "balance_sheet": [ "cash_and_equivalents", "total_current_assets", "total_assets", "short_term_debt", "long_term_debt", "total_debt", "total_liabilities", "total_equity", "shares_outstanding", "goodwill_and_intangibles" ], "cash_flow": [ "operating_cash_flow", "capital_expenditure", "free_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued" ] }, "complete_model_fields": { "ticker": [ "id", "uuid", "symbol", "name", "asset_type", "market_cap", "stock_exchange", "industry", "sector", "description", "currency", "is_active" ], "exchange": [ "id", "name", "symbol", "country_code", "currency", "benchmark", "data_symbol", "ticker_suffix", "update_provider", "update_group", "update_order", "update_enabled", "is_active" ], "factor_snapshot": [ "id", "ticker", "universe", "week_end_date", "source_primary", "source_gaps", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "missing_fields", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id", "os_score_delta", "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd", "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield", "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "distance_from_52w_high", "distance_from_52w_low", "relative_strength", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share", "universe_ticker_count", "sector", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength", "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "factor_coverage", "signal_confidence", "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core" ], "financial_period": [ "id", "ticker", "period_end_date", "period_type", "fiscal_year", "fiscal_quarter", "provider", "currency_reported", "fetched_at", "is_restated", "raw_data", "revenue", "cost_of_revenue", "gross_profit", "research_and_development", "selling_general_admin", "other_operating_expenses", "total_operating_expenses", "ebit", "depreciation_amortisation", "ebitda", "interest_expense", "interest_income", "other_non_operating", "pretax_income", "tax_provision", "effective_tax_rate", "net_income", "net_income_continuing_ops", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted", "cash_and_equivalents", "short_term_investments", "net_receivables", "inventory", "other_current_assets", "total_current_assets", "net_ppe", "goodwill", "intangible_assets", "goodwill_and_intangibles", "long_term_investments", "other_non_current_assets", "total_non_current_assets", "total_assets", "short_term_debt", "accounts_payable", "deferred_revenue_current", "other_current_liabilities", "total_current_liabilities", "long_term_debt", "deferred_revenue_lt", "other_non_current_liabilities", "total_non_current_liabilities", "total_liabilities", "total_debt", "preferred_stock", "minority_interest", "retained_earnings", "total_equity", "shares_outstanding", "operating_cash_flow", "stock_based_compensation", "deferred_tax_cf", "change_in_working_capital", "capital_expenditure", "acquisitions", "other_investing", "investing_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued", "other_financing", "financing_cash_flow", "free_cash_flow", "net_change_in_cash" ] } } }