{ "ticker": { "uuid": "87cd9979-6f02-4735-a1eb-49f54302bf96", "symbol": "CRWN", "name": "Crown Capital Partners Inc.", "exchange": "TOR", "exchange_name": "Toronto Stock Exchange", "country": "CA", "currency": "CAD", "sector": "Financial Services", "industry": "Credit Services", "page_url": "https://sharemaestro.com/factors/ticker/87cd9979-6f02-4735-a1eb-49f54302bf96/", "api_url": "https://sharemaestro.com/factors/api/tickers/87cd9979-6f02-4735-a1eb-49f54302bf96/" }, "ticker_metadata": { "id": 35598, "uuid": "87cd9979-6f02-4735-a1eb-49f54302bf96", "symbol": "CRWN", "name": "Crown Capital Partners Inc.", "asset_type": "equity", "market_cap": 3168250, "stock_exchange_id": 42, "industry": "Credit Services", "sector": "Financial Services", "description": "Crown Capital Partners Inc. is a private equity firm specializing in acquisitions, special situations, management and leveraged buyouts, subordinated debt, recapitalizations, PIPES, industry consolidation, mezzanine, alternative debts, bridge loans, mezzanine debt, and growth capital investments in private and public middle market companies. The firm also provides leveraged working capital loan and also invests in the form of royalties. It prefers to invest in telecommunication service and infrastructure, distribution services, distributed power markets, real estate, utilities, broadband, industrial and commercial businesses, information technology, financial, recreational vehicles, material, energy, health care, consumer staples, recreational facilities, and condominiums. It prefers to invest in niche market. It targets investments in companies based in Canada and select companies in the North America and United States. It seeks to invest in all sectors. The firm typically makes investments between $1 million and $25 million in companies with sales value between $10 million and $200 million, enterprise value between $5 million and $200 million, and EBITDA between $2 million and $50 million. However, it may finance significantly larger transactions as well. The firm typically, invests in the form of subordinated debentures with or without equity participation rights as well as in debt with a single debt facility, combining senior and junior debt terms into a single senior debt facility. It also seeks to invest in distressed loans and acquires senior security position on the portfolio company's balance sheet. It prefers to take control and majority stake in the companies. The firm seeks to exit its investments in less than five years. Crown Capital Partners Inc. was founded in 2000 and is based in Toronto, Canada with an additional office in Calgary, Canada.", "currency": "CAD", "is_active": true }, "exchange_metadata": { "id": 42, "name": "Toronto Stock Exchange", "symbol": "TOR", "country_code": "CA", "currency": "CAD", "benchmark": "^GSPTSE", "data_symbol": "TOR", "ticker_suffix": ".TO", "update_provider": "yfinance", "update_group": "primary", "update_order": 0, "update_enabled": true, "is_active": true }, "latest_snapshot": { "ticker": { "uuid": "87cd9979-6f02-4735-a1eb-49f54302bf96", "symbol": "CRWN", "name": "Crown Capital Partners Inc.", "exchange": "TOR", "exchange_name": "Toronto Stock Exchange", "country": "CA", "currency": "CAD", "sector": "Financial Services", "industry": "Credit Services", "page_url": "https://sharemaestro.com/factors/ticker/87cd9979-6f02-4735-a1eb-49f54302bf96/", "api_url": "https://sharemaestro.com/factors/api/tickers/87cd9979-6f02-4735-a1eb-49f54302bf96/" }, "week_end_date": "2026-06-07", "universe": "CAD_CA", "score": { "os": 0.76, "value": 0.61, "quality": 0.61, "momentum": 0.62, "coverage": 0.667, "confidence": 0.596, "delta": null }, "headline_factors": { "price": 0.58, "market_cap": 3467142.56, "pe_ratio": null, "earnings_yield": null, "ebitda_to_ev": null, "shareholder_yield": -0.0363, "roe": -0.7462, "piotroski_f_score": 5, "momentum_12_1": -0.3226, "volatility_252d": 1.3403 }, "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": 0.6429, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T20:10:47.458769+00:00", "batch_id": "" }, "size": { "price_close": 0.58, "market_cap": 3467142.56, "market_cap_usd": 3467142.56, "enterprise_value": 57204142.56, "shares_outstanding": 5977832, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": null, "pb_ratio": 0.6668, "ptbv_ratio": 0.6668, "ps_ratio": 0.0389, "pcf_ratio": 0.1437, "pfcf_ratio": 0.5114, "ev_ebitda": null, "ev_ebit": null, "ev_sales": 0.641, "ev_fcf": 8.4372, "earnings_yield": null, "fcf_yield": 0.1185, "price_to_sales": 0.0389, "price_to_book": 0.6668, "price_to_cashflow": 0.1437, "ebitda_to_ev": null, "sales_yield": 1.5601 }, "yield": { "dividend_yield": 0.0, "buyback_yield": -0.0363, "shareholder_yield": -0.0363, "debt_paydown_yield": 2.0677, "total_yield": 2.0314 }, "quality": { "gross_margin": null, "operating_margin": null, "net_margin": -0.0435, "ebitda_margin": null, "fcf_margin": 0.076, "roe": -0.7462, "roa": -0.0251, "roic": null, "roc_greenblatt": null, "asset_turnover": 0.5774, "cash_conversion": -1.7474, "accruals_ratio": -0.1812, "sbc_to_revenue": null, "piotroski_f_score": 5, "altman_z_score": null, "earnings_stability_5y": 1.6383, "revenue_stability_5y": 0.3419, "eps_surprise_avg": -13.8873, "sue_score": -0.2048, "gross_profit_to_assets": null, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": null, "net_debt_to_ebitda": null, "debt_to_assets": 0.4199, "interest_coverage": null, "current_ratio": null, "quick_ratio": null, "net_debt": 53737000, "local_beta": 0.4082, "volatility_252d": 1.3403, "volatility_60d": 3.2742, "max_drawdown_12m": -0.6237, "risk_adjusted_momentum": -0.2407 }, "growth": { "revenue_growth_1y": 0.6507, "revenue_growth_3y_cagr": 0.3182, "revenue_growth_5y_cagr": null, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": -0.4399, "book_value_growth_1y": -0.4324, "revenue_growth": 0.6507, "earnings_growth": null }, "momentum": { "price_return_1m": -0.0794, "price_return_3m": 0.0943, "price_return_6m": 0.16, "price_return_9m": -0.275, "price_return_12m": -0.3763, "price_return_12m_ex1m": -0.3226, "momentum_6m": 0.16, "momentum_12m": -0.3763, "momentum_12_1": -0.3226, "distance_from_52w_high": -0.3763, "distance_from_52w_low": 0.6571, "relative_strength": -0.6785 }, "raw_ttm": { "revenue_ttm": 89244000, "gross_profit_ttm": null, "ebit_ttm": null, "ebitda_ttm": null, "net_income_ttm": -3880000, "eps_diluted_ttm": -0.6491, "operating_cash_flow_ttm": 24123000, "capital_expenditure_ttm": -17343000, "fcf_ttm": 6780000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": 126000, "interest_expense_ttm": 8975000, "cash_and_equivalents": 11155000, "total_current_assets": null, "total_current_liabilities": null, "net_ppe": 103481000, "total_assets": 154552000, "total_debt": 64892000, "total_equity": 5200000, "net_working_capital": null, "book_value_per_share": 0.8699, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 0.8699 }, "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": 39, "quality_composite": 39, "momentum_composite": 38, "growth_composite": 37, "yield_composite": 40, "svqf_composite": 34, "vc1_composite": 40, "vc2_composite": 40, "vc3_composite": 39, "trending_value_composite": null, "overall_composite": 24, "quality_value_composite": 0.61, "os_score": 0.76, "value_percentile": 0.61, "quality_percentile": 0.61, "momentum_percentile": 0.62, "factor_coverage": 0.667, "signal_confidence": 0.596, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 82, "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": 11263, "ticker_id": 35598, "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": 0.6429, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T20:10:47.458769+00:00", "batch_id": "", "os_score_delta": null, "price_close": 0.58, "market_cap": 3467142.56, "market_cap_usd": 3467142.56, "enterprise_value": 57204142.56, "shares_outstanding": 5977832, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": 0.66675818, "ptbv_ratio": 0.66675818, "ps_ratio": 0.03885015, "pcf_ratio": 0.14372767, "pfcf_ratio": 0.51137796, "ev_ebitda": null, "ev_ebit": null, "ev_sales": 0.64098587, "ev_fcf": 8.43718917, "earnings_yield": null, "fcf_yield": 0.11852288, "dividend_yield": 4e-08, "buyback_yield": -0.03634117, "shareholder_yield": -0.03634117, "debt_paydown_yield": 2.06769692, "total_yield": 2.03135576, "gross_margin": null, "operating_margin": null, "net_margin": -0.04347631, "ebitda_margin": null, "fcf_margin": 0.07597149, "roe": -0.74615385, "roa": -0.02510482, "roic": null, "roc_greenblatt": null, "asset_turnover": 0.57743672, "cash_conversion": -1.74742268, "accruals_ratio": -0.18118821, "sbc_to_revenue": null, "debt_to_equity": null, "net_debt_to_ebitda": null, "debt_to_assets": 0.41987163, "interest_coverage": null, "current_ratio": null, "quick_ratio": null, "net_debt": 53737000, "revenue_growth_1y": 0.65071507, "revenue_growth_3y_cagr": 0.3181843, "revenue_growth_5y_cagr": null, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": -0.43994713, "book_value_growth_1y": -0.43240459, "piotroski_f_score": 5, "altman_z_score": null, "earnings_stability_5y": 1.638283, "revenue_stability_5y": 0.341945, "eps_surprise_avg": -13.8873, "sue_score": -0.2048, "price_return_1m": -0.07936508, "price_return_3m": 0.09433962, "price_return_6m": 0.16, "price_return_9m": -0.275, "price_return_12m": -0.37634409, "price_return_12m_ex1m": -0.32258065, "distance_from_52w_high": -0.37634409, "distance_from_52w_low": 0.65714286, "relative_strength": -0.6784505, "local_beta": 0.4082, "volatility_252d": 1.34027, "volatility_60d": 3.274179, "max_drawdown_12m": -0.62365591, "revenue_ttm": 89244000, "gross_profit_ttm": null, "ebit_ttm": null, "ebitda_ttm": null, "net_income_ttm": -3880000, "eps_diluted_ttm": -0.64906474, "operating_cash_flow_ttm": 24123000, "capital_expenditure_ttm": -17343000, "fcf_ttm": 6780000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": 126000, "interest_expense_ttm": 8975000, "cash_and_equivalents": 11155000, "total_current_assets": null, "total_current_liabilities": null, "net_ppe": 103481000, "total_assets": 154552000, "total_debt": 64892000, "total_equity": 5200000, "net_working_capital": null, "book_value_per_share": 0.86988059, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 0.86988059, "universe_ticker_count": null, "sector": "Financial Services", "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": 39, "quality_composite": 39, "momentum_composite": 38, "growth_composite": 37, "yield_composite": 40, "svqf_composite": 34, "vc1_composite": 40, "vc2_composite": 40, "vc3_composite": 39, "trending_value_composite": null, "overall_composite": 24, "factor_coverage": 0.667, "signal_confidence": 0.596, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 82, "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": 0.58, "os": 0.76, "value": 0.61, "quality": 0.61, "momentum": 0.62, "confidence": 0.596, "coverage": 0.667, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": -0.0363, "roe": -0.7462, "momentum_12_1": -0.3226, "complete_fields": { "id": 11263, "ticker_id": 35598, "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": 0.6429, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T20:10:47.458769+00:00", "batch_id": "", "os_score_delta": null, "price_close": 0.58, "market_cap": 3467142.56, "market_cap_usd": 3467142.56, "enterprise_value": 57204142.56, "shares_outstanding": 5977832, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": 0.66675818, "ptbv_ratio": 0.66675818, "ps_ratio": 0.03885015, "pcf_ratio": 0.14372767, "pfcf_ratio": 0.51137796, "ev_ebitda": null, "ev_ebit": null, "ev_sales": 0.64098587, "ev_fcf": 8.43718917, "earnings_yield": null, "fcf_yield": 0.11852288, "dividend_yield": 4e-08, "buyback_yield": -0.03634117, "shareholder_yield": -0.03634117, "debt_paydown_yield": 2.06769692, "total_yield": 2.03135576, "gross_margin": null, "operating_margin": null, "net_margin": -0.04347631, "ebitda_margin": null, "fcf_margin": 0.07597149, "roe": -0.74615385, "roa": -0.02510482, "roic": null, "roc_greenblatt": null, "asset_turnover": 0.57743672, "cash_conversion": -1.74742268, "accruals_ratio": -0.18118821, "sbc_to_revenue": null, "debt_to_equity": null, "net_debt_to_ebitda": null, "debt_to_assets": 0.41987163, "interest_coverage": null, "current_ratio": null, "quick_ratio": null, "net_debt": 53737000, "revenue_growth_1y": 0.65071507, "revenue_growth_3y_cagr": 0.3181843, "revenue_growth_5y_cagr": null, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": -0.43994713, "book_value_growth_1y": -0.43240459, "piotroski_f_score": 5, "altman_z_score": null, "earnings_stability_5y": 1.638283, "revenue_stability_5y": 0.341945, "eps_surprise_avg": -13.8873, "sue_score": -0.2048, "price_return_1m": -0.07936508, "price_return_3m": 0.09433962, "price_return_6m": 0.16, "price_return_9m": -0.275, "price_return_12m": -0.37634409, "price_return_12m_ex1m": -0.32258065, "distance_from_52w_high": -0.37634409, "distance_from_52w_low": 0.65714286, "relative_strength": -0.6784505, "local_beta": 0.4082, "volatility_252d": 1.34027, "volatility_60d": 3.274179, "max_drawdown_12m": -0.62365591, "revenue_ttm": 89244000, "gross_profit_ttm": null, "ebit_ttm": null, "ebitda_ttm": null, "net_income_ttm": -3880000, "eps_diluted_ttm": -0.64906474, "operating_cash_flow_ttm": 24123000, "capital_expenditure_ttm": -17343000, "fcf_ttm": 6780000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": 126000, "interest_expense_ttm": 8975000, "cash_and_equivalents": 11155000, "total_current_assets": null, "total_current_liabilities": null, "net_ppe": 103481000, "total_assets": 154552000, "total_debt": 64892000, "total_equity": 5200000, "net_working_capital": null, "book_value_per_share": 0.86988059, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 0.86988059, "universe_ticker_count": null, "sector": "Financial Services", "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": 39, "quality_composite": 39, "momentum_composite": 38, "growth_composite": 37, "yield_composite": 40, "svqf_composite": 34, "vc1_composite": 40, "vc2_composite": 40, "vc3_composite": 39, "trending_value_composite": null, "overall_composite": 24, "factor_coverage": 0.667, "signal_confidence": 0.596, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 82, "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": "2026-06-07T19:35:16.873361+00:00", "is_restated": false, "income_statement": { "revenue": 90030000, "cost_of_revenue": null, "gross_profit": null, "ebit": null, "ebitda": null, "pretax_income": null, "tax_provision": null, "net_income": -3880000, "net_income_to_common": -3880000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 11155000, "total_current_assets": null, "total_assets": 154552000, "short_term_debt": null, "long_term_debt": 64892000, "total_debt": 64892000, "total_liabilities": null, "total_equity": 5200000, "shares_outstanding": 5977832, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 24123000, "capital_expenditure": -17343000, "free_cash_flow": 6780000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 126000, "net_debt_issued": -7169000 }, "complete_fields": { "id": 420005, "ticker_id": 35598, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "CAD", "fetched_at": "2026-06-07T19:35:16.873361+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": null, "netIncome": "-3880000", "grossProfit": null, "totalRevenue": "90030000", "costOfRevenue": null, "interestExpense": "8189000", "operatingIncome": null, "fiscalDateEnding": "2025-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "12518000" }, "balance": { "totalDebt": "64892000", "totalAssets": "154552000", "longTermDebt": "64892000", "shortTermDebt": null, "preferredStock": null, "fiscalDateEnding": "2025-12-31", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": "5977832", "totalCurrentAssets": null, "totalShareholderEquity": "5200000", "totalCurrentLiabilities": null, "propertyPlantEquipmentNet": "103481000", "cashAndShortTermInvestments": "11155000" }, "cashflow": { "freeCashFlow": "6780000", "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": "126000", "repaymentOfDebt": "-7169000", "fiscalDateEnding": "2025-12-31", "operatingCashflow": "24123000", "repurchaseOfStock": null, "capitalExpenditures": "-17343000" } }, "revenue": 90030000, "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": 12518000, "ebitda": null, "interest_expense": 8189000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": -3880000, "net_income_continuing_ops": null, "net_income_to_common": -3880000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 11155000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": null, "net_ppe": 103481000, "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": 154552000, "short_term_debt": null, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": null, "long_term_debt": 64892000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 64892000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 5200000, "shares_outstanding": 5977832, "operating_cash_flow": 24123000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -17343000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": 126000, "net_debt_issued": -7169000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 6780000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": null, "netIncome": "-3880000", "grossProfit": null, "totalRevenue": "90030000", "costOfRevenue": null, "interestExpense": "8189000", "operatingIncome": null, "fiscalDateEnding": "2025-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "12518000" }, "balance": { "totalDebt": "64892000", "totalAssets": "154552000", "longTermDebt": "64892000", "shortTermDebt": null, "preferredStock": null, "fiscalDateEnding": "2025-12-31", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": "5977832", "totalCurrentAssets": null, "totalShareholderEquity": "5200000", "totalCurrentLiabilities": null, "propertyPlantEquipmentNet": "103481000", "cashAndShortTermInvestments": "11155000" }, "cashflow": { "freeCashFlow": "6780000", "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": "126000", "repaymentOfDebt": "-7169000", "fiscalDateEnding": "2025-12-31", "operatingCashflow": "24123000", "repurchaseOfStock": null, "capitalExpenditures": "-17343000" } } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "CAD", "fetched_at": "2026-06-07T19:35:16.873361+00:00", "is_restated": false, "income_statement": { "revenue": 54540000, "cost_of_revenue": null, "gross_profit": null, "ebit": null, "ebitda": null, "pretax_income": null, "tax_provision": null, "net_income": -29409000, "net_income_to_common": -29409000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 7852000, "total_current_assets": null, "total_assets": 147014000, "short_term_debt": null, "long_term_debt": 67732000, "total_debt": 67732000, "total_liabilities": null, "total_equity": 8565000, "shares_outstanding": 5588646, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 29243000, "capital_expenditure": -17137000, "free_cash_flow": 12106000, "dividends_paid": null, "share_repurchases": 0, "shares_issued": 0, "net_debt_issued": -13869000 }, "complete_fields": { "id": 420010, "ticker_id": 35598, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "CAD", "fetched_at": "2026-06-07T19:35:16.873361+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": null, "netIncome": "-29409000", "grossProfit": null, "totalRevenue": "54540000", "costOfRevenue": null, "interestExpense": "6789000", "operatingIncome": null, "fiscalDateEnding": "2024-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "12279000" }, "balance": { "totalDebt": "67732000", "totalAssets": "147014000", "longTermDebt": "67732000", "shortTermDebt": null, "preferredStock": null, "fiscalDateEnding": "2024-12-31", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": "5588646", "totalCurrentAssets": null, "totalShareholderEquity": "8565000", "totalCurrentLiabilities": null, "propertyPlantEquipmentNet": "96136000", "cashAndShortTermInvestments": "7852000" }, "cashflow": { "freeCashFlow": "12106000", "dividendsPaid": null, "issuanceOfDebt": "1903000", "issuanceOfStock": "0", "repaymentOfDebt": "-15772000", "fiscalDateEnding": "2024-12-31", "operatingCashflow": "29243000", "repurchaseOfStock": "0", "capitalExpenditures": "-17137000" } }, "revenue": 54540000, "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": 12279000, "ebitda": null, "interest_expense": 6789000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": -29409000, "net_income_continuing_ops": null, "net_income_to_common": -29409000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 7852000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": null, "net_ppe": 96136000, "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": 147014000, "short_term_debt": null, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": null, "long_term_debt": 67732000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 67732000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 8565000, "shares_outstanding": 5588646, "operating_cash_flow": 29243000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -17137000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": 0, "shares_issued": 0, "net_debt_issued": -13869000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 12106000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": null, "netIncome": "-29409000", "grossProfit": null, "totalRevenue": "54540000", "costOfRevenue": null, "interestExpense": "6789000", "operatingIncome": null, "fiscalDateEnding": "2024-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "12279000" }, "balance": { "totalDebt": "67732000", "totalAssets": "147014000", "longTermDebt": "67732000", "shortTermDebt": null, "preferredStock": null, "fiscalDateEnding": "2024-12-31", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": "5588646", "totalCurrentAssets": null, "totalShareholderEquity": "8565000", "totalCurrentLiabilities": null, "propertyPlantEquipmentNet": "96136000", "cashAndShortTermInvestments": "7852000" }, "cashflow": { "freeCashFlow": "12106000", "dividendsPaid": null, "issuanceOfDebt": "1903000", "issuanceOfStock": "0", "repaymentOfDebt": "-15772000", "fiscalDateEnding": "2024-12-31", "operatingCashflow": "29243000", "repurchaseOfStock": "0", "capitalExpenditures": "-17137000" } } }, { "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "CAD", "fetched_at": "2026-06-07T19:35:16.873361+00:00", "is_restated": false, "income_statement": { "revenue": 66782000, "cost_of_revenue": null, "gross_profit": null, "ebit": null, "ebitda": null, "pretax_income": null, "tax_provision": null, "net_income": -12152000, "net_income_to_common": -12152000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 4849000, "total_current_assets": null, "total_assets": 176654000, "short_term_debt": null, "long_term_debt": 81656000, "total_debt": 81656000, "total_liabilities": null, "total_equity": 38228000, "shares_outstanding": 5588646, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 5820000, "capital_expenditure": -27822000, "free_cash_flow": -22002000, "dividends_paid": null, "share_repurchases": -413000, "shares_issued": null, "net_debt_issued": 6193000 }, "complete_fields": { "id": 420012, "ticker_id": 35598, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "CAD", "fetched_at": "2026-06-07T19:35:16.873361+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": null, "netIncome": "-12152000", "grossProfit": null, "totalRevenue": "66782000", "costOfRevenue": null, "interestExpense": "5720000", "operatingIncome": null, "fiscalDateEnding": "2023-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "10233000" }, "balance": { "totalDebt": "81656000", "totalAssets": "176654000", "longTermDebt": "81656000", "shortTermDebt": null, "preferredStock": null, "fiscalDateEnding": "2023-12-31", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": "5588646", "totalCurrentAssets": null, "totalShareholderEquity": "38228000", "totalCurrentLiabilities": null, "propertyPlantEquipmentNet": "104483000", "cashAndShortTermInvestments": "4849000" }, "cashflow": { "freeCashFlow": "-22002000", "dividendsPaid": null, "issuanceOfDebt": "10548000", "issuanceOfStock": null, "repaymentOfDebt": "-4355000", "fiscalDateEnding": "2023-12-31", "operatingCashflow": "5820000", "repurchaseOfStock": "-413000", "capitalExpenditures": "-27822000" } }, "revenue": 66782000, "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": 10233000, "ebitda": null, "interest_expense": 5720000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": -12152000, "net_income_continuing_ops": null, "net_income_to_common": -12152000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 4849000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": null, "net_ppe": 104483000, "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": 176654000, "short_term_debt": null, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": null, "long_term_debt": 81656000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 81656000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 38228000, "shares_outstanding": 5588646, "operating_cash_flow": 5820000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -27822000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": -413000, "shares_issued": null, "net_debt_issued": 6193000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": -22002000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": null, "netIncome": "-12152000", "grossProfit": null, "totalRevenue": "66782000", "costOfRevenue": null, "interestExpense": "5720000", "operatingIncome": null, "fiscalDateEnding": "2023-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "10233000" }, "balance": { "totalDebt": "81656000", "totalAssets": "176654000", "longTermDebt": "81656000", "shortTermDebt": null, "preferredStock": null, "fiscalDateEnding": "2023-12-31", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": "5588646", "totalCurrentAssets": null, "totalShareholderEquity": "38228000", "totalCurrentLiabilities": null, "propertyPlantEquipmentNet": "104483000", "cashAndShortTermInvestments": "4849000" }, "cashflow": { "freeCashFlow": "-22002000", "dividendsPaid": null, "issuanceOfDebt": "10548000", "issuanceOfStock": null, "repaymentOfDebt": "-4355000", "fiscalDateEnding": "2023-12-31", "operatingCashflow": "5820000", "repurchaseOfStock": "-413000", "capitalExpenditures": "-27822000" } } }, { "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "CAD", "fetched_at": "2026-06-07T19:35:16.873361+00:00", "is_restated": false, "income_statement": { "revenue": 39306000, "cost_of_revenue": null, "gross_profit": null, "ebit": null, "ebitda": null, "pretax_income": null, "tax_provision": null, "net_income": -7475000, "net_income_to_common": -7475000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 7244000, "total_current_assets": null, "total_assets": 166662000, "short_term_debt": null, "long_term_debt": 73994000, "total_debt": 73994000, "total_liabilities": null, "total_equity": 50670000, "shares_outstanding": 5642546, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 3101000, "capital_expenditure": -20162000, "free_cash_flow": -17061000, "dividends_paid": null, "share_repurchases": -10969000, "shares_issued": null, "net_debt_issued": 15838000 }, "complete_fields": { "id": 420013, "ticker_id": 35598, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "CAD", "fetched_at": "2026-06-07T19:35:16.873361+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": null, "netIncome": "-7475000", "grossProfit": null, "totalRevenue": "39306000", "costOfRevenue": null, "interestExpense": "2746000", "operatingIncome": null, "fiscalDateEnding": "2022-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "6175000" }, "balance": { "totalDebt": "73994000", "totalAssets": "166662000", "longTermDebt": "73994000", "shortTermDebt": null, "preferredStock": null, "fiscalDateEnding": "2022-12-31", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": "5642546", "totalCurrentAssets": null, "totalShareholderEquity": "50670000", "totalCurrentLiabilities": null, "propertyPlantEquipmentNet": "92927000", "cashAndShortTermInvestments": "7244000" }, "cashflow": { "freeCashFlow": "-17061000", "dividendsPaid": null, "issuanceOfDebt": "18632000", "issuanceOfStock": null, "repaymentOfDebt": "-2794000", "fiscalDateEnding": "2022-12-31", "operatingCashflow": "3101000", "repurchaseOfStock": "-10969000", "capitalExpenditures": "-20162000" } }, "revenue": 39306000, "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": 6175000, "ebitda": null, "interest_expense": 2746000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": -7475000, "net_income_continuing_ops": null, "net_income_to_common": -7475000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 7244000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": null, "net_ppe": 92927000, "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": 166662000, "short_term_debt": null, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": null, "long_term_debt": 73994000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 73994000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 50670000, "shares_outstanding": 5642546, "operating_cash_flow": 3101000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -20162000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": -10969000, "shares_issued": null, "net_debt_issued": 15838000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": -17061000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": null, "netIncome": "-7475000", "grossProfit": null, "totalRevenue": "39306000", "costOfRevenue": null, "interestExpense": "2746000", "operatingIncome": null, "fiscalDateEnding": "2022-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "6175000" }, "balance": { "totalDebt": "73994000", "totalAssets": "166662000", "longTermDebt": "73994000", "shortTermDebt": null, "preferredStock": null, "fiscalDateEnding": "2022-12-31", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": "5642546", "totalCurrentAssets": null, "totalShareholderEquity": "50670000", "totalCurrentLiabilities": null, "propertyPlantEquipmentNet": "92927000", "cashAndShortTermInvestments": "7244000" }, "cashflow": { "freeCashFlow": "-17061000", "dividendsPaid": null, "issuanceOfDebt": "18632000", "issuanceOfStock": null, "repaymentOfDebt": "-2794000", "fiscalDateEnding": "2022-12-31", "operatingCashflow": "3101000", "repurchaseOfStock": "-10969000", "capitalExpenditures": "-20162000" } } }, { "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "CAD", "fetched_at": "2026-06-07T19:35:16.873361+00:00", "is_restated": false, "income_statement": { "revenue": null, "cost_of_revenue": null, "gross_profit": null, "ebit": null, "ebitda": null, "pretax_income": null, "tax_provision": null, "net_income": null, "net_income_to_common": null, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": null, "total_current_assets": null, "total_assets": null, "short_term_debt": null, "long_term_debt": null, "total_debt": null, "total_liabilities": null, "total_equity": null, "shares_outstanding": null, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": null, "capital_expenditure": null, "free_cash_flow": null, "dividends_paid": 0, "share_repurchases": -13804000, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 420014, "ticker_id": 35598, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "CAD", "fetched_at": "2026-06-07T19:35:16.873361+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": null, "netIncome": null, "grossProfit": null, "totalRevenue": null, "costOfRevenue": null, "interestExpense": null, "operatingIncome": null, "fiscalDateEnding": "2021-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": null }, "balance": { "totalDebt": null, "totalAssets": null, "longTermDebt": null, "shortTermDebt": 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": "0", "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": null, "fiscalDateEnding": "2021-12-31", "operatingCashflow": null, "repurchaseOfStock": "-13804000", "capitalExpenditures": null } }, "revenue": null, "cost_of_revenue": null, "gross_profit": null, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": null, "depreciation_amortisation": null, "ebitda": null, "interest_expense": null, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": null, "net_income_continuing_ops": null, "net_income_to_common": null, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": null, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": null, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": null, "total_assets": null, "short_term_debt": null, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": null, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": null, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": null, "shares_outstanding": null, "operating_cash_flow": null, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": null, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": 0, "share_repurchases": -13804000, "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": "2021-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": null }, "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": "0", "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": null, "fiscalDateEnding": "2021-12-31", "operatingCashflow": null, "repurchaseOfStock": "-13804000", "capitalExpenditures": null } } } ], "quarterly": [ { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider": "yFinance", "currency_reported": "CAD", "fetched_at": "2026-06-07T19:35:16.873361+00:00", "is_restated": false, "income_statement": { "revenue": 32907000, "cost_of_revenue": null, "gross_profit": null, "ebit": null, "ebitda": null, "pretax_income": null, "tax_provision": null, "net_income": 1723000, "net_income_to_common": 1723000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 11155000, "total_current_assets": null, "total_assets": 154552000, "short_term_debt": null, "long_term_debt": 64892000, "total_debt": 64892000, "total_liabilities": null, "total_equity": 5200000, "shares_outstanding": 5977832, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 11115000, "capital_expenditure": -4625000, "free_cash_flow": 6490000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 0, "net_debt_issued": -1421000 }, "complete_fields": { "id": 420004, "ticker_id": 35598, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 2, "currency_reported": "CAD", "fetched_at": "2026-06-07T19:35:16.873361+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": null, "netIncome": "1723000", "grossProfit": null, "totalRevenue": "32907000", "costOfRevenue": null, "interestExpense": "2461000", "operatingIncome": null, "fiscalDateEnding": "2025-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "3109000" }, "balance": { "totalDebt": "64892000", "totalAssets": "154552000", "longTermDebt": "64892000", "shortTermDebt": null, "preferredStock": null, "fiscalDateEnding": "2025-12-31", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": "5977832", "totalCurrentAssets": null, "totalShareholderEquity": "5200000", "totalCurrentLiabilities": null, "propertyPlantEquipmentNet": "103481000", "cashAndShortTermInvestments": "11155000" }, "cashflow": { "freeCashFlow": "6490000", "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": "0", "repaymentOfDebt": "-1421000", "fiscalDateEnding": "2025-12-31", "operatingCashflow": "11115000", "repurchaseOfStock": null, "capitalExpenditures": "-4625000" } }, "revenue": 32907000, "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": 3109000, "ebitda": null, "interest_expense": 2461000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 1723000, "net_income_continuing_ops": null, "net_income_to_common": 1723000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 11155000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": null, "net_ppe": 103481000, "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": 154552000, "short_term_debt": null, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": null, "long_term_debt": 64892000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 64892000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 5200000, "shares_outstanding": 5977832, "operating_cash_flow": 11115000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -4625000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": 0, "net_debt_issued": -1421000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 6490000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": null, "netIncome": "1723000", "grossProfit": null, "totalRevenue": "32907000", "costOfRevenue": null, "interestExpense": "2461000", "operatingIncome": null, "fiscalDateEnding": "2025-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "3109000" }, "balance": { "totalDebt": "64892000", "totalAssets": "154552000", "longTermDebt": "64892000", "shortTermDebt": null, "preferredStock": null, "fiscalDateEnding": "2025-12-31", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": "5977832", "totalCurrentAssets": null, "totalShareholderEquity": "5200000", "totalCurrentLiabilities": null, "propertyPlantEquipmentNet": "103481000", "cashAndShortTermInvestments": "11155000" }, "cashflow": { "freeCashFlow": "6490000", "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": "0", "repaymentOfDebt": "-1421000", "fiscalDateEnding": "2025-12-31", "operatingCashflow": "11115000", "repurchaseOfStock": null, "capitalExpenditures": "-4625000" } } }, { "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider": "yFinance", "currency_reported": "CAD", "fetched_at": "2026-06-07T19:35:16.873361+00:00", "is_restated": false, "income_statement": { "revenue": 21217000, "cost_of_revenue": null, "gross_profit": null, "ebit": null, "ebitda": null, "pretax_income": null, "tax_provision": null, "net_income": -294000, "net_income_to_common": -294000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 5183000, "total_current_assets": null, "total_assets": 149657000, "short_term_debt": null, "long_term_debt": 65385000, "total_debt": 65385000, "total_liabilities": null, "total_equity": 3462000, "shares_outstanding": 5977832, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 5984000, "capital_expenditure": -5162000, "free_cash_flow": 822000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 0, "net_debt_issued": -1089000 }, "complete_fields": { "id": 420006, "ticker_id": 35598, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 2, "currency_reported": "CAD", "fetched_at": "2026-06-07T19:35:16.873361+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": null, "netIncome": "-294000", "grossProfit": null, "totalRevenue": "21217000", "costOfRevenue": null, "interestExpense": "2294000", "operatingIncome": null, "fiscalDateEnding": "2025-09-30", "researchAndDevelopment": null, "depreciationAndAmortization": "2968000" }, "balance": { "totalDebt": "65385000", "totalAssets": "149657000", "longTermDebt": "65385000", "shortTermDebt": null, "preferredStock": null, "fiscalDateEnding": "2025-09-30", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": "5977832", "totalCurrentAssets": null, "totalShareholderEquity": "3462000", "totalCurrentLiabilities": null, "propertyPlantEquipmentNet": "101685000", "cashAndShortTermInvestments": "5183000" }, "cashflow": { "freeCashFlow": "822000", "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": "0", "repaymentOfDebt": "-1089000", "fiscalDateEnding": "2025-09-30", "operatingCashflow": "5984000", "repurchaseOfStock": null, "capitalExpenditures": "-5162000" } }, "revenue": 21217000, "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": 2968000, "ebitda": null, "interest_expense": 2294000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": -294000, "net_income_continuing_ops": null, "net_income_to_common": -294000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 5183000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": null, "net_ppe": 101685000, "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": 149657000, "short_term_debt": null, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": null, "long_term_debt": 65385000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 65385000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 3462000, "shares_outstanding": 5977832, "operating_cash_flow": 5984000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -5162000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": 0, "net_debt_issued": -1089000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 822000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": null, "netIncome": "-294000", "grossProfit": null, "totalRevenue": "21217000", "costOfRevenue": null, "interestExpense": "2294000", "operatingIncome": null, "fiscalDateEnding": "2025-09-30", "researchAndDevelopment": null, "depreciationAndAmortization": "2968000" }, "balance": { "totalDebt": "65385000", "totalAssets": "149657000", "longTermDebt": "65385000", "shortTermDebt": null, "preferredStock": null, "fiscalDateEnding": "2025-09-30", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": "5977832", "totalCurrentAssets": null, "totalShareholderEquity": "3462000", "totalCurrentLiabilities": null, "propertyPlantEquipmentNet": "101685000", "cashAndShortTermInvestments": "5183000" }, "cashflow": { "freeCashFlow": "822000", "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": "0", "repaymentOfDebt": "-1089000", "fiscalDateEnding": "2025-09-30", "operatingCashflow": "5984000", "repurchaseOfStock": null, "capitalExpenditures": "-5162000" } } }, { "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider": "yFinance", "currency_reported": "CAD", "fetched_at": "2026-06-07T19:35:16.873361+00:00", "is_restated": false, "income_statement": { "revenue": 15451000, "cost_of_revenue": null, "gross_profit": null, "ebit": null, "ebitda": null, "pretax_income": null, "tax_provision": null, "net_income": -3513000, "net_income_to_common": -3513000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 4849000, "total_current_assets": null, "total_assets": 142668000, "short_term_debt": null, "long_term_debt": 65685000, "total_debt": 65685000, "total_liabilities": null, "total_equity": 3838000, "shares_outstanding": 5977832, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 5240000, "capital_expenditure": -3897000, "free_cash_flow": 1343000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 0, "net_debt_issued": -2110000 }, "complete_fields": { "id": 420007, "ticker_id": 35598, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 2, "currency_reported": "CAD", "fetched_at": "2026-06-07T19:35:16.873361+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": null, "netIncome": "-3513000", "grossProfit": null, "totalRevenue": "15451000", "costOfRevenue": null, "interestExpense": "2613000", "operatingIncome": null, "fiscalDateEnding": "2025-06-30", "researchAndDevelopment": null, "depreciationAndAmortization": "3203000" }, "balance": { "totalDebt": "65685000", "totalAssets": "142668000", "longTermDebt": "65685000", "shortTermDebt": null, "preferredStock": null, "fiscalDateEnding": "2025-06-30", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": "5977832", "totalCurrentAssets": null, "totalShareholderEquity": "3838000", "totalCurrentLiabilities": null, "propertyPlantEquipmentNet": "98867000", "cashAndShortTermInvestments": "4849000" }, "cashflow": { "freeCashFlow": "1343000", "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": "0", "repaymentOfDebt": "-2110000", "fiscalDateEnding": "2025-06-30", "operatingCashflow": "5240000", "repurchaseOfStock": null, "capitalExpenditures": "-3897000" } }, "revenue": 15451000, "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": 3203000, "ebitda": null, "interest_expense": 2613000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": -3513000, "net_income_continuing_ops": null, "net_income_to_common": -3513000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 4849000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": null, "net_ppe": 98867000, "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": 142668000, "short_term_debt": null, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": null, "long_term_debt": 65685000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 65685000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 3838000, "shares_outstanding": 5977832, "operating_cash_flow": 5240000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -3897000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": 0, "net_debt_issued": -2110000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 1343000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": null, "netIncome": "-3513000", "grossProfit": null, "totalRevenue": "15451000", "costOfRevenue": null, "interestExpense": "2613000", "operatingIncome": null, "fiscalDateEnding": "2025-06-30", "researchAndDevelopment": null, "depreciationAndAmortization": "3203000" }, "balance": { "totalDebt": "65685000", "totalAssets": "142668000", "longTermDebt": "65685000", "shortTermDebt": null, "preferredStock": null, "fiscalDateEnding": "2025-06-30", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": "5977832", "totalCurrentAssets": null, "totalShareholderEquity": "3838000", "totalCurrentLiabilities": null, "propertyPlantEquipmentNet": "98867000", "cashAndShortTermInvestments": "4849000" }, "cashflow": { "freeCashFlow": "1343000", "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": "0", "repaymentOfDebt": "-2110000", "fiscalDateEnding": "2025-06-30", "operatingCashflow": "5240000", "repurchaseOfStock": null, "capitalExpenditures": "-3897000" } } }, { "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider": "yFinance", "currency_reported": "CAD", "fetched_at": "2026-06-07T19:35:16.873361+00:00", "is_restated": false, "income_statement": { "revenue": 19669000, "cost_of_revenue": null, "gross_profit": null, "ebit": null, "ebitda": null, "pretax_income": null, "tax_provision": null, "net_income": -1796000, "net_income_to_common": -1796000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 6026000, "total_current_assets": null, "total_assets": 145535000, "short_term_debt": null, "long_term_debt": 66312000, "total_debt": 66312000, "total_liabilities": null, "total_equity": 6898000, "shares_outstanding": 5672646, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 1784000, "capital_expenditure": -3659000, "free_cash_flow": -1875000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 126000, "net_debt_issued": -2549000 }, "complete_fields": { "id": 420008, "ticker_id": 35598, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 2, "currency_reported": "CAD", "fetched_at": "2026-06-07T19:35:16.873361+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": null, "netIncome": "-1796000", "grossProfit": null, "totalRevenue": "19669000", "costOfRevenue": null, "interestExpense": "1607000", "operatingIncome": null, "fiscalDateEnding": "2025-03-31", "researchAndDevelopment": null, "depreciationAndAmortization": "3238000" }, "balance": { "totalDebt": "66312000", "totalAssets": "145535000", "longTermDebt": "66312000", "shortTermDebt": null, "preferredStock": null, "fiscalDateEnding": "2025-03-31", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": "5672646", "totalCurrentAssets": null, "totalShareholderEquity": "6898000", "totalCurrentLiabilities": null, "propertyPlantEquipmentNet": "97438000", "cashAndShortTermInvestments": "6026000" }, "cashflow": { "freeCashFlow": "-1875000", "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": "126000", "repaymentOfDebt": "-2549000", "fiscalDateEnding": "2025-03-31", "operatingCashflow": "1784000", "repurchaseOfStock": null, "capitalExpenditures": "-3659000" } }, "revenue": 19669000, "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": 3238000, "ebitda": null, "interest_expense": 1607000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": -1796000, "net_income_continuing_ops": null, "net_income_to_common": -1796000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 6026000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": null, "net_ppe": 97438000, "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": 145535000, "short_term_debt": null, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": null, "long_term_debt": 66312000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 66312000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 6898000, "shares_outstanding": 5672646, "operating_cash_flow": 1784000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -3659000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": 126000, "net_debt_issued": -2549000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": -1875000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": null, "netIncome": "-1796000", "grossProfit": null, "totalRevenue": "19669000", "costOfRevenue": null, "interestExpense": "1607000", "operatingIncome": null, "fiscalDateEnding": "2025-03-31", "researchAndDevelopment": null, "depreciationAndAmortization": "3238000" }, "balance": { "totalDebt": "66312000", "totalAssets": "145535000", "longTermDebt": "66312000", "shortTermDebt": null, "preferredStock": null, "fiscalDateEnding": "2025-03-31", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": "5672646", "totalCurrentAssets": null, "totalShareholderEquity": "6898000", "totalCurrentLiabilities": null, "propertyPlantEquipmentNet": "97438000", "cashAndShortTermInvestments": "6026000" }, "cashflow": { "freeCashFlow": "-1875000", "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": "126000", "repaymentOfDebt": "-2549000", "fiscalDateEnding": "2025-03-31", "operatingCashflow": "1784000", "repurchaseOfStock": null, "capitalExpenditures": "-3659000" } } }, { "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider": "yFinance", "currency_reported": "CAD", "fetched_at": "2026-06-07T19:35:16.873361+00:00", "is_restated": false, "income_statement": { "revenue": 17167000, "cost_of_revenue": null, "gross_profit": null, "ebit": null, "ebitda": null, "pretax_income": null, "tax_provision": null, "net_income": -10921000, "net_income_to_common": -10921000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 7852000, "total_current_assets": null, "total_assets": 147014000, "short_term_debt": null, "long_term_debt": 67732000, "total_debt": 67732000, "total_liabilities": null, "total_equity": 8565000, "shares_outstanding": 5588646, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -202000, "capital_expenditure": -2855000, "free_cash_flow": -3057000, "dividends_paid": null, "share_repurchases": 0, "shares_issued": 0, "net_debt_issued": -10181000 }, "complete_fields": { "id": 420009, "ticker_id": 35598, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 2, "currency_reported": "CAD", "fetched_at": "2026-06-07T19:35:16.873361+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": null, "netIncome": "-10921000", "grossProfit": null, "totalRevenue": "17167000", "costOfRevenue": null, "interestExpense": "2533000", "operatingIncome": null, "fiscalDateEnding": "2024-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "3325000" }, "balance": { "totalDebt": "67732000", "totalAssets": "147014000", "longTermDebt": "67732000", "shortTermDebt": null, "preferredStock": null, "fiscalDateEnding": "2024-12-31", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": "5588646", "totalCurrentAssets": null, "totalShareholderEquity": "8565000", "totalCurrentLiabilities": null, "propertyPlantEquipmentNet": "96136000", "cashAndShortTermInvestments": "7852000" }, "cashflow": { "freeCashFlow": "-3057000", "dividendsPaid": null, "issuanceOfDebt": "-150000", "issuanceOfStock": "0", "repaymentOfDebt": "-10031000", "fiscalDateEnding": "2024-12-31", "operatingCashflow": "-202000", "repurchaseOfStock": "0", "capitalExpenditures": "-2855000" } }, "revenue": 17167000, "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": 3325000, "ebitda": null, "interest_expense": 2533000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": -10921000, "net_income_continuing_ops": null, "net_income_to_common": -10921000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 7852000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": null, "net_ppe": 96136000, "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": 147014000, "short_term_debt": null, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": null, "long_term_debt": 67732000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 67732000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 8565000, "shares_outstanding": 5588646, "operating_cash_flow": -202000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -2855000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": 0, "shares_issued": 0, "net_debt_issued": -10181000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": -3057000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": null, "netIncome": "-10921000", "grossProfit": null, "totalRevenue": "17167000", "costOfRevenue": null, "interestExpense": "2533000", "operatingIncome": null, "fiscalDateEnding": "2024-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "3325000" }, "balance": { "totalDebt": "67732000", "totalAssets": "147014000", "longTermDebt": "67732000", "shortTermDebt": null, "preferredStock": null, "fiscalDateEnding": "2024-12-31", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": "5588646", "totalCurrentAssets": null, "totalShareholderEquity": "8565000", "totalCurrentLiabilities": null, "propertyPlantEquipmentNet": "96136000", "cashAndShortTermInvestments": "7852000" }, "cashflow": { "freeCashFlow": "-3057000", "dividendsPaid": null, "issuanceOfDebt": "-150000", "issuanceOfStock": "0", "repaymentOfDebt": "-10031000", "fiscalDateEnding": "2024-12-31", "operatingCashflow": "-202000", "repurchaseOfStock": "0", "capitalExpenditures": "-2855000" } } }, { "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider": "yFinance", "currency_reported": "CAD", "fetched_at": "2026-06-07T19:35:16.873361+00:00", "is_restated": false, "income_statement": { "revenue": null, "cost_of_revenue": null, "gross_profit": null, "ebit": null, "ebitda": null, "pretax_income": null, "tax_provision": null, "net_income": null, "net_income_to_common": null, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": null, "total_current_assets": null, "total_assets": null, "short_term_debt": null, "long_term_debt": null, "total_debt": null, "total_liabilities": null, "total_equity": null, "shares_outstanding": null, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": null, "capital_expenditure": null, "free_cash_flow": null, "dividends_paid": null, "share_repurchases": 0, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 420011, "ticker_id": 35598, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 2, "currency_reported": "CAD", "fetched_at": "2026-06-07T19:35:16.873361+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": null, "netIncome": null, "grossProfit": null, "totalRevenue": null, "costOfRevenue": null, "interestExpense": null, "operatingIncome": null, "fiscalDateEnding": "2024-09-30", "researchAndDevelopment": null, "depreciationAndAmortization": null }, "cashflow": { "freeCashFlow": null, "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": null, "fiscalDateEnding": "2024-09-30", "operatingCashflow": null, "repurchaseOfStock": "0", "capitalExpenditures": null } }, "revenue": null, "cost_of_revenue": null, "gross_profit": null, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": null, "depreciation_amortisation": null, "ebitda": null, "interest_expense": null, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": null, "net_income_continuing_ops": null, "net_income_to_common": null, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": null, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": null, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": null, "total_assets": null, "short_term_debt": null, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": null, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": null, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": null, "shares_outstanding": null, "operating_cash_flow": null, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": null, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": 0, "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 }, "cashflow": { "freeCashFlow": null, "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": null, "fiscalDateEnding": "2024-09-30", "operatingCashflow": null, "repurchaseOfStock": "0", "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": "cornerstone_value", "name": "Cornerstone Value", "slug": "cornerstone-value", "group": "value", "page_url": "/factors/cornerstone-value/", "rank_field": "cornerstone_value_rank" }, { "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": 6, "latest_factor_week": "2026-06-07", "latest_financials_period_end": "2025-12-31" }, "schema": { "snapshot_field_groups": { "identity": [ "week_end_date", "source_primary", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id" ], "size": [ "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd" ], "valuation": [ "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "price_to_sales", "price_to_book", "price_to_cashflow", "ebitda_to_ev", "sales_yield" ], "yield": [ "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield" ], "quality": [ "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "gross_profit_to_assets", "external_financing" ], "leverage_and_risk": [ "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "risk_adjusted_momentum" ], "growth": [ "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "revenue_growth", "earnings_growth" ], "momentum": [ "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "momentum_6m", "momentum_12m", "momentum_12_1", "distance_from_52w_high", "distance_from_52w_low", "relative_strength" ], "raw_ttm": [ "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share" ], "ranks": [ "universe_ticker_count", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength" ], "composites": [ "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "quality_value_composite", "os_score", "value_percentile", "quality_percentile", "momentum_percentile", "factor_coverage", "signal_confidence", "os_score_delta" ], "strategy_ranks": [ "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core", "trending_value_rank", "veiled_value", "earnings_consistent_5y" ] }, "financial_field_groups": { "income_statement": [ "revenue", "cost_of_revenue", "gross_profit", "ebit", "ebitda", "pretax_income", "tax_provision", "net_income", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted" ], "balance_sheet": [ "cash_and_equivalents", "total_current_assets", "total_assets", "short_term_debt", "long_term_debt", "total_debt", "total_liabilities", "total_equity", "shares_outstanding", "goodwill_and_intangibles" ], "cash_flow": [ "operating_cash_flow", "capital_expenditure", "free_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued" ] }, "complete_model_fields": { "ticker": [ "id", "uuid", "symbol", "name", "asset_type", "market_cap", "stock_exchange", "industry", "sector", "description", "currency", "is_active" ], "exchange": [ "id", "name", "symbol", "country_code", "currency", "benchmark", "data_symbol", "ticker_suffix", "update_provider", "update_group", "update_order", "update_enabled", "is_active" ], "factor_snapshot": [ "id", "ticker", "universe", "week_end_date", "source_primary", "source_gaps", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "missing_fields", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id", "os_score_delta", "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd", "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield", "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "distance_from_52w_high", "distance_from_52w_low", "relative_strength", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share", "universe_ticker_count", "sector", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength", "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "factor_coverage", "signal_confidence", "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core" ], "financial_period": [ "id", "ticker", "period_end_date", "period_type", "fiscal_year", "fiscal_quarter", "provider", "currency_reported", "fetched_at", "is_restated", "raw_data", "revenue", "cost_of_revenue", "gross_profit", "research_and_development", "selling_general_admin", "other_operating_expenses", "total_operating_expenses", "ebit", "depreciation_amortisation", "ebitda", "interest_expense", "interest_income", "other_non_operating", "pretax_income", "tax_provision", "effective_tax_rate", "net_income", "net_income_continuing_ops", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted", "cash_and_equivalents", "short_term_investments", "net_receivables", "inventory", "other_current_assets", "total_current_assets", "net_ppe", "goodwill", "intangible_assets", "goodwill_and_intangibles", "long_term_investments", "other_non_current_assets", "total_non_current_assets", "total_assets", "short_term_debt", "accounts_payable", "deferred_revenue_current", "other_current_liabilities", "total_current_liabilities", "long_term_debt", "deferred_revenue_lt", "other_non_current_liabilities", "total_non_current_liabilities", "total_liabilities", "total_debt", "preferred_stock", "minority_interest", "retained_earnings", "total_equity", "shares_outstanding", "operating_cash_flow", "stock_based_compensation", "deferred_tax_cf", "change_in_working_capital", "capital_expenditure", "acquisitions", "other_investing", "investing_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued", "other_financing", "financing_cash_flow", "free_cash_flow", "net_change_in_cash" ] } } }