{ "ticker": { "uuid": "89491b01-29d5-4de2-9b39-45789fa1cd37", "symbol": "TSAT", "name": "Telesat Corp", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Technology", "industry": "Communication Equipment", "page_url": "https://sharemaestro.com/factors/ticker/89491b01-29d5-4de2-9b39-45789fa1cd37/", "api_url": "https://sharemaestro.com/factors/api/tickers/89491b01-29d5-4de2-9b39-45789fa1cd37/" }, "ticker_metadata": { "id": 8627, "uuid": "89491b01-29d5-4de2-9b39-45789fa1cd37", "symbol": "TSAT", "name": "Telesat Corp", "asset_type": "equity", "market_cap": 3006159000, "stock_exchange_id": 2, "industry": "Communication Equipment", "sector": "Technology", "description": "Telesat Corp (TSAT) is a leading global satellite operator dedicated to providing advanced satellite-based connectivity solutions, particularly through its innovative low-earth orbit (LEO) satellite constellation. Positioned to enhance high-speed broadband access, Telesat aims to bridge the digital divide in remote and underserved regions, facilitating economic growth and digital inclusion. With a strong foundation of industry expertise and a commitment to leveraging cutting-edge technology, the company is well-placed to capture significant opportunities in the rapidly evolving satellite services market, driven by increasing global demands for reliable telecommunications infrastructure. Telesat's strategic initiatives and robust growth potential make it a compelling player in the satellite communications sector.", "currency": "USD", "is_active": true }, "exchange_metadata": { "id": 2, "name": "NASDAQ", "symbol": "NASDAQ", "country_code": "US", "currency": "USD", "benchmark": "QQQ", "data_symbol": "", "ticker_suffix": "", "update_provider": "alphavantage", "update_group": "primary", "update_order": 0, "update_enabled": true, "is_active": true }, "latest_snapshot": { "ticker": { "uuid": "89491b01-29d5-4de2-9b39-45789fa1cd37", "symbol": "TSAT", "name": "Telesat Corp", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Technology", "industry": "Communication Equipment", "page_url": "https://sharemaestro.com/factors/ticker/89491b01-29d5-4de2-9b39-45789fa1cd37/", "api_url": "https://sharemaestro.com/factors/api/tickers/89491b01-29d5-4de2-9b39-45789fa1cd37/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.4, "value": 0.3, "quality": 0.2, "momentum": 0.96, "coverage": 0.848, "confidence": 0.848, "delta": null }, "headline_factors": { "price": 44.56, "market_cap": 667474399.68, "pe_ratio": null, "earnings_yield": null, "ebitda_to_ev": 0.0618, "shareholder_yield": 0, "roe": -0.4967, "piotroski_f_score": 3, "momentum_12_1": 2.4285, "volatility_252d": 0.7142 }, "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": "alphavantage", "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 0.7857, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:50:56.571795+00:00", "batch_id": "" }, "size": { "price_close": 44.56, "market_cap": 667474399.68, "market_cap_usd": 667474399.68, "enterprise_value": 3269054082.68, "shares_outstanding": 14979228, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": null, "pb_ratio": 1.7889, "ptbv_ratio": null, "ps_ratio": 1.7185, "pcf_ratio": null, "pfcf_ratio": 1.5438, "ev_ebitda": 16.1714, "ev_ebit": 55.1501, "ev_sales": 8.4164, "ev_fcf": 7.561, "earnings_yield": null, "fcf_yield": 0.1323, "price_to_sales": 1.7185, "price_to_book": 1.7889, "price_to_cashflow": null, "ebitda_to_ev": 0.0618, "sales_yield": 0.1188 }, "yield": { "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0 }, "quality": { "gross_margin": 0.6406, "operating_margin": 0.1526, "net_margin": -0.4771, "ebitda_margin": 0.5205, "fcf_margin": 1.1131, "roe": -0.4967, "roa": -0.0385, "roic": 0.0149, "roc_greenblatt": null, "asset_turnover": 0.0807, "cash_conversion": -2.3329, "accruals_ratio": -0.0243, "sbc_to_revenue": 0.0104, "piotroski_f_score": 3, "altman_z_score": -0.1664, "earnings_stability_5y": 1.8445, "revenue_stability_5y": 0.2328, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.0517, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": 9.6877, "net_debt_to_ebitda": 12.8695, "debt_to_assets": 0.6189, "interest_coverage": 0.2797, "current_ratio": 0.2513, "quick_ratio": 0.2507, "net_debt": 2601579683, "local_beta": 0, "volatility_252d": 0.7142, "volatility_60d": 1.4413, "max_drawdown_12m": -0.2612, "risk_adjusted_momentum": 3.4004 }, "growth": { "revenue_growth_1y": -0.2748, "revenue_growth_3y_cagr": -0.1806, "revenue_growth_5y_cagr": -0.1263, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": 1.0976, "book_value_growth_1y": -0.2892, "revenue_growth": -0.2748, "earnings_growth": null }, "momentum": { "price_return_1m": -0.1846, "price_return_3m": 0.4449, "price_return_6m": 0.5723, "price_return_9m": 0.929, "price_return_12m": 1.7955, "price_return_12m_ex1m": 2.4285, "momentum_6m": 0.5723, "momentum_12m": 1.7955, "momentum_12_1": 2.4285, "distance_from_52w_high": -0.1846, "distance_from_52w_low": 1.5862, "relative_strength": 1.6375 }, "raw_ttm": { "revenue_ttm": 388415347, "gross_profit_ttm": 248829511, "ebit_ttm": 59275537, "ebitda_ttm": 202150784, "net_income_ttm": -185326259, "eps_diluted_ttm": -12.3722, "operating_cash_flow_ttm": -68566029, "capital_expenditure_ttm": 500921471, "fcf_ttm": 432355442, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 211888335, "cash_and_equivalents": 375797457, "total_current_assets": 616695327, "total_current_liabilities": 2453659581, "net_ppe": null, "total_assets": 4811060088, "total_debt": 2977377140, "total_equity": 373130263, "net_working_capital": -505659571, "book_value_per_share": 24.9098, "retained_earnings": 204680118, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -1491481497, "tangible_book_per_share": null }, "ranks": { "universe_ticker_count": 3577, "rank_pe": 50, "rank_pb": 45, "rank_ptbv": 50, "rank_ps": 42, "rank_pcf": 50, "rank_ev_ebitda": 68, "rank_ev_ebit": 93, "rank_earnings_yield": 50, "rank_fcf_yield": 29, "rank_dividend_yield": 80, "rank_shareholder_yield": 80, "rank_total_yield": 80, "rank_roe": 91, "rank_roc": 50, "rank_roic": 75, "rank_gross_margin": 28, "rank_fcf_margin": 4, "rank_piotroski": 90, "rank_accruals": 63, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 96, "rank_momentum_12m": 5, "rank_momentum_12m_ex1m": 4, "rank_relative_strength": 6 }, "composites": { "value_composite": 70, "quality_composite": 80, "momentum_composite": 4, "growth_composite": 89, "yield_composite": 87, "svqf_composite": 71, "vc1_composite": 68, "vc2_composite": 73, "vc3_composite": 73, "trending_value_composite": null, "overall_composite": 60, "quality_value_composite": 0.2449, "os_score": 0.4, "value_percentile": 0.3, "quality_percentile": 0.2, "momentum_percentile": 0.96, "factor_coverage": 0.848, "signal_confidence": 0.848, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 93, "small_cap_core_rank": 71, "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": 2946, "ticker_id": 8627, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 0.7857, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:50:56.571795+00:00", "batch_id": "", "os_score_delta": null, "price_close": 44.56, "market_cap": 667474399.68, "market_cap_usd": 667474399.68, "enterprise_value": 3269054082.68, "shares_outstanding": 14979228, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": 1.78885088, "ptbv_ratio": null, "ps_ratio": 1.71845527, "pcf_ratio": null, "pfcf_ratio": 1.54380941, "ev_ebitda": 16.17136485, "ev_ebit": 55.15013863, "ev_sales": 8.41638753, "ev_fcf": 7.56103374, "earnings_yield": null, "fcf_yield": 0.13225705, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0, "gross_margin": 0.64062739, "operating_margin": 0.15260864, "net_margin": -0.47713423, "ebitda_margin": 0.52045004, "fcf_margin": 1.11312657, "roe": -0.49667979, "roa": -0.03852088, "roic": 0.01494487, "roc_greenblatt": null, "asset_turnover": 0.08073384, "cash_conversion": -2.33294215, "accruals_ratio": -0.02426913, "sbc_to_revenue": 0.01038321, "debt_to_equity": 9.68773929, "net_debt_to_ebitda": 12.86950083, "debt_to_assets": 0.61886093, "interest_coverage": 0.27974894, "current_ratio": 0.25133695, "quick_ratio": 0.25073182, "net_debt": 2601579683, "revenue_growth_1y": -0.27482768, "revenue_growth_3y_cagr": -0.18063135, "revenue_growth_5y_cagr": -0.12633896, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": 1.09755022, "book_value_growth_1y": -0.28915767, "piotroski_f_score": 3, "altman_z_score": -0.1664415, "earnings_stability_5y": 1.84453, "revenue_stability_5y": 0.232778, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.18462946, "price_return_3m": 0.44487678, "price_return_6m": 0.57233592, "price_return_9m": 0.92900433, "price_return_12m": 1.79548306, "price_return_12m_ex1m": 2.42848181, "distance_from_52w_high": -0.18462946, "distance_from_52w_low": 1.58618688, "relative_strength": 1.63754201, "local_beta": 0, "volatility_252d": 0.714165, "volatility_60d": 1.441315, "max_drawdown_12m": -0.26119403, "revenue_ttm": 388415347, "gross_profit_ttm": 248829511, "ebit_ttm": 59275537, "ebitda_ttm": 202150784, "net_income_ttm": -185326259, "eps_diluted_ttm": -12.37221698, "operating_cash_flow_ttm": -68566029, "capital_expenditure_ttm": 500921471, "fcf_ttm": 432355442, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 211888335, "cash_and_equivalents": 375797457, "total_current_assets": 616695327, "total_current_liabilities": 2453659581, "net_ppe": null, "total_assets": 4811060088, "total_debt": 2977377140, "total_equity": 373130263, "net_working_capital": -505659571, "book_value_per_share": 24.90984602, "retained_earnings": 204680118, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -1491481497, "tangible_book_per_share": null, "universe_ticker_count": 3577, "sector": "Technology", "rank_pe": 50, "rank_pb": 45, "rank_ptbv": 50, "rank_ps": 42, "rank_pcf": 50, "rank_ev_ebitda": 68, "rank_ev_ebit": 93, "rank_earnings_yield": 50, "rank_fcf_yield": 29, "rank_dividend_yield": 80, "rank_shareholder_yield": 80, "rank_total_yield": 80, "rank_roe": 91, "rank_roc": 50, "rank_roic": 75, "rank_gross_margin": 28, "rank_fcf_margin": 4, "rank_piotroski": 90, "rank_accruals": 63, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 96, "rank_momentum_12m": 5, "rank_momentum_12m_ex1m": 4, "rank_relative_strength": 6, "value_composite": 70, "quality_composite": 80, "momentum_composite": 4, "growth_composite": 89, "yield_composite": 87, "svqf_composite": 71, "vc1_composite": 68, "vc2_composite": 73, "vc3_composite": 73, "trending_value_composite": null, "overall_composite": 60, "factor_coverage": 0.848, "signal_confidence": 0.848, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 93, "small_cap_core_rank": 71, "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": 44.56, "os": 0.4, "value": 0.3, "quality": 0.2, "momentum": 0.96, "confidence": 0.848, "coverage": 0.848, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": 0, "roe": -0.4967, "momentum_12_1": 2.4285, "complete_fields": { "id": 2946, "ticker_id": 8627, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 0.7857, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:50:56.571795+00:00", "batch_id": "", "os_score_delta": null, "price_close": 44.56, "market_cap": 667474399.68, "market_cap_usd": 667474399.68, "enterprise_value": 3269054082.68, "shares_outstanding": 14979228, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": 1.78885088, "ptbv_ratio": null, "ps_ratio": 1.71845527, "pcf_ratio": null, "pfcf_ratio": 1.54380941, "ev_ebitda": 16.17136485, "ev_ebit": 55.15013863, "ev_sales": 8.41638753, "ev_fcf": 7.56103374, "earnings_yield": null, "fcf_yield": 0.13225705, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0, "gross_margin": 0.64062739, "operating_margin": 0.15260864, "net_margin": -0.47713423, "ebitda_margin": 0.52045004, "fcf_margin": 1.11312657, "roe": -0.49667979, "roa": -0.03852088, "roic": 0.01494487, "roc_greenblatt": null, "asset_turnover": 0.08073384, "cash_conversion": -2.33294215, "accruals_ratio": -0.02426913, "sbc_to_revenue": 0.01038321, "debt_to_equity": 9.68773929, "net_debt_to_ebitda": 12.86950083, "debt_to_assets": 0.61886093, "interest_coverage": 0.27974894, "current_ratio": 0.25133695, "quick_ratio": 0.25073182, "net_debt": 2601579683, "revenue_growth_1y": -0.27482768, "revenue_growth_3y_cagr": -0.18063135, "revenue_growth_5y_cagr": -0.12633896, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": 1.09755022, "book_value_growth_1y": -0.28915767, "piotroski_f_score": 3, "altman_z_score": -0.1664415, "earnings_stability_5y": 1.84453, "revenue_stability_5y": 0.232778, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.18462946, "price_return_3m": 0.44487678, "price_return_6m": 0.57233592, "price_return_9m": 0.92900433, "price_return_12m": 1.79548306, "price_return_12m_ex1m": 2.42848181, "distance_from_52w_high": -0.18462946, "distance_from_52w_low": 1.58618688, "relative_strength": 1.63754201, "local_beta": 0, "volatility_252d": 0.714165, "volatility_60d": 1.441315, "max_drawdown_12m": -0.26119403, "revenue_ttm": 388415347, "gross_profit_ttm": 248829511, "ebit_ttm": 59275537, "ebitda_ttm": 202150784, "net_income_ttm": -185326259, "eps_diluted_ttm": -12.37221698, "operating_cash_flow_ttm": -68566029, "capital_expenditure_ttm": 500921471, "fcf_ttm": 432355442, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 211888335, "cash_and_equivalents": 375797457, "total_current_assets": 616695327, "total_current_liabilities": 2453659581, "net_ppe": null, "total_assets": 4811060088, "total_debt": 2977377140, "total_equity": 373130263, "net_working_capital": -505659571, "book_value_per_share": 24.90984602, "retained_earnings": 204680118, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -1491481497, "tangible_book_per_share": null, "universe_ticker_count": 3577, "sector": "Technology", "rank_pe": 50, "rank_pb": 45, "rank_ptbv": 50, "rank_ps": 42, "rank_pcf": 50, "rank_ev_ebitda": 68, "rank_ev_ebit": 93, "rank_earnings_yield": 50, "rank_fcf_yield": 29, "rank_dividend_yield": 80, "rank_shareholder_yield": 80, "rank_total_yield": 80, "rank_roe": 91, "rank_roc": 50, "rank_roic": 75, "rank_gross_margin": 28, "rank_fcf_margin": 4, "rank_piotroski": 90, "rank_accruals": 63, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 96, "rank_momentum_12m": 5, "rank_momentum_12m_ex1m": 4, "rank_relative_strength": 6, "value_composite": 70, "quality_composite": 80, "momentum_composite": 4, "growth_composite": 89, "yield_composite": 87, "svqf_composite": 71, "vc1_composite": 68, "vc2_composite": 73, "vc3_composite": 73, "trending_value_composite": null, "overall_composite": 60, "factor_coverage": 0.848, "signal_confidence": 0.848, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 93, "small_cap_core_rank": 71, "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": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T23:59:53.184883+00:00", "is_restated": false, "income_statement": { "revenue": 417615393, "cost_of_revenue": 264026659, "gross_profit": 153588732, "ebit": 57244311, "ebitda": 206015972, "pretax_income": -597107999, "tax_provision": -67323090, "net_income": -155227395, "net_income_to_common": -155227395, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 493872198, "total_current_assets": 607291693, "total_assets": 6598401351, "short_term_debt": 2341959900, "long_term_debt": 1152462000, "total_debt": 3494421900, "total_liabilities": 4830247456, "total_equity": 530387416, "shares_outstanding": 14640626, "goodwill_and_intangibles": 2654687838 }, "cash_flow": { "operating_cash_flow": 66649639, "capital_expenditure": 764499473, "free_cash_flow": 831149112, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 187288, "ticker_id": 8627, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:59:53.184883+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "57244311", "ebitda": "206015972", "netIncome": "-155227395", "grossProfit": "153588732", "depreciation": "None", "totalRevenue": "417615393", "costOfRevenue": "264026659", "interestIncome": "24865000", "incomeBeforeTax": "-597107999", "interestExpense": "218558743", "operatingIncome": "57244311", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "-67323090", "reportedCurrency": "CAD", "netInterestIncome": "-193872000", "nonInterestIncome": "None", "operatingExpenses": "96344420", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "264026659", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "148771661", "sellingGeneralAndAdministrative": "92620000", "netIncomeFromContinuingOperations": "-530217000" }, "balance": { "goodwill": "2212770267", "inventory": "1484788", "commonStock": "69939956", "currentDebt": "None", "investments": "None", "totalAssets": "6598401351", "longTermDebt": "1152462000", "shortTermDebt": "2341959900", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "441917571", "reportedCurrency": "CAD", "retainedEarnings": "330544407", "totalLiabilities": "4830247456", "otherCurrentAssets": "32102818", "totalCurrentAssets": "607291693", "currentLongTermDebt": "2341145000", "longTermInvestments": "None", "shortTermInvestments": "15510348", "currentNetReceivables": "64321538", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5991109658", "currentAccountsPayable": "57400183", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3530836254", "totalShareholderEquity": "530387416", "capitalLeaseObligations": "40109000", "otherCurrentLiabilities": "870076367", "totalCurrentLiabilities": "3314728511", "otherNonCurrentLiabilities": "10091000", "totalNonCurrentLiabilities": "1515518944", "cashAndShortTermInvestments": "493872198", "commonStockSharesOutstanding": "14640626", "intangibleAssetsExcludingGoodwill": "441917571", "cashAndCashEquivalentsAtCarryingValue": "493872198", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-155227395", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "CAD", "changeInInventory": "None", "operatingCashflow": "66649639", "capitalExpenditures": "764499473", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "671812070", "cashflowFromInvestment": "-760606649", "stockBasedCompensation": "4145000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "148771661", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 417615393, "cost_of_revenue": 264026659, "gross_profit": 153588732, "research_and_development": null, "selling_general_admin": 92620000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 57244311, "depreciation_amortisation": 148771661, "ebitda": 206015972, "interest_expense": 218558743, "interest_income": null, "other_non_operating": null, "pretax_income": -597107999, "tax_provision": -67323090, "effective_tax_rate": null, "net_income": -155227395, "net_income_continuing_ops": -530217000, "net_income_to_common": -155227395, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 493872198, "short_term_investments": 15510348, "net_receivables": 64321538, "inventory": 1484788, "other_current_assets": null, "total_current_assets": 607291693, "net_ppe": null, "goodwill": 2212770267, "intangible_assets": 441917571, "goodwill_and_intangibles": 2654687838, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 5991109658, "total_assets": 6598401351, "short_term_debt": 2341959900, "accounts_payable": 57400183, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 3314728511, "long_term_debt": 1152462000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1515518944, "total_liabilities": 4830247456, "total_debt": 3494421900, "preferred_stock": null, "minority_interest": null, "retained_earnings": 330544407, "total_equity": 530387416, "shares_outstanding": 14640626, "operating_cash_flow": 66649639, "stock_based_compensation": 4145000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 764499473, "acquisitions": null, "other_investing": null, "investing_cash_flow": -760606649, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 671812070, "free_cash_flow": 831149112, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "57244311", "ebitda": "206015972", "netIncome": "-155227395", "grossProfit": "153588732", "depreciation": "None", "totalRevenue": "417615393", "costOfRevenue": "264026659", "interestIncome": "24865000", "incomeBeforeTax": "-597107999", "interestExpense": "218558743", "operatingIncome": "57244311", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "-67323090", "reportedCurrency": "CAD", "netInterestIncome": "-193872000", "nonInterestIncome": "None", "operatingExpenses": "96344420", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "264026659", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "148771661", "sellingGeneralAndAdministrative": "92620000", "netIncomeFromContinuingOperations": "-530217000" }, "balance": { "goodwill": "2212770267", "inventory": "1484788", "commonStock": "69939956", "currentDebt": "None", "investments": "None", "totalAssets": "6598401351", "longTermDebt": "1152462000", "shortTermDebt": "2341959900", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "441917571", "reportedCurrency": "CAD", "retainedEarnings": "330544407", "totalLiabilities": "4830247456", "otherCurrentAssets": "32102818", "totalCurrentAssets": "607291693", "currentLongTermDebt": "2341145000", "longTermInvestments": "None", "shortTermInvestments": "15510348", "currentNetReceivables": "64321538", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5991109658", "currentAccountsPayable": "57400183", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3530836254", "totalShareholderEquity": "530387416", "capitalLeaseObligations": "40109000", "otherCurrentLiabilities": "870076367", "totalCurrentLiabilities": "3314728511", "otherNonCurrentLiabilities": "10091000", "totalNonCurrentLiabilities": "1515518944", "cashAndShortTermInvestments": "493872198", "commonStockSharesOutstanding": "14640626", "intangibleAssetsExcludingGoodwill": "441917571", "cashAndCashEquivalentsAtCarryingValue": "493872198", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-155227395", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "CAD", "changeInInventory": "None", "operatingCashflow": "66649639", "capitalExpenditures": "764499473", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "671812070", "cashflowFromInvestment": "-760606649", "stockBasedCompensation": "4145000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "148771661", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T23:59:53.184883+00:00", "is_restated": false, "income_statement": { "revenue": 571044000, "cost_of_revenue": 37972000, "gross_profit": 533072000, "ebit": -71596000, "ebitda": 67015000, "pretax_income": -315503000, "tax_provision": -13037000, "net_income": -87720000, "net_income_to_common": -87720000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 552064000, "total_current_assets": 1021272000, "total_assets": 6945179000, "short_term_debt": 2038000, "long_term_debt": 3096615000, "total_debt": 3098653000, "total_liabilities": 4448474000, "total_equity": 710280000, "shares_outstanding": 13937000, "goodwill_and_intangibles": 3110438000 }, "cash_flow": { "operating_cash_flow": 62464000, "capital_expenditure": 64856000, "free_cash_flow": 127320000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 187293, "ticker_id": 8627, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:59:53.184883+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-71596000", "ebitda": "67015000", "netIncome": "-87720000", "grossProfit": "533072000", "depreciation": "None", "totalRevenue": "571044000", "costOfRevenue": "37972000", "interestIncome": "66146000", "incomeBeforeTax": "-315503000", "interestExpense": "243907000", "operatingIncome": "-40265000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-13037000", "reportedCurrency": "CAD", "netInterestIncome": "-177761000", "nonInterestIncome": "None", "operatingExpenses": "573337000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "37972000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "138611000", "sellingGeneralAndAdministrative": "110330000", "netIncomeFromContinuingOperations": "-302466000" }, "balance": { "goodwill": "2612972000", "inventory": "1457000", "commonStock": "59082000", "currentDebt": "None", "investments": "None", "totalAssets": "6945179000", "longTermDebt": "3096615000", "shortTermDebt": "2038000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "497466000", "reportedCurrency": "CAD", "retainedEarnings": "467333000", "totalLiabilities": "4448474000", "otherCurrentAssets": "279003000", "totalCurrentAssets": "1021272000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "565000", "currentNetReceivables": "188183000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5923907000", "currentAccountsPayable": "107952000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3129990000", "totalShareholderEquity": "710280000", "capitalLeaseObligations": "33375000", "otherCurrentLiabilities": "81817000", "totalCurrentLiabilities": "256578000", "otherNonCurrentLiabilities": "13421000", "totalNonCurrentLiabilities": "4191896000", "cashAndShortTermInvestments": "552064000", "commonStockSharesOutstanding": "13937000", "intangibleAssetsExcludingGoodwill": "497466000", "cashAndCashEquivalentsAtCarryingValue": "552064000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-302466000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "CAD", "changeInInventory": "None", "operatingCashflow": "62464000", "capitalExpenditures": "64856000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-170203000", "cashflowFromInvestment": "-1091555000", "stockBasedCompensation": "17557000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-7732000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "138611000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 571044000, "cost_of_revenue": 37972000, "gross_profit": 533072000, "research_and_development": null, "selling_general_admin": 110330000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -71596000, "depreciation_amortisation": 138611000, "ebitda": 67015000, "interest_expense": 243907000, "interest_income": null, "other_non_operating": null, "pretax_income": -315503000, "tax_provision": -13037000, "effective_tax_rate": null, "net_income": -87720000, "net_income_continuing_ops": -302466000, "net_income_to_common": -87720000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 552064000, "short_term_investments": 565000, "net_receivables": 188183000, "inventory": 1457000, "other_current_assets": null, "total_current_assets": 1021272000, "net_ppe": null, "goodwill": 2612972000, "intangible_assets": 497466000, "goodwill_and_intangibles": 3110438000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 5923907000, "total_assets": 6945179000, "short_term_debt": 2038000, "accounts_payable": 107952000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 256578000, "long_term_debt": 3096615000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4191896000, "total_liabilities": 4448474000, "total_debt": 3098653000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 467333000, "total_equity": 710280000, "shares_outstanding": 13937000, "operating_cash_flow": 62464000, "stock_based_compensation": 17557000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 64856000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1091555000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -170203000, "free_cash_flow": 127320000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-71596000", "ebitda": "67015000", "netIncome": "-87720000", "grossProfit": "533072000", "depreciation": "None", "totalRevenue": "571044000", "costOfRevenue": "37972000", "interestIncome": "66146000", "incomeBeforeTax": "-315503000", "interestExpense": "243907000", "operatingIncome": "-40265000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-13037000", "reportedCurrency": "CAD", "netInterestIncome": "-177761000", "nonInterestIncome": "None", "operatingExpenses": "573337000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "37972000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "138611000", "sellingGeneralAndAdministrative": "110330000", "netIncomeFromContinuingOperations": "-302466000" }, "balance": { "goodwill": "2612972000", "inventory": "1457000", "commonStock": "59082000", "currentDebt": "None", "investments": "None", "totalAssets": "6945179000", "longTermDebt": "3096615000", "shortTermDebt": "2038000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "497466000", "reportedCurrency": "CAD", "retainedEarnings": "467333000", "totalLiabilities": "4448474000", "otherCurrentAssets": "279003000", "totalCurrentAssets": "1021272000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "565000", "currentNetReceivables": "188183000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5923907000", "currentAccountsPayable": "107952000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3129990000", "totalShareholderEquity": "710280000", "capitalLeaseObligations": "33375000", "otherCurrentLiabilities": "81817000", "totalCurrentLiabilities": "256578000", "otherNonCurrentLiabilities": "13421000", "totalNonCurrentLiabilities": "4191896000", "cashAndShortTermInvestments": "552064000", "commonStockSharesOutstanding": "13937000", "intangibleAssetsExcludingGoodwill": "497466000", "cashAndCashEquivalentsAtCarryingValue": "552064000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-302466000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "CAD", "changeInInventory": "None", "operatingCashflow": "62464000", "capitalExpenditures": "64856000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-170203000", "cashflowFromInvestment": "-1091555000", "stockBasedCompensation": "17557000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-7732000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "138611000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T23:59:53.184883+00:00", "is_restated": false, "income_statement": { "revenue": 704161000, "cost_of_revenue": 38515000, "gross_profit": 665646000, "ebit": 943823000, "ebitda": 1139585000, "pretax_income": 672866000, "tax_provision": 89596000, "net_income": 157118000, "net_income_to_common": 157118000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1669089000, "total_current_assets": 1816688000, "total_assets": 6313368000, "short_term_debt": 2217000, "long_term_debt": 3197019000, "total_debt": 3199236000, "total_liabilities": 3914385000, "total_equity": 661918000, "shares_outstanding": 15288221, "goodwill_and_intangibles": 3139359000 }, "cash_flow": { "operating_cash_flow": 170059000, "capital_expenditure": 56187000, "free_cash_flow": 226246000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 187298, "ticker_id": 8627, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:59:53.184883+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "943823000", "ebitda": "1139585000", "netIncome": "157118000", "grossProfit": "665646000", "depreciation": "None", "totalRevenue": "704161000", "costOfRevenue": "38515000", "interestIncome": "67139000", "incomeBeforeTax": "672866000", "interestExpense": "270957000", "operatingIncome": "568846000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "89596000", "reportedCurrency": "CAD", "netInterestIncome": "-203818000", "nonInterestIncome": "None", "operatingExpenses": "96800000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "48300000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "38515000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "195762000", "sellingGeneralAndAdministrative": "117917000", "netIncomeFromContinuingOperations": "583270000" }, "balance": { "goodwill": "2446603000", "inventory": "4317000", "commonStock": "51252000", "currentDebt": "None", "investments": "None", "totalAssets": "6313368000", "longTermDebt": "3197019000", "shortTermDebt": "2217000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "692756000", "reportedCurrency": "CAD", "retainedEarnings": "534058000", "totalLiabilities": "3914385000", "otherCurrentAssets": "47852000", "totalCurrentAssets": "1816688000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "631000", "currentNetReceivables": "94799000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4496680000", "currentAccountsPayable": "4570000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3230358000", "totalShareholderEquity": "661918000", "capitalLeaseObligations": "33339000", "otherCurrentLiabilities": "72593000", "totalCurrentLiabilities": "137727000", "otherNonCurrentLiabilities": "14938000", "totalNonCurrentLiabilities": "3776658000", "cashAndShortTermInvestments": "1669089000", "commonStockSharesOutstanding": "15288221", "intangibleAssetsExcludingGoodwill": "692756000", "cashAndCashEquivalentsAtCarryingValue": "1669089000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "583270000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "CAD", "changeInInventory": "None", "operatingCashflow": "170059000", "capitalExpenditures": "56187000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-355741000", "cashflowFromInvestment": "212049000", "stockBasedCompensation": "33015000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-3198000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "195762000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 704161000, "cost_of_revenue": 38515000, "gross_profit": 665646000, "research_and_development": 48300000, "selling_general_admin": 117917000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 943823000, "depreciation_amortisation": 195762000, "ebitda": 1139585000, "interest_expense": 270957000, "interest_income": null, "other_non_operating": null, "pretax_income": 672866000, "tax_provision": 89596000, "effective_tax_rate": null, "net_income": 157118000, "net_income_continuing_ops": 583270000, "net_income_to_common": 157118000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1669089000, "short_term_investments": 631000, "net_receivables": 94799000, "inventory": 4317000, "other_current_assets": null, "total_current_assets": 1816688000, "net_ppe": null, "goodwill": 2446603000, "intangible_assets": 692756000, "goodwill_and_intangibles": 3139359000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4496680000, "total_assets": 6313368000, "short_term_debt": 2217000, "accounts_payable": 4570000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 137727000, "long_term_debt": 3197019000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3776658000, "total_liabilities": 3914385000, "total_debt": 3199236000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 534058000, "total_equity": 661918000, "shares_outstanding": 15288221, "operating_cash_flow": 170059000, "stock_based_compensation": 33015000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 56187000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 212049000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -355741000, "free_cash_flow": 226246000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "943823000", "ebitda": "1139585000", "netIncome": "157118000", "grossProfit": "665646000", "depreciation": "None", "totalRevenue": "704161000", "costOfRevenue": "38515000", "interestIncome": "67139000", "incomeBeforeTax": "672866000", "interestExpense": "270957000", "operatingIncome": "568846000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "89596000", "reportedCurrency": "CAD", "netInterestIncome": "-203818000", "nonInterestIncome": "None", "operatingExpenses": "96800000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "48300000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "38515000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "195762000", "sellingGeneralAndAdministrative": "117917000", "netIncomeFromContinuingOperations": "583270000" }, "balance": { "goodwill": "2446603000", "inventory": "4317000", "commonStock": "51252000", "currentDebt": "None", "investments": "None", "totalAssets": "6313368000", "longTermDebt": "3197019000", "shortTermDebt": "2217000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "692756000", "reportedCurrency": "CAD", "retainedEarnings": "534058000", "totalLiabilities": "3914385000", "otherCurrentAssets": "47852000", "totalCurrentAssets": "1816688000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "631000", "currentNetReceivables": "94799000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4496680000", "currentAccountsPayable": "4570000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3230358000", "totalShareholderEquity": "661918000", "capitalLeaseObligations": "33339000", "otherCurrentLiabilities": "72593000", "totalCurrentLiabilities": "137727000", "otherNonCurrentLiabilities": "14938000", "totalNonCurrentLiabilities": "3776658000", "cashAndShortTermInvestments": "1669089000", "commonStockSharesOutstanding": "15288221", "intangibleAssetsExcludingGoodwill": "692756000", "cashAndCashEquivalentsAtCarryingValue": "1669089000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "583270000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "CAD", "changeInInventory": "None", "operatingCashflow": "170059000", "capitalExpenditures": "56187000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-355741000", "cashflowFromInvestment": "212049000", "stockBasedCompensation": "33015000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-3198000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "195762000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T23:59:53.184883+00:00", "is_restated": false, "income_statement": { "revenue": 759169000, "cost_of_revenue": 54004000, "gross_profit": 705165000, "ebit": 191568000, "ebitda": 395302000, "pretax_income": -30188000, "tax_provision": 51409000, "net_income": -23764000, "net_income_to_common": -23764000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1677792000, "total_current_assets": 1788288000, "total_assets": 6479593000, "short_term_debt": 2120000, "long_term_debt": 3850081000, "total_debt": 3852201000, "total_liabilities": 4639441000, "total_equity": 481436000, "shares_outstanding": 12311264, "goodwill_and_intangibles": 3203481000 }, "cash_flow": { "operating_cash_flow": 228848000, "capital_expenditure": 64577000, "free_cash_flow": 293425000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 187303, "ticker_id": 8627, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:59:53.184883+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "191568000", "ebitda": "395302000", "netIncome": "-23764000", "grossProfit": "705165000", "depreciation": "None", "totalRevenue": "759169000", "costOfRevenue": "54004000", "interestIncome": "23476000", "incomeBeforeTax": "-30188000", "interestExpense": "221756000", "operatingIncome": "296453000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "51409000", "reportedCurrency": "CAD", "netInterestIncome": "-198280000", "nonInterestIncome": "None", "operatingExpenses": "408712000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "65800000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "54004000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "203734000", "sellingGeneralAndAdministrative": "152154000", "netIncomeFromContinuingOperations": "-80117000" }, "balance": { "goodwill": "2446603000", "inventory": "2023000", "commonStock": "46554000", "currentDebt": "None", "investments": "None", "totalAssets": "6479593000", "longTermDebt": "3850081000", "shortTermDebt": "2120000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "756878000", "reportedCurrency": "CAD", "retainedEarnings": "356273000", "totalLiabilities": "4639441000", "otherCurrentAssets": "48301000", "totalCurrentAssets": "1788288000", "currentLongTermDebt": "None", "longTermInvestments": "10476000", "shortTermInvestments": "515000", "currentNetReceivables": "59657000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4691305000", "currentAccountsPayable": "1976000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3884187000", "totalShareholderEquity": "481436000", "capitalLeaseObligations": "34106000", "otherCurrentLiabilities": "95681000", "totalCurrentLiabilities": "171396000", "otherNonCurrentLiabilities": "346718000", "totalNonCurrentLiabilities": "4468045000", "cashAndShortTermInvestments": "1677792000", "commonStockSharesOutstanding": "12311264", "intangibleAssetsExcludingGoodwill": "756878000", "cashAndCashEquivalentsAtCarryingValue": "1677792000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-80117000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "CAD", "changeInInventory": "None", "operatingCashflow": "228848000", "capitalExpenditures": "64577000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-104865000", "cashflowFromInvestment": "74000", "stockBasedCompensation": "67428000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "203734000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 759169000, "cost_of_revenue": 54004000, "gross_profit": 705165000, "research_and_development": 65800000, "selling_general_admin": 152154000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 191568000, "depreciation_amortisation": 203734000, "ebitda": 395302000, "interest_expense": 221756000, "interest_income": null, "other_non_operating": null, "pretax_income": -30188000, "tax_provision": 51409000, "effective_tax_rate": null, "net_income": -23764000, "net_income_continuing_ops": -80117000, "net_income_to_common": -23764000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1677792000, "short_term_investments": 515000, "net_receivables": 59657000, "inventory": 2023000, "other_current_assets": null, "total_current_assets": 1788288000, "net_ppe": null, "goodwill": 2446603000, "intangible_assets": 756878000, "goodwill_and_intangibles": 3203481000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4691305000, "total_assets": 6479593000, "short_term_debt": 2120000, "accounts_payable": 1976000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 171396000, "long_term_debt": 3850081000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4468045000, "total_liabilities": 4639441000, "total_debt": 3852201000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 356273000, "total_equity": 481436000, "shares_outstanding": 12311264, "operating_cash_flow": 228848000, "stock_based_compensation": 67428000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 64577000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 74000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -104865000, "free_cash_flow": 293425000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "191568000", "ebitda": "395302000", "netIncome": "-23764000", "grossProfit": "705165000", "depreciation": "None", "totalRevenue": "759169000", "costOfRevenue": "54004000", "interestIncome": "23476000", "incomeBeforeTax": "-30188000", "interestExpense": "221756000", "operatingIncome": "296453000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "51409000", "reportedCurrency": "CAD", "netInterestIncome": "-198280000", "nonInterestIncome": "None", "operatingExpenses": "408712000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "65800000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "54004000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "203734000", "sellingGeneralAndAdministrative": "152154000", "netIncomeFromContinuingOperations": "-80117000" }, "balance": { "goodwill": "2446603000", "inventory": "2023000", "commonStock": "46554000", "currentDebt": "None", "investments": "None", "totalAssets": "6479593000", "longTermDebt": "3850081000", "shortTermDebt": "2120000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "756878000", "reportedCurrency": "CAD", "retainedEarnings": "356273000", "totalLiabilities": "4639441000", "otherCurrentAssets": "48301000", "totalCurrentAssets": "1788288000", "currentLongTermDebt": "None", "longTermInvestments": "10476000", "shortTermInvestments": "515000", "currentNetReceivables": "59657000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4691305000", "currentAccountsPayable": "1976000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3884187000", "totalShareholderEquity": "481436000", "capitalLeaseObligations": "34106000", "otherCurrentLiabilities": "95681000", "totalCurrentLiabilities": "171396000", "otherNonCurrentLiabilities": "346718000", "totalNonCurrentLiabilities": "4468045000", "cashAndShortTermInvestments": "1677792000", "commonStockSharesOutstanding": "12311264", "intangibleAssetsExcludingGoodwill": "756878000", "cashAndCashEquivalentsAtCarryingValue": "1677792000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-80117000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "CAD", "changeInInventory": "None", "operatingCashflow": "228848000", "capitalExpenditures": "64577000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-104865000", "cashflowFromInvestment": "74000", "stockBasedCompensation": "67428000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "203734000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T23:59:53.184883+00:00", "is_restated": false, "income_statement": { "revenue": 758212000, "cost_of_revenue": 30215000, "gross_profit": 727997000, "ebit": 421396000, "ebitda": 641151000, "pretax_income": 233402000, "tax_provision": 71035000, "net_income": 92532000, "net_income_to_common": 92532000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1449593000, "total_current_assets": 1617435000, "total_assets": 6362451000, "short_term_debt": 1949000, "long_term_debt": 3792597000, "total_debt": 3794546000, "total_liabilities": 4666158000, "total_equity": 415674000, "shares_outstanding": 12020087, "goodwill_and_intangibles": 3209262000 }, "cash_flow": { "operating_cash_flow": 296392000, "capital_expenditure": 35782000, "free_cash_flow": 332174000, "dividends_paid": 10000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 187308, "ticker_id": 8627, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:59:53.184883+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "421396000", "ebitda": "641151000", "netIncome": "92532000", "grossProfit": "727997000", "depreciation": "None", "totalRevenue": "758212000", "costOfRevenue": "30215000", "interestIncome": "3418000", "incomeBeforeTax": "233402000", "interestExpense": "187994000", "operatingIncome": "409123000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "71035000", "reportedCurrency": "CAD", "netInterestIncome": "-184576000", "nonInterestIncome": "None", "operatingExpenses": "318874000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "31700000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "30215000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "219755000", "sellingGeneralAndAdministrative": "156112000", "netIncomeFromContinuingOperations": "157762000" }, "balance": { "goodwill": "2446603000", "inventory": "16982000", "commonStock": "42841000", "currentDebt": "None", "investments": "None", "totalAssets": "6362451000", "longTermDebt": "3792597000", "shortTermDebt": "1949000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "762659000", "reportedCurrency": "CAD", "retainedEarnings": "350029000", "totalLiabilities": "4666158000", "otherCurrentAssets": "24082000", "totalCurrentAssets": "1617435000", "currentLongTermDebt": "None", "longTermInvestments": "16348000", "shortTermInvestments": "861000", "currentNetReceivables": "125917000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4745016000", "currentAccountsPayable": "3456000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1431775000", "shortLongTermDebtTotal": "3828275000", "totalShareholderEquity": "415674000", "capitalLeaseObligations": "35678000", "otherCurrentLiabilities": "91456000", "totalCurrentLiabilities": "181955000", "otherNonCurrentLiabilities": "23835000", "totalNonCurrentLiabilities": "4484203000", "cashAndShortTermInvestments": "1449593000", "commonStockSharesOutstanding": "12020087", "intangibleAssetsExcludingGoodwill": "762659000", "cashAndCashEquivalentsAtCarryingValue": "1449593000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "157762000", "profitLoss": "None", "dividendPayout": "10000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "CAD", "changeInInventory": "None", "operatingCashflow": "296392000", "capitalExpenditures": "35782000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "605240000", "cashflowFromInvestment": "-272863000", "stockBasedCompensation": "73723000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "10000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-16000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "219913000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 758212000, "cost_of_revenue": 30215000, "gross_profit": 727997000, "research_and_development": 31700000, "selling_general_admin": 156112000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 421396000, "depreciation_amortisation": 219755000, "ebitda": 641151000, "interest_expense": 187994000, "interest_income": null, "other_non_operating": null, "pretax_income": 233402000, "tax_provision": 71035000, "effective_tax_rate": null, "net_income": 92532000, "net_income_continuing_ops": 157762000, "net_income_to_common": 92532000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1449593000, "short_term_investments": 861000, "net_receivables": 125917000, "inventory": 16982000, "other_current_assets": null, "total_current_assets": 1617435000, "net_ppe": null, "goodwill": 2446603000, "intangible_assets": 762659000, "goodwill_and_intangibles": 3209262000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4745016000, "total_assets": 6362451000, "short_term_debt": 1949000, "accounts_payable": 3456000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 181955000, "long_term_debt": 3792597000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4484203000, "total_liabilities": 4666158000, "total_debt": 3794546000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 350029000, "total_equity": 415674000, "shares_outstanding": 12020087, "operating_cash_flow": 296392000, "stock_based_compensation": 73723000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 35782000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -272863000, "dividends_paid": 10000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 605240000, "free_cash_flow": 332174000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "421396000", "ebitda": "641151000", "netIncome": "92532000", "grossProfit": "727997000", "depreciation": "None", "totalRevenue": "758212000", "costOfRevenue": "30215000", "interestIncome": "3418000", "incomeBeforeTax": "233402000", "interestExpense": "187994000", "operatingIncome": "409123000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "71035000", "reportedCurrency": "CAD", "netInterestIncome": "-184576000", "nonInterestIncome": "None", "operatingExpenses": "318874000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "31700000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "30215000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "219755000", "sellingGeneralAndAdministrative": "156112000", "netIncomeFromContinuingOperations": "157762000" }, "balance": { "goodwill": "2446603000", "inventory": "16982000", "commonStock": "42841000", "currentDebt": "None", "investments": "None", "totalAssets": "6362451000", "longTermDebt": "3792597000", "shortTermDebt": "1949000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "762659000", "reportedCurrency": "CAD", "retainedEarnings": "350029000", "totalLiabilities": "4666158000", "otherCurrentAssets": "24082000", "totalCurrentAssets": "1617435000", "currentLongTermDebt": "None", "longTermInvestments": "16348000", "shortTermInvestments": "861000", "currentNetReceivables": "125917000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4745016000", "currentAccountsPayable": "3456000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1431775000", "shortLongTermDebtTotal": "3828275000", "totalShareholderEquity": "415674000", "capitalLeaseObligations": "35678000", "otherCurrentLiabilities": "91456000", "totalCurrentLiabilities": "181955000", "otherNonCurrentLiabilities": "23835000", "totalNonCurrentLiabilities": "4484203000", "cashAndShortTermInvestments": "1449593000", "commonStockSharesOutstanding": "12020087", "intangibleAssetsExcludingGoodwill": "762659000", "cashAndCashEquivalentsAtCarryingValue": "1449593000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "157762000", "profitLoss": "None", "dividendPayout": "10000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "CAD", "changeInInventory": "None", "operatingCashflow": "296392000", "capitalExpenditures": "35782000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "605240000", "cashflowFromInvestment": "-272863000", "stockBasedCompensation": "73723000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "10000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-16000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "219913000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T23:59:53.184883+00:00", "is_restated": false, "income_statement": { "revenue": 820468000, "cost_of_revenue": 33370000, "gross_profit": 787098000, "ebit": 444227000, "ebitda": 678307000, "pretax_income": 240467000, "tax_provision": -4353000, "net_income": 244820000, "net_income_to_common": 244820000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 540005494, "total_current_assets": 701206436, "total_assets": 4380842229, "short_term_debt": 1672684, "long_term_debt": 3187152000, "total_debt": 3188824684, "total_liabilities": 3234895604, "total_equity": 1145946624, "shares_outstanding": 13181510, "goodwill_and_intangibles": 2532019623 }, "cash_flow": { "operating_cash_flow": 371683000, "capital_expenditure": 16332000, "free_cash_flow": 388015000, "dividends_paid": 10000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 187313, "ticker_id": 8627, "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:59:53.184883+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "444227000", "ebitda": "678307000", "netIncome": "244820000", "grossProfit": "787098000", "depreciation": "None", "totalRevenue": "820468000", "costOfRevenue": "33370000", "interestIncome": "5196000", "incomeBeforeTax": "240467000", "interestExpense": "203760000", "operatingIncome": "404541000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "-4353000", "reportedCurrency": "CAD", "netInterestIncome": "-198564000", "nonInterestIncome": "None", "operatingExpenses": "382557000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "21100000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "33370000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "234080000", "sellingGeneralAndAdministrative": "89882000", "netIncomeFromContinuingOperations": "245578000" }, "balance": { "goodwill": "1920410518", "inventory": "4100470", "commonStock": "20863422", "currentDebt": "None", "investments": "None", "totalAssets": "4380842229", "longTermDebt": "3187152000", "shortTermDebt": "1672684", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "611609105", "reportedCurrency": "CAD", "retainedEarnings": "994124018", "totalLiabilities": "3234895604", "otherCurrentAssets": "11531396", "totalCurrentAssets": "701206436", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "102363422", "currentNetReceivables": "43205651", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3679635792", "currentAccountsPayable": "23619309", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1318526000", "shortLongTermDebtTotal": "2524492150", "totalShareholderEquity": "1145946624", "capitalLeaseObligations": "29051000", "otherCurrentLiabilities": "30464423", "totalCurrentLiabilities": "127257456", "otherNonCurrentLiabilities": "30051000", "totalNonCurrentLiabilities": "3107638147", "cashAndShortTermInvestments": "540005494", "commonStockSharesOutstanding": "13181510.80", "intangibleAssetsExcludingGoodwill": "611609105", "cashAndCashEquivalentsAtCarryingValue": "540005494", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "244820000", "profitLoss": "None", "dividendPayout": "10000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "CAD", "changeInInventory": "None", "operatingCashflow": "371683000", "capitalExpenditures": "16332000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-450241000", "cashflowFromInvestment": "-92992000", "stockBasedCompensation": "12500000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "10000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "234080000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 820468000, "cost_of_revenue": 33370000, "gross_profit": 787098000, "research_and_development": 21100000, "selling_general_admin": 89882000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 444227000, "depreciation_amortisation": 234080000, "ebitda": 678307000, "interest_expense": 203760000, "interest_income": null, "other_non_operating": null, "pretax_income": 240467000, "tax_provision": -4353000, "effective_tax_rate": null, "net_income": 244820000, "net_income_continuing_ops": 245578000, "net_income_to_common": 244820000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 540005494, "short_term_investments": 102363422, "net_receivables": 43205651, "inventory": 4100470, "other_current_assets": null, "total_current_assets": 701206436, "net_ppe": null, "goodwill": 1920410518, "intangible_assets": 611609105, "goodwill_and_intangibles": 2532019623, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3679635792, "total_assets": 4380842229, "short_term_debt": 1672684, "accounts_payable": 23619309, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 127257456, "long_term_debt": 3187152000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3107638147, "total_liabilities": 3234895604, "total_debt": 3188824684, "preferred_stock": null, "minority_interest": null, "retained_earnings": 994124018, "total_equity": 1145946624, "shares_outstanding": 13181510, "operating_cash_flow": 371683000, "stock_based_compensation": 12500000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 16332000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -92992000, "dividends_paid": 10000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -450241000, "free_cash_flow": 388015000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "444227000", "ebitda": "678307000", "netIncome": "244820000", "grossProfit": "787098000", "depreciation": "None", "totalRevenue": "820468000", "costOfRevenue": "33370000", "interestIncome": "5196000", "incomeBeforeTax": "240467000", "interestExpense": "203760000", "operatingIncome": "404541000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "-4353000", "reportedCurrency": "CAD", "netInterestIncome": "-198564000", "nonInterestIncome": "None", "operatingExpenses": "382557000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "21100000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "33370000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "234080000", "sellingGeneralAndAdministrative": "89882000", "netIncomeFromContinuingOperations": "245578000" }, "balance": { "goodwill": "1920410518", "inventory": "4100470", "commonStock": "20863422", "currentDebt": "None", "investments": "None", "totalAssets": "4380842229", "longTermDebt": "3187152000", "shortTermDebt": "1672684", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "611609105", "reportedCurrency": "CAD", "retainedEarnings": "994124018", "totalLiabilities": "3234895604", "otherCurrentAssets": "11531396", "totalCurrentAssets": "701206436", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "102363422", "currentNetReceivables": "43205651", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3679635792", "currentAccountsPayable": "23619309", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1318526000", "shortLongTermDebtTotal": "2524492150", "totalShareholderEquity": "1145946624", "capitalLeaseObligations": "29051000", "otherCurrentLiabilities": "30464423", "totalCurrentLiabilities": "127257456", "otherNonCurrentLiabilities": "30051000", "totalNonCurrentLiabilities": "3107638147", "cashAndShortTermInvestments": "540005494", "commonStockSharesOutstanding": "13181510.80", "intangibleAssetsExcludingGoodwill": "611609105", "cashAndCashEquivalentsAtCarryingValue": "540005494", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "244820000", "profitLoss": "None", "dividendPayout": "10000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "CAD", "changeInInventory": "None", "operatingCashflow": "371683000", "capitalExpenditures": "16332000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-450241000", "cashflowFromInvestment": "-92992000", "stockBasedCompensation": "12500000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "10000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "234080000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T23:59:53.184883+00:00", "is_restated": false, "income_statement": { "revenue": 910893000, "cost_of_revenue": 37224000, "gross_profit": 873669000, "ebit": 473772000, "ebitda": 740015000, "pretax_income": 202320000, "tax_provision": 15122000, "net_income": 187198000, "net_income_to_common": 187198000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 418382109, "total_current_assets": 875196452, "total_assets": 4566763832, "short_term_debt": 20261422, "long_term_debt": null, "total_debt": 20261422, "total_liabilities": 3606420667, "total_equity": 960343165, "shares_outstanding": 23952808, "goodwill_and_intangibles": 2505798341 }, "cash_flow": { "operating_cash_flow": 375617000, "capital_expenditure": 35942000, "free_cash_flow": 411559000, "dividends_paid": 20000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 187318, "ticker_id": 8627, "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:59:53.184883+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "473772000", "ebitda": "740015000", "netIncome": "187198000", "grossProfit": "873669000", "depreciation": "None", "totalRevenue": "910893000", "costOfRevenue": "37224000", "interestIncome": "33234000", "incomeBeforeTax": "202320000", "interestExpense": "271452000", "operatingIncome": "478289000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "15122000", "reportedCurrency": "CAD", "netInterestIncome": "-238218000", "nonInterestIncome": "None", "operatingExpenses": "395380000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "7100000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "37224000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "266243000", "sellingGeneralAndAdministrative": "87943000", "netIncomeFromContinuingOperations": "187198000" }, "balance": { "goodwill": "1886719105", "inventory": "2742240", "commonStock": "20497397", "currentDebt": "None", "investments": "None", "totalAssets": "4566763832", "longTermDebt": "None", "shortTermDebt": "20261422", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "619079236", "reportedCurrency": "CAD", "retainedEarnings": "795106998", "totalLiabilities": "3606420667", "otherCurrentAssets": "10288027", "totalCurrentAssets": "875196452", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "373769037", "currentNetReceivables": "70015037", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3691567379", "currentAccountsPayable": "20240601", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1458933000", "shortLongTermDebtTotal": "2885198380", "totalShareholderEquity": "960343165", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "33061873", "totalCurrentLiabilities": "124350106", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "3482070561", "cashAndShortTermInvestments": "418382109", "commonStockSharesOutstanding": "23952808.20", "intangibleAssetsExcludingGoodwill": "619079236", "cashAndCashEquivalentsAtCarryingValue": "418382109", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "187198000", "profitLoss": "None", "dividendPayout": "20000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "CAD", "changeInInventory": "None", "operatingCashflow": "375617000", "capitalExpenditures": "35942000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-40321000", "cashflowFromInvestment": "-39610000", "stockBasedCompensation": "16035000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "20000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "266243000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 910893000, "cost_of_revenue": 37224000, "gross_profit": 873669000, "research_and_development": 7100000, "selling_general_admin": 87943000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 473772000, "depreciation_amortisation": 266243000, "ebitda": 740015000, "interest_expense": 271452000, "interest_income": null, "other_non_operating": null, "pretax_income": 202320000, "tax_provision": 15122000, "effective_tax_rate": null, "net_income": 187198000, "net_income_continuing_ops": 187198000, "net_income_to_common": 187198000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 418382109, "short_term_investments": 373769037, "net_receivables": 70015037, "inventory": 2742240, "other_current_assets": null, "total_current_assets": 875196452, "net_ppe": null, "goodwill": 1886719105, "intangible_assets": 619079236, "goodwill_and_intangibles": 2505798341, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3691567379, "total_assets": 4566763832, "short_term_debt": 20261422, "accounts_payable": 20240601, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 124350106, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3482070561, "total_liabilities": 3606420667, "total_debt": 20261422, "preferred_stock": null, "minority_interest": null, "retained_earnings": 795106998, "total_equity": 960343165, "shares_outstanding": 23952808, "operating_cash_flow": 375617000, "stock_based_compensation": 16035000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 35942000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -39610000, "dividends_paid": 20000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -40321000, "free_cash_flow": 411559000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "473772000", "ebitda": "740015000", "netIncome": "187198000", "grossProfit": "873669000", "depreciation": "None", "totalRevenue": "910893000", "costOfRevenue": "37224000", "interestIncome": "33234000", "incomeBeforeTax": "202320000", "interestExpense": "271452000", "operatingIncome": "478289000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "15122000", "reportedCurrency": "CAD", "netInterestIncome": "-238218000", "nonInterestIncome": "None", "operatingExpenses": "395380000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "7100000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "37224000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "266243000", "sellingGeneralAndAdministrative": "87943000", "netIncomeFromContinuingOperations": "187198000" }, "balance": { "goodwill": "1886719105", "inventory": "2742240", "commonStock": "20497397", "currentDebt": "None", "investments": "None", "totalAssets": "4566763832", "longTermDebt": "None", "shortTermDebt": "20261422", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "619079236", "reportedCurrency": "CAD", "retainedEarnings": "795106998", "totalLiabilities": "3606420667", "otherCurrentAssets": "10288027", "totalCurrentAssets": "875196452", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "373769037", "currentNetReceivables": "70015037", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3691567379", "currentAccountsPayable": "20240601", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1458933000", "shortLongTermDebtTotal": "2885198380", "totalShareholderEquity": "960343165", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "33061873", "totalCurrentLiabilities": "124350106", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "3482070561", "cashAndShortTermInvestments": "418382109", "commonStockSharesOutstanding": "23952808.20", "intangibleAssetsExcludingGoodwill": "619079236", "cashAndCashEquivalentsAtCarryingValue": "418382109", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "187198000", "profitLoss": "None", "dividendPayout": "20000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "CAD", "changeInInventory": "None", "operatingCashflow": "375617000", "capitalExpenditures": "35942000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-40321000", "cashflowFromInvestment": "-39610000", "stockBasedCompensation": "16035000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "20000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "266243000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T23:59:53.184883+00:00", "is_restated": false, "income_statement": { "revenue": 902932000, "cost_of_revenue": 389387000, "gross_profit": 513545000, "ebit": 462327000, "ebitda": 711483000, "pretax_income": -29880000, "tax_provision": 61056000, "net_income": -90936000, "net_income_to_common": -90936000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 768433000, "total_current_assets": 849224000, "total_assets": 5884486000, "short_term_debt": 7894000, "long_term_debt": null, "total_debt": 7894000, "total_liabilities": 4791501000, "total_equity": 1092985000, "shares_outstanding": 23943643, "goodwill_and_intangibles": 3257757000 }, "cash_flow": { "operating_cash_flow": 466297000, "capital_expenditure": 103307000, "free_cash_flow": 569604000, "dividends_paid": 20000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 187323, "ticker_id": 8627, "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:59:53.184883+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "462327000", "ebitda": "711483000", "netIncome": "-90936000", "grossProfit": "513545000", "depreciation": "None", "totalRevenue": "902932000", "costOfRevenue": "389387000", "interestIncome": "None", "incomeBeforeTax": "-29880000", "interestExpense": "0", "operatingIncome": "467949000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "61056000", "reportedCurrency": "CAD", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "45596000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "389387000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "249156000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "2446603000", "inventory": "2429000", "commonStock": "153696000", "currentDebt": "None", "investments": "None", "totalAssets": "5884486000", "longTermDebt": "None", "shortTermDebt": "7894000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "811154000", "reportedCurrency": "CAD", "retainedEarnings": "843601000", "totalLiabilities": "4791501000", "otherCurrentAssets": "20480000", "totalCurrentAssets": "849224000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "18632000", "currentNetReceivables": "39250000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5035262000", "currentAccountsPayable": "3609000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1703039000", "shortLongTermDebtTotal": "3730201000", "totalShareholderEquity": "1092985000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "166719000", "totalCurrentLiabilities": "178222000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "4613279000", "cashAndShortTermInvestments": "768433000", "commonStockSharesOutstanding": "23943643", "intangibleAssetsExcludingGoodwill": "811154000", "cashAndCashEquivalentsAtCarryingValue": "768433000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-90936000", "profitLoss": "None", "dividendPayout": "20000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "CAD", "changeInInventory": "None", "operatingCashflow": "466297000", "capitalExpenditures": "103307000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-114207000", "cashflowFromInvestment": "-103307000", "stockBasedCompensation": "29505000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "20000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "249156000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 902932000, "cost_of_revenue": 389387000, "gross_profit": 513545000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 462327000, "depreciation_amortisation": 249156000, "ebitda": 711483000, "interest_expense": 0, "interest_income": null, "other_non_operating": null, "pretax_income": -29880000, "tax_provision": 61056000, "effective_tax_rate": null, "net_income": -90936000, "net_income_continuing_ops": null, "net_income_to_common": -90936000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 768433000, "short_term_investments": 18632000, "net_receivables": 39250000, "inventory": 2429000, "other_current_assets": null, "total_current_assets": 849224000, "net_ppe": null, "goodwill": 2446603000, "intangible_assets": 811154000, "goodwill_and_intangibles": 3257757000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 5035262000, "total_assets": 5884486000, "short_term_debt": 7894000, "accounts_payable": 3609000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 178222000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4613279000, "total_liabilities": 4791501000, "total_debt": 7894000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 843601000, "total_equity": 1092985000, "shares_outstanding": 23943643, "operating_cash_flow": 466297000, "stock_based_compensation": 29505000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 103307000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -103307000, "dividends_paid": 20000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -114207000, "free_cash_flow": 569604000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "462327000", "ebitda": "711483000", "netIncome": "-90936000", "grossProfit": "513545000", "depreciation": "None", "totalRevenue": "902932000", "costOfRevenue": "389387000", "interestIncome": "None", "incomeBeforeTax": "-29880000", "interestExpense": "0", "operatingIncome": "467949000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "61056000", "reportedCurrency": "CAD", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "45596000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "389387000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "249156000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "2446603000", "inventory": "2429000", "commonStock": "153696000", "currentDebt": "None", "investments": "None", "totalAssets": "5884486000", "longTermDebt": "None", "shortTermDebt": "7894000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "811154000", "reportedCurrency": "CAD", "retainedEarnings": "843601000", "totalLiabilities": "4791501000", "otherCurrentAssets": "20480000", "totalCurrentAssets": "849224000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "18632000", "currentNetReceivables": "39250000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5035262000", "currentAccountsPayable": "3609000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1703039000", "shortLongTermDebtTotal": "3730201000", "totalShareholderEquity": "1092985000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "166719000", "totalCurrentLiabilities": "178222000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "4613279000", "cashAndShortTermInvestments": "768433000", "commonStockSharesOutstanding": "23943643", "intangibleAssetsExcludingGoodwill": "811154000", "cashAndCashEquivalentsAtCarryingValue": "768433000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-90936000", "profitLoss": "None", "dividendPayout": "20000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "CAD", "changeInInventory": "None", "operatingCashflow": "466297000", "capitalExpenditures": "103307000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-114207000", "cashflowFromInvestment": "-103307000", "stockBasedCompensation": "29505000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "20000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "249156000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ], "quarterly": [ { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T23:59:53.184883+00:00", "is_restated": false, "income_statement": { "revenue": 87284985, "cost_of_revenue": 64024028, "gross_profit": 23260956, "ebit": 3092973, "ebitda": 33913414, "pretax_income": -160714257, "tax_provision": -9375164, "net_income": -45612570, "net_income_to_common": -45612570, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 375797457, "total_current_assets": 616695327, "total_assets": 4811060088, "short_term_debt": 1707102140, "long_term_debt": 1270275000, "total_debt": 2977377140, "total_liabilities": 3614788711, "total_equity": 373130263, "shares_outstanding": 14979228, "goodwill_and_intangibles": 1864611760 }, "cash_flow": { "operating_cash_flow": 3629354, "capital_expenditure": 117989127, "free_cash_flow": 121618481, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 187286, "ticker_id": 8627, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:59:53.184883+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "3092973", "ebitda": "33913414", "netIncome": "-45612570", "grossProfit": "23260956", "depreciation": "None", "totalRevenue": "87284985", "costOfRevenue": "64024028", "interestIncome": "4149000", "incomeBeforeTax": "-160714257", "interestExpense": "50391890", "operatingIncome": "3092972", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "-9375164", "reportedCurrency": "CAD", "netInterestIncome": "-45809000", "nonInterestIncome": "None", "operatingExpenses": "20167984", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "64024028", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "30820441", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "-150949000" }, "balance": { "goodwill": "1551490468", "inventory": "None", "commonStock": "62630153", "currentDebt": "None", "investments": "None", "totalAssets": "4811060088", "longTermDebt": "1270275000", "shortTermDebt": "1707102140", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "313121292", "reportedCurrency": "CAD", "retainedEarnings": "204680118", "totalLiabilities": "3614788711", "otherCurrentAssets": "191380818", "totalCurrentAssets": "616695327", "currentLongTermDebt": "2374537000", "longTermInvestments": "17160000", "shortTermInvestments": "426000", "currentNetReceivables": "49517052", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4194364761", "currentAccountsPayable": "63872447", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2620328243", "totalShareholderEquity": "373130263", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "682684994", "totalCurrentLiabilities": "2453659581", "otherNonCurrentLiabilities": "264575000", "totalNonCurrentLiabilities": "1161129129", "cashAndShortTermInvestments": "375797457", "commonStockSharesOutstanding": "14979228", "intangibleAssetsExcludingGoodwill": "313121292", "cashAndCashEquivalentsAtCarryingValue": "375797457", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-45612570", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "CAD", "changeInInventory": "None", "operatingCashflow": "3629354", "capitalExpenditures": "117989127", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "120691092", "cashflowFromInvestment": "-118861376", "stockBasedCompensation": "3129000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "30820441", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 87284985, "cost_of_revenue": 64024028, "gross_profit": 23260956, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 3092973, "depreciation_amortisation": 30820441, "ebitda": 33913414, "interest_expense": 50391890, "interest_income": null, "other_non_operating": null, "pretax_income": -160714257, "tax_provision": -9375164, "effective_tax_rate": null, "net_income": -45612570, "net_income_continuing_ops": -150949000, "net_income_to_common": -45612570, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 375797457, "short_term_investments": 426000, "net_receivables": 49517052, "inventory": null, "other_current_assets": null, "total_current_assets": 616695327, "net_ppe": null, "goodwill": 1551490468, "intangible_assets": 313121292, "goodwill_and_intangibles": 1864611760, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4194364761, "total_assets": 4811060088, "short_term_debt": 1707102140, "accounts_payable": 63872447, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2453659581, "long_term_debt": 1270275000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1161129129, "total_liabilities": 3614788711, "total_debt": 2977377140, "preferred_stock": null, "minority_interest": null, "retained_earnings": 204680118, "total_equity": 373130263, "shares_outstanding": 14979228, "operating_cash_flow": 3629354, "stock_based_compensation": 3129000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 117989127, "acquisitions": null, "other_investing": null, "investing_cash_flow": -118861376, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 120691092, "free_cash_flow": 121618481, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "3092973", "ebitda": "33913414", "netIncome": "-45612570", "grossProfit": "23260956", "depreciation": "None", "totalRevenue": "87284985", "costOfRevenue": "64024028", "interestIncome": "4149000", "incomeBeforeTax": "-160714257", "interestExpense": "50391890", "operatingIncome": "3092972", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "-9375164", "reportedCurrency": "CAD", "netInterestIncome": "-45809000", "nonInterestIncome": "None", "operatingExpenses": "20167984", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "64024028", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "30820441", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "-150949000" }, "balance": { "goodwill": "1551490468", "inventory": "None", "commonStock": "62630153", "currentDebt": "None", "investments": "None", "totalAssets": "4811060088", "longTermDebt": "1270275000", "shortTermDebt": "1707102140", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "313121292", "reportedCurrency": "CAD", "retainedEarnings": "204680118", "totalLiabilities": "3614788711", "otherCurrentAssets": "191380818", "totalCurrentAssets": "616695327", "currentLongTermDebt": "2374537000", "longTermInvestments": "17160000", "shortTermInvestments": "426000", "currentNetReceivables": "49517052", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4194364761", "currentAccountsPayable": "63872447", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2620328243", "totalShareholderEquity": "373130263", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "682684994", "totalCurrentLiabilities": "2453659581", "otherNonCurrentLiabilities": "264575000", "totalNonCurrentLiabilities": "1161129129", "cashAndShortTermInvestments": "375797457", "commonStockSharesOutstanding": "14979228", "intangibleAssetsExcludingGoodwill": "313121292", "cashAndCashEquivalentsAtCarryingValue": "375797457", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-45612570", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "CAD", "changeInInventory": "None", "operatingCashflow": "3629354", "capitalExpenditures": "117989127", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "120691092", "cashflowFromInvestment": "-118861376", "stockBasedCompensation": "3129000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "30820441", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T23:59:53.184883+00:00", "is_restated": false, "income_statement": { "revenue": 93964362, "cost_of_revenue": 66445806, "gross_profit": 27518555, "ebit": 6663564, "ebitda": 43683370, "pretax_income": -488080920, "tax_provision": -55227955, "net_income": -125440689, "net_income_to_common": -125440689, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 493872198, "total_current_assets": 607291693, "total_assets": 6598401351, "short_term_debt": 2341959900, "long_term_debt": 1152462000, "total_debt": 3494421900, "total_liabilities": 4830247456, "total_equity": 530387416, "shares_outstanding": 14843623, "goodwill_and_intangibles": 2654687838 }, "cash_flow": { "operating_cash_flow": -30181383, "capital_expenditure": 220274344, "free_cash_flow": 190092961, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 187287, "ticker_id": 8627, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:59:53.184883+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "6663564", "ebitda": "43683370", "netIncome": "-125440689", "grossProfit": "27518555", "depreciation": "None", "totalRevenue": "93964362", "costOfRevenue": "66445806", "interestIncome": "5304000", "incomeBeforeTax": "-488080920", "interestExpense": "53400445", "operatingIncome": "6663564", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "-55227955", "reportedCurrency": "CAD", "netInterestIncome": "-48140000", "nonInterestIncome": "None", "operatingExpenses": "20854990", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "66445806", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "37019806", "sellingGeneralAndAdministrative": "22555000", "netIncomeFromContinuingOperations": "-433206000" }, "balance": { "goodwill": "2212770267", "inventory": "1484788", "commonStock": "69939956", "currentDebt": "None", "investments": "None", "totalAssets": "6598401351", "longTermDebt": "1152462000", "shortTermDebt": "2341959900", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "441917571", "reportedCurrency": "CAD", "retainedEarnings": "330544407", "totalLiabilities": "4830247456", "otherCurrentAssets": "32102818", "totalCurrentAssets": "607291693", "currentLongTermDebt": "2341145000", "longTermInvestments": "None", "shortTermInvestments": "15510348", "currentNetReceivables": "64321538", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5991109658", "currentAccountsPayable": "57400183", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3530836254", "totalShareholderEquity": "530387416", "capitalLeaseObligations": "40109000", "otherCurrentLiabilities": "870076367", "totalCurrentLiabilities": "3314728511", "otherNonCurrentLiabilities": "10091000", "totalNonCurrentLiabilities": "1515518944", "cashAndShortTermInvestments": "493872198", "commonStockSharesOutstanding": "14843623", "intangibleAssetsExcludingGoodwill": "441917571", "cashAndCashEquivalentsAtCarryingValue": "493872198", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-125440689", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "CAD", "changeInInventory": "None", "operatingCashflow": "-30181383", "capitalExpenditures": "220274344", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "283653652", "cashflowFromInvestment": "-221131644", "stockBasedCompensation": "-4465000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "37019806", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 93964362, "cost_of_revenue": 66445806, "gross_profit": 27518555, "research_and_development": null, "selling_general_admin": 22555000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 6663564, "depreciation_amortisation": 37019806, "ebitda": 43683370, "interest_expense": 53400445, "interest_income": null, "other_non_operating": null, "pretax_income": -488080920, "tax_provision": -55227955, "effective_tax_rate": null, "net_income": -125440689, "net_income_continuing_ops": -433206000, "net_income_to_common": -125440689, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 493872198, "short_term_investments": 15510348, "net_receivables": 64321538, "inventory": 1484788, "other_current_assets": null, "total_current_assets": 607291693, "net_ppe": null, "goodwill": 2212770267, "intangible_assets": 441917571, "goodwill_and_intangibles": 2654687838, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 5991109658, "total_assets": 6598401351, "short_term_debt": 2341959900, "accounts_payable": 57400183, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 3314728511, "long_term_debt": 1152462000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1515518944, "total_liabilities": 4830247456, "total_debt": 3494421900, "preferred_stock": null, "minority_interest": null, "retained_earnings": 330544407, "total_equity": 530387416, "shares_outstanding": 14843623, "operating_cash_flow": -30181383, "stock_based_compensation": -4465000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 220274344, "acquisitions": null, "other_investing": null, "investing_cash_flow": -221131644, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 283653652, "free_cash_flow": 190092961, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "6663564", "ebitda": "43683370", "netIncome": "-125440689", "grossProfit": "27518555", "depreciation": "None", "totalRevenue": "93964362", "costOfRevenue": "66445806", "interestIncome": "5304000", "incomeBeforeTax": "-488080920", "interestExpense": "53400445", "operatingIncome": "6663564", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "-55227955", "reportedCurrency": "CAD", "netInterestIncome": "-48140000", "nonInterestIncome": "None", "operatingExpenses": "20854990", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "66445806", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "37019806", "sellingGeneralAndAdministrative": "22555000", "netIncomeFromContinuingOperations": "-433206000" }, "balance": { "goodwill": "2212770267", "inventory": "1484788", "commonStock": "69939956", "currentDebt": "None", "investments": "None", "totalAssets": "6598401351", "longTermDebt": "1152462000", "shortTermDebt": "2341959900", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "441917571", "reportedCurrency": "CAD", "retainedEarnings": "330544407", "totalLiabilities": "4830247456", "otherCurrentAssets": "32102818", "totalCurrentAssets": "607291693", "currentLongTermDebt": "2341145000", "longTermInvestments": "None", "shortTermInvestments": "15510348", "currentNetReceivables": "64321538", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5991109658", "currentAccountsPayable": "57400183", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3530836254", "totalShareholderEquity": "530387416", "capitalLeaseObligations": "40109000", "otherCurrentLiabilities": "870076367", "totalCurrentLiabilities": "3314728511", "otherNonCurrentLiabilities": "10091000", "totalNonCurrentLiabilities": "1515518944", "cashAndShortTermInvestments": "493872198", "commonStockSharesOutstanding": "14843623", "intangibleAssetsExcludingGoodwill": "441917571", "cashAndCashEquivalentsAtCarryingValue": "493872198", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-125440689", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "CAD", "changeInInventory": "None", "operatingCashflow": "-30181383", "capitalExpenditures": "220274344", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "283653652", "cashflowFromInvestment": "-221131644", "stockBasedCompensation": "-4465000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "37019806", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T23:59:53.184883+00:00", "is_restated": false, "income_statement": { "revenue": 101060000, "cost_of_revenue": 4772000, "gross_profit": 96288000, "ebit": -83439000, "ebitda": -45957000, "pretax_income": -137904000, "tax_provision": -16821000, "net_income": -35269000, "net_income_to_common": -35269000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 482605000, "total_current_assets": 840510000, "total_assets": 6926007000, "short_term_debt": null, "long_term_debt": 3309132000, "total_debt": 3309132000, "total_liabilities": 4677984000, "total_equity": 667024000, "shares_outstanding": 14797243, "goodwill_and_intangibles": 3006760000 }, "cash_flow": { "operating_cash_flow": -11346000, "capital_expenditure": 127457000, "free_cash_flow": 116111000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 187289, "ticker_id": 8627, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:59:53.184883+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-83439000", "ebitda": "-45957000", "netIncome": "-35269000", "grossProfit": "96288000", "depreciation": "None", "totalRevenue": "101060000", "costOfRevenue": "4772000", "interestIncome": "5986000", "incomeBeforeTax": "-137904000", "interestExpense": "54465000", "operatingIncome": "5977000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "-16821000", "reportedCurrency": "CAD", "netInterestIncome": "-48479000", "nonInterestIncome": "None", "operatingExpenses": "90311000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "4772000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "37482000", "sellingGeneralAndAdministrative": "22439000", "netIncomeFromContinuingOperations": "-121083000" }, "balance": { "goodwill": "2545357000", "inventory": "None", "commonStock": "68530000", "currentDebt": "None", "investments": "None", "totalAssets": "6926007000", "longTermDebt": "3309132000", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "461403000", "reportedCurrency": "CAD", "retainedEarnings": "452125000", "totalLiabilities": "4677984000", "otherCurrentAssets": "304718000", "totalCurrentAssets": "840510000", "currentLongTermDebt": "None", "longTermInvestments": "17662000", "shortTermInvestments": "442000", "currentNetReceivables": "53187000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6085497000", "currentAccountsPayable": "111577000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3309132000", "totalShareholderEquity": "667024000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "92774000", "totalCurrentLiabilities": "204351000", "otherNonCurrentLiabilities": "1010237000", "totalNonCurrentLiabilities": "4473633000", "cashAndShortTermInvestments": "482605000", "commonStockSharesOutstanding": "14797243", "intangibleAssetsExcludingGoodwill": "461403000", "cashAndCashEquivalentsAtCarryingValue": "482605000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-35269000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "CAD", "changeInInventory": "None", "operatingCashflow": "-11346000", "capitalExpenditures": "127457000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "64057000", "cashflowFromInvestment": "-127203000", "stockBasedCompensation": "3018000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-120000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "37482000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 101060000, "cost_of_revenue": 4772000, "gross_profit": 96288000, "research_and_development": null, "selling_general_admin": 22439000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -83439000, "depreciation_amortisation": 37482000, "ebitda": -45957000, "interest_expense": 54465000, "interest_income": null, "other_non_operating": null, "pretax_income": -137904000, "tax_provision": -16821000, "effective_tax_rate": null, "net_income": -35269000, "net_income_continuing_ops": -121083000, "net_income_to_common": -35269000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 482605000, "short_term_investments": 442000, "net_receivables": 53187000, "inventory": null, "other_current_assets": null, "total_current_assets": 840510000, "net_ppe": null, "goodwill": 2545357000, "intangible_assets": 461403000, "goodwill_and_intangibles": 3006760000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 6085497000, "total_assets": 6926007000, "short_term_debt": null, "accounts_payable": 111577000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 204351000, "long_term_debt": 3309132000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4473633000, "total_liabilities": 4677984000, "total_debt": 3309132000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 452125000, "total_equity": 667024000, "shares_outstanding": 14797243, "operating_cash_flow": -11346000, "stock_based_compensation": 3018000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 127457000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -127203000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 64057000, "free_cash_flow": 116111000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-83439000", "ebitda": "-45957000", "netIncome": "-35269000", "grossProfit": "96288000", "depreciation": "None", "totalRevenue": "101060000", "costOfRevenue": "4772000", "interestIncome": "5986000", "incomeBeforeTax": "-137904000", "interestExpense": "54465000", "operatingIncome": "5977000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "-16821000", "reportedCurrency": "CAD", "netInterestIncome": "-48479000", "nonInterestIncome": "None", "operatingExpenses": "90311000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "4772000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "37482000", "sellingGeneralAndAdministrative": "22439000", "netIncomeFromContinuingOperations": "-121083000" }, "balance": { "goodwill": "2545357000", "inventory": "None", "commonStock": "68530000", "currentDebt": "None", "investments": "None", "totalAssets": "6926007000", "longTermDebt": "3309132000", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "461403000", "reportedCurrency": "CAD", "retainedEarnings": "452125000", "totalLiabilities": "4677984000", "otherCurrentAssets": "304718000", "totalCurrentAssets": "840510000", "currentLongTermDebt": "None", "longTermInvestments": "17662000", "shortTermInvestments": "442000", "currentNetReceivables": "53187000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6085497000", "currentAccountsPayable": "111577000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3309132000", "totalShareholderEquity": "667024000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "92774000", "totalCurrentLiabilities": "204351000", "otherNonCurrentLiabilities": "1010237000", "totalNonCurrentLiabilities": "4473633000", "cashAndShortTermInvestments": "482605000", "commonStockSharesOutstanding": "14797243", "intangibleAssetsExcludingGoodwill": "461403000", "cashAndCashEquivalentsAtCarryingValue": "482605000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-35269000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "CAD", "changeInInventory": "None", "operatingCashflow": "-11346000", "capitalExpenditures": "127457000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "64057000", "cashflowFromInvestment": "-127203000", "stockBasedCompensation": "3018000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-120000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "37482000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T23:59:53.184883+00:00", "is_restated": false, "income_statement": { "revenue": 106106000, "cost_of_revenue": 4344000, "gross_profit": 101762000, "ebit": 132958000, "ebitda": 170511000, "pretax_income": 79327000, "tax_provision": 3798000, "net_income": 20996000, "net_income_to_common": 20996000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 547386000, "total_current_assets": 872351000, "total_assets": 6754282000, "short_term_debt": null, "long_term_debt": 3186770000, "total_debt": 3186770000, "total_liabilities": 4475085000, "total_equity": 676265000, "shares_outstanding": 16562440, "goodwill_and_intangibles": 2970103000 }, "cash_flow": { "operating_cash_flow": -30668000, "capital_expenditure": 35201000, "free_cash_flow": 4533000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 187290, "ticker_id": 8627, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:59:53.184883+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "132958000", "ebitda": "170511000", "netIncome": "20996000", "grossProfit": "101762000", "depreciation": "None", "totalRevenue": "106106000", "costOfRevenue": "4344000", "interestIncome": "6834000", "incomeBeforeTax": "79327000", "interestExpense": "53631000", "operatingIncome": "17866000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "3798000", "reportedCurrency": "CAD", "netInterestIncome": "-46797000", "nonInterestIncome": "None", "operatingExpenses": "83896000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "4344000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "37553000", "sellingGeneralAndAdministrative": "21553000", "netIncomeFromContinuingOperations": "75529000" }, "balance": { "goodwill": "2499892000", "inventory": "None", "commonStock": "68426000", "currentDebt": "None", "investments": "None", "totalAssets": "6754282000", "longTermDebt": "3186770000", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "470211000", "reportedCurrency": "CAD", "retainedEarnings": "487342000", "totalLiabilities": "4475085000", "otherCurrentAssets": "253184000", "totalCurrentAssets": "872351000", "currentLongTermDebt": "None", "longTermInvestments": "14921000", "shortTermInvestments": "411000", "currentNetReceivables": "71370000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5881931000", "currentAccountsPayable": "89990000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3186770000", "totalShareholderEquity": "676265000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "80593000", "totalCurrentLiabilities": "171676000", "otherNonCurrentLiabilities": "951536000", "totalNonCurrentLiabilities": "4303409000", "cashAndShortTermInvestments": "547386000", "commonStockSharesOutstanding": "16562440", "intangibleAssetsExcludingGoodwill": "470211000", "cashAndCashEquivalentsAtCarryingValue": "547386000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "75529000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "CAD", "changeInInventory": "None", "operatingCashflow": "-30668000", "capitalExpenditures": "35201000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-8089000", "cashflowFromInvestment": "-182155000", "stockBasedCompensation": "2351000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1537000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "37553000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 106106000, "cost_of_revenue": 4344000, "gross_profit": 101762000, "research_and_development": null, "selling_general_admin": 21553000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 132958000, "depreciation_amortisation": 37553000, "ebitda": 170511000, "interest_expense": 53631000, "interest_income": null, "other_non_operating": null, "pretax_income": 79327000, "tax_provision": 3798000, "effective_tax_rate": null, "net_income": 20996000, "net_income_continuing_ops": 75529000, "net_income_to_common": 20996000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 547386000, "short_term_investments": 411000, "net_receivables": 71370000, "inventory": null, "other_current_assets": null, "total_current_assets": 872351000, "net_ppe": null, "goodwill": 2499892000, "intangible_assets": 470211000, "goodwill_and_intangibles": 2970103000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 5881931000, "total_assets": 6754282000, "short_term_debt": null, "accounts_payable": 89990000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 171676000, "long_term_debt": 3186770000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4303409000, "total_liabilities": 4475085000, "total_debt": 3186770000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 487342000, "total_equity": 676265000, "shares_outstanding": 16562440, "operating_cash_flow": -30668000, "stock_based_compensation": 2351000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 35201000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -182155000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -8089000, "free_cash_flow": 4533000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "132958000", "ebitda": "170511000", "netIncome": "20996000", "grossProfit": "101762000", "depreciation": "None", "totalRevenue": "106106000", "costOfRevenue": "4344000", "interestIncome": "6834000", "incomeBeforeTax": "79327000", "interestExpense": "53631000", "operatingIncome": "17866000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "3798000", "reportedCurrency": "CAD", "netInterestIncome": "-46797000", "nonInterestIncome": "None", "operatingExpenses": "83896000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "4344000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "37553000", "sellingGeneralAndAdministrative": "21553000", "netIncomeFromContinuingOperations": "75529000" }, "balance": { "goodwill": "2499892000", "inventory": "None", "commonStock": "68426000", "currentDebt": "None", "investments": "None", "totalAssets": "6754282000", "longTermDebt": "3186770000", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "470211000", "reportedCurrency": "CAD", "retainedEarnings": "487342000", "totalLiabilities": "4475085000", "otherCurrentAssets": "253184000", "totalCurrentAssets": "872351000", "currentLongTermDebt": "None", "longTermInvestments": "14921000", "shortTermInvestments": "411000", "currentNetReceivables": "71370000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5881931000", "currentAccountsPayable": "89990000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3186770000", "totalShareholderEquity": "676265000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "80593000", "totalCurrentLiabilities": "171676000", "otherNonCurrentLiabilities": "951536000", "totalNonCurrentLiabilities": "4303409000", "cashAndShortTermInvestments": "547386000", "commonStockSharesOutstanding": "16562440", "intangibleAssetsExcludingGoodwill": "470211000", "cashAndCashEquivalentsAtCarryingValue": "547386000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "75529000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "CAD", "changeInInventory": "None", "operatingCashflow": "-30668000", "capitalExpenditures": "35201000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-8089000", "cashflowFromInvestment": "-182155000", "stockBasedCompensation": "2351000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1537000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "37553000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T23:59:53.184883+00:00", "is_restated": false, "income_statement": { "revenue": 116749000, "cost_of_revenue": 6718000, "gross_profit": 110031000, "ebit": 6390000, "ebitda": 43198000, "pretax_income": -50539000, "tax_provision": 918000, "net_income": -15538000, "net_income_to_common": -15538000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 797371000, "total_current_assets": 1154938000, "total_assets": 7125166000, "short_term_debt": null, "long_term_debt": 3353208000, "total_debt": 3353208000, "total_liabilities": 4681694000, "total_equity": 708616000, "shares_outstanding": 14381000, "goodwill_and_intangibles": 3100707000 }, "cash_flow": { "operating_cash_flow": 138924000, "capital_expenditure": 34744000, "free_cash_flow": 173668000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 187291, "ticker_id": 8627, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:59:53.184883+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "6390000", "ebitda": "43198000", "netIncome": "-15538000", "grossProfit": "110031000", "depreciation": "None", "totalRevenue": "116749000", "costOfRevenue": "6718000", "interestIncome": "6473000", "incomeBeforeTax": "-50539000", "interestExpense": "56929000", "operatingIncome": "30849000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "918000", "reportedCurrency": "CAD", "netInterestIncome": "-50456000", "nonInterestIncome": "None", "operatingExpenses": "79182000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "6718000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "36808000", "sellingGeneralAndAdministrative": "26073000", "netIncomeFromContinuingOperations": "-51457000" }, "balance": { "goodwill": "2613409000", "inventory": "None", "commonStock": "65971000", "currentDebt": "None", "investments": "None", "totalAssets": "7125166000", "longTermDebt": "3353208000", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "487298000", "reportedCurrency": "CAD", "retainedEarnings": "456692000", "totalLiabilities": "4681694000", "otherCurrentAssets": "265768000", "totalCurrentAssets": "1154938000", "currentLongTermDebt": "None", "longTermInvestments": "12953000", "shortTermInvestments": "685000", "currentNetReceivables": "91114000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5970228000", "currentAccountsPayable": "92664000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3353208000", "totalShareholderEquity": "708616000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "105602000", "totalCurrentLiabilities": "204979000", "otherNonCurrentLiabilities": "950342000", "totalNonCurrentLiabilities": "4476715000", "cashAndShortTermInvestments": "797371000", "commonStockSharesOutstanding": "14381000", "intangibleAssetsExcludingGoodwill": "487298000", "cashAndCashEquivalentsAtCarryingValue": "797371000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-51457000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "CAD", "changeInInventory": "None", "operatingCashflow": "138924000", "capitalExpenditures": "34744000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "332507000", "cashflowFromInvestment": "-230557000", "stockBasedCompensation": "3241000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-6788000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "36808000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 116749000, "cost_of_revenue": 6718000, "gross_profit": 110031000, "research_and_development": null, "selling_general_admin": 26073000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 6390000, "depreciation_amortisation": 36808000, "ebitda": 43198000, "interest_expense": 56929000, "interest_income": null, "other_non_operating": null, "pretax_income": -50539000, "tax_provision": 918000, "effective_tax_rate": null, "net_income": -15538000, "net_income_continuing_ops": -51457000, "net_income_to_common": -15538000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 797371000, "short_term_investments": 685000, "net_receivables": 91114000, "inventory": null, "other_current_assets": null, "total_current_assets": 1154938000, "net_ppe": null, "goodwill": 2613409000, "intangible_assets": 487298000, "goodwill_and_intangibles": 3100707000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 5970228000, "total_assets": 7125166000, "short_term_debt": null, "accounts_payable": 92664000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 204979000, "long_term_debt": 3353208000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4476715000, "total_liabilities": 4681694000, "total_debt": 3353208000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 456692000, "total_equity": 708616000, "shares_outstanding": 14381000, "operating_cash_flow": 138924000, "stock_based_compensation": 3241000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 34744000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -230557000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 332507000, "free_cash_flow": 173668000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "6390000", "ebitda": "43198000", "netIncome": "-15538000", "grossProfit": "110031000", "depreciation": "None", "totalRevenue": "116749000", "costOfRevenue": "6718000", "interestIncome": "6473000", "incomeBeforeTax": "-50539000", "interestExpense": "56929000", "operatingIncome": "30849000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "918000", "reportedCurrency": "CAD", "netInterestIncome": "-50456000", "nonInterestIncome": "None", "operatingExpenses": "79182000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "6718000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "36808000", "sellingGeneralAndAdministrative": "26073000", "netIncomeFromContinuingOperations": "-51457000" }, "balance": { "goodwill": "2613409000", "inventory": "None", "commonStock": "65971000", "currentDebt": "None", "investments": "None", "totalAssets": "7125166000", "longTermDebt": "3353208000", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "487298000", "reportedCurrency": "CAD", "retainedEarnings": "456692000", "totalLiabilities": "4681694000", "otherCurrentAssets": "265768000", "totalCurrentAssets": "1154938000", "currentLongTermDebt": "None", "longTermInvestments": "12953000", "shortTermInvestments": "685000", "currentNetReceivables": "91114000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5970228000", "currentAccountsPayable": "92664000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3353208000", "totalShareholderEquity": "708616000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "105602000", "totalCurrentLiabilities": "204979000", "otherNonCurrentLiabilities": "950342000", "totalNonCurrentLiabilities": "4476715000", "cashAndShortTermInvestments": "797371000", "commonStockSharesOutstanding": "14381000", "intangibleAssetsExcludingGoodwill": "487298000", "cashAndCashEquivalentsAtCarryingValue": "797371000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-51457000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "CAD", "changeInInventory": "None", "operatingCashflow": "138924000", "capitalExpenditures": "34744000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "332507000", "cashflowFromInvestment": "-230557000", "stockBasedCompensation": "3241000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-6788000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "36808000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T23:59:53.184883+00:00", "is_restated": false, "income_statement": { "revenue": 127995000, "cost_of_revenue": 9970000, "gross_profit": 118025000, "ebit": -442483000, "ebitda": -412582000, "pretax_income": -500459000, "tax_provision": -53229000, "net_income": -126311000, "net_income_to_common": -126311000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 552064000, "total_current_assets": 1021272000, "total_assets": 6945179000, "short_term_debt": 2038000, "long_term_debt": 3096615000, "total_debt": 3098653000, "total_liabilities": 4448474000, "total_equity": 710280000, "shares_outstanding": 14084000, "goodwill_and_intangibles": 3110438000 }, "cash_flow": { "operating_cash_flow": -1692000, "capital_expenditure": 16866000, "free_cash_flow": 15174000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 187292, "ticker_id": 8627, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:59:53.184883+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-442483000", "ebitda": "-412582000", "netIncome": "-126311000", "grossProfit": "118025000", "depreciation": "None", "totalRevenue": "127995000", "costOfRevenue": "9970000", "interestIncome": "8997000", "incomeBeforeTax": "-500459000", "interestExpense": "57976000", "operatingIncome": "-227528000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-53229000", "reportedCurrency": "CAD", "netInterestIncome": "-48979000", "nonInterestIncome": "None", "operatingExpenses": "345553000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "9970000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "29901000", "sellingGeneralAndAdministrative": "34574000", "netIncomeFromContinuingOperations": "-447230000" }, "balance": { "goodwill": "2612972000", "inventory": "1457000", "commonStock": "59082000", "currentDebt": "None", "investments": "None", "totalAssets": "6945179000", "longTermDebt": "3096615000", "shortTermDebt": "2038000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "497466000", "reportedCurrency": "CAD", "retainedEarnings": "467333000", "totalLiabilities": "4448474000", "otherCurrentAssets": "279003000", "totalCurrentAssets": "1021272000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "565000", "currentNetReceivables": "188183000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5923907000", "currentAccountsPayable": "107952000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3129990000", "totalShareholderEquity": "710280000", "capitalLeaseObligations": "33375000", "otherCurrentLiabilities": "81817000", "totalCurrentLiabilities": "256578000", "otherNonCurrentLiabilities": "13421000", "totalNonCurrentLiabilities": "4191896000", "cashAndShortTermInvestments": "552064000", "commonStockSharesOutstanding": "14084000", "intangibleAssetsExcludingGoodwill": "497466000", "cashAndCashEquivalentsAtCarryingValue": "552064000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-447230000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "CAD", "changeInInventory": "None", "operatingCashflow": "-1692000", "capitalExpenditures": "16866000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-12120000", "cashflowFromInvestment": "-557425000", "stockBasedCompensation": "3053000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2336000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "29901000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 127995000, "cost_of_revenue": 9970000, "gross_profit": 118025000, "research_and_development": null, "selling_general_admin": 34574000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -442483000, "depreciation_amortisation": 29901000, "ebitda": -412582000, "interest_expense": 57976000, "interest_income": null, "other_non_operating": null, "pretax_income": -500459000, "tax_provision": -53229000, "effective_tax_rate": null, "net_income": -126311000, "net_income_continuing_ops": -447230000, "net_income_to_common": -126311000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 552064000, "short_term_investments": 565000, "net_receivables": 188183000, "inventory": 1457000, "other_current_assets": null, "total_current_assets": 1021272000, "net_ppe": null, "goodwill": 2612972000, "intangible_assets": 497466000, "goodwill_and_intangibles": 3110438000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 5923907000, "total_assets": 6945179000, "short_term_debt": 2038000, "accounts_payable": 107952000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 256578000, "long_term_debt": 3096615000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4191896000, "total_liabilities": 4448474000, "total_debt": 3098653000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 467333000, "total_equity": 710280000, "shares_outstanding": 14084000, "operating_cash_flow": -1692000, "stock_based_compensation": 3053000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 16866000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -557425000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -12120000, "free_cash_flow": 15174000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-442483000", "ebitda": "-412582000", "netIncome": "-126311000", "grossProfit": "118025000", "depreciation": "None", "totalRevenue": "127995000", "costOfRevenue": "9970000", "interestIncome": "8997000", "incomeBeforeTax": "-500459000", "interestExpense": "57976000", "operatingIncome": "-227528000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-53229000", "reportedCurrency": "CAD", "netInterestIncome": "-48979000", "nonInterestIncome": "None", "operatingExpenses": "345553000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "9970000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "29901000", "sellingGeneralAndAdministrative": "34574000", "netIncomeFromContinuingOperations": "-447230000" }, "balance": { "goodwill": "2612972000", "inventory": "1457000", "commonStock": "59082000", "currentDebt": "None", "investments": "None", "totalAssets": "6945179000", "longTermDebt": "3096615000", "shortTermDebt": "2038000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "497466000", "reportedCurrency": "CAD", "retainedEarnings": "467333000", "totalLiabilities": "4448474000", "otherCurrentAssets": "279003000", "totalCurrentAssets": "1021272000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "565000", "currentNetReceivables": "188183000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5923907000", "currentAccountsPayable": "107952000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3129990000", "totalShareholderEquity": "710280000", "capitalLeaseObligations": "33375000", "otherCurrentLiabilities": "81817000", "totalCurrentLiabilities": "256578000", "otherNonCurrentLiabilities": "13421000", "totalNonCurrentLiabilities": "4191896000", "cashAndShortTermInvestments": "552064000", "commonStockSharesOutstanding": "14084000", "intangibleAssetsExcludingGoodwill": "497466000", "cashAndCashEquivalentsAtCarryingValue": "552064000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-447230000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "CAD", "changeInInventory": "None", "operatingCashflow": "-1692000", "capitalExpenditures": "16866000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-12120000", "cashflowFromInvestment": "-557425000", "stockBasedCompensation": "3053000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2336000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "29901000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T23:59:53.184883+00:00", "is_restated": false, "income_statement": { "revenue": 138441000, "cost_of_revenue": 6214000, "gross_profit": 132227000, "ebit": 132487000, "ebitda": 167527000, "pretax_income": 73006000, "tax_provision": 5164000, "net_income": 17901000, "net_income_to_common": 17901000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1077399000, "total_current_assets": 1264645000, "total_assets": 6332161000, "short_term_debt": 16911000, "long_term_debt": 2911284000, "total_debt": 2928195000, "total_liabilities": 3689467000, "total_equity": 746504000, "shares_outstanding": 16059000, "goodwill_and_intangibles": 3173470000 }, "cash_flow": { "operating_cash_flow": -2244000, "capital_expenditure": 16213000, "free_cash_flow": 13969000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 187294, "ticker_id": 8627, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:59:53.184883+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "132487000", "ebitda": "167527000", "netIncome": "17901000", "grossProfit": "132227000", "depreciation": "None", "totalRevenue": "138441000", "costOfRevenue": "6214000", "interestIncome": "15706000", "incomeBeforeTax": "73006000", "interestExpense": "59481000", "operatingIncome": "59738000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "5164000", "reportedCurrency": "CAD", "netInterestIncome": "-43775000", "nonInterestIncome": "None", "operatingExpenses": "72489000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "6214000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "35040000", "sellingGeneralAndAdministrative": "22085000", "netIncomeFromContinuingOperations": "67842000" }, "balance": { "goodwill": "2487797000", "inventory": "None", "commonStock": "56467000", "currentDebt": "None", "investments": "None", "totalAssets": "6332161000", "longTermDebt": "2911284000", "shortTermDebt": "16911000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "685673000", "reportedCurrency": "CAD", "retainedEarnings": "585522000", "totalLiabilities": "3689467000", "otherCurrentAssets": "116837000", "totalCurrentAssets": "1264645000", "currentLongTermDebt": "16911000", "longTermInvestments": "6222000", "shortTermInvestments": "219000", "currentNetReceivables": "70190000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5067516000", "currentAccountsPayable": "157467000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2928195000", "totalShareholderEquity": "746504000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "111298000", "totalCurrentLiabilities": "290058000", "otherNonCurrentLiabilities": "264014000", "totalNonCurrentLiabilities": "3399409000", "cashAndShortTermInvestments": "1077399000", "commonStockSharesOutstanding": "16059000", "intangibleAssetsExcludingGoodwill": "685673000", "cashAndCashEquivalentsAtCarryingValue": "1077399000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "67842000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "CAD", "changeInInventory": "None", "operatingCashflow": "-2244000", "capitalExpenditures": "16213000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-22286000", "cashflowFromInvestment": "-314103000", "stockBasedCompensation": "3061000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "35040000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 138441000, "cost_of_revenue": 6214000, "gross_profit": 132227000, "research_and_development": null, "selling_general_admin": 22085000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 132487000, "depreciation_amortisation": 35040000, "ebitda": 167527000, "interest_expense": 59481000, "interest_income": null, "other_non_operating": null, "pretax_income": 73006000, "tax_provision": 5164000, "effective_tax_rate": null, "net_income": 17901000, "net_income_continuing_ops": 67842000, "net_income_to_common": 17901000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1077399000, "short_term_investments": 219000, "net_receivables": 70190000, "inventory": null, "other_current_assets": null, "total_current_assets": 1264645000, "net_ppe": null, "goodwill": 2487797000, "intangible_assets": 685673000, "goodwill_and_intangibles": 3173470000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 5067516000, "total_assets": 6332161000, "short_term_debt": 16911000, "accounts_payable": 157467000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 290058000, "long_term_debt": 2911284000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3399409000, "total_liabilities": 3689467000, "total_debt": 2928195000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 585522000, "total_equity": 746504000, "shares_outstanding": 16059000, "operating_cash_flow": -2244000, "stock_based_compensation": 3061000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 16213000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -314103000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -22286000, "free_cash_flow": 13969000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "132487000", "ebitda": "167527000", "netIncome": "17901000", "grossProfit": "132227000", "depreciation": "None", "totalRevenue": "138441000", "costOfRevenue": "6214000", "interestIncome": "15706000", "incomeBeforeTax": "73006000", "interestExpense": "59481000", "operatingIncome": "59738000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "5164000", "reportedCurrency": "CAD", "netInterestIncome": "-43775000", "nonInterestIncome": "None", "operatingExpenses": "72489000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "6214000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "35040000", "sellingGeneralAndAdministrative": "22085000", "netIncomeFromContinuingOperations": "67842000" }, "balance": { "goodwill": "2487797000", "inventory": "None", "commonStock": "56467000", "currentDebt": "None", "investments": "None", "totalAssets": "6332161000", "longTermDebt": "2911284000", "shortTermDebt": "16911000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "685673000", "reportedCurrency": "CAD", "retainedEarnings": "585522000", "totalLiabilities": "3689467000", "otherCurrentAssets": "116837000", "totalCurrentAssets": "1264645000", "currentLongTermDebt": "16911000", "longTermInvestments": "6222000", "shortTermInvestments": "219000", "currentNetReceivables": "70190000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5067516000", "currentAccountsPayable": "157467000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2928195000", "totalShareholderEquity": "746504000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "111298000", "totalCurrentLiabilities": "290058000", "otherNonCurrentLiabilities": "264014000", "totalNonCurrentLiabilities": "3399409000", "cashAndShortTermInvestments": "1077399000", "commonStockSharesOutstanding": "16059000", "intangibleAssetsExcludingGoodwill": "685673000", "cashAndCashEquivalentsAtCarryingValue": "1077399000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "67842000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "CAD", "changeInInventory": "None", "operatingCashflow": "-2244000", "capitalExpenditures": "16213000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-22286000", "cashflowFromInvestment": "-314103000", "stockBasedCompensation": "3061000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "35040000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T23:59:53.184883+00:00", "is_restated": false, "income_statement": { "revenue": 152433000, "cost_of_revenue": 11091000, "gross_profit": 141342000, "ebit": 219785000, "ebitda": 254237000, "pretax_income": 157805000, "tax_provision": 28546000, "net_income": 35452000, "net_income_to_common": 35452000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1427238000, "total_current_assets": 1590723000, "total_assets": 6404821000, "short_term_debt": 1818000, "long_term_debt": 3002220000, "total_debt": 3004038000, "total_liabilities": 3781784000, "total_equity": 741617000, "shares_outstanding": 15856505, "goodwill_and_intangibles": 3200232000 }, "cash_flow": { "operating_cash_flow": -9186000, "capital_expenditure": 12499000, "free_cash_flow": 3313000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 187295, "ticker_id": 8627, "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:59:53.184883+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "219785000", "ebitda": "254237000", "netIncome": "35452000", "grossProfit": "141342000", "depreciation": "None", "totalRevenue": "152433000", "costOfRevenue": "11091000", "interestIncome": "20275000", "incomeBeforeTax": "157805000", "interestExpense": "61980000", "operatingIncome": "61665000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "28546000", "reportedCurrency": "CAD", "netInterestIncome": "-41705000", "nonInterestIncome": "None", "operatingExpenses": "79677000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "3700000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "11091000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "34452000", "sellingGeneralAndAdministrative": "28377000", "netIncomeFromContinuingOperations": "129259000" }, "balance": { "goodwill": "2510138000", "inventory": "None", "commonStock": "56348000", "currentDebt": "None", "investments": "None", "totalAssets": "6404821000", "longTermDebt": "3002220000", "shortTermDebt": "1818000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "690094000", "reportedCurrency": "CAD", "retainedEarnings": "567414000", "totalLiabilities": "3781784000", "otherCurrentAssets": "84151000", "totalCurrentAssets": "1590723000", "currentLongTermDebt": "None", "longTermInvestments": "6456000", "shortTermInvestments": "625000", "currentNetReceivables": "78709000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4814098000", "currentAccountsPayable": "161982000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3002220000", "totalShareholderEquity": "741617000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "89353000", "totalCurrentLiabilities": "259507000", "otherNonCurrentLiabilities": "289827000", "totalNonCurrentLiabilities": "3522277000", "cashAndShortTermInvestments": "1427238000", "commonStockSharesOutstanding": "15856505", "intangibleAssetsExcludingGoodwill": "690094000", "cashAndCashEquivalentsAtCarryingValue": "1427238000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "129259000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "CAD", "changeInInventory": "None", "operatingCashflow": "-9186000", "capitalExpenditures": "12499000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-133517000", "cashflowFromInvestment": "-199992000", "stockBasedCompensation": "6009000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-3280000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "34452000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 152433000, "cost_of_revenue": 11091000, "gross_profit": 141342000, "research_and_development": 3700000, "selling_general_admin": 28377000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 219785000, "depreciation_amortisation": 34452000, "ebitda": 254237000, "interest_expense": 61980000, "interest_income": null, "other_non_operating": null, "pretax_income": 157805000, "tax_provision": 28546000, "effective_tax_rate": null, "net_income": 35452000, "net_income_continuing_ops": 129259000, "net_income_to_common": 35452000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1427238000, "short_term_investments": 625000, "net_receivables": 78709000, "inventory": null, "other_current_assets": null, "total_current_assets": 1590723000, "net_ppe": null, "goodwill": 2510138000, "intangible_assets": 690094000, "goodwill_and_intangibles": 3200232000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4814098000, "total_assets": 6404821000, "short_term_debt": 1818000, "accounts_payable": 161982000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 259507000, "long_term_debt": 3002220000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3522277000, "total_liabilities": 3781784000, "total_debt": 3004038000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 567414000, "total_equity": 741617000, "shares_outstanding": 15856505, "operating_cash_flow": -9186000, "stock_based_compensation": 6009000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 12499000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -199992000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -133517000, "free_cash_flow": 3313000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "219785000", "ebitda": "254237000", "netIncome": "35452000", "grossProfit": "141342000", "depreciation": "None", "totalRevenue": "152433000", "costOfRevenue": "11091000", "interestIncome": "20275000", "incomeBeforeTax": "157805000", "interestExpense": "61980000", "operatingIncome": "61665000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "28546000", "reportedCurrency": "CAD", "netInterestIncome": "-41705000", "nonInterestIncome": "None", "operatingExpenses": "79677000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "3700000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "11091000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "34452000", "sellingGeneralAndAdministrative": "28377000", "netIncomeFromContinuingOperations": "129259000" }, "balance": { "goodwill": "2510138000", "inventory": "None", "commonStock": "56348000", "currentDebt": "None", "investments": "None", "totalAssets": "6404821000", "longTermDebt": "3002220000", "shortTermDebt": "1818000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "690094000", "reportedCurrency": "CAD", "retainedEarnings": "567414000", "totalLiabilities": "3781784000", "otherCurrentAssets": "84151000", "totalCurrentAssets": "1590723000", "currentLongTermDebt": "None", "longTermInvestments": "6456000", "shortTermInvestments": "625000", "currentNetReceivables": "78709000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4814098000", "currentAccountsPayable": "161982000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3002220000", "totalShareholderEquity": "741617000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "89353000", "totalCurrentLiabilities": "259507000", "otherNonCurrentLiabilities": "289827000", "totalNonCurrentLiabilities": "3522277000", "cashAndShortTermInvestments": "1427238000", "commonStockSharesOutstanding": "15856505", "intangibleAssetsExcludingGoodwill": "690094000", "cashAndCashEquivalentsAtCarryingValue": "1427238000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "129259000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "CAD", "changeInInventory": "None", "operatingCashflow": "-9186000", "capitalExpenditures": "12499000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-133517000", "cashflowFromInvestment": "-199992000", "stockBasedCompensation": "6009000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-3280000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "34452000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T23:59:53.184883+00:00", "is_restated": false, "income_statement": { "revenue": 152175000, "cost_of_revenue": 10697000, "gross_profit": 141478000, "ebit": 18615000, "ebitda": 57833000, "pretax_income": -45855000, "tax_provision": 6482000, "net_income": -14762000, "net_income_to_common": -14762000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1756299000, "total_current_assets": 1898132000, "total_assets": 6409854000, "short_term_debt": 2788000, "long_term_debt": 3269014000, "total_debt": 3271802000, "total_liabilities": 3964175000, "total_equity": 680277000, "shares_outstanding": 13706546, "goodwill_and_intangibles": 3182182000 }, "cash_flow": { "operating_cash_flow": 76671000, "capital_expenditure": 19278000, "free_cash_flow": 95949000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 187296, "ticker_id": 8627, "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:59:53.184883+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "18615000", "ebitda": "57833000", "netIncome": "-14762000", "grossProfit": "141478000", "depreciation": "None", "totalRevenue": "152175000", "costOfRevenue": "10697000", "interestIncome": "21168000", "incomeBeforeTax": "-45855000", "interestExpense": "64470000", "operatingIncome": "65860000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "6482000", "reportedCurrency": "CAD", "netInterestIncome": "-43302000", "nonInterestIncome": "None", "operatingExpenses": "75618000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "41800000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "10697000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "39218000", "sellingGeneralAndAdministrative": "25294000", "netIncomeFromContinuingOperations": "-52337000" }, "balance": { "goodwill": "2489883000", "inventory": "None", "commonStock": "53238000", "currentDebt": "None", "investments": "None", "totalAssets": "6409854000", "longTermDebt": "3269014000", "shortTermDebt": "2788000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "692299000", "reportedCurrency": "CAD", "retainedEarnings": "523239000", "totalLiabilities": "3964175000", "otherCurrentAssets": "55563000", "totalCurrentAssets": "1898132000", "currentLongTermDebt": "None", "longTermInvestments": "6683000", "shortTermInvestments": "667000", "currentNetReceivables": "85603000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4511722000", "currentAccountsPayable": "51590000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3269014000", "totalShareholderEquity": "680277000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "108070000", "totalCurrentLiabilities": "162422000", "otherNonCurrentLiabilities": "299410000", "totalNonCurrentLiabilities": "3801753000", "cashAndShortTermInvestments": "1756299000", "commonStockSharesOutstanding": "13706546", "intangibleAssetsExcludingGoodwill": "692299000", "cashAndCashEquivalentsAtCarryingValue": "1756299000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-52337000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "CAD", "changeInInventory": "None", "operatingCashflow": "76671000", "capitalExpenditures": "19278000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-3474000", "cashflowFromInvestment": "-19926000", "stockBasedCompensation": "5434000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2116000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "39218000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 152175000, "cost_of_revenue": 10697000, "gross_profit": 141478000, "research_and_development": 41800000, "selling_general_admin": 25294000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 18615000, "depreciation_amortisation": 39218000, "ebitda": 57833000, "interest_expense": 64470000, "interest_income": null, "other_non_operating": null, "pretax_income": -45855000, "tax_provision": 6482000, "effective_tax_rate": null, "net_income": -14762000, "net_income_continuing_ops": -52337000, "net_income_to_common": -14762000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1756299000, "short_term_investments": 667000, "net_receivables": 85603000, "inventory": null, "other_current_assets": null, "total_current_assets": 1898132000, "net_ppe": null, "goodwill": 2489883000, "intangible_assets": 692299000, "goodwill_and_intangibles": 3182182000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4511722000, "total_assets": 6409854000, "short_term_debt": 2788000, "accounts_payable": 51590000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 162422000, "long_term_debt": 3269014000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3801753000, "total_liabilities": 3964175000, "total_debt": 3271802000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 523239000, "total_equity": 680277000, "shares_outstanding": 13706546, "operating_cash_flow": 76671000, "stock_based_compensation": 5434000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 19278000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -19926000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -3474000, "free_cash_flow": 95949000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "18615000", "ebitda": "57833000", "netIncome": "-14762000", "grossProfit": "141478000", "depreciation": "None", "totalRevenue": "152175000", "costOfRevenue": "10697000", "interestIncome": "21168000", "incomeBeforeTax": "-45855000", "interestExpense": "64470000", "operatingIncome": "65860000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "6482000", "reportedCurrency": "CAD", "netInterestIncome": "-43302000", "nonInterestIncome": "None", "operatingExpenses": "75618000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "41800000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "10697000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "39218000", "sellingGeneralAndAdministrative": "25294000", "netIncomeFromContinuingOperations": "-52337000" }, "balance": { "goodwill": "2489883000", "inventory": "None", "commonStock": "53238000", "currentDebt": "None", "investments": "None", "totalAssets": "6409854000", "longTermDebt": "3269014000", "shortTermDebt": "2788000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "692299000", "reportedCurrency": "CAD", "retainedEarnings": "523239000", "totalLiabilities": "3964175000", "otherCurrentAssets": "55563000", "totalCurrentAssets": "1898132000", "currentLongTermDebt": "None", "longTermInvestments": "6683000", "shortTermInvestments": "667000", "currentNetReceivables": "85603000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4511722000", "currentAccountsPayable": "51590000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3269014000", "totalShareholderEquity": "680277000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "108070000", "totalCurrentLiabilities": "162422000", "otherNonCurrentLiabilities": "299410000", "totalNonCurrentLiabilities": "3801753000", "cashAndShortTermInvestments": "1756299000", "commonStockSharesOutstanding": "13706546", "intangibleAssetsExcludingGoodwill": "692299000", "cashAndCashEquivalentsAtCarryingValue": "1756299000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-52337000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "CAD", "changeInInventory": "None", "operatingCashflow": "76671000", "capitalExpenditures": "19278000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-3474000", "cashflowFromInvestment": "-19926000", "stockBasedCompensation": "5434000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2116000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "39218000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T23:59:53.184883+00:00", "is_restated": false, "income_statement": { "revenue": 165901000, "cost_of_revenue": 8775000, "gross_profit": 157126000, "ebit": 94902000, "ebitda": 140670000, "pretax_income": 29116000, "tax_provision": -8856000, "net_income": 10097000, "net_income_to_common": 10097000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1669089000, "total_current_assets": 1816688000, "total_assets": 6313368000, "short_term_debt": 2217000, "long_term_debt": 3197019000, "total_debt": 3199236000, "total_liabilities": 3914385000, "total_equity": 661918000, "shares_outstanding": 14497384, "goodwill_and_intangibles": 3139359000 }, "cash_flow": { "operating_cash_flow": 13070000, "capital_expenditure": 16097000, "free_cash_flow": 29167000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 187297, "ticker_id": 8627, "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:59:53.184883+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "94902000", "ebitda": "140670000", "netIncome": "10097000", "grossProfit": "157126000", "depreciation": "None", "totalRevenue": "165901000", "costOfRevenue": "8775000", "interestIncome": "18375000", "incomeBeforeTax": "29116000", "interestExpense": "65786000", "operatingIncome": "-9668000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-8856000", "reportedCurrency": "CAD", "netInterestIncome": "-47411000", "nonInterestIncome": "None", "operatingExpenses": "166794000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "13400000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "8775000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "45768000", "sellingGeneralAndAdministrative": "29149000", "netIncomeFromContinuingOperations": "37972000" }, "balance": { "goodwill": "2446603000", "inventory": "4317000", "commonStock": "51252000", "currentDebt": "None", "investments": "None", "totalAssets": "6313368000", "longTermDebt": "3197019000", "shortTermDebt": "2217000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "692756000", "reportedCurrency": "CAD", "retainedEarnings": "534058000", "totalLiabilities": "3914385000", "otherCurrentAssets": "47852000", "totalCurrentAssets": "1816688000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "631000", "currentNetReceivables": "94799000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4496680000", "currentAccountsPayable": "4570000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3230358000", "totalShareholderEquity": "661918000", "capitalLeaseObligations": "33339000", "otherCurrentLiabilities": "72593000", "totalCurrentLiabilities": "137727000", "otherNonCurrentLiabilities": "14938000", "totalNonCurrentLiabilities": "3776658000", "cashAndShortTermInvestments": "1669089000", "commonStockSharesOutstanding": "14497384", "intangibleAssetsExcludingGoodwill": "692756000", "cashAndCashEquivalentsAtCarryingValue": "1669089000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "37972000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "CAD", "changeInInventory": "None", "operatingCashflow": "13070000", "capitalExpenditures": "16097000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-30389000", "cashflowFromInvestment": "-52520000", "stockBasedCompensation": "6949000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-479000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "45768000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 165901000, "cost_of_revenue": 8775000, "gross_profit": 157126000, "research_and_development": 13400000, "selling_general_admin": 29149000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 94902000, "depreciation_amortisation": 45768000, "ebitda": 140670000, "interest_expense": 65786000, "interest_income": null, "other_non_operating": null, "pretax_income": 29116000, "tax_provision": -8856000, "effective_tax_rate": null, "net_income": 10097000, "net_income_continuing_ops": 37972000, "net_income_to_common": 10097000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1669089000, "short_term_investments": 631000, "net_receivables": 94799000, "inventory": 4317000, "other_current_assets": null, "total_current_assets": 1816688000, "net_ppe": null, "goodwill": 2446603000, "intangible_assets": 692756000, "goodwill_and_intangibles": 3139359000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4496680000, "total_assets": 6313368000, "short_term_debt": 2217000, "accounts_payable": 4570000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 137727000, "long_term_debt": 3197019000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3776658000, "total_liabilities": 3914385000, "total_debt": 3199236000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 534058000, "total_equity": 661918000, "shares_outstanding": 14497384, "operating_cash_flow": 13070000, "stock_based_compensation": 6949000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 16097000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -52520000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -30389000, "free_cash_flow": 29167000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "94902000", "ebitda": "140670000", "netIncome": "10097000", "grossProfit": "157126000", "depreciation": "None", "totalRevenue": "165901000", "costOfRevenue": "8775000", "interestIncome": "18375000", "incomeBeforeTax": "29116000", "interestExpense": "65786000", "operatingIncome": "-9668000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-8856000", "reportedCurrency": "CAD", "netInterestIncome": "-47411000", "nonInterestIncome": "None", "operatingExpenses": "166794000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "13400000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "8775000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "45768000", "sellingGeneralAndAdministrative": "29149000", "netIncomeFromContinuingOperations": "37972000" }, "balance": { "goodwill": "2446603000", "inventory": "4317000", "commonStock": "51252000", "currentDebt": "None", "investments": "None", "totalAssets": "6313368000", "longTermDebt": "3197019000", "shortTermDebt": "2217000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "692756000", "reportedCurrency": "CAD", "retainedEarnings": "534058000", "totalLiabilities": "3914385000", "otherCurrentAssets": "47852000", "totalCurrentAssets": "1816688000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "631000", "currentNetReceivables": "94799000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4496680000", "currentAccountsPayable": "4570000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3230358000", "totalShareholderEquity": "661918000", "capitalLeaseObligations": "33339000", "otherCurrentLiabilities": "72593000", "totalCurrentLiabilities": "137727000", "otherNonCurrentLiabilities": "14938000", "totalNonCurrentLiabilities": "3776658000", "cashAndShortTermInvestments": "1669089000", "commonStockSharesOutstanding": "14497384", "intangibleAssetsExcludingGoodwill": "692756000", "cashAndCashEquivalentsAtCarryingValue": "1669089000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "37972000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "CAD", "changeInInventory": "None", "operatingCashflow": "13070000", "capitalExpenditures": "16097000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-30389000", "cashflowFromInvestment": "-52520000", "stockBasedCompensation": "6949000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-479000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "45768000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T23:59:53.184883+00:00", "is_restated": false, "income_statement": { "revenue": 175086000, "cost_of_revenue": 10369000, "gross_profit": 164717000, "ebit": 82867000, "ebitda": 133089000, "pretax_income": 14924000, "tax_provision": 18433000, "net_income": -1086000, "net_income_to_common": -1086000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1299052349, "total_current_assets": 1400842466, "total_assets": 4777487010, "short_term_debt": 26484141, "long_term_debt": 3276943000, "total_debt": 3303427141, "total_liabilities": 3001823161, "total_equity": 489601456, "shares_outstanding": 13799743, "goodwill_and_intangibles": 2363564100 }, "cash_flow": { "operating_cash_flow": 53668000, "capital_expenditure": 54391000, "free_cash_flow": 108059000, "dividends_paid": 2692000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 187299, "ticker_id": 8627, "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:59:53.184883+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "82867000", "ebitda": "133089000", "netIncome": "-1086000", "grossProfit": "164717000", "depreciation": "None", "totalRevenue": "175086000", "costOfRevenue": "10369000", "interestIncome": "16181000", "incomeBeforeTax": "14924000", "interestExpense": "67943000", "operatingIncome": "75305000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "18433000", "reportedCurrency": "CAD", "netInterestIncome": "-51567000", "nonInterestIncome": "None", "operatingExpenses": "89412000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "12700000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "10369000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "50222000", "sellingGeneralAndAdministrative": "27020000", "netIncomeFromContinuingOperations": "-3275000" }, "balance": { "goodwill": "1800944468", "inventory": "4317000", "commonStock": "37594099", "currentDebt": "None", "investments": "None", "totalAssets": "4777487010", "longTermDebt": "3276943000", "shortTermDebt": "26484141", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "562619632", "reportedCurrency": "CAD", "retainedEarnings": "385239407", "totalLiabilities": "3001823161", "otherCurrentAssets": "37265798", "totalCurrentAssets": "1400842466", "currentLongTermDebt": "35979000", "longTermInvestments": "7117000", "shortTermInvestments": "7557538", "currentNetReceivables": "56966779", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3376644544", "currentAccountsPayable": "32771172", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1304575000", "shortLongTermDebtTotal": "2438641884", "totalShareholderEquity": "489601456", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "87857615", "totalCurrentLiabilities": "155537930", "otherNonCurrentLiabilities": "319105000", "totalNonCurrentLiabilities": "2846285231", "cashAndShortTermInvestments": "1299052349", "commonStockSharesOutstanding": "13799743", "intangibleAssetsExcludingGoodwill": "562619632", "cashAndCashEquivalentsAtCarryingValue": "1299052349", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-3275000", "profitLoss": "None", "dividendPayout": "2692000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "CAD", "changeInInventory": "None", "operatingCashflow": "53668000", "capitalExpenditures": "54391000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-161050000", "cashflowFromInvestment": "331196000", "stockBasedCompensation": "7060000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "2692000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2719000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "50222000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 175086000, "cost_of_revenue": 10369000, "gross_profit": 164717000, "research_and_development": 12700000, "selling_general_admin": 27020000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 82867000, "depreciation_amortisation": 50222000, "ebitda": 133089000, "interest_expense": 67943000, "interest_income": null, "other_non_operating": null, "pretax_income": 14924000, "tax_provision": 18433000, "effective_tax_rate": null, "net_income": -1086000, "net_income_continuing_ops": -3275000, "net_income_to_common": -1086000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1299052349, "short_term_investments": 7557538, "net_receivables": 56966779, "inventory": 4317000, "other_current_assets": null, "total_current_assets": 1400842466, "net_ppe": null, "goodwill": 1800944468, "intangible_assets": 562619632, "goodwill_and_intangibles": 2363564100, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3376644544, "total_assets": 4777487010, "short_term_debt": 26484141, "accounts_payable": 32771172, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 155537930, "long_term_debt": 3276943000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2846285231, "total_liabilities": 3001823161, "total_debt": 3303427141, "preferred_stock": null, "minority_interest": null, "retained_earnings": 385239407, "total_equity": 489601456, "shares_outstanding": 13799743, "operating_cash_flow": 53668000, "stock_based_compensation": 7060000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 54391000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 331196000, "dividends_paid": 2692000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -161050000, "free_cash_flow": 108059000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "82867000", "ebitda": "133089000", "netIncome": "-1086000", "grossProfit": "164717000", "depreciation": "None", "totalRevenue": "175086000", "costOfRevenue": "10369000", "interestIncome": "16181000", "incomeBeforeTax": "14924000", "interestExpense": "67943000", "operatingIncome": "75305000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "18433000", "reportedCurrency": "CAD", "netInterestIncome": "-51567000", "nonInterestIncome": "None", "operatingExpenses": "89412000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "12700000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "10369000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "50222000", "sellingGeneralAndAdministrative": "27020000", "netIncomeFromContinuingOperations": "-3275000" }, "balance": { "goodwill": "1800944468", "inventory": "4317000", "commonStock": "37594099", "currentDebt": "None", "investments": "None", "totalAssets": "4777487010", "longTermDebt": "3276943000", "shortTermDebt": "26484141", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "562619632", "reportedCurrency": "CAD", "retainedEarnings": "385239407", "totalLiabilities": "3001823161", "otherCurrentAssets": "37265798", "totalCurrentAssets": "1400842466", "currentLongTermDebt": "35979000", "longTermInvestments": "7117000", "shortTermInvestments": "7557538", "currentNetReceivables": "56966779", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3376644544", "currentAccountsPayable": "32771172", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1304575000", "shortLongTermDebtTotal": "2438641884", "totalShareholderEquity": "489601456", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "87857615", "totalCurrentLiabilities": "155537930", "otherNonCurrentLiabilities": "319105000", "totalNonCurrentLiabilities": "2846285231", "cashAndShortTermInvestments": "1299052349", "commonStockSharesOutstanding": "13799743", "intangibleAssetsExcludingGoodwill": "562619632", "cashAndCashEquivalentsAtCarryingValue": "1299052349", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-3275000", "profitLoss": "None", "dividendPayout": "2692000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "CAD", "changeInInventory": "None", "operatingCashflow": "53668000", "capitalExpenditures": "54391000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-161050000", "cashflowFromInvestment": "331196000", "stockBasedCompensation": "7060000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "2692000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2719000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "50222000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T23:59:53.184883+00:00", "is_restated": false, "income_statement": { "revenue": 179752000, "cost_of_revenue": 8459000, "gross_profit": 171293000, "ebit": 660605000, "ebitda": 710640000, "pretax_income": 591860000, "tax_provision": 72838000, "net_income": 139730000, "net_income_to_common": 139730000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1137852467, "total_current_assets": 1481675548, "total_assets": 4940193680, "short_term_debt": 60352, "long_term_debt": 3454003000, "total_debt": 3454063352, "total_liabilities": 3166386540, "total_equity": 488314067, "shares_outstanding": 13799743, "goodwill_and_intangibles": 2423071693 }, "cash_flow": { "operating_cash_flow": 39700000, "capital_expenditure": 20159000, "free_cash_flow": 59859000, "dividends_paid": 5000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 187300, "ticker_id": 8627, "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:59:53.184883+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "660605000", "ebitda": "710640000", "netIncome": "139730000", "grossProfit": "171293000", "depreciation": "None", "totalRevenue": "179752000", "costOfRevenue": "8459000", "interestIncome": "17116000", "incomeBeforeTax": "591860000", "interestExpense": "68745000", "operatingIncome": "422973000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "72838000", "reportedCurrency": "CAD", "netInterestIncome": "-51434000", "nonInterestIncome": "None", "operatingExpenses": "-251680000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "11800000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "8459000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "50035000", "sellingGeneralAndAdministrative": "31774000", "netIncomeFromContinuingOperations": "519940000" }, "balance": { "goodwill": "1845717303", "inventory": "1", "commonStock": "37950092", "currentDebt": "None", "investments": "None", "totalAssets": "4940193680", "longTermDebt": "3454003000", "shortTermDebt": "60352", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "577354390", "reportedCurrency": "CAD", "retainedEarnings": "394948768", "totalLiabilities": "3166386540", "otherCurrentAssets": "37250763", "totalCurrentAssets": "1481675548", "currentLongTermDebt": "80000", "longTermInvestments": "7529000", "shortTermInvestments": "6571578", "currentNetReceivables": "300000739", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3458518132", "currentAccountsPayable": "19386571", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1299554000", "shortLongTermDebtTotal": "2605760215", "totalShareholderEquity": "488314067", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "89408233", "totalCurrentLiabilities": "113144157", "otherNonCurrentLiabilities": "325196000", "totalNonCurrentLiabilities": "3053242382", "cashAndShortTermInvestments": "1137852467", "commonStockSharesOutstanding": "13799743", "intangibleAssetsExcludingGoodwill": "577354390", "cashAndCashEquivalentsAtCarryingValue": "1137852467", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "519940000", "profitLoss": "None", "dividendPayout": "5000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "CAD", "changeInInventory": "None", "operatingCashflow": "39700000", "capitalExpenditures": "20159000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-161161000", "cashflowFromInvestment": "-41785000", "stockBasedCompensation": "10048000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "5000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2719000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "50035000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 179752000, "cost_of_revenue": 8459000, "gross_profit": 171293000, "research_and_development": 11800000, "selling_general_admin": 31774000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 660605000, "depreciation_amortisation": 50035000, "ebitda": 710640000, "interest_expense": 68745000, "interest_income": null, "other_non_operating": null, "pretax_income": 591860000, "tax_provision": 72838000, "effective_tax_rate": null, "net_income": 139730000, "net_income_continuing_ops": 519940000, "net_income_to_common": 139730000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1137852467, "short_term_investments": 6571578, "net_receivables": 300000739, "inventory": 1, "other_current_assets": null, "total_current_assets": 1481675548, "net_ppe": null, "goodwill": 1845717303, "intangible_assets": 577354390, "goodwill_and_intangibles": 2423071693, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3458518132, "total_assets": 4940193680, "short_term_debt": 60352, "accounts_payable": 19386571, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 113144157, "long_term_debt": 3454003000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3053242382, "total_liabilities": 3166386540, "total_debt": 3454063352, "preferred_stock": null, "minority_interest": null, "retained_earnings": 394948768, "total_equity": 488314067, "shares_outstanding": 13799743, "operating_cash_flow": 39700000, "stock_based_compensation": 10048000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 20159000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -41785000, "dividends_paid": 5000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -161161000, "free_cash_flow": 59859000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "660605000", "ebitda": "710640000", "netIncome": "139730000", "grossProfit": "171293000", "depreciation": "None", "totalRevenue": "179752000", "costOfRevenue": "8459000", "interestIncome": "17116000", "incomeBeforeTax": "591860000", "interestExpense": "68745000", "operatingIncome": "422973000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "72838000", "reportedCurrency": "CAD", "netInterestIncome": "-51434000", "nonInterestIncome": "None", "operatingExpenses": "-251680000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "11800000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "8459000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "50035000", "sellingGeneralAndAdministrative": "31774000", "netIncomeFromContinuingOperations": "519940000" }, "balance": { "goodwill": "1845717303", "inventory": "1", "commonStock": "37950092", "currentDebt": "None", "investments": "None", "totalAssets": "4940193680", "longTermDebt": "3454003000", "shortTermDebt": "60352", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "577354390", "reportedCurrency": "CAD", "retainedEarnings": "394948768", "totalLiabilities": "3166386540", "otherCurrentAssets": "37250763", "totalCurrentAssets": "1481675548", "currentLongTermDebt": "80000", "longTermInvestments": "7529000", "shortTermInvestments": "6571578", "currentNetReceivables": "300000739", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3458518132", "currentAccountsPayable": "19386571", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1299554000", "shortLongTermDebtTotal": "2605760215", "totalShareholderEquity": "488314067", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "89408233", "totalCurrentLiabilities": "113144157", "otherNonCurrentLiabilities": "325196000", "totalNonCurrentLiabilities": "3053242382", "cashAndShortTermInvestments": "1137852467", "commonStockSharesOutstanding": "13799743", "intangibleAssetsExcludingGoodwill": "577354390", "cashAndCashEquivalentsAtCarryingValue": "1137852467", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "519940000", "profitLoss": "None", "dividendPayout": "5000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "CAD", "changeInInventory": "None", "operatingCashflow": "39700000", "capitalExpenditures": "20159000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-161161000", "cashflowFromInvestment": "-41785000", "stockBasedCompensation": "10048000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "5000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2719000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "50035000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ] }, "strategy_matches": [ { "key": "os_composite", "name": "OS Composite Score", "slug": "composite", "group": "multi_factor", "page_url": "/factors/composite/", "rank_field": "-os_score" }, { "key": "quality_value", "name": "Quality \u00d7 Value", "slug": "quality-value", "group": "multi_factor", "page_url": "/factors/quality-value/", "rank_field": "-quality_value_composite" }, { "key": "ebitda_ev", "name": "EBITDA/EV Value", "slug": "ebitda-ev", "group": "value", "page_url": "/factors/ebitda-ev/", "rank_field": "-ebitda_to_ev" }, { "key": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/", "rank_field": "-sector_value_pct" }, { "key": "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": 8, "quarterly_financial_periods": 12, "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" ] } } }