{ "ticker": { "uuid": "901c28fe-de30-42c9-ae7b-27c0716a7dd1", "symbol": "VNP", "name": "5N Plus Inc.", "exchange": "TOR", "exchange_name": "Toronto Stock Exchange", "country": "CA", "currency": "CAD", "sector": "Basic Materials", "industry": "Specialty Chemicals", "page_url": "https://sharemaestro.com/factors/ticker/901c28fe-de30-42c9-ae7b-27c0716a7dd1/", "api_url": "https://sharemaestro.com/factors/api/tickers/901c28fe-de30-42c9-ae7b-27c0716a7dd1/" }, "latest_snapshot": { "ticker": { "uuid": "901c28fe-de30-42c9-ae7b-27c0716a7dd1", "symbol": "VNP", "name": "5N Plus Inc.", "exchange": "TOR", "exchange_name": "Toronto Stock Exchange", "country": "CA", "currency": "CAD", "sector": "Basic Materials", "industry": "Specialty Chemicals", "page_url": "https://sharemaestro.com/factors/ticker/901c28fe-de30-42c9-ae7b-27c0716a7dd1/", "api_url": "https://sharemaestro.com/factors/api/tickers/901c28fe-de30-42c9-ae7b-27c0716a7dd1/" }, "week_end_date": "2026-08-09", "universe": "CAD_CA", "score": { "os": 0.44, "value": 0.03, "quality": 0.89, "momentum": 0.91, "coverage": 0.879, "confidence": 0.823, "delta": -0.01 }, "headline_factors": { "price": 30.46, "market_cap": 2739429848.64, "pe_ratio": 54.1753, "earnings_yield": 0.0315, "ebitda_to_ev": 0.0368, "shareholder_yield": -0.0, "roe": 0.2332, "piotroski_f_score": 7, "momentum_12_1": 1.6342, "volatility_252d": 0.546 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": false, "small_cap_core": false, "veiled_value": false, "earnings_consistent_5y": false }, "factor_groups": { "valuation": { "pe_ratio": 54.1753, "ev_ebitda": 27.1934, "earnings_yield": 0.0315, "fcf_yield": 0.0164, "shareholder_yield": -0.0 }, "quality": { "roe": 0.2332, "roic": 0.2098, "gross_margin": 0.3005, "fcf_margin": 0.1191, "piotroski_f_score": 7 }, "growth": { "revenue_growth_1y": 0.3518, "eps_growth_1y": 2.4452, "fcf_growth_1y": null }, "momentum": { "price_return_12m": 0.9895, "momentum_12_1": 1.6342, "relative_strength": 0.6789 }, "scores": { "value_percentile": 0.03, "quality_percentile": 0.89, "momentum_percentile": 0.91, "growth_composite": 3, "yield_composite": 81, "overall_composite": 56, "os_score": 0.44, "factor_coverage": 0.879, "signal_confidence": 0.823 } } }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 40.85, "os": 0.44, "value": 0.01, "quality": 0.86, "momentum": 0.98, "confidence": 0.909, "coverage": 0.909, "pe_ratio": 72.6547, "earnings_yield": 0.0237, "shareholder_yield": -0.0, "roe": 0.2332, "momentum_12_1": 3.2011 }, { "week_end_date": "2026-06-14", "price": 39.25, "os": 0.45, "value": 0.01, "quality": 0.86, "momentum": 0.98, "confidence": 0.909, "coverage": 0.909, "pe_ratio": 69.809, "earnings_yield": 0.0247, "shareholder_yield": -0.0, "roe": 0.2332, "momentum_12_1": 3.3369 }, { "week_end_date": "2026-06-21", "price": 43.88, "os": 0.46, "value": 0.01, "quality": 0.89, "momentum": 0.99, "confidence": 0.909, "coverage": 0.909, "pe_ratio": 78.0438, "earnings_yield": 0.0221, "shareholder_yield": -0.0, "roe": 0.2332, "momentum_12_1": 4.1355 }, { "week_end_date": "2026-06-28", "price": 38.63, "os": 0.45, "value": 0.01, "quality": 0.89, "momentum": 0.98, "confidence": 0.909, "coverage": 0.909, "pe_ratio": 68.7063, "earnings_yield": 0.0251, "shareholder_yield": -0.0, "roe": 0.2332, "momentum_12_1": 3.8513 }, { "week_end_date": "2026-07-05", "price": 42.97, "os": 0.44, "value": 0.01, "quality": 0.86, "momentum": 0.98, "confidence": 0.901, "coverage": 0.909, "pe_ratio": 76.4253, "earnings_yield": 0.0226, "shareholder_yield": -0.0, "roe": 0.2332, "momentum_12_1": 3.2464 }, { "week_end_date": "2026-07-12", "price": 40.33, "os": 0.45, "value": 0.01, "quality": 0.89, "momentum": 0.98, "confidence": 0.891, "coverage": 0.909, "pe_ratio": 71.7299, "earnings_yield": 0.024, "shareholder_yield": -0.0, "roe": 0.2332, "momentum_12_1": 2.9687 }, { "week_end_date": "2026-07-19", "price": 32.82, "os": 0.45, "value": 0.02, "quality": 0.89, "momentum": 0.98, "confidence": 0.881, "coverage": 0.909, "pe_ratio": 58.3728, "earnings_yield": 0.0293, "shareholder_yield": -0.0, "roe": 0.2332, "momentum_12_1": 2.9074 }, { "week_end_date": "2026-07-26", "price": 33.5, "os": 0.45, "value": 0.02, "quality": 0.89, "momentum": 0.97, "confidence": 0.871, "coverage": 0.909, "pe_ratio": 59.5822, "earnings_yield": 0.0288, "shareholder_yield": -0.0, "roe": 0.2332, "momentum_12_1": 2.2408 }, { "week_end_date": "2026-08-02", "price": 32.58, "os": 0.45, "value": 0.02, "quality": 0.89, "momentum": 0.97, "confidence": 0.861, "coverage": 0.909, "pe_ratio": 57.9459, "earnings_yield": 0.0296, "shareholder_yield": -0.0, "roe": 0.2332, "momentum_12_1": 2.4459 }, { "week_end_date": "2026-08-09", "price": 30.46, "os": 0.44, "value": 0.03, "quality": 0.89, "momentum": 0.91, "confidence": 0.823, "coverage": 0.879, "pe_ratio": 54.1753, "earnings_yield": 0.0315, "shareholder_yield": -0.0, "roe": 0.2332, "momentum_12_1": 1.6342 } ], "financial_periods": { "annual": [ { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "CAD", "is_restated": false, "income_statement": { "revenue": 391062000, "cost_of_revenue": 273566000, "gross_profit": 117496000, "ebit": 76417000, "ebitda": 92528000, "pretax_income": null, "tax_provision": null, "net_income": 50566000, "net_income_to_common": 50566000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 59573000, "total_current_assets": 302175000, "total_assets": 475130000, "short_term_debt": 1233000, "long_term_debt": 108604000, "total_debt": 139990000, "total_liabilities": null, "total_equity": 198964000, "shares_outstanding": 89074051, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 67390000, "capital_expenditure": -20801000, "free_cash_flow": 46589000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 64000, "net_debt_issued": -15556000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "CAD", "is_restated": false, "income_statement": { "revenue": 391062000, "cost_of_revenue": 273566000, "gross_profit": 117496000, "ebit": 76417000, "ebitda": 92528000, "pretax_income": null, "tax_provision": null, "net_income": 50566000, "net_income_to_common": 50566000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 59573000, "total_current_assets": 302175000, "total_assets": 475130000, "short_term_debt": 1233000, "long_term_debt": 108604000, "total_debt": 139990000, "total_liabilities": null, "total_equity": 198964000, "shares_outstanding": 89074051, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 67390000, "capital_expenditure": -20801000, "free_cash_flow": 46589000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 64000, "net_debt_issued": -15556000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "CAD", "is_restated": false, "income_statement": { "revenue": 391062000, "cost_of_revenue": 273566000, "gross_profit": 117496000, "ebit": 76417000, "ebitda": 92528000, "pretax_income": null, "tax_provision": null, "net_income": 50566000, "net_income_to_common": 50566000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 59573000, "total_current_assets": 302175000, "total_assets": 475130000, "short_term_debt": 1233000, "long_term_debt": 108604000, "total_debt": 139990000, "total_liabilities": null, "total_equity": 198964000, "shares_outstanding": 89074051, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 67390000, "capital_expenditure": -20801000, "free_cash_flow": 46589000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 64000, "net_debt_issued": -15556000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "CAD", "is_restated": false, "income_statement": { "revenue": 391062000, "cost_of_revenue": 273566000, "gross_profit": 117496000, "ebit": 76417000, "ebitda": 92528000, "pretax_income": null, "tax_provision": null, "net_income": 50566000, "net_income_to_common": 50566000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 59573000, "total_current_assets": 302175000, "total_assets": 475130000, "short_term_debt": 1233000, "long_term_debt": 108604000, "total_debt": 139990000, "total_liabilities": null, "total_equity": 198964000, "shares_outstanding": 89074051, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 67390000, "capital_expenditure": -20801000, "free_cash_flow": 46589000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 64000, "net_debt_issued": -15556000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "CAD", "is_restated": false, "income_statement": { "revenue": 391062000, "cost_of_revenue": 273566000, "gross_profit": 117496000, "ebit": 76417000, "ebitda": 92528000, "pretax_income": null, "tax_provision": null, "net_income": 50566000, "net_income_to_common": 50566000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 59573000, "total_current_assets": 302175000, "total_assets": 475130000, "short_term_debt": 1233000, "long_term_debt": 108604000, "total_debt": 139990000, "total_liabilities": null, "total_equity": 198964000, "shares_outstanding": 89074051, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 67390000, "capital_expenditure": -20801000, "free_cash_flow": 46589000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 64000, "net_debt_issued": -15556000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "CAD", "is_restated": false, "income_statement": { "revenue": 391062000, "cost_of_revenue": 273566000, "gross_profit": 117496000, "ebit": 76417000, "ebitda": 92528000, "pretax_income": null, "tax_provision": null, "net_income": 50566000, "net_income_to_common": 50566000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 59573000, "total_current_assets": 302175000, "total_assets": 475130000, "short_term_debt": 1233000, "long_term_debt": 108604000, "total_debt": 139990000, "total_liabilities": null, "total_equity": 198964000, "shares_outstanding": 89074051, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 67390000, "capital_expenditure": -20801000, "free_cash_flow": 46589000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 64000, "net_debt_issued": -15556000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "CAD", "is_restated": false, "income_statement": { "revenue": 391062000, "cost_of_revenue": 273566000, "gross_profit": 117496000, "ebit": 76417000, "ebitda": 92528000, "pretax_income": null, "tax_provision": null, "net_income": 50566000, "net_income_to_common": 50566000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 59573000, "total_current_assets": 302175000, "total_assets": 475130000, "short_term_debt": 1233000, "long_term_debt": 108604000, "total_debt": 139990000, "total_liabilities": null, "total_equity": 198964000, "shares_outstanding": 89074051, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 67390000, "capital_expenditure": -20801000, "free_cash_flow": 46589000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 64000, "net_debt_issued": -15556000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "CAD", "is_restated": false, "income_statement": { "revenue": 391062000, "cost_of_revenue": 273566000, "gross_profit": 117496000, "ebit": 76417000, "ebitda": 92528000, "pretax_income": null, "tax_provision": null, "net_income": 50566000, "net_income_to_common": 50566000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 59573000, "total_current_assets": 302175000, "total_assets": 475130000, "short_term_debt": 1233000, "long_term_debt": 108604000, "total_debt": 139990000, "total_liabilities": null, "total_equity": 198964000, "shares_outstanding": 89074051, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 67390000, "capital_expenditure": -20801000, "free_cash_flow": 46589000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 64000, "net_debt_issued": -15556000 } } ], "quarterly": [ { "period_end_date": "2026-06-30", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 2, "currency_reported": "CAD", "is_restated": false, "income_statement": { "revenue": 122358000, "cost_of_revenue": 89032000, "gross_profit": 33326000, "ebit": 28098000, "ebitda": 32856000, "pretax_income": null, "tax_provision": null, "net_income": 19671000, "net_income_to_common": 19671000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 55388000, "total_current_assets": 331729000, "total_assets": 513762000, "short_term_debt": 1258000, "long_term_debt": 77785000, "total_debt": 107452000, "total_liabilities": null, "total_equity": 236316000, "shares_outstanding": 89935323, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -1928000, "capital_expenditure": -5937000, "free_cash_flow": -7865000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 0, "net_debt_issued": -42149000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "CAD", "is_restated": false, "income_statement": { "revenue": 117893000, "cost_of_revenue": 80115000, "gross_profit": 37778000, "ebit": 28513000, "ebitda": 31981000, "pretax_income": null, "tax_provision": null, "net_income": 17762000, "net_income_to_common": 17762000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 45713000, "total_current_assets": 342551000, "total_assets": 518906000, "short_term_debt": 1282000, "long_term_debt": 119085000, "total_debt": 149516000, "total_liabilities": null, "total_equity": 216800000, "shares_outstanding": 89935323, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -13495000, "capital_expenditure": -11140000, "free_cash_flow": -24635000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 1226000, "net_debt_issued": 9821000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "CAD", "is_restated": false, "income_statement": { "revenue": 117893000, "cost_of_revenue": 80115000, "gross_profit": 37778000, "ebit": 28513000, "ebitda": 31981000, "pretax_income": null, "tax_provision": null, "net_income": 17762000, "net_income_to_common": 17762000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 45713000, "total_current_assets": 342551000, "total_assets": 518906000, "short_term_debt": 1282000, "long_term_debt": 119085000, "total_debt": 149516000, "total_liabilities": null, "total_equity": 216800000, "shares_outstanding": 89935323, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -13495000, "capital_expenditure": -11140000, "free_cash_flow": -24635000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 1226000, "net_debt_issued": 9821000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "CAD", "is_restated": false, "income_statement": { "revenue": 117893000, "cost_of_revenue": 80115000, "gross_profit": 37778000, "ebit": 28513000, "ebitda": 31981000, "pretax_income": null, "tax_provision": null, "net_income": 17762000, "net_income_to_common": 17762000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 45713000, "total_current_assets": 342551000, "total_assets": 518906000, "short_term_debt": 1282000, "long_term_debt": 119085000, "total_debt": 149516000, "total_liabilities": null, "total_equity": 216800000, "shares_outstanding": 89935323, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -13495000, "capital_expenditure": -11140000, "free_cash_flow": -24635000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 1226000, "net_debt_issued": 9821000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "CAD", "is_restated": false, "income_statement": { "revenue": 117893000, "cost_of_revenue": 80115000, "gross_profit": 37778000, "ebit": 28513000, "ebitda": 31981000, "pretax_income": null, "tax_provision": null, "net_income": 17762000, "net_income_to_common": 17762000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 45713000, "total_current_assets": 342551000, "total_assets": 518906000, "short_term_debt": 1282000, "long_term_debt": 119085000, "total_debt": 149516000, "total_liabilities": null, "total_equity": 216800000, "shares_outstanding": 89935323, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -13495000, "capital_expenditure": -11140000, "free_cash_flow": -24635000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 1226000, "net_debt_issued": 9821000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "CAD", "is_restated": false, "income_statement": { "revenue": 117893000, "cost_of_revenue": 80115000, "gross_profit": 37778000, "ebit": 28513000, "ebitda": 31981000, "pretax_income": null, "tax_provision": null, "net_income": 17762000, "net_income_to_common": 17762000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 45713000, "total_current_assets": 342551000, "total_assets": 518906000, "short_term_debt": 1282000, "long_term_debt": 119085000, "total_debt": 149516000, "total_liabilities": null, "total_equity": 216800000, "shares_outstanding": 89935323, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -13495000, "capital_expenditure": -11140000, "free_cash_flow": -24635000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 1226000, "net_debt_issued": 9821000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "CAD", "is_restated": false, "income_statement": { "revenue": 117893000, "cost_of_revenue": 80115000, "gross_profit": 37778000, "ebit": 28513000, "ebitda": 31981000, "pretax_income": null, "tax_provision": null, "net_income": 17762000, "net_income_to_common": 17762000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 45713000, "total_current_assets": 342551000, "total_assets": 518906000, "short_term_debt": 1282000, "long_term_debt": 119085000, "total_debt": 149516000, "total_liabilities": null, "total_equity": 216800000, "shares_outstanding": 89935323, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -13495000, "capital_expenditure": -11140000, "free_cash_flow": -24635000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 1226000, "net_debt_issued": 9821000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "CAD", "is_restated": false, "income_statement": { "revenue": 117893000, "cost_of_revenue": 80115000, "gross_profit": 37778000, "ebit": 28513000, "ebitda": 31981000, "pretax_income": null, "tax_provision": null, "net_income": 17762000, "net_income_to_common": 17762000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 45713000, "total_current_assets": 342551000, "total_assets": 518906000, "short_term_debt": 1282000, "long_term_debt": 119085000, "total_debt": 149516000, "total_liabilities": null, "total_equity": 216800000, "shares_outstanding": 89935323, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -13495000, "capital_expenditure": -11140000, "free_cash_flow": -24635000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 1226000, "net_debt_issued": 9821000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "CAD", "is_restated": false, "income_statement": { "revenue": 117893000, "cost_of_revenue": 80115000, "gross_profit": 37778000, "ebit": 28513000, "ebitda": 31981000, "pretax_income": null, "tax_provision": null, "net_income": 17762000, "net_income_to_common": 17762000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 45713000, "total_current_assets": 342551000, "total_assets": 518906000, "short_term_debt": 1282000, "long_term_debt": 119085000, "total_debt": 149516000, "total_liabilities": null, "total_equity": 216800000, "shares_outstanding": 89935323, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -13495000, "capital_expenditure": -11140000, "free_cash_flow": -24635000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 1226000, "net_debt_issued": 9821000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "CAD", "is_restated": false, "income_statement": { "revenue": 117893000, "cost_of_revenue": 80115000, "gross_profit": 37778000, "ebit": 28513000, "ebitda": 32045000, "pretax_income": null, "tax_provision": null, "net_income": 17762000, "net_income_to_common": 17762000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 45713000, "total_current_assets": 342551000, "total_assets": 518906000, "short_term_debt": 1282000, "long_term_debt": 119085000, "total_debt": 149516000, "total_liabilities": null, "total_equity": 216800000, "shares_outstanding": 89935323, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -13495000, "capital_expenditure": -11140000, "free_cash_flow": -24635000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 1226000, "net_debt_issued": 9821000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "CAD", "is_restated": false, "income_statement": { "revenue": 101968000, "cost_of_revenue": 75929000, "gross_profit": 26039000, "ebit": 13495000, "ebitda": 16935000, "pretax_income": null, "tax_provision": null, "net_income": 7590000, "net_income_to_common": 7590000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 59573000, "total_current_assets": 302175000, "total_assets": 475130000, "short_term_debt": 1233000, "long_term_debt": 108604000, "total_debt": 139990000, "total_liabilities": null, "total_equity": 198964000, "shares_outstanding": 89074051, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 20997000, "capital_expenditure": -6800000, "free_cash_flow": 14197000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 0, "net_debt_issued": -6570000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "CAD", "is_restated": false, "income_statement": { "revenue": 101968000, "cost_of_revenue": 75929000, "gross_profit": 26039000, "ebit": 13495000, "ebitda": 16935000, "pretax_income": null, "tax_provision": null, "net_income": 7590000, "net_income_to_common": 7590000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 59573000, "total_current_assets": 302175000, "total_assets": 475130000, "short_term_debt": 1233000, "long_term_debt": 108604000, "total_debt": 139990000, "total_liabilities": null, "total_equity": 198964000, "shares_outstanding": 89074051, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 20997000, "capital_expenditure": -6800000, "free_cash_flow": 14197000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 0, "net_debt_issued": -6570000 } } ] }, "strategy_matches": [ { "key": "ebitda_ev", "name": "EBITDA/EV Value", "slug": "ebitda-ev", "group": "value", "page_url": "/factors/ebitda-ev/" }, { "key": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/" }, { "key": "risk_adj_momentum", "name": "Price Strength Relative to Volatility", "slug": "risk-adj-momentum", "group": "momentum", "page_url": "/factors/risk-adj-momentum/" }, { "key": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/" } ], "coverage": { "factor_history_points": 10, "annual_financial_periods": 8, "quarterly_financial_periods": 12, "latest_factor_week": "2026-08-09", "latest_financials_period_end": "2026-03-31" }, "schema": { "public_fields_only": true } }