{ "ticker": { "uuid": "910b0cfe-26df-4792-ba47-c338f750bd3b", "symbol": "SVI", "name": "StorageVault Canada Inc.", "exchange": "TOR", "exchange_name": "Toronto Stock Exchange", "country": "CA", "currency": "CAD", "sector": "Real Estate", "industry": "Real Estate Services", "page_url": "https://sharemaestro.com/factors/ticker/910b0cfe-26df-4792-ba47-c338f750bd3b/", "api_url": "https://sharemaestro.com/factors/api/tickers/910b0cfe-26df-4792-ba47-c338f750bd3b/" }, "ticker_metadata": { "id": 36637, "uuid": "910b0cfe-26df-4792-ba47-c338f750bd3b", "symbol": "SVI", "name": "StorageVault Canada Inc.", "asset_type": "equity", "market_cap": 1557670784, "stock_exchange_id": 42, "industry": "Real Estate Services", "sector": "Real Estate", "description": "StorageVault Canada Inc. owns, manages, and rents self-storage and portable storage space to individual and commercial customers in Canada. It operates through three segments: Self Storage, Portable Storage, and Management Division. The company manages various stores owned by third parties; and stores, shreds, and manages documents and records for customers. It operates its stores under the Access Storage, Depotium Mini-Entrepots, and Sentinel Storage brands; portable storage under the Cubeit and PUPS brands; commercial and warehouse storage business under the FlexSpace logistics brand; and record management under the RecordXpress brand. StorageVault Canada Inc. was incorporated in 2007 and is headquartered in Toronto, Canada.", "currency": "CAD", "is_active": true }, "exchange_metadata": { "id": 42, "name": "Toronto Stock Exchange", "symbol": "TOR", "country_code": "CA", "currency": "CAD", "benchmark": "^GSPTSE", "data_symbol": "TOR", "ticker_suffix": ".TO", "update_provider": "yfinance", "update_group": "primary", "update_order": 0, "update_enabled": true, "is_active": true }, "latest_snapshot": { "ticker": { "uuid": "910b0cfe-26df-4792-ba47-c338f750bd3b", "symbol": "SVI", "name": "StorageVault Canada Inc.", "exchange": "TOR", "exchange_name": "Toronto Stock Exchange", "country": "CA", "currency": "CAD", "sector": "Real Estate", "industry": "Real Estate Services", "page_url": "https://sharemaestro.com/factors/ticker/910b0cfe-26df-4792-ba47-c338f750bd3b/", "api_url": "https://sharemaestro.com/factors/api/tickers/910b0cfe-26df-4792-ba47-c338f750bd3b/" }, "week_end_date": "2026-06-07", "universe": "CAD_CA", "score": { "os": 0.02, "value": 0.06, "quality": 0.3, "momentum": 0.21, "coverage": 0.879, "confidence": 0.879, "delta": null }, "headline_factors": { "price": 4.48, "market_cap": 1638113841.28, "pe_ratio": null, "earnings_yield": 0.0181, "ebitda_to_ev": 0.0439, "shareholder_yield": 0.0114, "roe": -0.5399, "piotroski_f_score": 6, "momentum_12_1": 0.0488, "volatility_252d": 0.2743 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": false, "small_cap_core": false, "veiled_value": false, "earnings_consistent_5y": false }, "factor_groups": { "identity": { "week_end_date": "2026-06-07", "source_primary": "yfinance", "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 0.8571, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T20:10:53.614851+00:00", "batch_id": "" }, "size": { "price_close": 4.48, "market_cap": 1638113841.28, "market_cap_usd": 1638113841.28, "enterprise_value": 3925260105.28, "shares_outstanding": 365650411, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": null, "pb_ratio": 18.9839, "ptbv_ratio": 18.9839, "ps_ratio": 4.9378, "pcf_ratio": 14.7157, "pfcf_ratio": 14.7157, "ev_ebitda": 22.7588, "ev_ebit": 55.3025, "ev_sales": 11.8319, "ev_fcf": 35.2618, "earnings_yield": 0.0181, "fcf_yield": 0.0284, "price_to_sales": 4.9378, "price_to_book": 18.9839, "price_to_cashflow": 14.7157, "ebitda_to_ev": 0.0439, "sales_yield": 0.0845 }, "yield": { "dividend_yield": 0, "buyback_yield": 0.01, "shareholder_yield": 0.0114, "debt_paydown_yield": 0, "total_yield": 0.0114 }, "quality": { "gross_margin": 0.6422, "operating_margin": 0.2139, "net_margin": -0.1404, "ebitda_margin": 0.5199, "fcf_margin": 0.3355, "roe": -0.5399, "roa": -0.0189, "roic": 0.0224, "roc_greenblatt": 0.0316, "asset_turnover": 0.1344, "cash_conversion": -2.3896, "accruals_ratio": -0.064, "sbc_to_revenue": null, "piotroski_f_score": 6, "altman_z_score": null, "earnings_stability_5y": 0.3903, "revenue_stability_5y": 0.1029, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.0863, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": null, "net_debt_to_ebitda": 13.261, "debt_to_assets": 0.9323, "interest_coverage": 0.647, "current_ratio": 1.0056, "quick_ratio": 1.0056, "net_debt": 2287146264, "local_beta": 0.9928, "volatility_252d": 0.2743, "volatility_60d": 0.6015, "max_drawdown_12m": -0.2052, "risk_adjusted_momentum": 0.1779 }, "growth": { "revenue_growth_1y": 0.0996, "revenue_growth_3y_cagr": 0.0857, "revenue_growth_5y_cagr": null, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": -0.0794, "book_value_growth_1y": -0.2384, "revenue_growth": 0.0996, "earnings_growth": null }, "momentum": { "price_return_1m": 0.037, "price_return_3m": -0.066, "price_return_6m": -0.1169, "price_return_9m": -0.061, "price_return_12m": 0.0876, "price_return_12m_ex1m": 0.0488, "momentum_6m": -0.1169, "momentum_12m": 0.0876, "momentum_12_1": 0.0488, "distance_from_52w_high": -0.1461, "distance_from_52w_low": 0.1202, "relative_strength": -0.2145 }, "raw_ttm": { "revenue_ttm": 331752376, "gross_profit_ttm": 213058812, "ebit_ttm": 70978028, "ebitda_ttm": 172472221, "net_income_ttm": -46584492, "eps_diluted_ttm": -0.1274, "operating_cash_flow_ttm": 111317606, "capital_expenditure_ttm": null, "fcf_ttm": 111317606, "dividends_paid_ttm": -2417428, "share_repurchases_ttm": -16303253, "shares_issued_ttm": null, "interest_expense_ttm": 109707323, "cash_and_equivalents": 13827664, "total_current_assets": 47608672, "total_current_liabilities": 47343804, "net_ppe": 2259029632, "total_assets": 2468068774, "total_debt": 2300973928, "total_equity": 86289836, "net_working_capital": -13562796, "book_value_per_share": 0.236, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 0.236 }, "ranks": { "universe_ticker_count": 524, "rank_pe": 50, "rank_pb": 98, "rank_ptbv": 98, "rank_ps": 74, "rank_pcf": 67, "rank_ev_ebitda": 84, "rank_ev_ebit": 93, "rank_earnings_yield": 93, "rank_fcf_yield": 54, "rank_dividend_yield": 84, "rank_shareholder_yield": 55, "rank_total_yield": 71, "rank_roe": 96, "rank_roc": 73, "rank_roic": 80, "rank_gross_margin": 21, "rank_fcf_margin": 13, "rank_piotroski": 47, "rank_accruals": 44, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 40, "rank_momentum_12m": 70, "rank_momentum_12m_ex1m": 74, "rank_relative_strength": 70 }, "composites": { "value_composite": 94, "quality_composite": 70, "momentum_composite": 79, "growth_composite": 32, "yield_composite": 86, "svqf_composite": 96, "vc1_composite": 91, "vc2_composite": 88, "vc3_composite": 91, "trending_value_composite": null, "overall_composite": 98, "quality_value_composite": 0.1342, "os_score": 0.02, "value_percentile": 0.06, "quality_percentile": 0.3, "momentum_percentile": 0.21, "factor_coverage": 0.879, "signal_confidence": 0.879, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 24, "small_cap_core_rank": 89, "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": 11651, "ticker_id": 36637, "universe_id": 6, "week_end_date": "2026-06-07", "source_primary": "yfinance", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 0.8571, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T20:10:53.614851+00:00", "batch_id": "", "os_score_delta": null, "price_close": 4.48, "market_cap": 1638113841.28, "market_cap_usd": 1638113841.28, "enterprise_value": 3925260105.28, "shares_outstanding": 365650411, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": 18.98385624, "ptbv_ratio": 18.98385624, "ps_ratio": 4.93776069, "pcf_ratio": 14.71567616, "pfcf_ratio": 14.71567616, "ev_ebitda": 22.75879607, "ev_ebit": 55.30246776, "ev_sales": 11.83189749, "ev_fcf": 35.2618085, "earnings_yield": 0.01808238, "fcf_yield": 0.02835929, "dividend_yield": 0, "buyback_yield": 0.00995245, "shareholder_yield": 0.01142819, "debt_paydown_yield": 0, "total_yield": 0.01142819, "gross_margin": 0.64222241, "operating_margin": 0.21394882, "net_margin": -0.14041947, "ebitda_margin": 0.5198824, "fcf_margin": 0.33554426, "roe": -0.53986071, "roa": -0.01887488, "roic": 0.02242888, "roc_greenblatt": 0.03160948, "asset_turnover": 0.1344178, "cash_conversion": -2.38958506, "accruals_ratio": -0.063978, "sbc_to_revenue": null, "debt_to_equity": null, "net_debt_to_ebitda": 13.26095444, "debt_to_assets": 0.93229733, "interest_coverage": 0.64697621, "current_ratio": 1.00559457, "quick_ratio": 1.00559457, "net_debt": 2287146264, "revenue_growth_1y": 0.09960486, "revenue_growth_3y_cagr": 0.08567537, "revenue_growth_5y_cagr": null, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": -0.07944615, "book_value_growth_1y": -0.23843165, "piotroski_f_score": 6, "altman_z_score": null, "earnings_stability_5y": 0.390289, "revenue_stability_5y": 0.102879, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.03703704, "price_return_3m": -0.06602553, "price_return_6m": -0.11693827, "price_return_9m": -0.06095138, "price_return_12m": 0.08764026, "price_return_12m_ex1m": 0.04879596, "distance_from_52w_high": -0.14608047, "distance_from_52w_low": 0.12018819, "relative_strength": -0.21446615, "local_beta": 0.9928, "volatility_252d": 0.274291, "volatility_60d": 0.601516, "max_drawdown_12m": -0.20516865, "revenue_ttm": 331752376, "gross_profit_ttm": 213058812, "ebit_ttm": 70978028, "ebitda_ttm": 172472221, "net_income_ttm": -46584492, "eps_diluted_ttm": -0.12740172, "operating_cash_flow_ttm": 111317606, "capital_expenditure_ttm": null, "fcf_ttm": 111317606, "dividends_paid_ttm": -2417428, "share_repurchases_ttm": -16303253, "shares_issued_ttm": null, "interest_expense_ttm": 109707323, "cash_and_equivalents": 13827664, "total_current_assets": 47608672, "total_current_liabilities": 47343804, "net_ppe": 2259029632, "total_assets": 2468068774, "total_debt": 2300973928, "total_equity": 86289836, "net_working_capital": -13562796, "book_value_per_share": 0.23598999, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 0.23598999, "universe_ticker_count": 524, "sector": "Real Estate", "rank_pe": 50, "rank_pb": 98, "rank_ptbv": 98, "rank_ps": 74, "rank_pcf": 67, "rank_ev_ebitda": 84, "rank_ev_ebit": 93, "rank_earnings_yield": 93, "rank_fcf_yield": 54, "rank_dividend_yield": 84, "rank_shareholder_yield": 55, "rank_total_yield": 71, "rank_roe": 96, "rank_roc": 73, "rank_roic": 80, "rank_gross_margin": 21, "rank_fcf_margin": 13, "rank_piotroski": 47, "rank_accruals": 44, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 40, "rank_momentum_12m": 70, "rank_momentum_12m_ex1m": 74, "rank_relative_strength": 70, "value_composite": 94, "quality_composite": 70, "momentum_composite": 79, "growth_composite": 32, "yield_composite": 86, "svqf_composite": 96, "vc1_composite": 91, "vc2_composite": 88, "vc3_composite": 91, "trending_value_composite": null, "overall_composite": 98, "factor_coverage": 0.879, "signal_confidence": 0.879, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 24, "small_cap_core_rank": 89, "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": 4.48, "os": 0.02, "value": 0.06, "quality": 0.3, "momentum": 0.21, "confidence": 0.879, "coverage": 0.879, "pe_ratio": null, "earnings_yield": 0.0181, "shareholder_yield": 0.0114, "roe": -0.5399, "momentum_12_1": 0.0488, "complete_fields": { "id": 11651, "ticker_id": 36637, "universe_id": 6, "week_end_date": "2026-06-07", "source_primary": "yfinance", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 0.8571, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T20:10:53.614851+00:00", "batch_id": "", "os_score_delta": null, "price_close": 4.48, "market_cap": 1638113841.28, "market_cap_usd": 1638113841.28, "enterprise_value": 3925260105.28, "shares_outstanding": 365650411, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": 18.98385624, "ptbv_ratio": 18.98385624, "ps_ratio": 4.93776069, "pcf_ratio": 14.71567616, "pfcf_ratio": 14.71567616, "ev_ebitda": 22.75879607, "ev_ebit": 55.30246776, "ev_sales": 11.83189749, "ev_fcf": 35.2618085, "earnings_yield": 0.01808238, "fcf_yield": 0.02835929, "dividend_yield": 0, "buyback_yield": 0.00995245, "shareholder_yield": 0.01142819, "debt_paydown_yield": 0, "total_yield": 0.01142819, "gross_margin": 0.64222241, "operating_margin": 0.21394882, "net_margin": -0.14041947, "ebitda_margin": 0.5198824, "fcf_margin": 0.33554426, "roe": -0.53986071, "roa": -0.01887488, "roic": 0.02242888, "roc_greenblatt": 0.03160948, "asset_turnover": 0.1344178, "cash_conversion": -2.38958506, "accruals_ratio": -0.063978, "sbc_to_revenue": null, "debt_to_equity": null, "net_debt_to_ebitda": 13.26095444, "debt_to_assets": 0.93229733, "interest_coverage": 0.64697621, "current_ratio": 1.00559457, "quick_ratio": 1.00559457, "net_debt": 2287146264, "revenue_growth_1y": 0.09960486, "revenue_growth_3y_cagr": 0.08567537, "revenue_growth_5y_cagr": null, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": -0.07944615, "book_value_growth_1y": -0.23843165, "piotroski_f_score": 6, "altman_z_score": null, "earnings_stability_5y": 0.390289, "revenue_stability_5y": 0.102879, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.03703704, "price_return_3m": -0.06602553, "price_return_6m": -0.11693827, "price_return_9m": -0.06095138, "price_return_12m": 0.08764026, "price_return_12m_ex1m": 0.04879596, "distance_from_52w_high": -0.14608047, "distance_from_52w_low": 0.12018819, "relative_strength": -0.21446615, "local_beta": 0.9928, "volatility_252d": 0.274291, "volatility_60d": 0.601516, "max_drawdown_12m": -0.20516865, "revenue_ttm": 331752376, "gross_profit_ttm": 213058812, "ebit_ttm": 70978028, "ebitda_ttm": 172472221, "net_income_ttm": -46584492, "eps_diluted_ttm": -0.12740172, "operating_cash_flow_ttm": 111317606, "capital_expenditure_ttm": null, "fcf_ttm": 111317606, "dividends_paid_ttm": -2417428, "share_repurchases_ttm": -16303253, "shares_issued_ttm": null, "interest_expense_ttm": 109707323, "cash_and_equivalents": 13827664, "total_current_assets": 47608672, "total_current_liabilities": 47343804, "net_ppe": 2259029632, "total_assets": 2468068774, "total_debt": 2300973928, "total_equity": 86289836, "net_working_capital": -13562796, "book_value_per_share": 0.23598999, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 0.23598999, "universe_ticker_count": 524, "sector": "Real Estate", "rank_pe": 50, "rank_pb": 98, "rank_ptbv": 98, "rank_ps": 74, "rank_pcf": 67, "rank_ev_ebitda": 84, "rank_ev_ebit": 93, "rank_earnings_yield": 93, "rank_fcf_yield": 54, "rank_dividend_yield": 84, "rank_shareholder_yield": 55, "rank_total_yield": 71, "rank_roe": 96, "rank_roc": 73, "rank_roic": 80, "rank_gross_margin": 21, "rank_fcf_margin": 13, "rank_piotroski": 47, "rank_accruals": 44, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 40, "rank_momentum_12m": 70, "rank_momentum_12m_ex1m": 74, "rank_relative_strength": 70, "value_composite": 94, "quality_composite": 70, "momentum_composite": 79, "growth_composite": 32, "yield_composite": 86, "svqf_composite": 96, "vc1_composite": 91, "vc2_composite": 88, "vc3_composite": 91, "trending_value_composite": null, "overall_composite": 98, "factor_coverage": 0.879, "signal_confidence": 0.879, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 24, "small_cap_core_rank": 89, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false } } ], "financial_periods": { "annual": [ { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "CAD", "fetched_at": "2026-06-07T20:03:08.578759+00:00", "is_restated": false, "income_statement": { "revenue": 335055324, "cost_of_revenue": 114306380, "gross_profit": 220748944, "ebit": 77664973, "ebitda": 206765580, "pretax_income": null, "tax_provision": null, "net_income": -12546263, "net_income_to_common": -12546263, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 15169762, "total_current_assets": 44516203, "total_assets": 2406833431, "short_term_debt": null, "long_term_debt": 2096843265, "total_debt": 2238555688, "total_liabilities": null, "total_equity": 99149220, "shares_outstanding": 365215927, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 98491319, "capital_expenditure": null, "free_cash_flow": 98491319, "dividends_paid": -2400200, "share_repurchases": -16349864, "shares_issued": null, "net_debt_issued": 140837013 }, "complete_fields": { "id": 424742, "ticker_id": 36637, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "CAD", "fetched_at": "2026-06-07T20:03:08.578759+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "206765580", "netIncome": "-12546263", "grossProfit": "220748944", "totalRevenue": "335055324", "costOfRevenue": "114306380", "interestExpense": "109303899", "operatingIncome": "77664973", "fiscalDateEnding": "2025-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "115097683" }, "balance": { "totalDebt": "2238555688", "totalAssets": "2406833431", "longTermDebt": "2096843265", "shortTermDebt": null, "preferredStock": null, "fiscalDateEnding": "2025-12-31", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": "365215927", "totalCurrentAssets": "44516203", "totalShareholderEquity": "99149220", "totalCurrentLiabilities": "36599711", "propertyPlantEquipmentNet": "2202493551", "cashAndShortTermInvestments": "15169762" }, "cashflow": { "freeCashFlow": "98491319", "dividendsPaid": "-2400200", "issuanceOfDebt": "391072139", "issuanceOfStock": null, "repaymentOfDebt": "-250235126", "fiscalDateEnding": "2025-12-31", "operatingCashflow": "98491319", "repurchaseOfStock": "-16349864", "capitalExpenditures": null } }, "revenue": 335055324, "cost_of_revenue": 114306380, "gross_profit": 220748944, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 77664973, "depreciation_amortisation": 115097683, "ebitda": 206765580, "interest_expense": 109303899, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": -12546263, "net_income_continuing_ops": null, "net_income_to_common": -12546263, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 15169762, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 44516203, "net_ppe": 2202493551, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": null, "total_assets": 2406833431, "short_term_debt": null, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 36599711, "long_term_debt": 2096843265, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 2238555688, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 99149220, "shares_outstanding": 365215927, "operating_cash_flow": 98491319, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": null, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": -2400200, "share_repurchases": -16349864, "shares_issued": null, "net_debt_issued": 140837013, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 98491319, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "206765580", "netIncome": "-12546263", "grossProfit": "220748944", "totalRevenue": "335055324", "costOfRevenue": "114306380", "interestExpense": "109303899", "operatingIncome": "77664973", "fiscalDateEnding": "2025-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "115097683" }, "balance": { "totalDebt": "2238555688", "totalAssets": "2406833431", "longTermDebt": "2096843265", "shortTermDebt": null, "preferredStock": null, "fiscalDateEnding": "2025-12-31", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": "365215927", "totalCurrentAssets": "44516203", "totalShareholderEquity": "99149220", "totalCurrentLiabilities": "36599711", "propertyPlantEquipmentNet": "2202493551", "cashAndShortTermInvestments": "15169762" }, "cashflow": { "freeCashFlow": "98491319", "dividendsPaid": "-2400200", "issuanceOfDebt": "391072139", "issuanceOfStock": null, "repaymentOfDebt": "-250235126", "fiscalDateEnding": "2025-12-31", "operatingCashflow": "98491319", "repurchaseOfStock": "-16349864", "capitalExpenditures": null } } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "CAD", "fetched_at": "2026-06-07T20:03:08.578759+00:00", "is_restated": false, "income_statement": { "revenue": 304705205, "cost_of_revenue": 103103429, "gross_profit": 201601776, "ebit": 71899670, "ebitda": 157877425, "pretax_income": null, "tax_provision": null, "net_income": -30223132, "net_income_to_common": -30223132, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 16342562, "total_current_assets": 35382488, "total_assets": 2233968260, "short_term_debt": null, "long_term_debt": 1939551635, "total_debt": 2031694001, "total_liabilities": null, "total_equity": 130810700, "shares_outstanding": 366954790, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 106991372, "capital_expenditure": null, "free_cash_flow": 106991372, "dividends_paid": -2484219, "share_repurchases": -36309062, "shares_issued": 0, "net_debt_issued": 251713783 }, "complete_fields": { "id": 424746, "ticker_id": 36637, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "CAD", "fetched_at": "2026-06-07T20:03:08.578759+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "157877425", "netIncome": "-30223132", "grossProfit": "201601776", "totalRevenue": "304705205", "costOfRevenue": "103103429", "interestExpense": "94476055", "operatingIncome": "71899670", "fiscalDateEnding": "2024-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "102682412" }, "balance": { "totalDebt": "2031694001", "totalAssets": "2233968260", "longTermDebt": "1939551635", "shortTermDebt": null, "preferredStock": null, "fiscalDateEnding": "2024-12-31", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": "366954790", "totalCurrentAssets": "35382488", "totalShareholderEquity": "130810700", "totalCurrentLiabilities": "35652891", "propertyPlantEquipmentNet": "2042968960", "cashAndShortTermInvestments": "16342562" }, "cashflow": { "freeCashFlow": "106991372", "dividendsPaid": "-2484219", "issuanceOfDebt": "606589054", "issuanceOfStock": "0", "repaymentOfDebt": "-354875271", "fiscalDateEnding": "2024-12-31", "operatingCashflow": "106991372", "repurchaseOfStock": "-36309062", "capitalExpenditures": null } }, "revenue": 304705205, "cost_of_revenue": 103103429, "gross_profit": 201601776, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 71899670, "depreciation_amortisation": 102682412, "ebitda": 157877425, "interest_expense": 94476055, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": -30223132, "net_income_continuing_ops": null, "net_income_to_common": -30223132, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 16342562, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 35382488, "net_ppe": 2042968960, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": null, "total_assets": 2233968260, "short_term_debt": null, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 35652891, "long_term_debt": 1939551635, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 2031694001, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 130810700, "shares_outstanding": 366954790, "operating_cash_flow": 106991372, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": null, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": -2484219, "share_repurchases": -36309062, "shares_issued": 0, "net_debt_issued": 251713783, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 106991372, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "157877425", "netIncome": "-30223132", "grossProfit": "201601776", "totalRevenue": "304705205", "costOfRevenue": "103103429", "interestExpense": "94476055", "operatingIncome": "71899670", "fiscalDateEnding": "2024-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "102682412" }, "balance": { "totalDebt": "2031694001", "totalAssets": "2233968260", "longTermDebt": "1939551635", "shortTermDebt": null, "preferredStock": null, "fiscalDateEnding": "2024-12-31", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": "366954790", "totalCurrentAssets": "35382488", "totalShareholderEquity": "130810700", "totalCurrentLiabilities": "35652891", "propertyPlantEquipmentNet": "2042968960", "cashAndShortTermInvestments": "16342562" }, "cashflow": { "freeCashFlow": "106991372", "dividendsPaid": "-2484219", "issuanceOfDebt": "606589054", "issuanceOfStock": "0", "repaymentOfDebt": "-354875271", "fiscalDateEnding": "2024-12-31", "operatingCashflow": "106991372", "repurchaseOfStock": "-36309062", "capitalExpenditures": null } } }, { "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "CAD", "fetched_at": "2026-06-07T20:03:08.578759+00:00", "is_restated": false, "income_statement": { "revenue": 288724612, "cost_of_revenue": 95131868, "gross_profit": 193592744, "ebit": 64988308, "ebitda": 177674655, "pretax_income": null, "tax_provision": null, "net_income": -1700158, "net_income_to_common": -1700158, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 13861106, "total_current_assets": 39252624, "total_assets": 2044217956, "short_term_debt": null, "long_term_debt": 1674145808, "total_debt": 1773861781, "total_liabilities": null, "total_equity": 195873733, "shares_outstanding": 374560308, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 77994870, "capital_expenditure": null, "free_cash_flow": 77994870, "dividends_paid": -2841590, "share_repurchases": -21562655, "shares_issued": 20059, "net_debt_issued": 21177591 }, "complete_fields": { "id": 424748, "ticker_id": 36637, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "CAD", "fetched_at": "2026-06-07T20:03:08.578759+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "177674655", "netIncome": "-1700158", "grossProfit": "193592744", "totalRevenue": "288724612", "costOfRevenue": "95131868", "interestExpense": "87493085", "operatingIncome": "64988308", "fiscalDateEnding": "2023-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "100518182" }, "balance": { "totalDebt": "1773861781", "totalAssets": "2044217956", "longTermDebt": "1674145808", "shortTermDebt": null, "preferredStock": null, "fiscalDateEnding": "2023-12-31", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": "374560308", "totalCurrentAssets": "39252624", "totalShareholderEquity": "195873733", "totalCurrentLiabilities": "34915769", "propertyPlantEquipmentNet": "1846624701", "cashAndShortTermInvestments": "13861106" }, "cashflow": { "freeCashFlow": "77994870", "dividendsPaid": "-2841590", "issuanceOfDebt": "430751078", "issuanceOfStock": "20059", "repaymentOfDebt": "-409573487", "fiscalDateEnding": "2023-12-31", "operatingCashflow": "77994870", "repurchaseOfStock": "-21562655", "capitalExpenditures": null } }, "revenue": 288724612, "cost_of_revenue": 95131868, "gross_profit": 193592744, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 64988308, "depreciation_amortisation": 100518182, "ebitda": 177674655, "interest_expense": 87493085, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": -1700158, "net_income_continuing_ops": null, "net_income_to_common": -1700158, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 13861106, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 39252624, "net_ppe": 1846624701, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": null, "total_assets": 2044217956, "short_term_debt": null, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 34915769, "long_term_debt": 1674145808, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 1773861781, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 195873733, "shares_outstanding": 374560308, "operating_cash_flow": 77994870, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": null, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": -2841590, "share_repurchases": -21562655, "shares_issued": 20059, "net_debt_issued": 21177591, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 77994870, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "177674655", "netIncome": "-1700158", "grossProfit": "193592744", "totalRevenue": "288724612", "costOfRevenue": "95131868", "interestExpense": "87493085", "operatingIncome": "64988308", "fiscalDateEnding": "2023-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "100518182" }, "balance": { "totalDebt": "1773861781", "totalAssets": "2044217956", "longTermDebt": "1674145808", "shortTermDebt": null, "preferredStock": null, "fiscalDateEnding": "2023-12-31", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": "374560308", "totalCurrentAssets": "39252624", "totalShareholderEquity": "195873733", "totalCurrentLiabilities": "34915769", "propertyPlantEquipmentNet": "1846624701", "cashAndShortTermInvestments": "13861106" }, "cashflow": { "freeCashFlow": "77994870", "dividendsPaid": "-2841590", "issuanceOfDebt": "430751078", "issuanceOfStock": "20059", "repaymentOfDebt": "-409573487", "fiscalDateEnding": "2023-12-31", "operatingCashflow": "77994870", "repurchaseOfStock": "-21562655", "capitalExpenditures": null } } }, { "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "CAD", "fetched_at": "2026-06-07T20:03:08.578759+00:00", "is_restated": false, "income_statement": { "revenue": 261828289, "cost_of_revenue": 85794347, "gross_profit": 176033942, "ebit": 37227303, "ebitda": 128101812, "pretax_income": null, "tax_provision": null, "net_income": -41241957, "net_income_to_common": -41241957, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 22534826, "total_current_assets": 43821838, "total_assets": 2020752160, "short_term_debt": null, "long_term_debt": 1655402652, "total_debt": 1735921224, "total_liabilities": null, "total_equity": 207155103, "shares_outstanding": 378017360, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 67309929, "capital_expenditure": null, "free_cash_flow": 67309929, "dividends_paid": -2370421, "share_repurchases": -10625564, "shares_issued": 448659, "net_debt_issued": 194496808 }, "complete_fields": { "id": 424749, "ticker_id": 36637, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "CAD", "fetched_at": "2026-06-07T20:03:08.578759+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "128101812", "netIncome": "-41241957", "grossProfit": "176033942", "totalRevenue": "261828289", "costOfRevenue": "85794347", "interestExpense": "74801847", "operatingIncome": "37227303", "fiscalDateEnding": "2022-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "104126661" }, "balance": { "totalDebt": "1735921224", "totalAssets": "2020752160", "longTermDebt": "1655402652", "shortTermDebt": null, "preferredStock": null, "fiscalDateEnding": "2022-12-31", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": "378017360", "totalCurrentAssets": "43821838", "totalShareholderEquity": "207155103", "totalCurrentLiabilities": "34985345", "propertyPlantEquipmentNet": "1803530861", "cashAndShortTermInvestments": "22534826" }, "cashflow": { "freeCashFlow": "67309929", "dividendsPaid": "-2370421", "issuanceOfDebt": "610341010", "issuanceOfStock": "448659", "repaymentOfDebt": "-415844202", "fiscalDateEnding": "2022-12-31", "operatingCashflow": "67309929", "repurchaseOfStock": "-10625564", "capitalExpenditures": null } }, "revenue": 261828289, "cost_of_revenue": 85794347, "gross_profit": 176033942, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 37227303, "depreciation_amortisation": 104126661, "ebitda": 128101812, "interest_expense": 74801847, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": -41241957, "net_income_continuing_ops": null, "net_income_to_common": -41241957, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 22534826, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 43821838, "net_ppe": 1803530861, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": null, "total_assets": 2020752160, "short_term_debt": null, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 34985345, "long_term_debt": 1655402652, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 1735921224, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 207155103, "shares_outstanding": 378017360, "operating_cash_flow": 67309929, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": null, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": -2370421, "share_repurchases": -10625564, "shares_issued": 448659, "net_debt_issued": 194496808, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 67309929, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "128101812", "netIncome": "-41241957", "grossProfit": "176033942", "totalRevenue": "261828289", "costOfRevenue": "85794347", "interestExpense": "74801847", "operatingIncome": "37227303", "fiscalDateEnding": "2022-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "104126661" }, "balance": { "totalDebt": "1735921224", "totalAssets": "2020752160", "longTermDebt": "1655402652", "shortTermDebt": null, "preferredStock": null, "fiscalDateEnding": "2022-12-31", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": "378017360", "totalCurrentAssets": "43821838", "totalShareholderEquity": "207155103", "totalCurrentLiabilities": "34985345", "propertyPlantEquipmentNet": "1803530861", "cashAndShortTermInvestments": "22534826" }, "cashflow": { "freeCashFlow": "67309929", "dividendsPaid": "-2370421", "issuanceOfDebt": "610341010", "issuanceOfStock": "448659", "repaymentOfDebt": "-415844202", "fiscalDateEnding": "2022-12-31", "operatingCashflow": "67309929", "repurchaseOfStock": "-10625564", "capitalExpenditures": null } } }, { "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "CAD", "fetched_at": "2026-06-07T20:03:08.578759+00:00", "is_restated": false, "income_statement": { "revenue": null, "cost_of_revenue": null, "gross_profit": null, "ebit": null, "ebitda": null, "pretax_income": null, "tax_provision": null, "net_income": null, "net_income_to_common": null, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": null, "total_current_assets": null, "total_assets": null, "short_term_debt": null, "long_term_debt": null, "total_debt": null, "total_liabilities": null, "total_equity": null, "shares_outstanding": null, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": null, "capital_expenditure": null, "free_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": 0, "net_debt_issued": null }, "complete_fields": { "id": 424750, "ticker_id": 36637, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "CAD", "fetched_at": "2026-06-07T20:03:08.578759+00:00", "is_restated": false, "raw_data": { "balance": { "totalDebt": null, "totalAssets": null, "longTermDebt": null, "shortTermDebt": null, "preferredStock": null, "fiscalDateEnding": "2021-12-31", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": null, "totalCurrentAssets": null, "totalShareholderEquity": null, "totalCurrentLiabilities": null, "propertyPlantEquipmentNet": null, "cashAndShortTermInvestments": null }, "cashflow": { "freeCashFlow": null, "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": "0", "repaymentOfDebt": null, "fiscalDateEnding": "2021-12-31", "operatingCashflow": null, "repurchaseOfStock": null, "capitalExpenditures": null } }, "revenue": null, "cost_of_revenue": null, "gross_profit": null, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": null, "depreciation_amortisation": null, "ebitda": null, "interest_expense": null, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": null, "net_income_continuing_ops": null, "net_income_to_common": null, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": null, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": null, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": null, "total_assets": null, "short_term_debt": null, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": null, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": null, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": null, "shares_outstanding": null, "operating_cash_flow": null, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": null, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": 0, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": null, "net_change_in_cash": null }, "raw_data": { "balance": { "totalDebt": null, "totalAssets": null, "longTermDebt": null, "shortTermDebt": null, "preferredStock": null, "fiscalDateEnding": "2021-12-31", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": null, "totalCurrentAssets": null, "totalShareholderEquity": null, "totalCurrentLiabilities": null, "propertyPlantEquipmentNet": null, "cashAndShortTermInvestments": null }, "cashflow": { "freeCashFlow": null, "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": "0", "repaymentOfDebt": null, "fiscalDateEnding": "2021-12-31", "operatingCashflow": null, "repurchaseOfStock": null, "capitalExpenditures": null } } } ], "quarterly": [ { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider": "yFinance", "currency_reported": "CAD", "fetched_at": "2026-06-07T20:03:08.578759+00:00", "is_restated": false, "income_statement": { "revenue": 85217438, "cost_of_revenue": 32730286, "gross_profit": 52487152, "ebit": 17233610, "ebitda": 41845144, "pretax_income": null, "tax_provision": null, "net_income": -13545837, "net_income_to_common": -13545837, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 13827664, "total_current_assets": 47608672, "total_assets": 2468068774, "short_term_debt": null, "long_term_debt": 2160861498, "total_debt": 2300973928, "total_liabilities": null, "total_equity": 86289836, "shares_outstanding": 365650411, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 26498702, "capital_expenditure": null, "free_cash_flow": 26498702, "dividends_paid": -617313, "share_repurchases": 0, "shares_issued": null, "net_debt_issued": 61085716 }, "complete_fields": { "id": 424740, "ticker_id": 36637, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 2, "currency_reported": "CAD", "fetched_at": "2026-06-07T20:03:08.578759+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "41845144", "netIncome": "-13545837", "grossProfit": "52487152", "totalRevenue": "85217438", "costOfRevenue": "32730286", "interestExpense": "28518169", "operatingIncome": "17233610", "fiscalDateEnding": "2026-03-31", "researchAndDevelopment": null, "depreciationAndAmortization": "28145247" }, "balance": { "totalDebt": "2300973928", "totalAssets": "2468068774", "longTermDebt": "2160861498", "shortTermDebt": null, "preferredStock": null, "fiscalDateEnding": "2026-03-31", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": "365650411", "totalCurrentAssets": "47608672", "totalShareholderEquity": "86289836", "totalCurrentLiabilities": "47343804", "propertyPlantEquipmentNet": "2259029632", "cashAndShortTermInvestments": "13827664" }, "cashflow": { "freeCashFlow": "26498702", "dividendsPaid": "-617313", "issuanceOfDebt": "168623992", "issuanceOfStock": null, "repaymentOfDebt": "-107538276", "fiscalDateEnding": "2026-03-31", "operatingCashflow": "26498702", "repurchaseOfStock": "0", "capitalExpenditures": null } }, "revenue": 85217438, "cost_of_revenue": 32730286, "gross_profit": 52487152, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 17233610, "depreciation_amortisation": 28145247, "ebitda": 41845144, "interest_expense": 28518169, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": -13545837, "net_income_continuing_ops": null, "net_income_to_common": -13545837, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 13827664, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 47608672, "net_ppe": 2259029632, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": null, "total_assets": 2468068774, "short_term_debt": null, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 47343804, "long_term_debt": 2160861498, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 2300973928, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 86289836, "shares_outstanding": 365650411, "operating_cash_flow": 26498702, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": null, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": -617313, "share_repurchases": 0, "shares_issued": null, "net_debt_issued": 61085716, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 26498702, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "41845144", "netIncome": "-13545837", "grossProfit": "52487152", "totalRevenue": "85217438", "costOfRevenue": "32730286", "interestExpense": "28518169", "operatingIncome": "17233610", "fiscalDateEnding": "2026-03-31", "researchAndDevelopment": null, "depreciationAndAmortization": "28145247" }, "balance": { "totalDebt": "2300973928", "totalAssets": "2468068774", "longTermDebt": "2160861498", "shortTermDebt": null, "preferredStock": null, "fiscalDateEnding": "2026-03-31", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": "365650411", "totalCurrentAssets": "47608672", "totalShareholderEquity": "86289836", "totalCurrentLiabilities": "47343804", "propertyPlantEquipmentNet": "2259029632", "cashAndShortTermInvestments": "13827664" }, "cashflow": { "freeCashFlow": "26498702", "dividendsPaid": "-617313", "issuanceOfDebt": "168623992", "issuanceOfStock": null, "repaymentOfDebt": "-107538276", "fiscalDateEnding": "2026-03-31", "operatingCashflow": "26498702", "repurchaseOfStock": "0", "capitalExpenditures": null } } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider": "yFinance", "currency_reported": "CAD", "fetched_at": "2026-06-07T20:03:08.578759+00:00", "is_restated": false, "income_statement": { "revenue": 86742687, "cost_of_revenue": 29048547, "gross_profit": 57694140, "ebit": 17405987, "ebitda": 45554471, "pretax_income": null, "tax_provision": null, "net_income": -15504022, "net_income_to_common": -15504022, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 15169762, "total_current_assets": 44516203, "total_assets": 2406833431, "short_term_debt": null, "long_term_debt": 2096843265, "total_debt": 2238555688, "total_liabilities": null, "total_equity": 99149220, "shares_outstanding": 365215927, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 44644284, "capital_expenditure": null, "free_cash_flow": 44644284, "dividends_paid": -614152, "share_repurchases": 0, "shares_issued": null, "net_debt_issued": -26439964 }, "complete_fields": { "id": 424741, "ticker_id": 36637, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 2, "currency_reported": "CAD", "fetched_at": "2026-06-07T20:03:08.578759+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "45554471", "netIncome": "-15504022", "grossProfit": "57694140", "totalRevenue": "86742687", "costOfRevenue": "29048547", "interestExpense": "28387272", "operatingIncome": "17405987", "fiscalDateEnding": "2025-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "31645441" }, "balance": { "totalDebt": "2238555688", "totalAssets": "2406833431", "longTermDebt": "2096843265", "shortTermDebt": null, "preferredStock": null, "fiscalDateEnding": "2025-12-31", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": "365215927", "totalCurrentAssets": "44516203", "totalShareholderEquity": "99149220", "totalCurrentLiabilities": "36599711", "propertyPlantEquipmentNet": "2202493551", "cashAndShortTermInvestments": "15169762" }, "cashflow": { "freeCashFlow": "44644284", "dividendsPaid": "-614152", "issuanceOfDebt": "99786716", "issuanceOfStock": null, "repaymentOfDebt": "-126226680", "fiscalDateEnding": "2025-12-31", "operatingCashflow": "44644284", "repurchaseOfStock": "0", "capitalExpenditures": null } }, "revenue": 86742687, "cost_of_revenue": 29048547, "gross_profit": 57694140, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 17405987, "depreciation_amortisation": 31645441, "ebitda": 45554471, "interest_expense": 28387272, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": -15504022, "net_income_continuing_ops": null, "net_income_to_common": -15504022, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 15169762, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 44516203, "net_ppe": 2202493551, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": null, "total_assets": 2406833431, "short_term_debt": null, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 36599711, "long_term_debt": 2096843265, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 2238555688, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 99149220, "shares_outstanding": 365215927, "operating_cash_flow": 44644284, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": null, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": -614152, "share_repurchases": 0, "shares_issued": null, "net_debt_issued": -26439964, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 44644284, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "45554471", "netIncome": "-15504022", "grossProfit": "57694140", "totalRevenue": "86742687", "costOfRevenue": "29048547", "interestExpense": "28387272", "operatingIncome": "17405987", "fiscalDateEnding": "2025-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "31645441" }, "balance": { "totalDebt": "2238555688", "totalAssets": "2406833431", "longTermDebt": "2096843265", "shortTermDebt": null, "preferredStock": null, "fiscalDateEnding": "2025-12-31", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": "365215927", "totalCurrentAssets": "44516203", "totalShareholderEquity": "99149220", "totalCurrentLiabilities": "36599711", "propertyPlantEquipmentNet": "2202493551", "cashAndShortTermInvestments": "15169762" }, "cashflow": { "freeCashFlow": "44644284", "dividendsPaid": "-614152", "issuanceOfDebt": "99786716", "issuanceOfStock": null, "repaymentOfDebt": "-126226680", "fiscalDateEnding": "2025-12-31", "operatingCashflow": "44644284", "repurchaseOfStock": "0", "capitalExpenditures": null } } }, { "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider": "yFinance", "currency_reported": "CAD", "fetched_at": "2026-06-07T20:03:08.578759+00:00", "is_restated": false, "income_statement": { "revenue": 83520948, "cost_of_revenue": 28298921, "gross_profit": 55222027, "ebit": 21507503, "ebitda": 46211079, "pretax_income": null, "tax_provision": null, "net_income": -6165623, "net_income_to_common": -6165623, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 21472425, "total_current_assets": 49643660, "total_assets": 2340833376, "short_term_debt": null, "long_term_debt": 2050679805, "total_debt": 2175203766, "total_liabilities": null, "total_equity": 95835217, "shares_outstanding": 365004029, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 26736573, "capital_expenditure": null, "free_cash_flow": 26736573, "dividends_paid": -588369, "share_repurchases": -2753553, "shares_issued": 0, "net_debt_issued": 74501617 }, "complete_fields": { "id": 424743, "ticker_id": 36637, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 2, "currency_reported": "CAD", "fetched_at": "2026-06-07T20:03:08.578759+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "46211079", "netIncome": "-6165623", "grossProfit": "55222027", "totalRevenue": "83520948", "costOfRevenue": "28298921", "interestExpense": "27074038", "operatingIncome": "21507503", "fiscalDateEnding": "2025-06-30", "researchAndDevelopment": null, "depreciationAndAmortization": "27282165" }, "balance": { "totalDebt": "2175203766", "totalAssets": "2340833376", "longTermDebt": "2050679805", "shortTermDebt": null, "preferredStock": null, "fiscalDateEnding": "2025-06-30", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": "365004029", "totalCurrentAssets": "49643660", "totalShareholderEquity": "95835217", "totalCurrentLiabilities": "37971059", "propertyPlantEquipmentNet": "2136959235", "cashAndShortTermInvestments": "21472425" }, "cashflow": { "freeCashFlow": "26736573", "dividendsPaid": "-588369", "issuanceOfDebt": "134599854", "issuanceOfStock": "0", "repaymentOfDebt": "-60098237", "fiscalDateEnding": "2025-06-30", "operatingCashflow": "26736573", "repurchaseOfStock": "-2753553", "capitalExpenditures": null } }, "revenue": 83520948, "cost_of_revenue": 28298921, "gross_profit": 55222027, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 21507503, "depreciation_amortisation": 27282165, "ebitda": 46211079, "interest_expense": 27074038, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": -6165623, "net_income_continuing_ops": null, "net_income_to_common": -6165623, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 21472425, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 49643660, "net_ppe": 2136959235, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": null, "total_assets": 2340833376, "short_term_debt": null, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 37971059, "long_term_debt": 2050679805, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 2175203766, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 95835217, "shares_outstanding": 365004029, "operating_cash_flow": 26736573, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": null, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": -588369, "share_repurchases": -2753553, "shares_issued": 0, "net_debt_issued": 74501617, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 26736573, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "46211079", "netIncome": "-6165623", "grossProfit": "55222027", "totalRevenue": "83520948", "costOfRevenue": "28298921", "interestExpense": "27074038", "operatingIncome": "21507503", "fiscalDateEnding": "2025-06-30", "researchAndDevelopment": null, "depreciationAndAmortization": "27282165" }, "balance": { "totalDebt": "2175203766", "totalAssets": "2340833376", "longTermDebt": "2050679805", "shortTermDebt": null, "preferredStock": null, "fiscalDateEnding": "2025-06-30", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": "365004029", "totalCurrentAssets": "49643660", "totalShareholderEquity": "95835217", "totalCurrentLiabilities": "37971059", "propertyPlantEquipmentNet": "2136959235", "cashAndShortTermInvestments": "21472425" }, "cashflow": { "freeCashFlow": "26736573", "dividendsPaid": "-588369", "issuanceOfDebt": "134599854", "issuanceOfStock": "0", "repaymentOfDebt": "-60098237", "fiscalDateEnding": "2025-06-30", "operatingCashflow": "26736573", "repurchaseOfStock": "-2753553", "capitalExpenditures": null } } }, { "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider": "yFinance", "currency_reported": "CAD", "fetched_at": "2026-06-07T20:03:08.578759+00:00", "is_restated": false, "income_statement": { "revenue": 76271303, "cost_of_revenue": 28615810, "gross_profit": 47655493, "ebit": 14830928, "ebitda": 38861527, "pretax_income": null, "tax_provision": null, "net_income": -11369010, "net_income_to_common": -11369010, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 17873267, "total_current_assets": 46242104, "total_assets": 2258874994, "short_term_debt": null, "long_term_debt": 1970204975, "total_debt": 2081673974, "total_liabilities": null, "total_equity": 105808170, "shares_outstanding": 365573935, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 13438047, "capital_expenditure": null, "free_cash_flow": 13438047, "dividends_paid": -597594, "share_repurchases": -13549700, "shares_issued": 0, "net_debt_issued": 29553490 }, "complete_fields": { "id": 424744, "ticker_id": 36637, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 2, "currency_reported": "CAD", "fetched_at": "2026-06-07T20:03:08.578759+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "38861527", "netIncome": "-11369010", "grossProfit": "47655493", "totalRevenue": "76271303", "costOfRevenue": "28615810", "interestExpense": "25727844", "operatingIncome": "14830928", "fiscalDateEnding": "2025-03-31", "researchAndDevelopment": null, "depreciationAndAmortization": "26653029" }, "balance": { "totalDebt": "2081673974", "totalAssets": "2258874994", "longTermDebt": "1970204975", "shortTermDebt": null, "preferredStock": null, "fiscalDateEnding": "2025-03-31", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": "365573935", "totalCurrentAssets": "46242104", "totalShareholderEquity": "105808170", "totalCurrentLiabilities": "37597766", "propertyPlantEquipmentNet": "2061259367", "cashAndShortTermInvestments": "17873267" }, "cashflow": { "freeCashFlow": "13438047", "dividendsPaid": "-597594", "issuanceOfDebt": "58972574", "issuanceOfStock": "0", "repaymentOfDebt": "-29419084", "fiscalDateEnding": "2025-03-31", "operatingCashflow": "13438047", "repurchaseOfStock": "-13549700", "capitalExpenditures": null } }, "revenue": 76271303, "cost_of_revenue": 28615810, "gross_profit": 47655493, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 14830928, "depreciation_amortisation": 26653029, "ebitda": 38861527, "interest_expense": 25727844, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": -11369010, "net_income_continuing_ops": null, "net_income_to_common": -11369010, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 17873267, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 46242104, "net_ppe": 2061259367, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": null, "total_assets": 2258874994, "short_term_debt": null, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 37597766, "long_term_debt": 1970204975, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 2081673974, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 105808170, "shares_outstanding": 365573935, "operating_cash_flow": 13438047, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": null, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": -597594, "share_repurchases": -13549700, "shares_issued": 0, "net_debt_issued": 29553490, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 13438047, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "38861527", "netIncome": "-11369010", "grossProfit": "47655493", "totalRevenue": "76271303", "costOfRevenue": "28615810", "interestExpense": "25727844", "operatingIncome": "14830928", "fiscalDateEnding": "2025-03-31", "researchAndDevelopment": null, "depreciationAndAmortization": "26653029" }, "balance": { "totalDebt": "2081673974", "totalAssets": "2258874994", "longTermDebt": "1970204975", "shortTermDebt": null, "preferredStock": null, "fiscalDateEnding": "2025-03-31", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": "365573935", "totalCurrentAssets": "46242104", "totalShareholderEquity": "105808170", "totalCurrentLiabilities": "37597766", "propertyPlantEquipmentNet": "2061259367", "cashAndShortTermInvestments": "17873267" }, "cashflow": { "freeCashFlow": "13438047", "dividendsPaid": "-597594", "issuanceOfDebt": "58972574", "issuanceOfStock": "0", "repaymentOfDebt": "-29419084", "fiscalDateEnding": "2025-03-31", "operatingCashflow": "13438047", "repurchaseOfStock": "-13549700", "capitalExpenditures": null } } }, { "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider": "yFinance", "currency_reported": "CAD", "fetched_at": "2026-06-07T20:03:08.578759+00:00", "is_restated": false, "income_statement": { "revenue": 80240735, "cost_of_revenue": 26884298, "gross_profit": 53356437, "ebit": 19018041, "ebitda": 40846200, "pretax_income": null, "tax_provision": null, "net_income": -6603486, "net_income_to_common": -6603486, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 16342562, "total_current_assets": 35382488, "total_assets": 2233968260, "short_term_debt": null, "long_term_debt": 1939551635, "total_debt": 2031694001, "total_liabilities": null, "total_equity": 130810700, "shares_outstanding": 366954790, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 31357357, "capital_expenditure": null, "free_cash_flow": 31357357, "dividends_paid": -597594, "share_repurchases": -25317094, "shares_issued": null, "net_debt_issued": 37659499 }, "complete_fields": { "id": 424745, "ticker_id": 36637, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 2, "currency_reported": "CAD", "fetched_at": "2026-06-07T20:03:08.578759+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "40846200", "netIncome": "-6603486", "grossProfit": "53356437", "totalRevenue": "80240735", "costOfRevenue": "26884298", "interestExpense": "25289087", "operatingIncome": "19018041", "fiscalDateEnding": "2024-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "26240752" }, "balance": { "totalDebt": "2031694001", "totalAssets": "2233968260", "longTermDebt": "1939551635", "shortTermDebt": null, "preferredStock": null, "fiscalDateEnding": "2024-12-31", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": "366954790", "totalCurrentAssets": "35382488", "totalShareholderEquity": "130810700", "totalCurrentLiabilities": "35652891", "propertyPlantEquipmentNet": "2042968960", "cashAndShortTermInvestments": "16342562" }, "cashflow": { "freeCashFlow": "31357357", "dividendsPaid": "-597594", "issuanceOfDebt": "166489054", "issuanceOfStock": null, "repaymentOfDebt": "-128829555", "fiscalDateEnding": "2024-12-31", "operatingCashflow": "31357357", "repurchaseOfStock": "-25317094", "capitalExpenditures": null } }, "revenue": 80240735, "cost_of_revenue": 26884298, "gross_profit": 53356437, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 19018041, "depreciation_amortisation": 26240752, "ebitda": 40846200, "interest_expense": 25289087, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": -6603486, "net_income_continuing_ops": null, "net_income_to_common": -6603486, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 16342562, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 35382488, "net_ppe": 2042968960, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": null, "total_assets": 2233968260, "short_term_debt": null, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 35652891, "long_term_debt": 1939551635, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 2031694001, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 130810700, "shares_outstanding": 366954790, "operating_cash_flow": 31357357, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": null, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": -597594, "share_repurchases": -25317094, "shares_issued": null, "net_debt_issued": 37659499, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 31357357, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "40846200", "netIncome": "-6603486", "grossProfit": "53356437", "totalRevenue": "80240735", "costOfRevenue": "26884298", "interestExpense": "25289087", "operatingIncome": "19018041", "fiscalDateEnding": "2024-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "26240752" }, "balance": { "totalDebt": "2031694001", "totalAssets": "2233968260", "longTermDebt": "1939551635", "shortTermDebt": null, "preferredStock": null, "fiscalDateEnding": "2024-12-31", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": "366954790", "totalCurrentAssets": "35382488", "totalShareholderEquity": "130810700", "totalCurrentLiabilities": "35652891", "propertyPlantEquipmentNet": "2042968960", "cashAndShortTermInvestments": "16342562" }, "cashflow": { "freeCashFlow": "31357357", "dividendsPaid": "-597594", "issuanceOfDebt": "166489054", "issuanceOfStock": null, "repaymentOfDebt": "-128829555", "fiscalDateEnding": "2024-12-31", "operatingCashflow": "31357357", "repurchaseOfStock": "-25317094", "capitalExpenditures": null } } }, { "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider": "yFinance", "currency_reported": "CAD", "fetched_at": "2026-06-07T20:03:08.578759+00:00", "is_restated": false, "income_statement": { "revenue": null, "cost_of_revenue": null, "gross_profit": null, "ebit": null, "ebitda": null, "pretax_income": null, "tax_provision": null, "net_income": null, "net_income_to_common": null, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": null, "total_current_assets": null, "total_assets": null, "short_term_debt": null, "long_term_debt": null, "total_debt": null, "total_liabilities": null, "total_equity": null, "shares_outstanding": null, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": null, "capital_expenditure": null, "free_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 424747, "ticker_id": 36637, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 2, "currency_reported": "CAD", "fetched_at": "2026-06-07T20:03:08.578759+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": null, "netIncome": null, "grossProfit": null, "totalRevenue": null, "costOfRevenue": null, "interestExpense": null, "operatingIncome": null, "fiscalDateEnding": "2024-09-30", "researchAndDevelopment": null, "depreciationAndAmortization": null }, "balance": { "totalDebt": null, "totalAssets": null, "longTermDebt": null, "shortTermDebt": null, "preferredStock": null, "fiscalDateEnding": "2024-09-30", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": null, "totalCurrentAssets": null, "totalShareholderEquity": null, "totalCurrentLiabilities": null, "propertyPlantEquipmentNet": null, "cashAndShortTermInvestments": null } }, "revenue": null, "cost_of_revenue": null, "gross_profit": null, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": null, "depreciation_amortisation": null, "ebitda": null, "interest_expense": null, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": null, "net_income_continuing_ops": null, "net_income_to_common": null, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": null, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": null, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": null, "total_assets": null, "short_term_debt": null, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": null, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": null, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": null, "shares_outstanding": null, "operating_cash_flow": null, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": null, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": null, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": null, "netIncome": null, "grossProfit": null, "totalRevenue": null, "costOfRevenue": null, "interestExpense": null, "operatingIncome": null, "fiscalDateEnding": "2024-09-30", "researchAndDevelopment": null, "depreciationAndAmortization": null }, "balance": { "totalDebt": null, "totalAssets": null, "longTermDebt": null, "shortTermDebt": null, "preferredStock": null, "fiscalDateEnding": "2024-09-30", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": null, "totalCurrentAssets": null, "totalShareholderEquity": null, "totalCurrentLiabilities": null, "propertyPlantEquipmentNet": null, "cashAndShortTermInvestments": null } } } ] }, "strategy_matches": [ { "key": "os_composite", "name": "OS Composite Score", "slug": "composite", "group": "multi_factor", "page_url": "/factors/composite/", "rank_field": "-os_score" }, { "key": "quality_value", "name": "Quality \u00d7 Value", "slug": "quality-value", "group": "multi_factor", "page_url": "/factors/quality-value/", "rank_field": "-quality_value_composite" }, { "key": "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": "capital_allocators", "name": "Capital Allocators", "slug": "capital-allocators", "group": "quality", "page_url": "/factors/capital-allocators/", "rank_field": "-capital_allocation_quality" }, { "key": "risk_adj_momentum", "name": "Risk-Adjusted Momentum", "slug": "risk-adj-momentum", "group": "momentum", "page_url": "/factors/risk-adj-momentum/", "rank_field": "-risk_adjusted_momentum" }, { "key": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/", "rank_field": "-shareholder_yield" } ], "coverage": { "factor_history_points": 1, "annual_financial_periods": 5, "quarterly_financial_periods": 6, "latest_factor_week": "2026-06-07", "latest_financials_period_end": "2025-12-31" }, "schema": { "snapshot_field_groups": { "identity": [ "week_end_date", "source_primary", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id" ], "size": [ "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd" ], "valuation": [ "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "price_to_sales", "price_to_book", "price_to_cashflow", "ebitda_to_ev", "sales_yield" ], "yield": [ "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield" ], "quality": [ "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "gross_profit_to_assets", "external_financing" ], "leverage_and_risk": [ "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "risk_adjusted_momentum" ], "growth": [ "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "revenue_growth", "earnings_growth" ], "momentum": [ "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "momentum_6m", "momentum_12m", "momentum_12_1", "distance_from_52w_high", "distance_from_52w_low", "relative_strength" ], "raw_ttm": [ "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share" ], "ranks": [ "universe_ticker_count", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength" ], "composites": [ "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "quality_value_composite", "os_score", "value_percentile", "quality_percentile", "momentum_percentile", "factor_coverage", "signal_confidence", "os_score_delta" ], "strategy_ranks": [ "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core", "trending_value_rank", "veiled_value", "earnings_consistent_5y" ] }, "financial_field_groups": { "income_statement": [ "revenue", "cost_of_revenue", "gross_profit", "ebit", "ebitda", "pretax_income", "tax_provision", "net_income", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted" ], "balance_sheet": [ "cash_and_equivalents", "total_current_assets", "total_assets", "short_term_debt", "long_term_debt", "total_debt", "total_liabilities", "total_equity", "shares_outstanding", "goodwill_and_intangibles" ], "cash_flow": [ "operating_cash_flow", "capital_expenditure", "free_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued" ] }, "complete_model_fields": { "ticker": [ "id", "uuid", "symbol", "name", "asset_type", "market_cap", "stock_exchange", "industry", "sector", "description", "currency", "is_active" ], "exchange": [ "id", "name", "symbol", "country_code", "currency", "benchmark", "data_symbol", "ticker_suffix", "update_provider", "update_group", "update_order", "update_enabled", "is_active" ], "factor_snapshot": [ "id", "ticker", "universe", "week_end_date", "source_primary", "source_gaps", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "missing_fields", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id", "os_score_delta", "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd", "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield", "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "distance_from_52w_high", "distance_from_52w_low", "relative_strength", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share", "universe_ticker_count", "sector", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength", "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "factor_coverage", "signal_confidence", "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core" ], "financial_period": [ "id", "ticker", "period_end_date", "period_type", "fiscal_year", "fiscal_quarter", "provider", "currency_reported", "fetched_at", "is_restated", "raw_data", "revenue", "cost_of_revenue", "gross_profit", "research_and_development", "selling_general_admin", "other_operating_expenses", "total_operating_expenses", "ebit", "depreciation_amortisation", "ebitda", "interest_expense", "interest_income", "other_non_operating", "pretax_income", "tax_provision", "effective_tax_rate", "net_income", "net_income_continuing_ops", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted", "cash_and_equivalents", "short_term_investments", "net_receivables", "inventory", "other_current_assets", "total_current_assets", "net_ppe", "goodwill", "intangible_assets", "goodwill_and_intangibles", "long_term_investments", "other_non_current_assets", "total_non_current_assets", "total_assets", "short_term_debt", "accounts_payable", "deferred_revenue_current", "other_current_liabilities", "total_current_liabilities", "long_term_debt", "deferred_revenue_lt", "other_non_current_liabilities", "total_non_current_liabilities", "total_liabilities", "total_debt", "preferred_stock", "minority_interest", "retained_earnings", "total_equity", "shares_outstanding", "operating_cash_flow", "stock_based_compensation", "deferred_tax_cf", "change_in_working_capital", "capital_expenditure", "acquisitions", "other_investing", "investing_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued", "other_financing", "financing_cash_flow", "free_cash_flow", "net_change_in_cash" ] } } }