{ "ticker": { "uuid": "96441c89-f054-48e3-9dee-244716e1ba39", "symbol": "GFR", "name": "Greenfire Resources Ltd.", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Energy", "industry": "Oil & Gas E&P", "page_url": "https://sharemaestro.com/factors/ticker/96441c89-f054-48e3-9dee-244716e1ba39/", "api_url": "https://sharemaestro.com/factors/api/tickers/96441c89-f054-48e3-9dee-244716e1ba39/" }, "ticker_metadata": { "id": 1731, "uuid": "96441c89-f054-48e3-9dee-244716e1ba39", "symbol": "GFR", "name": "Greenfire Resources Ltd.", "asset_type": "equity", "market_cap": 706165000, "stock_exchange_id": 3, "industry": "Oil & Gas E&P", "sector": "Energy", "description": "Greenfire Resources Ltd. (GFR) is an innovative oil and gas exploration and production company focused on sustainable resource development throughout North America. By acquiring and optimizing high-quality energy assets, Greenfire utilizes advanced technology and environmentally responsible practices that enhance production efficiency while adhering to stringent environmental standards. The company's commitment to maximizing shareholder value and facilitating the transition to cleaner energy solutions distinguishes it within the evolving energy sector. Led by a seasoned management team and a commitment to strategic partnerships, Greenfire is well-positioned for continued growth and resilience in a dynamic market landscape.", "currency": "USD", "is_active": true }, "exchange_metadata": { "id": 3, "name": "NYSE", "symbol": "NYSE", "country_code": "US", "currency": "USD", "benchmark": "SPY", "data_symbol": "", "ticker_suffix": "", "update_provider": "alphavantage", "update_group": "us", "update_order": 0, "update_enabled": true, "is_active": true }, "latest_snapshot": { "ticker": { "uuid": "96441c89-f054-48e3-9dee-244716e1ba39", "symbol": "GFR", "name": "Greenfire Resources Ltd.", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Energy", "industry": "Oil & Gas E&P", "page_url": "https://sharemaestro.com/factors/ticker/96441c89-f054-48e3-9dee-244716e1ba39/", "api_url": "https://sharemaestro.com/factors/api/tickers/96441c89-f054-48e3-9dee-244716e1ba39/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.89, "value": 0.96, "quality": 0.31, "momentum": 0.74, "coverage": 0.939, "confidence": 0.939, "delta": null }, "headline_factors": { "price": 5.66, "market_cap": 397631980, "pe_ratio": null, "earnings_yield": null, "ebitda_to_ev": 0.1427, "shareholder_yield": 0, "roe": -0.0381, "piotroski_f_score": 5, "momentum_12_1": 0.2731, "volatility_252d": 0.4777 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": false, "small_cap_core": false, "veiled_value": false, "earnings_consistent_5y": false }, "factor_groups": { "identity": { "week_end_date": "2026-06-07", "source_primary": "alphavantage", "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 0.7857, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:53:15.418709+00:00", "batch_id": "" }, "size": { "price_close": 5.66, "market_cap": 397631980, "market_cap_usd": 397631980, "enterprise_value": 400775430, "shares_outstanding": 70253000, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": null, "pb_ratio": 0.3639, "ptbv_ratio": 0.3639, "ps_ratio": 0.7013, "pcf_ratio": 3.872, "pfcf_ratio": 1.6736, "ev_ebitda": 7.0088, "ev_ebit": -15.5165, "ev_sales": 0.7069, "ev_fcf": 1.6868, "earnings_yield": null, "fcf_yield": 0.5928, "price_to_sales": 0.7013, "price_to_book": 0.3639, "price_to_cashflow": 3.872, "ebitda_to_ev": 0.1427, "sales_yield": 1.4147 }, "yield": { "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0 }, "quality": { "gross_margin": 0.439, "operating_margin": -0.0456, "net_margin": -0.0735, "ebitda_margin": 0.1009, "fcf_margin": 0.419, "roe": -0.0381, "roa": -0.0321, "roic": -0.0177, "roc_greenblatt": null, "asset_turnover": 0.437, "cash_conversion": -5.7029, "accruals_ratio": -0.1113, "sbc_to_revenue": 0.0031, "piotroski_f_score": 5, "altman_z_score": 2.1552, "earnings_stability_5y": 2.6913, "revenue_stability_5y": 0.4073, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.1918, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": 0.1872, "net_debt_to_ebitda": 0.055, "debt_to_assets": 0.0028, "interest_coverage": -0.8224, "current_ratio": 0.6563, "quick_ratio": 0.5389, "net_debt": 3143450, "local_beta": 0.0002, "volatility_252d": 0.4777, "volatility_60d": 1.1439, "max_drawdown_12m": -0.1864, "risk_adjusted_momentum": 0.5718 }, "growth": { "revenue_growth_1y": -0.2962, "revenue_growth_3y_cagr": -0.1547, "revenue_growth_5y_cagr": null, "eps_growth_1y": null, "eps_growth_3y_cagr": -0.2882, "eps_growth_5y_cagr": null, "fcf_growth_1y": -0.032, "book_value_growth_1y": 0.4051, "revenue_growth": -0.2962, "earnings_growth": null }, "momentum": { "price_return_1m": -0.0208, "price_return_3m": -0.1476, "price_return_6m": 0.1076, "price_return_9m": 0.112, "price_return_12m": 0.2467, "price_return_12m_ex1m": 0.2731, "momentum_6m": 0.1076, "momentum_12m": 0.2467, "momentum_12_1": 0.2731, "distance_from_52w_high": -0.1821, "distance_from_52w_low": 0.2922, "relative_strength": 0.1467 }, "raw_ttm": { "revenue_ttm": 566979000, "gross_profit_ttm": 248877000, "ebit_ttm": -25829000, "ebitda_ttm": 57182000, "net_income_ttm": -41661000, "eps_diluted_ttm": -0.593, "operating_cash_flow_ttm": 102694719, "capital_expenditure_ttm": 134895760, "fcf_ttm": 237590479, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 31407000, "cash_and_equivalents": 543617, "total_current_assets": 110606273, "total_current_liabilities": 168523573, "net_ppe": null, "total_assets": 1297406279, "total_debt": 3687067, "total_equity": 1092800060, "net_working_capital": -57134850, "book_value_per_share": 15.5552, "retained_earnings": 622172782, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 15.5552 }, "ranks": { "universe_ticker_count": 3577, "rank_pe": 50, "rank_pb": 5, "rank_ptbv": 4, "rank_ps": 20, "rank_pcf": 12, "rank_ev_ebitda": 21, "rank_ev_ebit": 10, "rank_earnings_yield": 50, "rank_fcf_yield": 4, "rank_dividend_yield": 87, "rank_shareholder_yield": 87, "rank_total_yield": 87, "rank_roe": 76, "rank_roc": 50, "rank_roic": 81, "rank_gross_margin": 52, "rank_fcf_margin": 19, "rank_piotroski": 60, "rank_accruals": 17, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 96, "rank_momentum_12m": 41, "rank_momentum_12m_ex1m": 39, "rank_relative_strength": 38 }, "composites": { "value_composite": 4, "quality_composite": 69, "momentum_composite": 26, "growth_composite": 88, "yield_composite": 91, "svqf_composite": 29, "vc1_composite": 6, "vc2_composite": 13, "vc3_composite": 13, "trending_value_composite": null, "overall_composite": 11, "quality_value_composite": 0.5455, "os_score": 0.89, "value_percentile": 0.96, "quality_percentile": 0.31, "momentum_percentile": 0.74, "factor_coverage": 0.939, "signal_confidence": 0.939, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 16, "small_cap_core_rank": 16, "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": 4217, "ticker_id": 1731, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 0.7857, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:53:15.418709+00:00", "batch_id": "", "os_score_delta": null, "price_close": 5.66, "market_cap": 397631980, "market_cap_usd": 397631980, "enterprise_value": 400775430, "shares_outstanding": 70253000, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": 0.36386526, "ptbv_ratio": 0.36386526, "ps_ratio": 0.70131694, "pcf_ratio": 3.8719808, "pfcf_ratio": 1.67360233, "ev_ebitda": 7.00876902, "ev_ebit": -15.51649038, "ev_sales": 0.70686115, "ev_fcf": 1.68683287, "earnings_yield": null, "fcf_yield": 0.59282696, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0, "gross_margin": 0.43895277, "operating_margin": -0.04555548, "net_margin": -0.07347891, "ebitda_margin": 0.10085382, "fcf_margin": 0.41904635, "roe": -0.03812317, "roa": -0.03211099, "roic": -0.01767587, "roc_greenblatt": null, "asset_turnover": 0.4370096, "cash_conversion": -5.7029471, "accruals_ratio": -0.11126485, "sbc_to_revenue": 0.00306713, "debt_to_equity": 0.18723115, "net_debt_to_ebitda": 0.05497272, "debt_to_assets": 0.00284188, "interest_coverage": -0.82239628, "current_ratio": 0.65632523, "quick_ratio": 0.5388634, "net_debt": 3143450, "revenue_growth_1y": -0.29621943, "revenue_growth_3y_cagr": -0.15469803, "revenue_growth_5y_cagr": null, "eps_growth_1y": null, "eps_growth_3y_cagr": -0.2881579, "eps_growth_5y_cagr": null, "fcf_growth_1y": -0.03203664, "book_value_growth_1y": 0.40505502, "piotroski_f_score": 5, "altman_z_score": 2.15515608, "earnings_stability_5y": 2.691301, "revenue_stability_5y": 0.407288, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.02076125, "price_return_3m": -0.14759036, "price_return_6m": 0.10763209, "price_return_9m": 0.11198428, "price_return_12m": 0.24669604, "price_return_12m_ex1m": 0.27312775, "distance_from_52w_high": -0.18208092, "distance_from_52w_low": 0.29223744, "relative_strength": 0.14673245, "local_beta": 0.0002, "volatility_252d": 0.477683, "volatility_60d": 1.143918, "max_drawdown_12m": -0.18641618, "revenue_ttm": 566979000, "gross_profit_ttm": 248877000, "ebit_ttm": -25829000, "ebitda_ttm": 57182000, "net_income_ttm": -41661000, "eps_diluted_ttm": -0.59301382, "operating_cash_flow_ttm": 102694719, "capital_expenditure_ttm": 134895760, "fcf_ttm": 237590479, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 31407000, "cash_and_equivalents": 543617, "total_current_assets": 110606273, "total_current_liabilities": 168523573, "net_ppe": null, "total_assets": 1297406279, "total_debt": 3687067, "total_equity": 1092800060, "net_working_capital": -57134850, "book_value_per_share": 15.55520846, "retained_earnings": 622172782, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 15.55520846, "universe_ticker_count": 3577, "sector": "Energy", "rank_pe": 50, "rank_pb": 5, "rank_ptbv": 4, "rank_ps": 20, "rank_pcf": 12, "rank_ev_ebitda": 21, "rank_ev_ebit": 10, "rank_earnings_yield": 50, "rank_fcf_yield": 4, "rank_dividend_yield": 87, "rank_shareholder_yield": 87, "rank_total_yield": 87, "rank_roe": 76, "rank_roc": 50, "rank_roic": 81, "rank_gross_margin": 52, "rank_fcf_margin": 19, "rank_piotroski": 60, "rank_accruals": 17, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 96, "rank_momentum_12m": 41, "rank_momentum_12m_ex1m": 39, "rank_relative_strength": 38, "value_composite": 4, "quality_composite": 69, "momentum_composite": 26, "growth_composite": 88, "yield_composite": 91, "svqf_composite": 29, "vc1_composite": 6, "vc2_composite": 13, "vc3_composite": 13, "trending_value_composite": null, "overall_composite": 11, "factor_coverage": 0.939, "signal_confidence": 0.939, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 16, "small_cap_core_rank": 16, "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": 5.66, "os": 0.89, "value": 0.96, "quality": 0.31, "momentum": 0.74, "confidence": 0.939, "coverage": 0.939, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": 0, "roe": -0.0381, "momentum_12_1": 0.2731, "complete_fields": { "id": 4217, "ticker_id": 1731, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 0.7857, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:53:15.418709+00:00", "batch_id": "", "os_score_delta": null, "price_close": 5.66, "market_cap": 397631980, "market_cap_usd": 397631980, "enterprise_value": 400775430, "shares_outstanding": 70253000, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": 0.36386526, "ptbv_ratio": 0.36386526, "ps_ratio": 0.70131694, "pcf_ratio": 3.8719808, "pfcf_ratio": 1.67360233, "ev_ebitda": 7.00876902, "ev_ebit": -15.51649038, "ev_sales": 0.70686115, "ev_fcf": 1.68683287, "earnings_yield": null, "fcf_yield": 0.59282696, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0, "gross_margin": 0.43895277, "operating_margin": -0.04555548, "net_margin": -0.07347891, "ebitda_margin": 0.10085382, "fcf_margin": 0.41904635, "roe": -0.03812317, "roa": -0.03211099, "roic": -0.01767587, "roc_greenblatt": null, "asset_turnover": 0.4370096, "cash_conversion": -5.7029471, "accruals_ratio": -0.11126485, "sbc_to_revenue": 0.00306713, "debt_to_equity": 0.18723115, "net_debt_to_ebitda": 0.05497272, "debt_to_assets": 0.00284188, "interest_coverage": -0.82239628, "current_ratio": 0.65632523, "quick_ratio": 0.5388634, "net_debt": 3143450, "revenue_growth_1y": -0.29621943, "revenue_growth_3y_cagr": -0.15469803, "revenue_growth_5y_cagr": null, "eps_growth_1y": null, "eps_growth_3y_cagr": -0.2881579, "eps_growth_5y_cagr": null, "fcf_growth_1y": -0.03203664, "book_value_growth_1y": 0.40505502, "piotroski_f_score": 5, "altman_z_score": 2.15515608, "earnings_stability_5y": 2.691301, "revenue_stability_5y": 0.407288, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.02076125, "price_return_3m": -0.14759036, "price_return_6m": 0.10763209, "price_return_9m": 0.11198428, "price_return_12m": 0.24669604, "price_return_12m_ex1m": 0.27312775, "distance_from_52w_high": -0.18208092, "distance_from_52w_low": 0.29223744, "relative_strength": 0.14673245, "local_beta": 0.0002, "volatility_252d": 0.477683, "volatility_60d": 1.143918, "max_drawdown_12m": -0.18641618, "revenue_ttm": 566979000, "gross_profit_ttm": 248877000, "ebit_ttm": -25829000, "ebitda_ttm": 57182000, "net_income_ttm": -41661000, "eps_diluted_ttm": -0.59301382, "operating_cash_flow_ttm": 102694719, "capital_expenditure_ttm": 134895760, "fcf_ttm": 237590479, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 31407000, "cash_and_equivalents": 543617, "total_current_assets": 110606273, "total_current_liabilities": 168523573, "net_ppe": null, "total_assets": 1297406279, "total_debt": 3687067, "total_equity": 1092800060, "net_working_capital": -57134850, "book_value_per_share": 15.55520846, "retained_earnings": 622172782, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 15.55520846, "universe_ticker_count": 3577, "sector": "Energy", "rank_pe": 50, "rank_pb": 5, "rank_ptbv": 4, "rank_ps": 20, "rank_pcf": 12, "rank_ev_ebitda": 21, "rank_ev_ebit": 10, "rank_earnings_yield": 50, "rank_fcf_yield": 4, "rank_dividend_yield": 87, "rank_shareholder_yield": 87, "rank_total_yield": 87, "rank_roe": 76, "rank_roc": 50, "rank_roic": 81, "rank_gross_margin": 52, "rank_fcf_margin": 19, "rank_piotroski": 60, "rank_accruals": 17, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 96, "rank_momentum_12m": 41, "rank_momentum_12m_ex1m": 39, "rank_relative_strength": 38, "value_composite": 4, "quality_composite": 69, "momentum_composite": 26, "growth_composite": 88, "yield_composite": 91, "svqf_composite": 29, "vc1_composite": 6, "vc2_composite": 13, "vc3_composite": 13, "trending_value_composite": null, "overall_composite": 11, "factor_coverage": 0.939, "signal_confidence": 0.939, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 16, "small_cap_core_rank": 16, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false } } ], "financial_periods": { "annual": [ { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:00:14.597493+00:00", "is_restated": false, "income_statement": { "revenue": 603303000, "cost_of_revenue": 335285000, "gross_profit": 268018000, "ebit": 96984000, "ebitda": 181234000, "pretax_income": 55323000, "tax_provision": 7819000, "net_income": 47504000, "net_income_to_common": 47504000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 42016256, "total_current_assets": 149344200, "total_assets": 1286738117, "short_term_debt": 3279297, "long_term_debt": null, "total_debt": 3279297, "total_liabilities": 118706387, "total_equity": 1168031730, "shares_outstanding": 72476000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 134003981, "capital_expenditure": 109753628, "free_cash_flow": 243757609, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 267800, "ticker_id": 1731, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:00:14.597493+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "96984000", "ebitda": "181234000", "netIncome": "47504000", "grossProfit": "268018000", "depreciation": "None", "totalRevenue": "603303000", "costOfRevenue": "335285000", "interestIncome": "None", "incomeBeforeTax": "55323000", "interestExpense": "41661000", "operatingIncome": "59276000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "7819000", "reportedCurrency": "CAD", "netInterestIncome": "-75738000", "nonInterestIncome": "None", "operatingExpenses": "208742000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "335285000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "84250000", "sellingGeneralAndAdministrative": "25788000", "netIncomeFromContinuingOperations": "47504000" }, "balance": { "goodwill": "None", "inventory": "20616734", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "1286738117", "longTermDebt": "None", "shortTermDebt": "3279297", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "None", "reportedCurrency": "CAD", "retainedEarnings": "696312305", "totalLiabilities": "118706387", "otherCurrentAssets": "20458577", "totalCurrentAssets": "149344200", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "66252631", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1137393916", "currentAccountsPayable": "11251315", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "6111144", "totalShareholderEquity": "1168031730", "capitalLeaseObligations": "6105000", "otherCurrentLiabilities": "81401870", "totalCurrentLiabilities": "95932482", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "22773904", "cashAndShortTermInvestments": "42016256", "commonStockSharesOutstanding": "72476000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "42016256", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "46648676", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "CAD", "changeInInventory": "None", "operatingCashflow": "134003981", "capitalExpenditures": "109753628", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-57133435", "cashflowFromInvestment": "-98418457", "stockBasedCompensation": "2923000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "None", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 603303000, "cost_of_revenue": 335285000, "gross_profit": 268018000, "research_and_development": null, "selling_general_admin": 25788000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 96984000, "depreciation_amortisation": 84250000, "ebitda": 181234000, "interest_expense": 41661000, "interest_income": null, "other_non_operating": null, "pretax_income": 55323000, "tax_provision": 7819000, "effective_tax_rate": null, "net_income": 47504000, "net_income_continuing_ops": 47504000, "net_income_to_common": 47504000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 42016256, "short_term_investments": null, "net_receivables": 66252631, "inventory": 20616734, "other_current_assets": null, "total_current_assets": 149344200, "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": 1137393916, "total_assets": 1286738117, "short_term_debt": 3279297, "accounts_payable": 11251315, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 95932482, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 22773904, "total_liabilities": 118706387, "total_debt": 3279297, "preferred_stock": null, "minority_interest": null, "retained_earnings": 696312305, "total_equity": 1168031730, "shares_outstanding": 72476000, "operating_cash_flow": 134003981, "stock_based_compensation": 2923000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 109753628, "acquisitions": null, "other_investing": null, "investing_cash_flow": -98418457, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -57133435, "free_cash_flow": 243757609, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "96984000", "ebitda": "181234000", "netIncome": "47504000", "grossProfit": "268018000", "depreciation": "None", "totalRevenue": "603303000", "costOfRevenue": "335285000", "interestIncome": "None", "incomeBeforeTax": "55323000", "interestExpense": "41661000", "operatingIncome": "59276000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "7819000", "reportedCurrency": "CAD", "netInterestIncome": "-75738000", "nonInterestIncome": "None", "operatingExpenses": "208742000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "335285000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "84250000", "sellingGeneralAndAdministrative": "25788000", "netIncomeFromContinuingOperations": "47504000" }, "balance": { "goodwill": "None", "inventory": "20616734", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "1286738117", "longTermDebt": "None", "shortTermDebt": "3279297", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "None", "reportedCurrency": "CAD", "retainedEarnings": "696312305", "totalLiabilities": "118706387", "otherCurrentAssets": "20458577", "totalCurrentAssets": "149344200", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "66252631", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1137393916", "currentAccountsPayable": "11251315", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "6111144", "totalShareholderEquity": "1168031730", "capitalLeaseObligations": "6105000", "otherCurrentLiabilities": "81401870", "totalCurrentLiabilities": "95932482", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "22773904", "cashAndShortTermInvestments": "42016256", "commonStockSharesOutstanding": "72476000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "42016256", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "46648676", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "CAD", "changeInInventory": "None", "operatingCashflow": "134003981", "capitalExpenditures": "109753628", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-57133435", "cashflowFromInvestment": "-98418457", "stockBasedCompensation": "2923000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "None", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:00:14.597493+00:00", "is_restated": false, "income_statement": { "revenue": 790949000, "cost_of_revenue": 532754000, "gross_profit": 258195000, "ebit": 118763000, "ebitda": 213739000, "pretax_income": 36532000, "tax_provision": -84879000, "net_income": 121411000, "net_income_to_common": 121411000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 67419000, "total_current_assets": 144238000, "total_assets": 1257471000, "short_term_debt": 255503000, "long_term_debt": 80441000, "total_debt": 335944000, "total_liabilities": 436040000, "total_equity": 821431000, "shares_outstanding": 71615000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 144547000, "capital_expenditure": 87404000, "free_cash_flow": 231951000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 267805, "ticker_id": 1731, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:00:14.597493+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "118763000", "ebitda": "213739000", "netIncome": "121411000", "grossProfit": "258195000", "depreciation": "None", "totalRevenue": "790949000", "costOfRevenue": "532754000", "interestIncome": "None", "incomeBeforeTax": "36532000", "interestExpense": "48519000", "operatingIncome": "227282000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-84879000", "reportedCurrency": "CAD", "netInterestIncome": "-59174000", "nonInterestIncome": "None", "operatingExpenses": "30913000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "532754000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "94976000", "sellingGeneralAndAdministrative": "22758000", "netIncomeFromContinuingOperations": "121411000" }, "balance": { "goodwill": "None", "inventory": "14946000", "commonStock": "164402000", "currentDebt": "None", "investments": "None", "totalAssets": "1257471000", "longTermDebt": "80441000", "shortTermDebt": "255503000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "None", "reportedCurrency": "CAD", "retainedEarnings": "648108000", "totalLiabilities": "436040000", "otherCurrentAssets": "14461000", "totalCurrentAssets": "144238000", "currentLongTermDebt": "248489000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "47412000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1113233000", "currentAccountsPayable": "6312000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "338240000", "totalShareholderEquity": "821431000", "capitalLeaseObligations": "9310000", "otherCurrentLiabilities": "74044000", "totalCurrentLiabilities": "335859000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "100181000", "cashAndShortTermInvestments": "67419000", "commonStockSharesOutstanding": "71615000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "67419000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "121411000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "CAD", "changeInInventory": "None", "operatingCashflow": "144547000", "capitalExpenditures": "87404000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-95426000", "cashflowFromInvestment": "-94405000", "stockBasedCompensation": "6344000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "95279000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 790949000, "cost_of_revenue": 532754000, "gross_profit": 258195000, "research_and_development": null, "selling_general_admin": 22758000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 118763000, "depreciation_amortisation": 94976000, "ebitda": 213739000, "interest_expense": 48519000, "interest_income": null, "other_non_operating": null, "pretax_income": 36532000, "tax_provision": -84879000, "effective_tax_rate": null, "net_income": 121411000, "net_income_continuing_ops": 121411000, "net_income_to_common": 121411000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 67419000, "short_term_investments": null, "net_receivables": 47412000, "inventory": 14946000, "other_current_assets": null, "total_current_assets": 144238000, "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": 1113233000, "total_assets": 1257471000, "short_term_debt": 255503000, "accounts_payable": 6312000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 335859000, "long_term_debt": 80441000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 100181000, "total_liabilities": 436040000, "total_debt": 335944000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 648108000, "total_equity": 821431000, "shares_outstanding": 71615000, "operating_cash_flow": 144547000, "stock_based_compensation": 6344000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 87404000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -94405000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -95426000, "free_cash_flow": 231951000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "118763000", "ebitda": "213739000", "netIncome": "121411000", "grossProfit": "258195000", "depreciation": "None", "totalRevenue": "790949000", "costOfRevenue": "532754000", "interestIncome": "None", "incomeBeforeTax": "36532000", "interestExpense": "48519000", "operatingIncome": "227282000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-84879000", "reportedCurrency": "CAD", "netInterestIncome": "-59174000", "nonInterestIncome": "None", "operatingExpenses": "30913000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "532754000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "94976000", "sellingGeneralAndAdministrative": "22758000", "netIncomeFromContinuingOperations": "121411000" }, "balance": { "goodwill": "None", "inventory": "14946000", "commonStock": "164402000", "currentDebt": "None", "investments": "None", "totalAssets": "1257471000", "longTermDebt": "80441000", "shortTermDebt": "255503000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "None", "reportedCurrency": "CAD", "retainedEarnings": "648108000", "totalLiabilities": "436040000", "otherCurrentAssets": "14461000", "totalCurrentAssets": "144238000", "currentLongTermDebt": "248489000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "47412000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1113233000", "currentAccountsPayable": "6312000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "338240000", "totalShareholderEquity": "821431000", "capitalLeaseObligations": "9310000", "otherCurrentLiabilities": "74044000", "totalCurrentLiabilities": "335859000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "100181000", "cashAndShortTermInvestments": "67419000", "commonStockSharesOutstanding": "71615000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "67419000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "121411000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "CAD", "changeInInventory": "None", "operatingCashflow": "144547000", "capitalExpenditures": "87404000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-95426000", "cashflowFromInvestment": "-94405000", "stockBasedCompensation": "6344000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "95279000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:00:14.597493+00:00", "is_restated": false, "income_statement": { "revenue": 675970000, "cost_of_revenue": 396500000, "gross_profit": 279470000, "ebit": -69604000, "ebitda": -1711000, "pretax_income": -116285000, "tax_provision": 19386000, "net_income": -135671000, "net_income_to_common": -135671000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 109525000, "total_current_assets": 163814000, "total_assets": 1173483000, "short_term_debt": 50323000, "long_term_debt": 332029000, "total_debt": 382352000, "total_liabilities": 478483000, "total_equity": 695000000, "shares_outstanding": 54425083, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 86548000, "capital_expenditure": 33428000, "free_cash_flow": 119976000, "dividends_paid": 59388000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 267810, "ticker_id": 1731, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:00:14.597493+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-69604000", "ebitda": "-1711000", "netIncome": "-135671000", "grossProfit": "279470000", "depreciation": "None", "totalRevenue": "675970000", "costOfRevenue": "396500000", "interestIncome": "None", "incomeBeforeTax": "-116285000", "interestExpense": "46681000", "operatingIncome": "-57812000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "19386000", "reportedCurrency": "CAD", "netInterestIncome": "-109308000", "nonInterestIncome": "None", "operatingExpenses": "337282000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "396500000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "67893000", "sellingGeneralAndAdministrative": "21344000", "netIncomeFromContinuingOperations": "-135671000" }, "balance": { "goodwill": "None", "inventory": "13863000", "commonStock": "158515000", "currentDebt": "None", "investments": "None", "totalAssets": "1173483000", "longTermDebt": "332029000", "shortTermDebt": "50323000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "526697000", "totalLiabilities": "478483000", "otherCurrentAssets": "17974000", "totalCurrentAssets": "163814000", "currentLongTermDebt": "44321000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "22452000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1009669000", "currentAccountsPayable": "6303000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "390074000", "totalShareholderEquity": "695000000", "capitalLeaseObligations": "13724000", "otherCurrentLiabilities": "73656999", "totalCurrentLiabilities": "130282999", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "348200000", "cashAndShortTermInvestments": "109525000", "commonStockSharesOutstanding": "54425083", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "109525000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-135671000", "profitLoss": "None", "dividendPayout": "59388000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "CAD", "changeInInventory": "None", "operatingCashflow": "86548000", "capitalExpenditures": "33428000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "2000", "cashflowFromInvestment": "-12103000", "stockBasedCompensation": "9808000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "59388000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-41464000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "67560029", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 675970000, "cost_of_revenue": 396500000, "gross_profit": 279470000, "research_and_development": null, "selling_general_admin": 21344000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -69604000, "depreciation_amortisation": 67893000, "ebitda": -1711000, "interest_expense": 46681000, "interest_income": null, "other_non_operating": null, "pretax_income": -116285000, "tax_provision": 19386000, "effective_tax_rate": null, "net_income": -135671000, "net_income_continuing_ops": -135671000, "net_income_to_common": -135671000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 109525000, "short_term_investments": null, "net_receivables": 22452000, "inventory": 13863000, "other_current_assets": null, "total_current_assets": 163814000, "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": 1009669000, "total_assets": 1173483000, "short_term_debt": 50323000, "accounts_payable": 6303000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 130282999, "long_term_debt": 332029000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 348200000, "total_liabilities": 478483000, "total_debt": 382352000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 526697000, "total_equity": 695000000, "shares_outstanding": 54425083, "operating_cash_flow": 86548000, "stock_based_compensation": 9808000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 33428000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -12103000, "dividends_paid": 59388000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 2000, "free_cash_flow": 119976000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-69604000", "ebitda": "-1711000", "netIncome": "-135671000", "grossProfit": "279470000", "depreciation": "None", "totalRevenue": "675970000", "costOfRevenue": "396500000", "interestIncome": "None", "incomeBeforeTax": "-116285000", "interestExpense": "46681000", "operatingIncome": "-57812000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "19386000", "reportedCurrency": "CAD", "netInterestIncome": "-109308000", "nonInterestIncome": "None", "operatingExpenses": "337282000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "396500000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "67893000", "sellingGeneralAndAdministrative": "21344000", "netIncomeFromContinuingOperations": "-135671000" }, "balance": { "goodwill": "None", "inventory": "13863000", "commonStock": "158515000", "currentDebt": "None", "investments": "None", "totalAssets": "1173483000", "longTermDebt": "332029000", "shortTermDebt": "50323000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "526697000", "totalLiabilities": "478483000", "otherCurrentAssets": "17974000", "totalCurrentAssets": "163814000", "currentLongTermDebt": "44321000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "22452000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1009669000", "currentAccountsPayable": "6303000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "390074000", "totalShareholderEquity": "695000000", "capitalLeaseObligations": "13724000", "otherCurrentLiabilities": "73656999", "totalCurrentLiabilities": "130282999", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "348200000", "cashAndShortTermInvestments": "109525000", "commonStockSharesOutstanding": "54425083", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "109525000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-135671000", "profitLoss": "None", "dividendPayout": "59388000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "CAD", "changeInInventory": "None", "operatingCashflow": "86548000", "capitalExpenditures": "33428000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "2000", "cashflowFromInvestment": "-12103000", "stockBasedCompensation": "9808000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "59388000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-41464000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "67560029", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:00:14.597493+00:00", "is_restated": false, "income_statement": { "revenue": 998849000, "cost_of_revenue": 486106000, "gross_profit": 512743000, "ebit": 120348000, "ebitda": 188216000, "pretax_income": 44017000, "tax_provision": -87681000, "net_income": 131698000, "net_income_to_common": 131698000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 35363000, "total_current_assets": 123527000, "total_assets": 1174258000, "short_term_debt": 63348000, "long_term_debt": 191158000, "total_debt": 254506000, "total_liabilities": 336487000, "total_equity": 837771000, "shares_outstanding": 68642515, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 164727000, "capital_expenditure": 39592000, "free_cash_flow": 204319000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 267815, "ticker_id": 1731, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:00:14.597493+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "120348000", "ebitda": "188216000", "netIncome": "131698000", "grossProfit": "512743000", "depreciation": "None", "totalRevenue": "998849000", "costOfRevenue": "486106000", "interestIncome": "4488170", "incomeBeforeTax": "44017000", "interestExpense": "76331000", "operatingIncome": "270488000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "-87681000", "reportedCurrency": "USD", "netInterestIncome": "-77074000", "nonInterestIncome": "None", "operatingExpenses": "242255000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "486106000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "67868000", "sellingGeneralAndAdministrative": "11019000", "netIncomeFromContinuingOperations": "131698000" }, "balance": { "goodwill": "None", "inventory": "14568000", "commonStock": "15000", "currentDebt": "None", "investments": "None", "totalAssets": "1174258000", "longTermDebt": "191158000", "shortTermDebt": "63348000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "793082000", "totalLiabilities": "336487000", "otherCurrentAssets": "51168000", "totalCurrentAssets": "123527000", "currentLongTermDebt": "63250000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "22428000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1050731000", "currentAccountsPayable": "3367000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "963050000", "shortLongTermDebtTotal": "255371000", "totalShareholderEquity": "837771000", "capitalLeaseObligations": "963000", "otherCurrentLiabilities": "70206000", "totalCurrentLiabilities": "136921000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "199566000", "cashAndShortTermInvestments": "35363000", "commonStockSharesOutstanding": "68642515", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "35363000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "131698000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "164727000", "capitalExpenditures": "39592000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-123638000", "cashflowFromInvestment": "-63746000", "stockBasedCompensation": "1183000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "85294000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 998849000, "cost_of_revenue": 486106000, "gross_profit": 512743000, "research_and_development": null, "selling_general_admin": 11019000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 120348000, "depreciation_amortisation": 67868000, "ebitda": 188216000, "interest_expense": 76331000, "interest_income": null, "other_non_operating": null, "pretax_income": 44017000, "tax_provision": -87681000, "effective_tax_rate": null, "net_income": 131698000, "net_income_continuing_ops": 131698000, "net_income_to_common": 131698000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 35363000, "short_term_investments": null, "net_receivables": 22428000, "inventory": 14568000, "other_current_assets": null, "total_current_assets": 123527000, "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": 1050731000, "total_assets": 1174258000, "short_term_debt": 63348000, "accounts_payable": 3367000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 136921000, "long_term_debt": 191158000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 199566000, "total_liabilities": 336487000, "total_debt": 254506000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 793082000, "total_equity": 837771000, "shares_outstanding": 68642515, "operating_cash_flow": 164727000, "stock_based_compensation": 1183000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 39592000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -63746000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -123638000, "free_cash_flow": 204319000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "120348000", "ebitda": "188216000", "netIncome": "131698000", "grossProfit": "512743000", "depreciation": "None", "totalRevenue": "998849000", "costOfRevenue": "486106000", "interestIncome": "4488170", "incomeBeforeTax": "44017000", "interestExpense": "76331000", "operatingIncome": "270488000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "-87681000", "reportedCurrency": "USD", "netInterestIncome": "-77074000", "nonInterestIncome": "None", "operatingExpenses": "242255000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "486106000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "67868000", "sellingGeneralAndAdministrative": "11019000", "netIncomeFromContinuingOperations": "131698000" }, "balance": { "goodwill": "None", "inventory": "14568000", "commonStock": "15000", "currentDebt": "None", "investments": "None", "totalAssets": "1174258000", "longTermDebt": "191158000", "shortTermDebt": "63348000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "793082000", "totalLiabilities": "336487000", "otherCurrentAssets": "51168000", "totalCurrentAssets": "123527000", "currentLongTermDebt": "63250000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "22428000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1050731000", "currentAccountsPayable": "3367000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "963050000", "shortLongTermDebtTotal": "255371000", "totalShareholderEquity": "837771000", "capitalLeaseObligations": "963000", "otherCurrentLiabilities": "70206000", "totalCurrentLiabilities": "136921000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "199566000", "cashAndShortTermInvestments": "35363000", "commonStockSharesOutstanding": "68642515", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "35363000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "131698000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "164727000", "capitalExpenditures": "39592000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-123638000", "cashflowFromInvestment": "-63746000", "stockBasedCompensation": "1183000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "85294000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:00:14.597493+00:00", "is_restated": false, "income_statement": { "revenue": 261131000, "cost_of_revenue": 131237000, "gross_profit": 139437000, "ebit": 12744000, "ebitda": -709579, "pretax_income": -709579, "tax_provision": 2039, "net_income": -711618, "net_income_to_common": -711618, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 60869000, "total_current_assets": 139960000, "total_assets": 1129080000, "short_term_debt": 110359000, "long_term_debt": 215210000, "total_debt": 325569000, "total_liabilities": 424190000, "total_equity": 704890000, "shares_outstanding": 37500000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 31985000, "capital_expenditure": 4594000, "free_cash_flow": 36579000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 267820, "ticker_id": 1731, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:00:14.597493+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "12744000", "ebitda": "-709579", "netIncome": "-711618", "grossProfit": "139437000", "depreciation": "None", "totalRevenue": "261131000", "costOfRevenue": "131237000", "interestIncome": "5300", "incomeBeforeTax": "-709579", "interestExpense": "25050000", "operatingIncome": "-716333", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "2039", "reportedCurrency": "USD", "netInterestIncome": "-25050000", "nonInterestIncome": "None", "operatingExpenses": "716333", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "131237000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "28294000", "sellingGeneralAndAdministrative": "3285000", "netIncomeFromContinuingOperations": "661444000" }, "balance": { "goodwill": "None", "inventory": "15917000", "commonStock": "15000", "currentDebt": "None", "investments": "None", "totalAssets": "1129080000", "longTermDebt": "215210000", "shortTermDebt": "110359000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "661384000", "totalLiabilities": "424190000", "otherCurrentAssets": "28154000", "totalCurrentAssets": "139960000", "currentLongTermDebt": "110359000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "35020000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "989120000", "currentAccountsPayable": "32337000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "989120000", "shortLongTermDebtTotal": "325569000", "totalShareholderEquity": "704890000", "capitalLeaseObligations": "0", "otherCurrentLiabilities": "30715977", "totalCurrentLiabilities": "198504000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "225686000", "cashAndShortTermInvestments": "60869000", "commonStockSharesOutstanding": "37500000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "60869000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "661444000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "31985000", "capitalExpenditures": "4594000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "365606000", "cashflowFromInvestment": "-336528000", "stockBasedCompensation": "0", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "305472480", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "28294000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 261131000, "cost_of_revenue": 131237000, "gross_profit": 139437000, "research_and_development": null, "selling_general_admin": 3285000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 12744000, "depreciation_amortisation": 28294000, "ebitda": -709579, "interest_expense": 25050000, "interest_income": null, "other_non_operating": null, "pretax_income": -709579, "tax_provision": 2039, "effective_tax_rate": null, "net_income": -711618, "net_income_continuing_ops": 661444000, "net_income_to_common": -711618, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 60869000, "short_term_investments": null, "net_receivables": 35020000, "inventory": 15917000, "other_current_assets": null, "total_current_assets": 139960000, "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": 989120000, "total_assets": 1129080000, "short_term_debt": 110359000, "accounts_payable": 32337000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 198504000, "long_term_debt": 215210000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 225686000, "total_liabilities": 424190000, "total_debt": 325569000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 661384000, "total_equity": 704890000, "shares_outstanding": 37500000, "operating_cash_flow": 31985000, "stock_based_compensation": 0, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 4594000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -336528000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 365606000, "free_cash_flow": 36579000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "12744000", "ebitda": "-709579", "netIncome": "-711618", "grossProfit": "139437000", "depreciation": "None", "totalRevenue": "261131000", "costOfRevenue": "131237000", "interestIncome": "5300", "incomeBeforeTax": "-709579", "interestExpense": "25050000", "operatingIncome": "-716333", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "2039", "reportedCurrency": "USD", "netInterestIncome": "-25050000", "nonInterestIncome": "None", "operatingExpenses": "716333", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "131237000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "28294000", "sellingGeneralAndAdministrative": "3285000", "netIncomeFromContinuingOperations": "661444000" }, "balance": { "goodwill": "None", "inventory": "15917000", "commonStock": "15000", "currentDebt": "None", "investments": "None", "totalAssets": "1129080000", "longTermDebt": "215210000", "shortTermDebt": "110359000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "661384000", "totalLiabilities": "424190000", "otherCurrentAssets": "28154000", "totalCurrentAssets": "139960000", "currentLongTermDebt": "110359000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "35020000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "989120000", "currentAccountsPayable": "32337000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "989120000", "shortLongTermDebtTotal": "325569000", "totalShareholderEquity": "704890000", "capitalLeaseObligations": "0", "otherCurrentLiabilities": "30715977", "totalCurrentLiabilities": "198504000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "225686000", "cashAndShortTermInvestments": "60869000", "commonStockSharesOutstanding": "37500000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "60869000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "661444000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "31985000", "capitalExpenditures": "4594000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "365606000", "cashflowFromInvestment": "-336528000", "stockBasedCompensation": "0", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "305472480", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "28294000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:00:14.597493+00:00", "is_restated": false, "income_statement": { "revenue": null, "cost_of_revenue": null, "gross_profit": null, "ebit": -360000, "ebitda": 0, "pretax_income": -360000, "tax_provision": null, "net_income": -360000, "net_income_to_common": -360000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 0, "total_current_assets": 0, "total_assets": 0, "short_term_debt": null, "long_term_debt": null, "total_debt": null, "total_liabilities": 60000, "total_equity": -60000, "shares_outstanding": 37500000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 31985000, "capital_expenditure": 4594000, "free_cash_flow": 36579000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 267824, "ticker_id": 1731, "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:00:14.597493+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-360000", "ebitda": "None", "netIncome": "-360000", "grossProfit": "None", "depreciation": "None", "totalRevenue": "None", "costOfRevenue": "None", "interestIncome": "None", "incomeBeforeTax": "-360000", "interestExpense": "None", "operatingIncome": "-360000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "360000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "None", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "360000", "sellingGeneralAndAdministrative": "360000", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "0", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "0", "longTermDebt": "None", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "None", "reportedCurrency": "CAD", "retainedEarnings": "-60000", "totalLiabilities": "60000", "otherCurrentAssets": "None", "totalCurrentAssets": "0", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "0", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "0", "currentAccountsPayable": "60000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "-60000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "-60000", "totalCurrentLiabilities": "60000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "0", "cashAndShortTermInvestments": "0", "commonStockSharesOutstanding": "37500000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "0", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-360000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "31985000", "capitalExpenditures": "4594000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "365606000", "cashflowFromInvestment": "-336528000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "28294000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": null, "cost_of_revenue": null, "gross_profit": null, "research_and_development": null, "selling_general_admin": 360000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -360000, "depreciation_amortisation": 360000, "ebitda": 0, "interest_expense": null, "interest_income": null, "other_non_operating": null, "pretax_income": -360000, "tax_provision": null, "effective_tax_rate": null, "net_income": -360000, "net_income_continuing_ops": null, "net_income_to_common": -360000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 0, "short_term_investments": null, "net_receivables": 0, "inventory": 0, "other_current_assets": null, "total_current_assets": 0, "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": 0, "total_assets": 0, "short_term_debt": null, "accounts_payable": 60000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 60000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 0, "total_liabilities": 60000, "total_debt": null, "preferred_stock": null, "minority_interest": null, "retained_earnings": -60000, "total_equity": -60000, "shares_outstanding": 37500000, "operating_cash_flow": 31985000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 4594000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -336528000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 365606000, "free_cash_flow": 36579000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-360000", "ebitda": "None", "netIncome": "-360000", "grossProfit": "None", "depreciation": "None", "totalRevenue": "None", "costOfRevenue": "None", "interestIncome": "None", "incomeBeforeTax": "-360000", "interestExpense": "None", "operatingIncome": "-360000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "360000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "None", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "360000", "sellingGeneralAndAdministrative": "360000", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "0", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "0", "longTermDebt": "None", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "None", "reportedCurrency": "CAD", "retainedEarnings": "-60000", "totalLiabilities": "60000", "otherCurrentAssets": "None", "totalCurrentAssets": "0", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "0", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "0", "currentAccountsPayable": "60000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "-60000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "-60000", "totalCurrentLiabilities": "60000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "0", "cashAndShortTermInvestments": "0", "commonStockSharesOutstanding": "37500000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "0", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-360000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "31985000", "capitalExpenditures": "4594000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "365606000", "cashflowFromInvestment": "-336528000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "28294000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ], "quarterly": [ { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:00:14.597493+00:00", "is_restated": false, "income_statement": { "revenue": 147313000, "cost_of_revenue": 85252000, "gross_profit": 62061000, "ebit": -92617000, "ebitda": -72108000, "pretax_income": -93186000, "tax_provision": -20184000, "net_income": -73002000, "net_income_to_common": -73002000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 543617, "total_current_assets": 110606273, "total_assets": 1297406279, "short_term_debt": 1326067, "long_term_debt": 2361000, "total_debt": 3687067, "total_liabilities": 204606217, "total_equity": 1092800060, "shares_outstanding": 70253000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 1385715, "capital_expenditure": 50419564, "free_cash_flow": 51805279, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 267798, "ticker_id": 1731, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:00:14.597493+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-92617000", "ebitda": "-72108000", "netIncome": "-73002000", "grossProfit": "62061000", "depreciation": "None", "totalRevenue": "147313000", "costOfRevenue": "85252000", "interestIncome": "None", "incomeBeforeTax": "-93186000", "interestExpense": "569000", "operatingIncome": "7065000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "-20184000", "reportedCurrency": "CAD", "netInterestIncome": "-1185000", "nonInterestIncome": "None", "operatingExpenses": "54996000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "85252000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "20509000", "sellingGeneralAndAdministrative": "5462000", "netIncomeFromContinuingOperations": "-73002000" }, "balance": { "goodwill": "None", "inventory": "19795088", "commonStock": "462539960", "currentDebt": "None", "investments": "None", "totalAssets": "1297406279", "longTermDebt": "2361000", "shortTermDebt": "1326067", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "None", "reportedCurrency": "CAD", "retainedEarnings": "622172782", "totalLiabilities": "204606217", "otherCurrentAssets": "6967105", "totalCurrentAssets": "110606273", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "83300462", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1186800005", "currentAccountsPayable": "84734453", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "9379407", "totalShareholderEquity": "1092800060", "capitalLeaseObligations": "7025000", "otherCurrentLiabilities": "82463052", "totalCurrentLiabilities": "168523573", "otherNonCurrentLiabilities": "7500000", "totalNonCurrentLiabilities": "36082642", "cashAndShortTermInvestments": "543617", "commonStockSharesOutstanding": "70253000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "543617", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-74218712", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "CAD", "changeInInventory": "None", "operatingCashflow": "1385715", "capitalExpenditures": "50419564", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1275915", "cashflowFromInvestment": "-44850258", "stockBasedCompensation": "68000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "21587903", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 147313000, "cost_of_revenue": 85252000, "gross_profit": 62061000, "research_and_development": null, "selling_general_admin": 5462000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -92617000, "depreciation_amortisation": 20509000, "ebitda": -72108000, "interest_expense": 569000, "interest_income": null, "other_non_operating": null, "pretax_income": -93186000, "tax_provision": -20184000, "effective_tax_rate": null, "net_income": -73002000, "net_income_continuing_ops": -73002000, "net_income_to_common": -73002000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 543617, "short_term_investments": null, "net_receivables": 83300462, "inventory": 19795088, "other_current_assets": null, "total_current_assets": 110606273, "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": 1186800005, "total_assets": 1297406279, "short_term_debt": 1326067, "accounts_payable": 84734453, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 168523573, "long_term_debt": 2361000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 36082642, "total_liabilities": 204606217, "total_debt": 3687067, "preferred_stock": null, "minority_interest": null, "retained_earnings": 622172782, "total_equity": 1092800060, "shares_outstanding": 70253000, "operating_cash_flow": 1385715, "stock_based_compensation": 68000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 50419564, "acquisitions": null, "other_investing": null, "investing_cash_flow": -44850258, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 1275915, "free_cash_flow": 51805279, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-92617000", "ebitda": "-72108000", "netIncome": "-73002000", "grossProfit": "62061000", "depreciation": "None", "totalRevenue": "147313000", "costOfRevenue": "85252000", "interestIncome": "None", "incomeBeforeTax": "-93186000", "interestExpense": "569000", "operatingIncome": "7065000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "-20184000", "reportedCurrency": "CAD", "netInterestIncome": "-1185000", "nonInterestIncome": "None", "operatingExpenses": "54996000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "85252000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "20509000", "sellingGeneralAndAdministrative": "5462000", "netIncomeFromContinuingOperations": "-73002000" }, "balance": { "goodwill": "None", "inventory": "19795088", "commonStock": "462539960", "currentDebt": "None", "investments": "None", "totalAssets": "1297406279", "longTermDebt": "2361000", "shortTermDebt": "1326067", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "None", "reportedCurrency": "CAD", "retainedEarnings": "622172782", "totalLiabilities": "204606217", "otherCurrentAssets": "6967105", "totalCurrentAssets": "110606273", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "83300462", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1186800005", "currentAccountsPayable": "84734453", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "9379407", "totalShareholderEquity": "1092800060", "capitalLeaseObligations": "7025000", "otherCurrentLiabilities": "82463052", "totalCurrentLiabilities": "168523573", "otherNonCurrentLiabilities": "7500000", "totalNonCurrentLiabilities": "36082642", "cashAndShortTermInvestments": "543617", "commonStockSharesOutstanding": "70253000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "543617", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-74218712", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "CAD", "changeInInventory": "None", "operatingCashflow": "1385715", "capitalExpenditures": "50419564", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1275915", "cashflowFromInvestment": "-44850258", "stockBasedCompensation": "68000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "21587903", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:00:14.597493+00:00", "is_restated": false, "income_statement": { "revenue": 133987000, "cost_of_revenue": 79199000, "gross_profit": 54788000, "ebit": -3127000, "ebitda": 18878000, "pretax_income": -12568000, "tax_provision": -3930000, "net_income": -8638000, "net_income_to_common": -8638000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 42016256, "total_current_assets": 149344200, "total_assets": 1286738117, "short_term_debt": 3279297, "long_term_debt": null, "total_debt": 3279297, "total_liabilities": 118706387, "total_equity": 1168031730, "shares_outstanding": 70253000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 34813004, "capital_expenditure": 55740196, "free_cash_flow": 90553200, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 267799, "ticker_id": 1731, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:00:14.597493+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-3127000", "ebitda": "18878000", "netIncome": "-8638000", "grossProfit": "54788000", "depreciation": "None", "totalRevenue": "133987000", "costOfRevenue": "79199000", "interestIncome": "None", "incomeBeforeTax": "-12568000", "interestExpense": "9441000", "operatingIncome": "10818000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "-3930000", "reportedCurrency": "CAD", "netInterestIncome": "-37707000", "nonInterestIncome": "None", "operatingExpenses": "43970000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "79199000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "22005000", "sellingGeneralAndAdministrative": "3846000", "netIncomeFromContinuingOperations": "-8638000" }, "balance": { "goodwill": "None", "inventory": "20616734", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "1286738117", "longTermDebt": "None", "shortTermDebt": "3279297", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "None", "reportedCurrency": "CAD", "retainedEarnings": "696312305", "totalLiabilities": "118706387", "otherCurrentAssets": "20458577", "totalCurrentAssets": "149344200", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "66252631", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1137393916", "currentAccountsPayable": "88521028", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "6111144", "totalShareholderEquity": "1168031730", "capitalLeaseObligations": "6105000", "otherCurrentLiabilities": "4132157", "totalCurrentLiabilities": "95932482", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "22773904", "cashAndShortTermInvestments": "42016256", "commonStockSharesOutstanding": "70253000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "42016256", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-8500300", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "CAD", "changeInInventory": "None", "operatingCashflow": "34813004", "capitalExpenditures": "55740196", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-53023172", "cashflowFromInvestment": "-50826573", "stockBasedCompensation": "87000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "15083668", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 133987000, "cost_of_revenue": 79199000, "gross_profit": 54788000, "research_and_development": null, "selling_general_admin": 3846000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -3127000, "depreciation_amortisation": 22005000, "ebitda": 18878000, "interest_expense": 9441000, "interest_income": null, "other_non_operating": null, "pretax_income": -12568000, "tax_provision": -3930000, "effective_tax_rate": null, "net_income": -8638000, "net_income_continuing_ops": -8638000, "net_income_to_common": -8638000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 42016256, "short_term_investments": null, "net_receivables": 66252631, "inventory": 20616734, "other_current_assets": null, "total_current_assets": 149344200, "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": 1137393916, "total_assets": 1286738117, "short_term_debt": 3279297, "accounts_payable": 88521028, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 95932482, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 22773904, "total_liabilities": 118706387, "total_debt": 3279297, "preferred_stock": null, "minority_interest": null, "retained_earnings": 696312305, "total_equity": 1168031730, "shares_outstanding": 70253000, "operating_cash_flow": 34813004, "stock_based_compensation": 87000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 55740196, "acquisitions": null, "other_investing": null, "investing_cash_flow": -50826573, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -53023172, "free_cash_flow": 90553200, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-3127000", "ebitda": "18878000", "netIncome": "-8638000", "grossProfit": "54788000", "depreciation": "None", "totalRevenue": "133987000", "costOfRevenue": "79199000", "interestIncome": "None", "incomeBeforeTax": "-12568000", "interestExpense": "9441000", "operatingIncome": "10818000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "-3930000", "reportedCurrency": "CAD", "netInterestIncome": "-37707000", "nonInterestIncome": "None", "operatingExpenses": "43970000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "79199000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "22005000", "sellingGeneralAndAdministrative": "3846000", "netIncomeFromContinuingOperations": "-8638000" }, "balance": { "goodwill": "None", "inventory": "20616734", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "1286738117", "longTermDebt": "None", "shortTermDebt": "3279297", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "None", "reportedCurrency": "CAD", "retainedEarnings": "696312305", "totalLiabilities": "118706387", "otherCurrentAssets": "20458577", "totalCurrentAssets": "149344200", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "66252631", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1137393916", "currentAccountsPayable": "88521028", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "6111144", "totalShareholderEquity": "1168031730", "capitalLeaseObligations": "6105000", "otherCurrentLiabilities": "4132157", "totalCurrentLiabilities": "95932482", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "22773904", "cashAndShortTermInvestments": "42016256", "commonStockSharesOutstanding": "70253000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "42016256", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-8500300", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "CAD", "changeInInventory": "None", "operatingCashflow": "34813004", "capitalExpenditures": "55740196", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-53023172", "cashflowFromInvestment": "-50826573", "stockBasedCompensation": "87000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "15083668", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:00:14.597493+00:00", "is_restated": false, "income_statement": { "revenue": 141137000, "cost_of_revenue": 73461000, "gross_profit": 67676000, "ebit": 1793000, "ebitda": 22110000, "pretax_income": -8851000, "tax_provision": -100000, "net_income": -8751000, "net_income_to_common": -8751000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 114656000, "total_current_assets": 208425000, "total_assets": 1303797000, "short_term_debt": 15580000, "long_term_debt": 311150000, "total_debt": 326730000, "total_liabilities": 424361000, "total_equity": 879436000, "shares_outstanding": 79081937, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 48764000, "capital_expenditure": 17896000, "free_cash_flow": 66660000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 267801, "ticker_id": 1731, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:00:14.597493+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "1793000", "ebitda": "22110000", "netIncome": "-8751000", "grossProfit": "67676000", "depreciation": "None", "totalRevenue": "141137000", "costOfRevenue": "73461000", "interestIncome": "None", "incomeBeforeTax": "-8851000", "interestExpense": "10644000", "operatingIncome": "17595000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "-100000", "reportedCurrency": "CAD", "netInterestIncome": "-13543000", "nonInterestIncome": "None", "operatingExpenses": "50081000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "73461000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "20317000", "sellingGeneralAndAdministrative": "5862000", "netIncomeFromContinuingOperations": "-8751000" }, "balance": { "goodwill": "None", "inventory": "20549000", "commonStock": "166872000", "currentDebt": "None", "investments": "None", "totalAssets": "1303797000", "longTermDebt": "311150000", "shortTermDebt": "15580000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "None", "reportedCurrency": "CAD", "retainedEarnings": "704250000", "totalLiabilities": "424361000", "otherCurrentAssets": "20396000", "totalCurrentAssets": "208425000", "currentLongTermDebt": "10719000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "52824000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1095372000", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "329452000", "totalShareholderEquity": "879436000", "capitalLeaseObligations": "7583000", "otherCurrentLiabilities": "76253000", "totalCurrentLiabilities": "91833000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "332528000", "cashAndShortTermInvestments": "114656000", "commonStockSharesOutstanding": "79081937", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "114656000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-8751000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "CAD", "changeInInventory": "None", "operatingCashflow": "48764000", "capitalExpenditures": "17896000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-2235000", "cashflowFromInvestment": "-2727000", "stockBasedCompensation": "1186000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "20317000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 141137000, "cost_of_revenue": 73461000, "gross_profit": 67676000, "research_and_development": null, "selling_general_admin": 5862000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 1793000, "depreciation_amortisation": 20317000, "ebitda": 22110000, "interest_expense": 10644000, "interest_income": null, "other_non_operating": null, "pretax_income": -8851000, "tax_provision": -100000, "effective_tax_rate": null, "net_income": -8751000, "net_income_continuing_ops": -8751000, "net_income_to_common": -8751000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 114656000, "short_term_investments": null, "net_receivables": 52824000, "inventory": 20549000, "other_current_assets": null, "total_current_assets": 208425000, "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": 1095372000, "total_assets": 1303797000, "short_term_debt": 15580000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 91833000, "long_term_debt": 311150000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 332528000, "total_liabilities": 424361000, "total_debt": 326730000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 704250000, "total_equity": 879436000, "shares_outstanding": 79081937, "operating_cash_flow": 48764000, "stock_based_compensation": 1186000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 17896000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -2727000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -2235000, "free_cash_flow": 66660000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "1793000", "ebitda": "22110000", "netIncome": "-8751000", "grossProfit": "67676000", "depreciation": "None", "totalRevenue": "141137000", "costOfRevenue": "73461000", "interestIncome": "None", "incomeBeforeTax": "-8851000", "interestExpense": "10644000", "operatingIncome": "17595000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "-100000", "reportedCurrency": "CAD", "netInterestIncome": "-13543000", "nonInterestIncome": "None", "operatingExpenses": "50081000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "73461000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "20317000", "sellingGeneralAndAdministrative": "5862000", "netIncomeFromContinuingOperations": "-8751000" }, "balance": { "goodwill": "None", "inventory": "20549000", "commonStock": "166872000", "currentDebt": "None", "investments": "None", "totalAssets": "1303797000", "longTermDebt": "311150000", "shortTermDebt": "15580000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "None", "reportedCurrency": "CAD", "retainedEarnings": "704250000", "totalLiabilities": "424361000", "otherCurrentAssets": "20396000", "totalCurrentAssets": "208425000", "currentLongTermDebt": "10719000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "52824000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1095372000", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "329452000", "totalShareholderEquity": "879436000", "capitalLeaseObligations": "7583000", "otherCurrentLiabilities": "76253000", "totalCurrentLiabilities": "91833000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "332528000", "cashAndShortTermInvestments": "114656000", "commonStockSharesOutstanding": "79081937", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "114656000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-8751000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "CAD", "changeInInventory": "None", "operatingCashflow": "48764000", "capitalExpenditures": "17896000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-2235000", "cashflowFromInvestment": "-2727000", "stockBasedCompensation": "1186000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "20317000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:00:14.597493+00:00", "is_restated": false, "income_statement": { "revenue": 144542000, "cost_of_revenue": 80190000, "gross_profit": 64352000, "ebit": 68122000, "ebitda": 88302000, "pretax_income": 57369000, "tax_provision": 8639000, "net_income": 48730000, "net_income_to_common": 48730000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 69980000, "total_current_assets": 187689000, "total_assets": 1285472000, "short_term_debt": 10029000, "long_term_debt": 309641000, "total_debt": 319670000, "total_liabilities": 398479000, "total_equity": 886993000, "shares_outstanding": 70219000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 17732000, "capital_expenditure": 10840000, "free_cash_flow": 28572000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 267802, "ticker_id": 1731, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:00:14.597493+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "68122000", "ebitda": "88302000", "netIncome": "48730000", "grossProfit": "64352000", "depreciation": "None", "totalRevenue": "144542000", "costOfRevenue": "80190000", "interestIncome": "None", "incomeBeforeTax": "57369000", "interestExpense": "10753000", "operatingIncome": "13626000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "8639000", "reportedCurrency": "CAD", "netInterestIncome": "-12666000", "nonInterestIncome": "None", "operatingExpenses": "50726000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "80190000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "20180000", "sellingGeneralAndAdministrative": "5421000", "netIncomeFromContinuingOperations": "48730000" }, "balance": { "goodwill": "None", "inventory": "18645000", "commonStock": "166845000", "currentDebt": "None", "investments": "None", "totalAssets": "1285472000", "longTermDebt": "309641000", "shortTermDebt": "10029000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "None", "reportedCurrency": "CAD", "retainedEarnings": "713001000", "totalLiabilities": "398479000", "otherCurrentAssets": "38701000", "totalCurrentAssets": "187689000", "currentLongTermDebt": "5064000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "60363000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1097783000", "currentAccountsPayable": "52080000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "323455000", "totalShareholderEquity": "886993000", "capitalLeaseObligations": "8750000", "otherCurrentLiabilities": "4456000", "totalCurrentLiabilities": "66565000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "331914000", "cashAndShortTermInvestments": "69980000", "commonStockSharesOutstanding": "70219000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "69980000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "48730000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "CAD", "changeInInventory": "None", "operatingCashflow": "17732000", "capitalExpenditures": "10840000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-118000", "cashflowFromInvestment": "-17951000", "stockBasedCompensation": "398000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "20180000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 144542000, "cost_of_revenue": 80190000, "gross_profit": 64352000, "research_and_development": null, "selling_general_admin": 5421000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 68122000, "depreciation_amortisation": 20180000, "ebitda": 88302000, "interest_expense": 10753000, "interest_income": null, "other_non_operating": null, "pretax_income": 57369000, "tax_provision": 8639000, "effective_tax_rate": null, "net_income": 48730000, "net_income_continuing_ops": 48730000, "net_income_to_common": 48730000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 69980000, "short_term_investments": null, "net_receivables": 60363000, "inventory": 18645000, "other_current_assets": null, "total_current_assets": 187689000, "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": 1097783000, "total_assets": 1285472000, "short_term_debt": 10029000, "accounts_payable": 52080000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 66565000, "long_term_debt": 309641000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 331914000, "total_liabilities": 398479000, "total_debt": 319670000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 713001000, "total_equity": 886993000, "shares_outstanding": 70219000, "operating_cash_flow": 17732000, "stock_based_compensation": 398000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 10840000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -17951000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -118000, "free_cash_flow": 28572000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "68122000", "ebitda": "88302000", "netIncome": "48730000", "grossProfit": "64352000", "depreciation": "None", "totalRevenue": "144542000", "costOfRevenue": "80190000", "interestIncome": "None", "incomeBeforeTax": "57369000", "interestExpense": "10753000", "operatingIncome": "13626000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "8639000", "reportedCurrency": "CAD", "netInterestIncome": "-12666000", "nonInterestIncome": "None", "operatingExpenses": "50726000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "80190000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "20180000", "sellingGeneralAndAdministrative": "5421000", "netIncomeFromContinuingOperations": "48730000" }, "balance": { "goodwill": "None", "inventory": "18645000", "commonStock": "166845000", "currentDebt": "None", "investments": "None", "totalAssets": "1285472000", "longTermDebt": "309641000", "shortTermDebt": "10029000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "None", "reportedCurrency": "CAD", "retainedEarnings": "713001000", "totalLiabilities": "398479000", "otherCurrentAssets": "38701000", "totalCurrentAssets": "187689000", "currentLongTermDebt": "5064000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "60363000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1097783000", "currentAccountsPayable": "52080000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "323455000", "totalShareholderEquity": "886993000", "capitalLeaseObligations": "8750000", "otherCurrentLiabilities": "4456000", "totalCurrentLiabilities": "66565000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "331914000", "cashAndShortTermInvestments": "69980000", "commonStockSharesOutstanding": "70219000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "69980000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "48730000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "CAD", "changeInInventory": "None", "operatingCashflow": "17732000", "capitalExpenditures": "10840000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-118000", "cashflowFromInvestment": "-17951000", "stockBasedCompensation": "398000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "20180000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:00:14.597493+00:00", "is_restated": false, "income_statement": { "revenue": 183637000, "cost_of_revenue": 102435000, "gross_profit": 81202000, "ebit": 30196000, "ebitda": 51944000, "pretax_income": 19373000, "tax_provision": 3210000, "net_income": 16163000, "net_income_to_common": 16163000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 72238000, "total_current_assets": 153150000, "total_assets": 1270152000, "short_term_debt": 18645000, "long_term_debt": 317432000, "total_debt": 336077000, "total_liabilities": 432026000, "total_equity": 838126000, "shares_outstanding": 70499000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 34673000, "capital_expenditure": 27814000, "free_cash_flow": 62487000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 267803, "ticker_id": 1731, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:00:14.597493+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "30196000", "ebitda": "51944000", "netIncome": "16163000", "grossProfit": "81202000", "depreciation": "None", "totalRevenue": "183637000", "costOfRevenue": "102435000", "interestIncome": "None", "incomeBeforeTax": "19373000", "interestExpense": "10823000", "operatingIncome": "17237000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "3210000", "reportedCurrency": "USD", "netInterestIncome": "-11822000", "nonInterestIncome": "None", "operatingExpenses": "63965000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "102435000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "21748000", "sellingGeneralAndAdministrative": "9407000", "netIncomeFromContinuingOperations": "16163000" }, "balance": { "goodwill": "None", "inventory": "12639000", "commonStock": "164879000", "currentDebt": "None", "investments": "None", "totalAssets": "1270152000", "longTermDebt": "317432000", "shortTermDebt": "18645000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "None", "reportedCurrency": "CAD", "retainedEarnings": "664271000", "totalLiabilities": "432026000", "otherCurrentAssets": "12953000", "totalCurrentAssets": "153150000", "currentLongTermDebt": "12195000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "55320000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1117002000", "currentAccountsPayable": "64083000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "339605000", "totalShareholderEquity": "838126000", "capitalLeaseObligations": "9978000", "otherCurrentLiabilities": "10308000", "totalCurrentLiabilities": "93036000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "338990000", "cashAndShortTermInvestments": "72238000", "commonStockSharesOutstanding": "70499000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "72238000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "16163000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "CAD", "changeInInventory": "None", "operatingCashflow": "34673000", "capitalExpenditures": "27814000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1937000", "cashflowFromInvestment": "-27814000", "stockBasedCompensation": "1252000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "None", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 183637000, "cost_of_revenue": 102435000, "gross_profit": 81202000, "research_and_development": null, "selling_general_admin": 9407000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 30196000, "depreciation_amortisation": 21748000, "ebitda": 51944000, "interest_expense": 10823000, "interest_income": null, "other_non_operating": null, "pretax_income": 19373000, "tax_provision": 3210000, "effective_tax_rate": null, "net_income": 16163000, "net_income_continuing_ops": 16163000, "net_income_to_common": 16163000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 72238000, "short_term_investments": null, "net_receivables": 55320000, "inventory": 12639000, "other_current_assets": null, "total_current_assets": 153150000, "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": 1117002000, "total_assets": 1270152000, "short_term_debt": 18645000, "accounts_payable": 64083000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 93036000, "long_term_debt": 317432000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 338990000, "total_liabilities": 432026000, "total_debt": 336077000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 664271000, "total_equity": 838126000, "shares_outstanding": 70499000, "operating_cash_flow": 34673000, "stock_based_compensation": 1252000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 27814000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -27814000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -1937000, "free_cash_flow": 62487000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "30196000", "ebitda": "51944000", "netIncome": "16163000", "grossProfit": "81202000", "depreciation": "None", "totalRevenue": "183637000", "costOfRevenue": "102435000", "interestIncome": "None", "incomeBeforeTax": "19373000", "interestExpense": "10823000", "operatingIncome": "17237000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "3210000", "reportedCurrency": "USD", "netInterestIncome": "-11822000", "nonInterestIncome": "None", "operatingExpenses": "63965000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "102435000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "21748000", "sellingGeneralAndAdministrative": "9407000", "netIncomeFromContinuingOperations": "16163000" }, "balance": { "goodwill": "None", "inventory": "12639000", "commonStock": "164879000", "currentDebt": "None", "investments": "None", "totalAssets": "1270152000", "longTermDebt": "317432000", "shortTermDebt": "18645000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "None", "reportedCurrency": "CAD", "retainedEarnings": "664271000", "totalLiabilities": "432026000", "otherCurrentAssets": "12953000", "totalCurrentAssets": "153150000", "currentLongTermDebt": "12195000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "55320000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1117002000", "currentAccountsPayable": "64083000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "339605000", "totalShareholderEquity": "838126000", "capitalLeaseObligations": "9978000", "otherCurrentLiabilities": "10308000", "totalCurrentLiabilities": "93036000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "338990000", "cashAndShortTermInvestments": "72238000", "commonStockSharesOutstanding": "70499000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "72238000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "16163000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "CAD", "changeInInventory": "None", "operatingCashflow": "34673000", "capitalExpenditures": "27814000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1937000", "cashflowFromInvestment": "-27814000", "stockBasedCompensation": "1252000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "None", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:00:14.597493+00:00", "is_restated": false, "income_statement": { "revenue": 208895000, "cost_of_revenue": 118905000, "gross_profit": 89990000, "ebit": -6402000, "ebitda": 21605000, "pretax_income": -6317000, "tax_provision": -84879000, "net_income": 78562000, "net_income_to_common": 78562000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 67419000, "total_current_assets": 144238000, "total_assets": 1257471000, "short_term_debt": 255503000, "long_term_debt": 80441000, "total_debt": 335944000, "total_liabilities": 436040000, "total_equity": 821431000, "shares_outstanding": 71926572, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 60195000, "capital_expenditure": 12485000, "free_cash_flow": 72680000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 267804, "ticker_id": 1731, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:00:14.597493+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-6402000", "ebitda": "21605000", "netIncome": "78562000", "grossProfit": "89990000", "depreciation": "None", "totalRevenue": "208895000", "costOfRevenue": "118905000", "interestIncome": "None", "incomeBeforeTax": "-6317000", "interestExpense": "85000", "operatingIncome": "23158000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-84879000", "reportedCurrency": "CAD", "netInterestIncome": "-10570000", "nonInterestIncome": "None", "operatingExpenses": "66832000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "118905000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "28007000", "sellingGeneralAndAdministrative": "9884000", "netIncomeFromContinuingOperations": "78562000" }, "balance": { "goodwill": "None", "inventory": "14946000", "commonStock": "164402000", "currentDebt": "None", "investments": "None", "totalAssets": "1257471000", "longTermDebt": "80441000", "shortTermDebt": "255503000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "None", "reportedCurrency": "CAD", "retainedEarnings": "648108000", "totalLiabilities": "436040000", "otherCurrentAssets": "14461000", "totalCurrentAssets": "144238000", "currentLongTermDebt": "248489000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "47412000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1113233000", "currentAccountsPayable": "6312000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "338240000", "totalShareholderEquity": "821431000", "capitalLeaseObligations": "9310000", "otherCurrentLiabilities": "74044000", "totalCurrentLiabilities": "335859000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "100181000", "cashAndShortTermInvestments": "67419000", "commonStockSharesOutstanding": "71926572", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "67419000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "78562000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "CAD", "changeInInventory": "None", "operatingCashflow": "60195000", "capitalExpenditures": "12485000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-6742000", "cashflowFromInvestment": "-24091000", "stockBasedCompensation": "559000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "30136000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 208895000, "cost_of_revenue": 118905000, "gross_profit": 89990000, "research_and_development": null, "selling_general_admin": 9884000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -6402000, "depreciation_amortisation": 28007000, "ebitda": 21605000, "interest_expense": 85000, "interest_income": null, "other_non_operating": null, "pretax_income": -6317000, "tax_provision": -84879000, "effective_tax_rate": null, "net_income": 78562000, "net_income_continuing_ops": 78562000, "net_income_to_common": 78562000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 67419000, "short_term_investments": null, "net_receivables": 47412000, "inventory": 14946000, "other_current_assets": null, "total_current_assets": 144238000, "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": 1113233000, "total_assets": 1257471000, "short_term_debt": 255503000, "accounts_payable": 6312000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 335859000, "long_term_debt": 80441000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 100181000, "total_liabilities": 436040000, "total_debt": 335944000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 648108000, "total_equity": 821431000, "shares_outstanding": 71926572, "operating_cash_flow": 60195000, "stock_based_compensation": 559000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 12485000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -24091000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -6742000, "free_cash_flow": 72680000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-6402000", "ebitda": "21605000", "netIncome": "78562000", "grossProfit": "89990000", "depreciation": "None", "totalRevenue": "208895000", "costOfRevenue": "118905000", "interestIncome": "None", "incomeBeforeTax": "-6317000", "interestExpense": "85000", "operatingIncome": "23158000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-84879000", "reportedCurrency": "CAD", "netInterestIncome": "-10570000", "nonInterestIncome": "None", "operatingExpenses": "66832000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "118905000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "28007000", "sellingGeneralAndAdministrative": "9884000", "netIncomeFromContinuingOperations": "78562000" }, "balance": { "goodwill": "None", "inventory": "14946000", "commonStock": "164402000", "currentDebt": "None", "investments": "None", "totalAssets": "1257471000", "longTermDebt": "80441000", "shortTermDebt": "255503000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "None", "reportedCurrency": "CAD", "retainedEarnings": "648108000", "totalLiabilities": "436040000", "otherCurrentAssets": "14461000", "totalCurrentAssets": "144238000", "currentLongTermDebt": "248489000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "47412000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1113233000", "currentAccountsPayable": "6312000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "338240000", "totalShareholderEquity": "821431000", "capitalLeaseObligations": "9310000", "otherCurrentLiabilities": "74044000", "totalCurrentLiabilities": "335859000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "100181000", "cashAndShortTermInvestments": "67419000", "commonStockSharesOutstanding": "71926572", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "67419000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "78562000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "CAD", "changeInInventory": "None", "operatingCashflow": "60195000", "capitalExpenditures": "12485000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-6742000", "cashflowFromInvestment": "-24091000", "stockBasedCompensation": "559000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "30136000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:00:14.597493+00:00", "is_restated": false, "income_statement": { "revenue": 193643000, "cost_of_revenue": 93677000, "gross_profit": 99966000, "ebit": 74305000, "ebitda": 91937000, "pretax_income": 58916000, "tax_provision": null, "net_income": 58916000, "net_income_to_common": 58916000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 37709000, "total_current_assets": 118405000, "total_assets": 1163759000, "short_term_debt": 97457000, "long_term_debt": 218118000, "total_debt": 315575000, "total_liabilities": 421375000, "total_equity": 742384000, "shares_outstanding": 72238143, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -17875000, "capital_expenditure": 21175000, "free_cash_flow": 3300000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 267806, "ticker_id": 1731, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:00:14.597493+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "74305000", "ebitda": "91937000", "netIncome": "58916000", "grossProfit": "99966000", "depreciation": "None", "totalRevenue": "193643000", "costOfRevenue": "93677000", "interestIncome": "None", "incomeBeforeTax": "58916000", "interestExpense": "15389000", "operatingIncome": "39020000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-15389000", "nonInterestIncome": "None", "operatingExpenses": "60946000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "93677000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "17632000", "sellingGeneralAndAdministrative": "7180000", "netIncomeFromContinuingOperations": "58916000" }, "balance": { "goodwill": "None", "inventory": "16120000", "commonStock": "162534000", "currentDebt": "None", "investments": "None", "totalAssets": "1163759000", "longTermDebt": "218118000", "shortTermDebt": "97457000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "None", "reportedCurrency": "CAD", "retainedEarnings": "569546000", "totalLiabilities": "421375000", "otherCurrentAssets": "15913000", "totalCurrentAssets": "118405000", "currentLongTermDebt": "90443000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "48663000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1045354000", "currentAccountsPayable": "52825000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "319421000", "totalShareholderEquity": "742384000", "capitalLeaseObligations": "10860000", "otherCurrentLiabilities": "25303000", "totalCurrentLiabilities": "176648000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "244727000", "cashAndShortTermInvestments": "37709000", "commonStockSharesOutstanding": "72238143", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "37709000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "58916000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "CAD", "changeInInventory": "None", "operatingCashflow": "-17875000", "capitalExpenditures": "21175000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-88584000", "cashflowFromInvestment": "-16741000", "stockBasedCompensation": "2365000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "22480000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 193643000, "cost_of_revenue": 93677000, "gross_profit": 99966000, "research_and_development": null, "selling_general_admin": 7180000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 74305000, "depreciation_amortisation": 17632000, "ebitda": 91937000, "interest_expense": 15389000, "interest_income": null, "other_non_operating": null, "pretax_income": 58916000, "tax_provision": null, "effective_tax_rate": null, "net_income": 58916000, "net_income_continuing_ops": 58916000, "net_income_to_common": 58916000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 37709000, "short_term_investments": null, "net_receivables": 48663000, "inventory": 16120000, "other_current_assets": null, "total_current_assets": 118405000, "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": 1045354000, "total_assets": 1163759000, "short_term_debt": 97457000, "accounts_payable": 52825000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 176648000, "long_term_debt": 218118000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 244727000, "total_liabilities": 421375000, "total_debt": 315575000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 569546000, "total_equity": 742384000, "shares_outstanding": 72238143, "operating_cash_flow": -17875000, "stock_based_compensation": 2365000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 21175000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -16741000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -88584000, "free_cash_flow": 3300000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "74305000", "ebitda": "91937000", "netIncome": "58916000", "grossProfit": "99966000", "depreciation": "None", "totalRevenue": "193643000", "costOfRevenue": "93677000", "interestIncome": "None", "incomeBeforeTax": "58916000", "interestExpense": "15389000", "operatingIncome": "39020000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-15389000", "nonInterestIncome": "None", "operatingExpenses": "60946000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "93677000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "17632000", "sellingGeneralAndAdministrative": "7180000", "netIncomeFromContinuingOperations": "58916000" }, "balance": { "goodwill": "None", "inventory": "16120000", "commonStock": "162534000", "currentDebt": "None", "investments": "None", "totalAssets": "1163759000", "longTermDebt": "218118000", "shortTermDebt": "97457000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "None", "reportedCurrency": "CAD", "retainedEarnings": "569546000", "totalLiabilities": "421375000", "otherCurrentAssets": "15913000", "totalCurrentAssets": "118405000", "currentLongTermDebt": "90443000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "48663000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1045354000", "currentAccountsPayable": "52825000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "319421000", "totalShareholderEquity": "742384000", "capitalLeaseObligations": "10860000", "otherCurrentLiabilities": "25303000", "totalCurrentLiabilities": "176648000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "244727000", "cashAndShortTermInvestments": "37709000", "commonStockSharesOutstanding": "72238143", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "37709000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "58916000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "CAD", "changeInInventory": "None", "operatingCashflow": "-17875000", "capitalExpenditures": "21175000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-88584000", "cashflowFromInvestment": "-16741000", "stockBasedCompensation": "2365000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "22480000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:00:14.597493+00:00", "is_restated": false, "income_statement": { "revenue": 219444000, "cost_of_revenue": 111617000, "gross_profit": 107827000, "ebit": 43475000, "ebitda": 60762000, "pretax_income": 30848000, "tax_provision": -3, "net_income": 30848000, "net_income_to_common": 30848000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 159977000, "total_current_assets": 204785000, "total_assets": 1247106000, "short_term_debt": 128520000, "long_term_debt": 275452000, "total_debt": 403972000, "total_liabilities": 565988000, "total_equity": 681118000, "shares_outstanding": 72119000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 85163000, "capital_expenditure": 21824000, "free_cash_flow": 106987000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 267807, "ticker_id": 1731, "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:00:14.597493+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "43475000", "ebitda": "60762000", "netIncome": "30848000", "grossProfit": "107827000", "depreciation": "None", "totalRevenue": "219444000", "costOfRevenue": "111617000", "interestIncome": "None", "incomeBeforeTax": "30848000", "interestExpense": "12627000", "operatingIncome": "51876000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "-3", "reportedCurrency": "USD", "netInterestIncome": "-17759000", "nonInterestIncome": "None", "operatingExpenses": "55951000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "111617000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "17287000", "sellingGeneralAndAdministrative": "6437000", "netIncomeFromContinuingOperations": "30848000" }, "balance": { "goodwill": "None", "inventory": "13520000", "commonStock": "161101000", "currentDebt": "None", "investments": "None", "totalAssets": "1247106000", "longTermDebt": "275452000", "shortTermDebt": "128520000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "None", "reportedCurrency": "CAD", "retainedEarnings": "510630000", "totalLiabilities": "565988000", "otherCurrentAssets": "12997000", "totalCurrentAssets": "204785000", "currentLongTermDebt": "121132000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "18291000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1042321000", "currentAccountsPayable": "82775000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "408011000", "totalShareholderEquity": "681118000", "capitalLeaseObligations": "11427000", "otherCurrentLiabilities": "52006845", "totalCurrentLiabilities": "264365000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "301623000", "cashAndShortTermInvestments": "159977000", "commonStockSharesOutstanding": "72119000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "159977000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "30848000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "CAD", "changeInInventory": "None", "operatingCashflow": "85163000", "capitalExpenditures": "21824000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-49000", "cashflowFromInvestment": "-15892000", "stockBasedCompensation": "2568000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "22419000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 219444000, "cost_of_revenue": 111617000, "gross_profit": 107827000, "research_and_development": null, "selling_general_admin": 6437000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 43475000, "depreciation_amortisation": 17287000, "ebitda": 60762000, "interest_expense": 12627000, "interest_income": null, "other_non_operating": null, "pretax_income": 30848000, "tax_provision": -3, "effective_tax_rate": null, "net_income": 30848000, "net_income_continuing_ops": 30848000, "net_income_to_common": 30848000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 159977000, "short_term_investments": null, "net_receivables": 18291000, "inventory": 13520000, "other_current_assets": null, "total_current_assets": 204785000, "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": 1042321000, "total_assets": 1247106000, "short_term_debt": 128520000, "accounts_payable": 82775000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 264365000, "long_term_debt": 275452000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 301623000, "total_liabilities": 565988000, "total_debt": 403972000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 510630000, "total_equity": 681118000, "shares_outstanding": 72119000, "operating_cash_flow": 85163000, "stock_based_compensation": 2568000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 21824000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -15892000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -49000, "free_cash_flow": 106987000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "43475000", "ebitda": "60762000", "netIncome": "30848000", "grossProfit": "107827000", "depreciation": "None", "totalRevenue": "219444000", "costOfRevenue": "111617000", "interestIncome": "None", "incomeBeforeTax": "30848000", "interestExpense": "12627000", "operatingIncome": "51876000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "-3", "reportedCurrency": "USD", "netInterestIncome": "-17759000", "nonInterestIncome": "None", "operatingExpenses": "55951000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "111617000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "17287000", "sellingGeneralAndAdministrative": "6437000", "netIncomeFromContinuingOperations": "30848000" }, "balance": { "goodwill": "None", "inventory": "13520000", "commonStock": "161101000", "currentDebt": "None", "investments": "None", "totalAssets": "1247106000", "longTermDebt": "275452000", "shortTermDebt": "128520000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "None", "reportedCurrency": "CAD", "retainedEarnings": "510630000", "totalLiabilities": "565988000", "otherCurrentAssets": "12997000", "totalCurrentAssets": "204785000", "currentLongTermDebt": "121132000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "18291000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1042321000", "currentAccountsPayable": "82775000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "408011000", "totalShareholderEquity": "681118000", "capitalLeaseObligations": "11427000", "otherCurrentLiabilities": "52006845", "totalCurrentLiabilities": "264365000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "301623000", "cashAndShortTermInvestments": "159977000", "commonStockSharesOutstanding": "72119000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "159977000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "30848000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "CAD", "changeInInventory": "None", "operatingCashflow": "85163000", "capitalExpenditures": "21824000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-49000", "cashflowFromInvestment": "-15892000", "stockBasedCompensation": "2568000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "22419000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:00:14.597493+00:00", "is_restated": false, "income_statement": { "revenue": 200990000, "cost_of_revenue": 116000000, "gross_profit": 84990000, "ebit": -33904000, "ebitda": -16105000, "pretax_income": -46915000, "tax_provision": 4, "net_income": -46915000, "net_income_to_common": -46915000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 90234000, "total_current_assets": 158304000, "total_assets": 1193953000, "short_term_debt": 81985000, "long_term_debt": 313373000, "total_debt": 395358000, "total_liabilities": 545797000, "total_equity": 648156000, "shares_outstanding": 68684000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 17064000, "capital_expenditure": 31920000, "free_cash_flow": 48984000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 267808, "ticker_id": 1731, "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:00:14.597493+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-33904000", "ebitda": "-16105000", "netIncome": "-46915000", "grossProfit": "84990000", "depreciation": "None", "totalRevenue": "200990000", "costOfRevenue": "116000000", "interestIncome": "None", "incomeBeforeTax": "-46915000", "interestExpense": "11053724", "operatingIncome": "28739000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "4", "reportedCurrency": "CAD", "netInterestIncome": "-15456000", "nonInterestIncome": "None", "operatingExpenses": "56251000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "116000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "17799000", "sellingGeneralAndAdministrative": "5601000", "netIncomeFromContinuingOperations": "-46915000" }, "balance": { "goodwill": "None", "inventory": "12472000", "commonStock": "159510000", "currentDebt": "None", "investments": "None", "totalAssets": "1193953000", "longTermDebt": "313373000", "shortTermDebt": "81985000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "None", "reportedCurrency": "CAD", "retainedEarnings": "479782000", "totalLiabilities": "545797000", "otherCurrentAssets": "14093000", "totalCurrentAssets": "158304000", "currentLongTermDebt": "74593000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "41505000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1035649000", "currentAccountsPayable": "60587000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "400783000", "totalShareholderEquity": "648156000", "capitalLeaseObligations": "12817000", "otherCurrentLiabilities": "65226000", "totalCurrentLiabilities": "207798000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "337999000", "cashAndShortTermInvestments": "90234000", "commonStockSharesOutstanding": "68684000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "90234000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-46915000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "CAD", "changeInInventory": "None", "operatingCashflow": "17064000", "capitalExpenditures": "31920000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-51000", "cashflowFromInvestment": "-37681000", "stockBasedCompensation": "852000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "20244000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 200990000, "cost_of_revenue": 116000000, "gross_profit": 84990000, "research_and_development": null, "selling_general_admin": 5601000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -33904000, "depreciation_amortisation": 17799000, "ebitda": -16105000, "interest_expense": 11053724, "interest_income": null, "other_non_operating": null, "pretax_income": -46915000, "tax_provision": 4, "effective_tax_rate": null, "net_income": -46915000, "net_income_continuing_ops": -46915000, "net_income_to_common": -46915000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 90234000, "short_term_investments": null, "net_receivables": 41505000, "inventory": 12472000, "other_current_assets": null, "total_current_assets": 158304000, "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": 1035649000, "total_assets": 1193953000, "short_term_debt": 81985000, "accounts_payable": 60587000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 207798000, "long_term_debt": 313373000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 337999000, "total_liabilities": 545797000, "total_debt": 395358000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 479782000, "total_equity": 648156000, "shares_outstanding": 68684000, "operating_cash_flow": 17064000, "stock_based_compensation": 852000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 31920000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -37681000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -51000, "free_cash_flow": 48984000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-33904000", "ebitda": "-16105000", "netIncome": "-46915000", "grossProfit": "84990000", "depreciation": "None", "totalRevenue": "200990000", "costOfRevenue": "116000000", "interestIncome": "None", "incomeBeforeTax": "-46915000", "interestExpense": "11053724", "operatingIncome": "28739000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "4", "reportedCurrency": "CAD", "netInterestIncome": "-15456000", "nonInterestIncome": "None", "operatingExpenses": "56251000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "116000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "17799000", "sellingGeneralAndAdministrative": "5601000", "netIncomeFromContinuingOperations": "-46915000" }, "balance": { "goodwill": "None", "inventory": "12472000", "commonStock": "159510000", "currentDebt": "None", "investments": "None", "totalAssets": "1193953000", "longTermDebt": "313373000", "shortTermDebt": "81985000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "None", "reportedCurrency": "CAD", "retainedEarnings": "479782000", "totalLiabilities": "545797000", "otherCurrentAssets": "14093000", "totalCurrentAssets": "158304000", "currentLongTermDebt": "74593000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "41505000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1035649000", "currentAccountsPayable": "60587000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "400783000", "totalShareholderEquity": "648156000", "capitalLeaseObligations": "12817000", "otherCurrentLiabilities": "65226000", "totalCurrentLiabilities": "207798000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "337999000", "cashAndShortTermInvestments": "90234000", "commonStockSharesOutstanding": "68684000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "90234000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-46915000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "CAD", "changeInInventory": "None", "operatingCashflow": "17064000", "capitalExpenditures": "31920000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-51000", "cashflowFromInvestment": "-37681000", "stockBasedCompensation": "852000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "20244000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:00:14.597493+00:00", "is_restated": false, "income_statement": { "revenue": 155706000, "cost_of_revenue": 125129000, "gross_profit": 30577000, "ebit": 25866000, "ebitda": 104452000, "pretax_income": 21223000, "tax_provision": 25880000, "net_income": -4657000, "net_income_to_common": -4657000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 109525000, "total_current_assets": 163814000, "total_assets": 1173483000, "short_term_debt": 50323000, "long_term_debt": 332029000, "total_debt": 382352000, "total_liabilities": 478483000, "total_equity": 695000000, "shares_outstanding": 68642515, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 25531000, "capital_expenditure": 19413000, "free_cash_flow": 44944000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 267809, "ticker_id": 1731, "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:00:14.597493+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "25866000", "ebitda": "104452000", "netIncome": "-4657000", "grossProfit": "30577000", "depreciation": "None", "totalRevenue": "155706000", "costOfRevenue": "125129000", "interestIncome": "None", "incomeBeforeTax": "21223000", "interestExpense": "15464000", "operatingIncome": "26659000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "25880000", "reportedCurrency": "CAD", "netInterestIncome": "-15464000", "nonInterestIncome": "None", "operatingExpenses": "3918000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "125129000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "78586000", "sellingGeneralAndAdministrative": "3401000", "netIncomeFromContinuingOperations": "-4657000" }, "balance": { "goodwill": "None", "inventory": "13863000", "commonStock": "158515000", "currentDebt": "None", "investments": "None", "totalAssets": "1173483000", "longTermDebt": "332029000", "shortTermDebt": "50323000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "None", "reportedCurrency": "CAD", "retainedEarnings": "526697000", "totalLiabilities": "478483000", "otherCurrentAssets": "17974000", "totalCurrentAssets": "163814000", "currentLongTermDebt": "44321000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "22452000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1009669000", "currentAccountsPayable": "6303000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "390074000", "totalShareholderEquity": "695000000", "capitalLeaseObligations": "13724000", "otherCurrentLiabilities": "72588534", "totalCurrentLiabilities": "130283000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "348200000", "cashAndShortTermInvestments": "109525000", "commonStockSharesOutstanding": "68642515", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "109525000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-4657000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "CAD", "changeInInventory": "None", "operatingCashflow": "25531000", "capitalExpenditures": "19413000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-51000", "cashflowFromInvestment": "18782000", "stockBasedCompensation": "-31816638", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "84236", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "18466000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 155706000, "cost_of_revenue": 125129000, "gross_profit": 30577000, "research_and_development": null, "selling_general_admin": 3401000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 25866000, "depreciation_amortisation": 78586000, "ebitda": 104452000, "interest_expense": 15464000, "interest_income": null, "other_non_operating": null, "pretax_income": 21223000, "tax_provision": 25880000, "effective_tax_rate": null, "net_income": -4657000, "net_income_continuing_ops": -4657000, "net_income_to_common": -4657000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 109525000, "short_term_investments": null, "net_receivables": 22452000, "inventory": 13863000, "other_current_assets": null, "total_current_assets": 163814000, "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": 1009669000, "total_assets": 1173483000, "short_term_debt": 50323000, "accounts_payable": 6303000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 130283000, "long_term_debt": 332029000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 348200000, "total_liabilities": 478483000, "total_debt": 382352000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 526697000, "total_equity": 695000000, "shares_outstanding": 68642515, "operating_cash_flow": 25531000, "stock_based_compensation": -31816638, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 19413000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 18782000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -51000, "free_cash_flow": 44944000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "25866000", "ebitda": "104452000", "netIncome": "-4657000", "grossProfit": "30577000", "depreciation": "None", "totalRevenue": "155706000", "costOfRevenue": "125129000", "interestIncome": "None", "incomeBeforeTax": "21223000", "interestExpense": "15464000", "operatingIncome": "26659000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "25880000", "reportedCurrency": "CAD", "netInterestIncome": "-15464000", "nonInterestIncome": "None", "operatingExpenses": "3918000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "125129000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "78586000", "sellingGeneralAndAdministrative": "3401000", "netIncomeFromContinuingOperations": "-4657000" }, "balance": { "goodwill": "None", "inventory": "13863000", "commonStock": "158515000", "currentDebt": "None", "investments": "None", "totalAssets": "1173483000", "longTermDebt": "332029000", "shortTermDebt": "50323000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "None", "reportedCurrency": "CAD", "retainedEarnings": "526697000", "totalLiabilities": "478483000", "otherCurrentAssets": "17974000", "totalCurrentAssets": "163814000", "currentLongTermDebt": "44321000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "22452000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1009669000", "currentAccountsPayable": "6303000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "390074000", "totalShareholderEquity": "695000000", "capitalLeaseObligations": "13724000", "otherCurrentLiabilities": "72588534", "totalCurrentLiabilities": "130283000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "348200000", "cashAndShortTermInvestments": "109525000", "commonStockSharesOutstanding": "68642515", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "109525000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-4657000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "CAD", "changeInInventory": "None", "operatingCashflow": "25531000", "capitalExpenditures": "19413000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-51000", "cashflowFromInvestment": "18782000", "stockBasedCompensation": "-31816638", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "84236", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "18466000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:00:14.597493+00:00", "is_restated": false, "income_statement": { "revenue": 160967000, "cost_of_revenue": 73222000, "gross_profit": 87745000, "ebit": -71535000, "ebitda": -57134000, "pretax_income": -144665000, "tax_provision": -5976000, "net_income": -138689000, "net_income_to_common": -138689000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 65976000, "total_current_assets": 166917000, "total_assets": 1198889000, "short_term_debt": 73539000, "long_term_debt": 313190000, "total_debt": 386729000, "total_liabilities": 499232000, "total_equity": 699657000, "shares_outstanding": 51056330, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 41873000, "capital_expenditure": 9587000, "free_cash_flow": 51460000, "dividends_paid": 59388000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 267811, "ticker_id": 1731, "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:00:14.597493+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-71535000", "ebitda": "-57134000", "netIncome": "-138689000", "grossProfit": "87745000", "depreciation": "None", "totalRevenue": "160967000", "costOfRevenue": "73222000", "interestIncome": "None", "incomeBeforeTax": "-144665000", "interestExpense": "73130000", "operatingIncome": "-87173000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "-5976000", "reportedCurrency": "CAD", "netInterestIncome": "-73130000", "nonInterestIncome": "None", "operatingExpenses": "174918000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "73222000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "14401000", "sellingGeneralAndAdministrative": "12460000", "netIncomeFromContinuingOperations": "-138689000" }, "balance": { "goodwill": "None", "inventory": "14264000", "commonStock": "158515000", "currentDebt": "None", "investments": "None", "totalAssets": "1198889000", "longTermDebt": "313190000", "shortTermDebt": "73539000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "None", "reportedCurrency": "CAD", "retainedEarnings": "531354000", "totalLiabilities": "499232000", "otherCurrentAssets": "53512000", "totalCurrentAssets": "166917000", "currentLongTermDebt": "69652000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "33165000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1031972000", "currentAccountsPayable": "49416000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "937796000", "shortLongTermDebtTotal": "396599000", "totalShareholderEquity": "699657000", "capitalLeaseObligations": "13757000", "otherCurrentLiabilities": "34552000", "totalCurrentLiabilities": "167959000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "331273000", "cashAndShortTermInvestments": "65976000", "commonStockSharesOutstanding": "51056330", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "65976000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-138689000", "profitLoss": "None", "dividendPayout": "59388000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "CAD", "changeInInventory": "None", "operatingCashflow": "41873000", "capitalExpenditures": "9587000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "65000", "cashflowFromInvestment": "-13299000", "stockBasedCompensation": "9157000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "59388000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-41464000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "-4632000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 160967000, "cost_of_revenue": 73222000, "gross_profit": 87745000, "research_and_development": null, "selling_general_admin": 12460000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -71535000, "depreciation_amortisation": 14401000, "ebitda": -57134000, "interest_expense": 73130000, "interest_income": null, "other_non_operating": null, "pretax_income": -144665000, "tax_provision": -5976000, "effective_tax_rate": null, "net_income": -138689000, "net_income_continuing_ops": -138689000, "net_income_to_common": -138689000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 65976000, "short_term_investments": null, "net_receivables": 33165000, "inventory": 14264000, "other_current_assets": null, "total_current_assets": 166917000, "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": 1031972000, "total_assets": 1198889000, "short_term_debt": 73539000, "accounts_payable": 49416000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 167959000, "long_term_debt": 313190000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 331273000, "total_liabilities": 499232000, "total_debt": 386729000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 531354000, "total_equity": 699657000, "shares_outstanding": 51056330, "operating_cash_flow": 41873000, "stock_based_compensation": 9157000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 9587000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -13299000, "dividends_paid": 59388000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 65000, "free_cash_flow": 51460000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-71535000", "ebitda": "-57134000", "netIncome": "-138689000", "grossProfit": "87745000", "depreciation": "None", "totalRevenue": "160967000", "costOfRevenue": "73222000", "interestIncome": "None", "incomeBeforeTax": "-144665000", "interestExpense": "73130000", "operatingIncome": "-87173000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "-5976000", "reportedCurrency": "CAD", "netInterestIncome": "-73130000", "nonInterestIncome": "None", "operatingExpenses": "174918000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "73222000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "14401000", "sellingGeneralAndAdministrative": "12460000", "netIncomeFromContinuingOperations": "-138689000" }, "balance": { "goodwill": "None", "inventory": "14264000", "commonStock": "158515000", "currentDebt": "None", "investments": "None", "totalAssets": "1198889000", "longTermDebt": "313190000", "shortTermDebt": "73539000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "None", "reportedCurrency": "CAD", "retainedEarnings": "531354000", "totalLiabilities": "499232000", "otherCurrentAssets": "53512000", "totalCurrentAssets": "166917000", "currentLongTermDebt": "69652000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "33165000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1031972000", "currentAccountsPayable": "49416000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "937796000", "shortLongTermDebtTotal": "396599000", "totalShareholderEquity": "699657000", "capitalLeaseObligations": "13757000", "otherCurrentLiabilities": "34552000", "totalCurrentLiabilities": "167959000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "331273000", "cashAndShortTermInvestments": "65976000", "commonStockSharesOutstanding": "51056330", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "65976000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-138689000", "profitLoss": "None", "dividendPayout": "59388000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "CAD", "changeInInventory": "None", "operatingCashflow": "41873000", "capitalExpenditures": "9587000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "65000", "cashflowFromInvestment": "-13299000", "stockBasedCompensation": "9157000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "59388000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-41464000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "-4632000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:00:14.597493+00:00", "is_restated": false, "income_statement": { "revenue": 173605000, "cost_of_revenue": 96940000, "gross_profit": 76665000, "ebit": 32848000, "ebitda": 50103000, "pretax_income": 27450000, "tax_provision": 3095000, "net_income": 24355000, "net_income_to_common": 24355000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 498089, "total_current_assets": 676063, "total_assets": 313629397, "short_term_debt": 61156000, "long_term_debt": null, "total_debt": 61156000, "total_liabilities": 20067749, "total_equity": 293561648, "shares_outstanding": 68642515, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 23640000, "capital_expenditure": 1911000, "free_cash_flow": 25551000, "dividends_paid": 59388000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 267812, "ticker_id": 1731, "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:00:14.597493+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "32848000", "ebitda": "50103000", "netIncome": "24355000", "grossProfit": "76665000", "depreciation": "None", "totalRevenue": "173605000", "costOfRevenue": "96940000", "interestIncome": "3607140", "incomeBeforeTax": "27450000", "interestExpense": "5398000", "operatingIncome": "23721000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "3095000", "reportedCurrency": "USD", "netInterestIncome": "-5398000", "nonInterestIncome": "None", "operatingExpenses": "52944000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "96940000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "17255000", "sellingGeneralAndAdministrative": "2657000", "netIncomeFromContinuingOperations": "24355000" }, "balance": { "goodwill": "None", "inventory": "10714000", "commonStock": "311541096", "currentDebt": "None", "investments": "None", "totalAssets": "313629397", "longTermDebt": "None", "shortTermDebt": "61156000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-17979448", "totalLiabilities": "20067749", "otherCurrentAssets": "177974", "totalCurrentAssets": "676063", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "30465000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "312953334", "currentAccountsPayable": "39843000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "930280000", "shortLongTermDebtTotal": "248064000", "totalShareholderEquity": "293561648", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "2067714", "totalCurrentLiabilities": "3863448", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "16204301", "cashAndShortTermInvestments": "498089", "commonStockSharesOutstanding": "68642515", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "498089", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "24355000", "profitLoss": "None", "dividendPayout": "59388000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "23640000", "capitalExpenditures": "1911000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-6000", "cashflowFromInvestment": "-9066000", "stockBasedCompensation": "325000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "59388000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "11115000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 173605000, "cost_of_revenue": 96940000, "gross_profit": 76665000, "research_and_development": null, "selling_general_admin": 2657000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 32848000, "depreciation_amortisation": 17255000, "ebitda": 50103000, "interest_expense": 5398000, "interest_income": null, "other_non_operating": null, "pretax_income": 27450000, "tax_provision": 3095000, "effective_tax_rate": null, "net_income": 24355000, "net_income_continuing_ops": 24355000, "net_income_to_common": 24355000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 498089, "short_term_investments": null, "net_receivables": 30465000, "inventory": 10714000, "other_current_assets": null, "total_current_assets": 676063, "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": 312953334, "total_assets": 313629397, "short_term_debt": 61156000, "accounts_payable": 39843000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 3863448, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 16204301, "total_liabilities": 20067749, "total_debt": 61156000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -17979448, "total_equity": 293561648, "shares_outstanding": 68642515, "operating_cash_flow": 23640000, "stock_based_compensation": 325000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 1911000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -9066000, "dividends_paid": 59388000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -6000, "free_cash_flow": 25551000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "32848000", "ebitda": "50103000", "netIncome": "24355000", "grossProfit": "76665000", "depreciation": "None", "totalRevenue": "173605000", "costOfRevenue": "96940000", "interestIncome": "3607140", "incomeBeforeTax": "27450000", "interestExpense": "5398000", "operatingIncome": "23721000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "3095000", "reportedCurrency": "USD", "netInterestIncome": "-5398000", "nonInterestIncome": "None", "operatingExpenses": "52944000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "96940000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "17255000", "sellingGeneralAndAdministrative": "2657000", "netIncomeFromContinuingOperations": "24355000" }, "balance": { "goodwill": "None", "inventory": "10714000", "commonStock": "311541096", "currentDebt": "None", "investments": "None", "totalAssets": "313629397", "longTermDebt": "None", "shortTermDebt": "61156000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-17979448", "totalLiabilities": "20067749", "otherCurrentAssets": "177974", "totalCurrentAssets": "676063", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "30465000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "312953334", "currentAccountsPayable": "39843000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "930280000", "shortLongTermDebtTotal": "248064000", "totalShareholderEquity": "293561648", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "2067714", "totalCurrentLiabilities": "3863448", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "16204301", "cashAndShortTermInvestments": "498089", "commonStockSharesOutstanding": "68642515", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "498089", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "24355000", "profitLoss": "None", "dividendPayout": "59388000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "23640000", "capitalExpenditures": "1911000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-6000", "cashflowFromInvestment": "-9066000", "stockBasedCompensation": "325000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "59388000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "11115000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ] }, "strategy_matches": [ { "key": "os_composite", "name": "OS Composite Score", "slug": "composite", "group": "multi_factor", "page_url": "/factors/composite/", "rank_field": "-os_score" }, { "key": "quality_value", "name": "Quality \u00d7 Value", "slug": "quality-value", "group": "multi_factor", "page_url": "/factors/quality-value/", "rank_field": "-quality_value_composite" }, { "key": "ebitda_ev", "name": "EBITDA/EV Value", "slug": "ebitda-ev", "group": "value", "page_url": "/factors/ebitda-ev/", "rank_field": "-ebitda_to_ev" }, { "key": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/", "rank_field": "-sector_value_pct" }, { "key": "risk_adj_momentum", "name": "Risk-Adjusted Momentum", "slug": "risk-adj-momentum", "group": "momentum", "page_url": "/factors/risk-adj-momentum/", "rank_field": "-risk_adjusted_momentum" }, { "key": "momentum_leaders", "name": "Momentum Leaders", "slug": "momentum-leaders", "group": "momentum", "page_url": "/factors/momentum-leaders/", "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" }, { "key": "small_cap_value", "name": "Small Cap Value", "slug": "small-cap-value", "group": "universe", "page_url": "/factors/small-cap-value/", "rank_field": "-value_percentile" } ], "coverage": { "factor_history_points": 1, "annual_financial_periods": 6, "quarterly_financial_periods": 12, "latest_factor_week": "2026-06-07", "latest_financials_period_end": "2025-12-31" }, "schema": { "snapshot_field_groups": { "identity": [ "week_end_date", "source_primary", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id" ], "size": [ "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd" ], "valuation": [ "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "price_to_sales", "price_to_book", "price_to_cashflow", "ebitda_to_ev", "sales_yield" ], "yield": [ "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield" ], "quality": [ "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "gross_profit_to_assets", "external_financing" ], "leverage_and_risk": [ "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "risk_adjusted_momentum" ], "growth": [ "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "revenue_growth", "earnings_growth" ], "momentum": [ "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "momentum_6m", "momentum_12m", "momentum_12_1", "distance_from_52w_high", "distance_from_52w_low", "relative_strength" ], "raw_ttm": [ "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share" ], "ranks": [ "universe_ticker_count", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength" ], "composites": [ "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "quality_value_composite", "os_score", "value_percentile", "quality_percentile", "momentum_percentile", "factor_coverage", "signal_confidence", "os_score_delta" ], "strategy_ranks": [ "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core", "trending_value_rank", "veiled_value", "earnings_consistent_5y" ] }, "financial_field_groups": { "income_statement": [ "revenue", "cost_of_revenue", "gross_profit", "ebit", "ebitda", "pretax_income", "tax_provision", "net_income", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted" ], "balance_sheet": [ "cash_and_equivalents", "total_current_assets", "total_assets", "short_term_debt", "long_term_debt", "total_debt", "total_liabilities", "total_equity", "shares_outstanding", "goodwill_and_intangibles" ], "cash_flow": [ "operating_cash_flow", "capital_expenditure", "free_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued" ] }, "complete_model_fields": { "ticker": [ "id", "uuid", "symbol", "name", "asset_type", "market_cap", "stock_exchange", "industry", "sector", "description", "currency", "is_active" ], "exchange": [ "id", "name", "symbol", "country_code", "currency", "benchmark", "data_symbol", "ticker_suffix", "update_provider", "update_group", "update_order", "update_enabled", "is_active" ], "factor_snapshot": [ "id", "ticker", "universe", "week_end_date", "source_primary", "source_gaps", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "missing_fields", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id", "os_score_delta", "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd", "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield", "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "distance_from_52w_high", "distance_from_52w_low", "relative_strength", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share", "universe_ticker_count", "sector", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength", "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "factor_coverage", "signal_confidence", "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core" ], "financial_period": [ "id", "ticker", "period_end_date", "period_type", "fiscal_year", "fiscal_quarter", "provider", "currency_reported", "fetched_at", "is_restated", "raw_data", "revenue", "cost_of_revenue", "gross_profit", "research_and_development", "selling_general_admin", "other_operating_expenses", "total_operating_expenses", "ebit", "depreciation_amortisation", "ebitda", "interest_expense", "interest_income", "other_non_operating", "pretax_income", "tax_provision", "effective_tax_rate", "net_income", "net_income_continuing_ops", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted", "cash_and_equivalents", "short_term_investments", "net_receivables", "inventory", "other_current_assets", "total_current_assets", "net_ppe", "goodwill", "intangible_assets", "goodwill_and_intangibles", "long_term_investments", "other_non_current_assets", "total_non_current_assets", "total_assets", "short_term_debt", "accounts_payable", "deferred_revenue_current", "other_current_liabilities", "total_current_liabilities", "long_term_debt", "deferred_revenue_lt", "other_non_current_liabilities", "total_non_current_liabilities", "total_liabilities", "total_debt", "preferred_stock", "minority_interest", "retained_earnings", "total_equity", "shares_outstanding", "operating_cash_flow", "stock_based_compensation", "deferred_tax_cf", "change_in_working_capital", "capital_expenditure", "acquisitions", "other_investing", "investing_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued", "other_financing", "financing_cash_flow", "free_cash_flow", "net_change_in_cash" ] } } }