{ "ticker": { "uuid": "9b1574e7-7750-4c64-97e5-ff37ed7d267d", "symbol": "MRT-UN", "name": "Morguard Real Estate Investment Trust", "exchange": "TOR", "exchange_name": "Toronto Stock Exchange", "country": "CA", "currency": "CAD", "sector": "Real Estate", "industry": "Reit - Diversified", "page_url": "https://sharemaestro.com/factors/ticker/9b1574e7-7750-4c64-97e5-ff37ed7d267d/", "api_url": "https://sharemaestro.com/factors/api/tickers/9b1574e7-7750-4c64-97e5-ff37ed7d267d/" }, "ticker_metadata": { "id": 36251, "uuid": "9b1574e7-7750-4c64-97e5-ff37ed7d267d", "symbol": "MRT-UN", "name": "Morguard Real Estate Investment Trust", "asset_type": "equity", "market_cap": 442722016, "stock_exchange_id": 42, "industry": "Reit - Diversified", "sector": "Real Estate", "description": "Morguard Real Estate Investment Trust is a closed-end real estate investment trust, which owns a diversified portfolio of 45 high quality retail, office and industrial income producing properties in Canada consisting of approximately 8.1 million square feet of leasable space. Morguard Real Estate Investment Trust was incorporated in 1997 in Ontario, Canada.", "currency": "CAD", "is_active": true }, "exchange_metadata": { "id": 42, "name": "Toronto Stock Exchange", "symbol": "TOR", "country_code": "CA", "currency": "CAD", "benchmark": "^GSPTSE", "data_symbol": "TOR", "ticker_suffix": ".TO", "update_provider": "yfinance", "update_group": "primary", "update_order": 0, "update_enabled": true, "is_active": true }, "latest_snapshot": { "ticker": { "uuid": "9b1574e7-7750-4c64-97e5-ff37ed7d267d", "symbol": "MRT-UN", "name": "Morguard Real Estate Investment Trust", "exchange": "TOR", "exchange_name": "Toronto Stock Exchange", "country": "CA", "currency": "CAD", "sector": "Real Estate", "industry": "Reit - Diversified", "page_url": "https://sharemaestro.com/factors/ticker/9b1574e7-7750-4c64-97e5-ff37ed7d267d/", "api_url": "https://sharemaestro.com/factors/api/tickers/9b1574e7-7750-4c64-97e5-ff37ed7d267d/" }, "week_end_date": "2026-06-07", "universe": "CAD_CA", "score": { "os": 0.29, "value": 0.64, "quality": 0.04, "momentum": 0.28, "coverage": 0.879, "confidence": 0.879, "delta": null }, "headline_factors": { "price": 6.66, "market_cap": 444725276.22, "pe_ratio": null, "earnings_yield": 0.0609, "ebitda_to_ev": 0.0273, "shareholder_yield": 0.0085, "roe": -0.0175, "piotroski_f_score": 4, "momentum_12_1": 0.1697, "volatility_252d": 0.1164 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": false, "small_cap_core": false, "veiled_value": false, "earnings_consistent_5y": false }, "factor_groups": { "identity": { "week_end_date": "2026-06-07", "source_primary": "yfinance", "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 0.8571, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T20:10:51.181508+00:00", "batch_id": "" }, "size": { "price_close": 6.66, "market_cap": 444725276.22, "market_cap_usd": 444725276.22, "enterprise_value": 1677272276.22, "shares_outstanding": 66775567, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": null, "pb_ratio": 0.5115, "ptbv_ratio": 0.5115, "ps_ratio": 1.84, "pcf_ratio": 20.1479, "pfcf_ratio": -46.6365, "ev_ebitda": 36.6777, "ev_ebit": 16.4081, "ev_sales": 6.9396, "ev_fcf": -175.8885, "earnings_yield": 0.0609, "fcf_yield": -0.0057, "price_to_sales": 1.84, "price_to_book": 0.5115, "price_to_cashflow": 20.1479, "ebitda_to_ev": 0.0273, "sales_yield": 0.1441 }, "yield": { "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0.0085, "debt_paydown_yield": 0, "total_yield": 0.0085 }, "quality": { "gross_margin": 0.4385, "operating_margin": 0.4229, "net_margin": -0.0628, "ebitda_margin": 0.1892, "fcf_margin": -0.0395, "roe": -0.0175, "roa": -0.007, "roic": 0.0365, "roc_greenblatt": -3.0174, "asset_turnover": 0.1113, "cash_conversion": 0.6278, "accruals_ratio": -0.0172, "sbc_to_revenue": null, "piotroski_f_score": 4, "altman_z_score": null, "earnings_stability_5y": 1.5458, "revenue_stability_5y": 0.0384, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.0488, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": null, "net_debt_to_ebitda": 26.9527, "debt_to_assets": 0.5713, "interest_coverage": 1.68, "current_ratio": 0.0388, "quick_ratio": 0.0388, "net_debt": 1232547000, "local_beta": 0.1317, "volatility_252d": 0.1164, "volatility_60d": 0.2811, "max_drawdown_12m": -0.0687, "risk_adjusted_momentum": 1.4576 }, "growth": { "revenue_growth_1y": -0.0765, "revenue_growth_3y_cagr": -0.0045, "revenue_growth_5y_cagr": null, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": -0.6638, "book_value_growth_1y": -0.0536, "revenue_growth": -0.0765, "earnings_growth": null }, "momentum": { "price_return_1m": 0.0246, "price_return_3m": 0.0293, "price_return_6m": 0.1252, "price_return_9m": 0.1902, "price_return_12m": 0.1985, "price_return_12m_ex1m": 0.1697, "momentum_6m": 0.1252, "momentum_12m": 0.1985, "momentum_12_1": 0.1697, "distance_from_52w_high": 0, "distance_from_52w_low": 0.2262, "relative_strength": -0.1036 }, "raw_ttm": { "revenue_ttm": 241696000, "gross_profit_ttm": 105978000, "ebit_ttm": 102222000, "ebitda_ttm": 45730000, "net_income_ttm": -15189000, "eps_diluted_ttm": -0.2275, "operating_cash_flow_ttm": 22073000, "capital_expenditure_ttm": -31609000, "fcf_ttm": -9536000, "dividends_paid_ttm": -3779000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 60848000, "cash_and_equivalents": 8403000, "total_current_assets": 28982000, "total_current_liabilities": 747751000, "net_ppe": 191000, "total_assets": 2172194000, "total_debt": 1240950000, "total_equity": 869460000, "net_working_capital": -34068000, "book_value_per_share": 13.0206, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 13.0206 }, "ranks": { "universe_ticker_count": 524, "rank_pe": 50, "rank_pb": 4, "rank_ptbv": 4, "rank_ps": 40, "rank_pcf": 77, "rank_ev_ebitda": 92, "rank_ev_ebit": 44, "rank_earnings_yield": 44, "rank_fcf_yield": 77, "rank_dividend_yield": 66, "rank_shareholder_yield": 59, "rank_total_yield": 73, "rank_roe": 79, "rank_roc": 96, "rank_roic": 71, "rank_gross_margin": 49, "rank_fcf_margin": 80, "rank_piotroski": 81, "rank_accruals": 71, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 86, "rank_momentum_12m": 61, "rank_momentum_12m_ex1m": 63, "rank_relative_strength": 61 }, "composites": { "value_composite": 36, "quality_composite": 96, "momentum_composite": 72, "growth_composite": 83, "yield_composite": 81, "svqf_composite": 87, "vc1_composite": 68, "vc2_composite": 69, "vc3_composite": 71, "trending_value_composite": null, "overall_composite": 71, "quality_value_composite": 0.16, "os_score": 0.29, "value_percentile": 0.64, "quality_percentile": 0.04, "momentum_percentile": 0.28, "factor_coverage": 0.879, "signal_confidence": 0.879, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 60, "small_cap_core_rank": 69, "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": 11498, "ticker_id": 36251, "universe_id": 6, "week_end_date": "2026-06-07", "source_primary": "yfinance", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 0.8571, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T20:10:51.181508+00:00", "batch_id": "", "os_score_delta": null, "price_close": 6.66, "market_cap": 444725276.22, "market_cap_usd": 444725276.22, "enterprise_value": 1677272276.22, "shares_outstanding": 66775567, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": 0.51149596, "ptbv_ratio": 0.51149596, "ps_ratio": 1.84001918, "pcf_ratio": 20.14793079, "pfcf_ratio": -46.63645934, "ev_ebitda": 36.67772308, "ev_ebit": 16.40813402, "ev_sales": 6.93959468, "ev_fcf": -175.88845178, "earnings_yield": 0.06094538, "fcf_yield": -0.00568542, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0.00849738, "debt_paydown_yield": 0, "total_yield": 0.00849738, "gross_margin": 0.43847643, "operating_margin": 0.42293625, "net_margin": -0.06284341, "ebitda_margin": 0.18920462, "fcf_margin": -0.03945452, "roe": -0.01746946, "roa": -0.00699247, "roic": 0.036473, "roc_greenblatt": -3.01744546, "asset_turnover": 0.11126815, "cash_conversion": 0.62782277, "accruals_ratio": -0.01715408, "sbc_to_revenue": null, "debt_to_equity": null, "net_debt_to_ebitda": 26.95270063, "debt_to_assets": 0.57128875, "interest_coverage": 1.67995661, "current_ratio": 0.03875889, "quick_ratio": 0.03875889, "net_debt": 1232547000, "revenue_growth_1y": -0.0765316, "revenue_growth_3y_cagr": -0.00454052, "revenue_growth_5y_cagr": null, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": -0.66380732, "book_value_growth_1y": -0.05357755, "piotroski_f_score": 4, "altman_z_score": null, "earnings_stability_5y": 1.545782, "revenue_stability_5y": 0.038396, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.02460561, "price_return_3m": 0.02926052, "price_return_6m": 0.12523645, "price_return_9m": 0.19017835, "price_return_12m": 0.19847998, "price_return_12m_ex1m": 0.16969883, "distance_from_52w_high": 0, "distance_from_52w_low": 0.22621515, "relative_strength": -0.10362643, "local_beta": 0.1317, "volatility_252d": 0.116424, "volatility_60d": 0.281138, "max_drawdown_12m": -0.06871726, "revenue_ttm": 241696000, "gross_profit_ttm": 105978000, "ebit_ttm": 102222000, "ebitda_ttm": 45730000, "net_income_ttm": -15189000, "eps_diluted_ttm": -0.22746344, "operating_cash_flow_ttm": 22073000, "capital_expenditure_ttm": -31609000, "fcf_ttm": -9536000, "dividends_paid_ttm": -3779000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 60848000, "cash_and_equivalents": 8403000, "total_current_assets": 28982000, "total_current_liabilities": 747751000, "net_ppe": 191000, "total_assets": 2172194000, "total_debt": 1240950000, "total_equity": 869460000, "net_working_capital": -34068000, "book_value_per_share": 13.02063073, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 13.02063073, "universe_ticker_count": 524, "sector": "Real Estate", "rank_pe": 50, "rank_pb": 4, "rank_ptbv": 4, "rank_ps": 40, "rank_pcf": 77, "rank_ev_ebitda": 92, "rank_ev_ebit": 44, "rank_earnings_yield": 44, "rank_fcf_yield": 77, "rank_dividend_yield": 66, "rank_shareholder_yield": 59, "rank_total_yield": 73, "rank_roe": 79, "rank_roc": 96, "rank_roic": 71, "rank_gross_margin": 49, "rank_fcf_margin": 80, "rank_piotroski": 81, "rank_accruals": 71, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 86, "rank_momentum_12m": 61, "rank_momentum_12m_ex1m": 63, "rank_relative_strength": 61, "value_composite": 36, "quality_composite": 96, "momentum_composite": 72, "growth_composite": 83, "yield_composite": 81, "svqf_composite": 87, "vc1_composite": 68, "vc2_composite": 69, "vc3_composite": 71, "trending_value_composite": null, "overall_composite": 71, "factor_coverage": 0.879, "signal_confidence": 0.879, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 60, "small_cap_core_rank": 69, "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": 6.66, "os": 0.29, "value": 0.64, "quality": 0.04, "momentum": 0.28, "confidence": 0.879, "coverage": 0.879, "pe_ratio": null, "earnings_yield": 0.0609, "shareholder_yield": 0.0085, "roe": -0.0175, "momentum_12_1": 0.1697, "complete_fields": { "id": 11498, "ticker_id": 36251, "universe_id": 6, "week_end_date": "2026-06-07", "source_primary": "yfinance", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 0.8571, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T20:10:51.181508+00:00", "batch_id": "", "os_score_delta": null, "price_close": 6.66, "market_cap": 444725276.22, "market_cap_usd": 444725276.22, "enterprise_value": 1677272276.22, "shares_outstanding": 66775567, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": 0.51149596, "ptbv_ratio": 0.51149596, "ps_ratio": 1.84001918, "pcf_ratio": 20.14793079, "pfcf_ratio": -46.63645934, "ev_ebitda": 36.67772308, "ev_ebit": 16.40813402, "ev_sales": 6.93959468, "ev_fcf": -175.88845178, "earnings_yield": 0.06094538, "fcf_yield": -0.00568542, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0.00849738, "debt_paydown_yield": 0, "total_yield": 0.00849738, "gross_margin": 0.43847643, "operating_margin": 0.42293625, "net_margin": -0.06284341, "ebitda_margin": 0.18920462, "fcf_margin": -0.03945452, "roe": -0.01746946, "roa": -0.00699247, "roic": 0.036473, "roc_greenblatt": -3.01744546, "asset_turnover": 0.11126815, "cash_conversion": 0.62782277, "accruals_ratio": -0.01715408, "sbc_to_revenue": null, "debt_to_equity": null, "net_debt_to_ebitda": 26.95270063, "debt_to_assets": 0.57128875, "interest_coverage": 1.67995661, "current_ratio": 0.03875889, "quick_ratio": 0.03875889, "net_debt": 1232547000, "revenue_growth_1y": -0.0765316, "revenue_growth_3y_cagr": -0.00454052, "revenue_growth_5y_cagr": null, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": -0.66380732, "book_value_growth_1y": -0.05357755, "piotroski_f_score": 4, "altman_z_score": null, "earnings_stability_5y": 1.545782, "revenue_stability_5y": 0.038396, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.02460561, "price_return_3m": 0.02926052, "price_return_6m": 0.12523645, "price_return_9m": 0.19017835, "price_return_12m": 0.19847998, "price_return_12m_ex1m": 0.16969883, "distance_from_52w_high": 0, "distance_from_52w_low": 0.22621515, "relative_strength": -0.10362643, "local_beta": 0.1317, "volatility_252d": 0.116424, "volatility_60d": 0.281138, "max_drawdown_12m": -0.06871726, "revenue_ttm": 241696000, "gross_profit_ttm": 105978000, "ebit_ttm": 102222000, "ebitda_ttm": 45730000, "net_income_ttm": -15189000, "eps_diluted_ttm": -0.22746344, "operating_cash_flow_ttm": 22073000, "capital_expenditure_ttm": -31609000, "fcf_ttm": -9536000, "dividends_paid_ttm": -3779000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 60848000, "cash_and_equivalents": 8403000, "total_current_assets": 28982000, "total_current_liabilities": 747751000, "net_ppe": 191000, "total_assets": 2172194000, "total_debt": 1240950000, "total_equity": 869460000, "net_working_capital": -34068000, "book_value_per_share": 13.02063073, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 13.02063073, "universe_ticker_count": 524, "sector": "Real Estate", "rank_pe": 50, "rank_pb": 4, "rank_ptbv": 4, "rank_ps": 40, "rank_pcf": 77, "rank_ev_ebitda": 92, "rank_ev_ebit": 44, "rank_earnings_yield": 44, "rank_fcf_yield": 77, "rank_dividend_yield": 66, "rank_shareholder_yield": 59, "rank_total_yield": 73, "rank_roe": 79, "rank_roc": 96, "rank_roic": 71, "rank_gross_margin": 49, "rank_fcf_margin": 80, "rank_piotroski": 81, "rank_accruals": 71, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 86, "rank_momentum_12m": 61, "rank_momentum_12m_ex1m": 63, "rank_relative_strength": 61, "value_composite": 36, "quality_composite": 96, "momentum_composite": 72, "growth_composite": 83, "yield_composite": 81, "svqf_composite": 87, "vc1_composite": 68, "vc2_composite": 69, "vc3_composite": 71, "trending_value_composite": null, "overall_composite": 71, "factor_coverage": 0.879, "signal_confidence": 0.879, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 60, "small_cap_core_rank": 69, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false } } ], "financial_periods": { "annual": [ { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "CAD", "fetched_at": "2026-06-07T19:52:49.966840+00:00", "is_restated": false, "income_statement": { "revenue": 239339000, "cost_of_revenue": 127743000, "gross_profit": 111596000, "ebit": 107846000, "ebitda": 44562000, "pretax_income": null, "tax_provision": null, "net_income": -16561000, "net_income_to_common": -16561000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 7085000, "total_current_assets": 21150000, "total_assets": 2162989000, "short_term_debt": 540331000, "long_term_debt": 679106000, "total_debt": 1235863000, "total_liabilities": null, "total_equity": 864721000, "shares_outstanding": 66433117, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 40408000, "capital_expenditure": -36332000, "free_cash_flow": 4076000, "dividends_paid": -3779000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -418000 }, "complete_fields": { "id": 423003, "ticker_id": 36251, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "CAD", "fetched_at": "2026-06-07T19:52:49.966840+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "44562000", "netIncome": "-16561000", "grossProfit": "111596000", "totalRevenue": "239339000", "costOfRevenue": "127743000", "interestExpense": "61052000", "operatingIncome": "107846000", "fiscalDateEnding": "2025-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "71000" }, "balance": { "totalDebt": "1235863000", "totalAssets": "2162989000", "longTermDebt": "679106000", "shortTermDebt": "540331000", "preferredStock": null, "fiscalDateEnding": "2025-12-31", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": "66433117", "totalCurrentAssets": "21150000", "totalShareholderEquity": "864721000", "totalCurrentLiabilities": "595060000", "propertyPlantEquipmentNet": "209000", "cashAndShortTermInvestments": "7085000" }, "cashflow": { "freeCashFlow": "4076000", "dividendsPaid": "-3779000", "issuanceOfDebt": "199473000", "issuanceOfStock": null, "repaymentOfDebt": "-199891000", "fiscalDateEnding": "2025-12-31", "operatingCashflow": "40408000", "repurchaseOfStock": null, "capitalExpenditures": "-36332000" } }, "revenue": 239339000, "cost_of_revenue": 127743000, "gross_profit": 111596000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 107846000, "depreciation_amortisation": 71000, "ebitda": 44562000, "interest_expense": 61052000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": -16561000, "net_income_continuing_ops": null, "net_income_to_common": -16561000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 7085000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 21150000, "net_ppe": 209000, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": null, "total_assets": 2162989000, "short_term_debt": 540331000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 595060000, "long_term_debt": 679106000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 1235863000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 864721000, "shares_outstanding": 66433117, "operating_cash_flow": 40408000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -36332000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": -3779000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -418000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 4076000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "44562000", "netIncome": "-16561000", "grossProfit": "111596000", "totalRevenue": "239339000", "costOfRevenue": "127743000", "interestExpense": "61052000", "operatingIncome": "107846000", "fiscalDateEnding": "2025-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "71000" }, "balance": { "totalDebt": "1235863000", "totalAssets": "2162989000", "longTermDebt": "679106000", "shortTermDebt": "540331000", "preferredStock": null, "fiscalDateEnding": "2025-12-31", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": "66433117", "totalCurrentAssets": "21150000", "totalShareholderEquity": "864721000", "totalCurrentLiabilities": "595060000", "propertyPlantEquipmentNet": "209000", "cashAndShortTermInvestments": "7085000" }, "cashflow": { "freeCashFlow": "4076000", "dividendsPaid": "-3779000", "issuanceOfDebt": "199473000", "issuanceOfStock": null, "repaymentOfDebt": "-199891000", "fiscalDateEnding": "2025-12-31", "operatingCashflow": "40408000", "repurchaseOfStock": null, "capitalExpenditures": "-36332000" } } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "CAD", "fetched_at": "2026-06-07T19:52:49.966840+00:00", "is_restated": false, "income_statement": { "revenue": 259174000, "cost_of_revenue": 130945000, "gross_profit": 128229000, "ebit": 124635000, "ebitda": 6086000, "pretax_income": null, "tax_provision": null, "net_income": -58823000, "net_income_to_common": -58823000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 7897000, "total_current_assets": 19385000, "total_assets": 2173948000, "short_term_debt": 316134000, "long_term_debt": 900336000, "total_debt": 1233057000, "total_liabilities": null, "total_equity": 884227000, "shares_outstanding": 64292073, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 55189000, "capital_expenditure": -43065000, "free_cash_flow": 12124000, "dividends_paid": -15296000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -30524000 }, "complete_fields": { "id": 423007, "ticker_id": 36251, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "CAD", "fetched_at": "2026-06-07T19:52:49.966840+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "6086000", "netIncome": "-58823000", "grossProfit": "128229000", "totalRevenue": "259174000", "costOfRevenue": "130945000", "interestExpense": "64831000", "operatingIncome": "124635000", "fiscalDateEnding": "2024-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "78000" }, "balance": { "totalDebt": "1233057000", "totalAssets": "2173948000", "longTermDebt": "900336000", "shortTermDebt": "316134000", "preferredStock": null, "fiscalDateEnding": "2024-12-31", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": "64292073", "totalCurrentAssets": "19385000", "totalShareholderEquity": "884227000", "totalCurrentLiabilities": "364771000", "propertyPlantEquipmentNet": "280000", "cashAndShortTermInvestments": "7897000" }, "cashflow": { "freeCashFlow": "12124000", "dividendsPaid": "-15296000", "issuanceOfDebt": "440238000", "issuanceOfStock": null, "repaymentOfDebt": "-470762000", "fiscalDateEnding": "2024-12-31", "operatingCashflow": "55189000", "repurchaseOfStock": null, "capitalExpenditures": "-43065000" } }, "revenue": 259174000, "cost_of_revenue": 130945000, "gross_profit": 128229000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 124635000, "depreciation_amortisation": 78000, "ebitda": 6086000, "interest_expense": 64831000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": -58823000, "net_income_continuing_ops": null, "net_income_to_common": -58823000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 7897000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 19385000, "net_ppe": 280000, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": null, "total_assets": 2173948000, "short_term_debt": 316134000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 364771000, "long_term_debt": 900336000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 1233057000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 884227000, "shares_outstanding": 64292073, "operating_cash_flow": 55189000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -43065000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": -15296000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -30524000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 12124000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "6086000", "netIncome": "-58823000", "grossProfit": "128229000", "totalRevenue": "259174000", "costOfRevenue": "130945000", "interestExpense": "64831000", "operatingIncome": "124635000", "fiscalDateEnding": "2024-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "78000" }, "balance": { "totalDebt": "1233057000", "totalAssets": "2173948000", "longTermDebt": "900336000", "shortTermDebt": "316134000", "preferredStock": null, "fiscalDateEnding": "2024-12-31", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": "64292073", "totalCurrentAssets": "19385000", "totalShareholderEquity": "884227000", "totalCurrentLiabilities": "364771000", "propertyPlantEquipmentNet": "280000", "cashAndShortTermInvestments": "7897000" }, "cashflow": { "freeCashFlow": "12124000", "dividendsPaid": "-15296000", "issuanceOfDebt": "440238000", "issuanceOfStock": null, "repaymentOfDebt": "-470762000", "fiscalDateEnding": "2024-12-31", "operatingCashflow": "55189000", "repurchaseOfStock": null, "capitalExpenditures": "-43065000" } } }, { "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "CAD", "fetched_at": "2026-06-07T19:52:49.966840+00:00", "is_restated": false, "income_statement": { "revenue": 255076000, "cost_of_revenue": 129334000, "gross_profit": 125742000, "ebit": 122054000, "ebitda": -13221000, "pretax_income": null, "tax_provision": null, "net_income": -74445000, "net_income_to_common": -74445000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 7278000, "total_current_assets": 17845000, "total_assets": 2280242000, "short_term_debt": 412936000, "long_term_debt": 832685000, "total_debt": 1262004000, "total_liabilities": null, "total_equity": 961185000, "shares_outstanding": 64267901, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 66319000, "capital_expenditure": -39038000, "free_cash_flow": 27281000, "dividends_paid": -15198000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -13020000 }, "complete_fields": { "id": 423009, "ticker_id": 36251, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "CAD", "fetched_at": "2026-06-07T19:52:49.966840+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "-13221000", "netIncome": "-74445000", "grossProfit": "125742000", "totalRevenue": "255076000", "costOfRevenue": "129334000", "interestExpense": "61148000", "operatingIncome": "122054000", "fiscalDateEnding": "2023-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "76000" }, "balance": { "totalDebt": "1262004000", "totalAssets": "2280242000", "longTermDebt": "832685000", "shortTermDebt": "412936000", "preferredStock": null, "fiscalDateEnding": "2023-12-31", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": "64267901", "totalCurrentAssets": "17845000", "totalShareholderEquity": "961185000", "totalCurrentLiabilities": "464096000", "propertyPlantEquipmentNet": "0", "cashAndShortTermInvestments": "7278000" }, "cashflow": { "freeCashFlow": "27281000", "dividendsPaid": "-15198000", "issuanceOfDebt": "353534000", "issuanceOfStock": null, "repaymentOfDebt": "-366554000", "fiscalDateEnding": "2023-12-31", "operatingCashflow": "66319000", "repurchaseOfStock": null, "capitalExpenditures": "-39038000" } }, "revenue": 255076000, "cost_of_revenue": 129334000, "gross_profit": 125742000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 122054000, "depreciation_amortisation": 76000, "ebitda": -13221000, "interest_expense": 61148000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": -74445000, "net_income_continuing_ops": null, "net_income_to_common": -74445000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 7278000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 17845000, "net_ppe": 0, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": null, "total_assets": 2280242000, "short_term_debt": 412936000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 464096000, "long_term_debt": 832685000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 1262004000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 961185000, "shares_outstanding": 64267901, "operating_cash_flow": 66319000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -39038000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": -15198000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -13020000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 27281000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "-13221000", "netIncome": "-74445000", "grossProfit": "125742000", "totalRevenue": "255076000", "costOfRevenue": "129334000", "interestExpense": "61148000", "operatingIncome": "122054000", "fiscalDateEnding": "2023-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "76000" }, "balance": { "totalDebt": "1262004000", "totalAssets": "2280242000", "longTermDebt": "832685000", "shortTermDebt": "412936000", "preferredStock": null, "fiscalDateEnding": "2023-12-31", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": "64267901", "totalCurrentAssets": "17845000", "totalShareholderEquity": "961185000", "totalCurrentLiabilities": "464096000", "propertyPlantEquipmentNet": "0", "cashAndShortTermInvestments": "7278000" }, "cashflow": { "freeCashFlow": "27281000", "dividendsPaid": "-15198000", "issuanceOfDebt": "353534000", "issuanceOfStock": null, "repaymentOfDebt": "-366554000", "fiscalDateEnding": "2023-12-31", "operatingCashflow": "66319000", "repurchaseOfStock": null, "capitalExpenditures": "-39038000" } } }, { "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "CAD", "fetched_at": "2026-06-07T19:52:49.966840+00:00", "is_restated": false, "income_statement": { "revenue": 242629000, "cost_of_revenue": 120640000, "gross_profit": 121989000, "ebit": 118375000, "ebitda": -34047000, "pretax_income": null, "tax_provision": null, "net_income": -86097000, "net_income_to_common": -86097000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 9712000, "total_current_assets": 26648000, "total_assets": 2376187000, "short_term_debt": 367621000, "long_term_debt": 889338000, "total_debt": 1273510000, "total_liabilities": null, "total_equity": 1050828000, "shares_outstanding": 64226854, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 73968000, "capital_expenditure": -32418000, "free_cash_flow": 41550000, "dividends_paid": -16025000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -26714000 }, "complete_fields": { "id": 423010, "ticker_id": 36251, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "CAD", "fetched_at": "2026-06-07T19:52:49.966840+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "-34047000", "netIncome": "-86097000", "grossProfit": "121989000", "totalRevenue": "242629000", "costOfRevenue": "120640000", "interestExpense": "51967000", "operatingIncome": "118375000", "fiscalDateEnding": "2022-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "83000" }, "balance": { "totalDebt": "1273510000", "totalAssets": "2376187000", "longTermDebt": "889338000", "shortTermDebt": "367621000", "preferredStock": null, "fiscalDateEnding": "2022-12-31", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": "64226854", "totalCurrentAssets": "26648000", "totalShareholderEquity": "1050828000", "totalCurrentLiabilities": "414245000", "propertyPlantEquipmentNet": "76000", "cashAndShortTermInvestments": "9712000" }, "cashflow": { "freeCashFlow": "41550000", "dividendsPaid": "-16025000", "issuanceOfDebt": "180781000", "issuanceOfStock": null, "repaymentOfDebt": "-207495000", "fiscalDateEnding": "2022-12-31", "operatingCashflow": "73968000", "repurchaseOfStock": null, "capitalExpenditures": "-32418000" } }, "revenue": 242629000, "cost_of_revenue": 120640000, "gross_profit": 121989000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 118375000, "depreciation_amortisation": 83000, "ebitda": -34047000, "interest_expense": 51967000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": -86097000, "net_income_continuing_ops": null, "net_income_to_common": -86097000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 9712000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 26648000, "net_ppe": 76000, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": null, "total_assets": 2376187000, "short_term_debt": 367621000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 414245000, "long_term_debt": 889338000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 1273510000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 1050828000, "shares_outstanding": 64226854, "operating_cash_flow": 73968000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -32418000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": -16025000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -26714000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 41550000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "-34047000", "netIncome": "-86097000", "grossProfit": "121989000", "totalRevenue": "242629000", "costOfRevenue": "120640000", "interestExpense": "51967000", "operatingIncome": "118375000", "fiscalDateEnding": "2022-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "83000" }, "balance": { "totalDebt": "1273510000", "totalAssets": "2376187000", "longTermDebt": "889338000", "shortTermDebt": "367621000", "preferredStock": null, "fiscalDateEnding": "2022-12-31", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": "64226854", "totalCurrentAssets": "26648000", "totalShareholderEquity": "1050828000", "totalCurrentLiabilities": "414245000", "propertyPlantEquipmentNet": "76000", "cashAndShortTermInvestments": "9712000" }, "cashflow": { "freeCashFlow": "41550000", "dividendsPaid": "-16025000", "issuanceOfDebt": "180781000", "issuanceOfStock": null, "repaymentOfDebt": "-207495000", "fiscalDateEnding": "2022-12-31", "operatingCashflow": "73968000", "repurchaseOfStock": null, "capitalExpenditures": "-32418000" } } }, { "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "CAD", "fetched_at": "2026-06-07T19:52:49.966840+00:00", "is_restated": false, "income_statement": { "revenue": null, "cost_of_revenue": null, "gross_profit": null, "ebit": null, "ebitda": null, "pretax_income": null, "tax_provision": null, "net_income": null, "net_income_to_common": null, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": null, "total_current_assets": null, "total_assets": null, "short_term_debt": null, "long_term_debt": null, "total_debt": null, "total_liabilities": null, "total_equity": null, "shares_outstanding": null, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": null, "capital_expenditure": null, "free_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 423011, "ticker_id": 36251, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "CAD", "fetched_at": "2026-06-07T19:52:49.966840+00:00", "is_restated": false, "raw_data": { "balance": { "totalDebt": null, "totalAssets": null, "longTermDebt": null, "shortTermDebt": null, "preferredStock": null, "fiscalDateEnding": "2021-12-31", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": null, "totalCurrentAssets": null, "totalShareholderEquity": null, "totalCurrentLiabilities": null, "propertyPlantEquipmentNet": null, "cashAndShortTermInvestments": null }, "cashflow": { "freeCashFlow": null, "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": null, "fiscalDateEnding": "2021-12-31", "operatingCashflow": null, "repurchaseOfStock": null, "capitalExpenditures": null } }, "revenue": null, "cost_of_revenue": null, "gross_profit": null, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": null, "depreciation_amortisation": null, "ebitda": null, "interest_expense": null, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": null, "net_income_continuing_ops": null, "net_income_to_common": null, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": null, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": null, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": null, "total_assets": null, "short_term_debt": null, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": null, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": null, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": null, "shares_outstanding": null, "operating_cash_flow": null, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": null, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": null, "net_change_in_cash": null }, "raw_data": { "balance": { "totalDebt": null, "totalAssets": null, "longTermDebt": null, "shortTermDebt": null, "preferredStock": null, "fiscalDateEnding": "2021-12-31", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": null, "totalCurrentAssets": null, "totalShareholderEquity": null, "totalCurrentLiabilities": null, "propertyPlantEquipmentNet": null, "cashAndShortTermInvestments": null }, "cashflow": { "freeCashFlow": null, "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": null, "fiscalDateEnding": "2021-12-31", "operatingCashflow": null, "repurchaseOfStock": null, "capitalExpenditures": null } } } ], "quarterly": [ { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider": "yFinance", "currency_reported": "CAD", "fetched_at": "2026-06-07T19:52:49.966840+00:00", "is_restated": false, "income_statement": { "revenue": 60045000, "cost_of_revenue": 34513000, "gross_profit": 25532000, "ebit": 24618000, "ebitda": 21071000, "pretax_income": null, "tax_provision": null, "net_income": 6036000, "net_income_to_common": 6036000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 8403000, "total_current_assets": 28982000, "total_assets": 2172194000, "short_term_debt": 693104000, "long_term_debt": 531462000, "total_debt": 1240950000, "total_liabilities": null, "total_equity": 869460000, "shares_outstanding": 66775567, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 5027000, "capital_expenditure": -7333000, "free_cash_flow": -2306000, "dividends_paid": -450000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 4074000 }, "complete_fields": { "id": 423001, "ticker_id": 36251, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 2, "currency_reported": "CAD", "fetched_at": "2026-06-07T19:52:49.966840+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "21071000", "netIncome": "6036000", "grossProfit": "25532000", "totalRevenue": "60045000", "costOfRevenue": "34513000", "interestExpense": "15017000", "operatingIncome": "24618000", "fiscalDateEnding": "2026-03-31", "researchAndDevelopment": null, "depreciationAndAmortization": "18000" }, "balance": { "totalDebt": "1240950000", "totalAssets": "2172194000", "longTermDebt": "531462000", "shortTermDebt": "693104000", "preferredStock": null, "fiscalDateEnding": "2026-03-31", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": "66775567", "totalCurrentAssets": "28982000", "totalShareholderEquity": "869460000", "totalCurrentLiabilities": "747751000", "propertyPlantEquipmentNet": "191000", "cashAndShortTermInvestments": "8403000" }, "cashflow": { "freeCashFlow": "-2306000", "dividendsPaid": "-450000", "issuanceOfDebt": "21270000", "issuanceOfStock": null, "repaymentOfDebt": "-17196000", "fiscalDateEnding": "2026-03-31", "operatingCashflow": "5027000", "repurchaseOfStock": null, "capitalExpenditures": "-7333000" } }, "revenue": 60045000, "cost_of_revenue": 34513000, "gross_profit": 25532000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 24618000, "depreciation_amortisation": 18000, "ebitda": 21071000, "interest_expense": 15017000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 6036000, "net_income_continuing_ops": null, "net_income_to_common": 6036000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 8403000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 28982000, "net_ppe": 191000, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": null, "total_assets": 2172194000, "short_term_debt": 693104000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 747751000, "long_term_debt": 531462000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 1240950000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 869460000, "shares_outstanding": 66775567, "operating_cash_flow": 5027000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -7333000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": -450000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 4074000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": -2306000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "21071000", "netIncome": "6036000", "grossProfit": "25532000", "totalRevenue": "60045000", "costOfRevenue": "34513000", "interestExpense": "15017000", "operatingIncome": "24618000", "fiscalDateEnding": "2026-03-31", "researchAndDevelopment": null, "depreciationAndAmortization": "18000" }, "balance": { "totalDebt": "1240950000", "totalAssets": "2172194000", "longTermDebt": "531462000", "shortTermDebt": "693104000", "preferredStock": null, "fiscalDateEnding": "2026-03-31", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": "66775567", "totalCurrentAssets": "28982000", "totalShareholderEquity": "869460000", "totalCurrentLiabilities": "747751000", "propertyPlantEquipmentNet": "191000", "cashAndShortTermInvestments": "8403000" }, "cashflow": { "freeCashFlow": "-2306000", "dividendsPaid": "-450000", "issuanceOfDebt": "21270000", "issuanceOfStock": null, "repaymentOfDebt": "-17196000", "fiscalDateEnding": "2026-03-31", "operatingCashflow": "5027000", "repurchaseOfStock": null, "capitalExpenditures": "-7333000" } } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider": "yFinance", "currency_reported": "CAD", "fetched_at": "2026-06-07T19:52:49.966840+00:00", "is_restated": false, "income_statement": { "revenue": 63003000, "cost_of_revenue": 33859000, "gross_profit": 29144000, "ebit": 28200000, "ebitda": 7253000, "pretax_income": null, "tax_provision": null, "net_income": -7862000, "net_income_to_common": -7862000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 7085000, "total_current_assets": 21150000, "total_assets": 2162989000, "short_term_debt": 540331000, "long_term_debt": 679106000, "total_debt": 1235863000, "total_liabilities": null, "total_equity": 864721000, "shares_outstanding": 66433117, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 14871000, "capital_expenditure": -7937000, "free_cash_flow": 6934000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -6081000 }, "complete_fields": { "id": 423002, "ticker_id": 36251, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 2, "currency_reported": "CAD", "fetched_at": "2026-06-07T19:52:49.966840+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "7253000", "netIncome": "-7862000", "grossProfit": "29144000", "totalRevenue": "63003000", "costOfRevenue": "33859000", "interestExpense": "15098000", "operatingIncome": "28200000", "fiscalDateEnding": "2025-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "17000" }, "balance": { "totalDebt": "1235863000", "totalAssets": "2162989000", "longTermDebt": "679106000", "shortTermDebt": "540331000", "preferredStock": null, "fiscalDateEnding": "2025-12-31", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": "66433117", "totalCurrentAssets": "21150000", "totalShareholderEquity": "864721000", "totalCurrentLiabilities": "595060000", "propertyPlantEquipmentNet": "209000", "cashAndShortTermInvestments": "7085000" }, "cashflow": { "freeCashFlow": "6934000", "dividendsPaid": null, "issuanceOfDebt": "65634000", "issuanceOfStock": null, "repaymentOfDebt": "-71715000", "fiscalDateEnding": "2025-12-31", "operatingCashflow": "14871000", "repurchaseOfStock": null, "capitalExpenditures": "-7937000" } }, "revenue": 63003000, "cost_of_revenue": 33859000, "gross_profit": 29144000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 28200000, "depreciation_amortisation": 17000, "ebitda": 7253000, "interest_expense": 15098000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": -7862000, "net_income_continuing_ops": null, "net_income_to_common": -7862000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 7085000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 21150000, "net_ppe": 209000, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": null, "total_assets": 2162989000, "short_term_debt": 540331000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 595060000, "long_term_debt": 679106000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 1235863000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 864721000, "shares_outstanding": 66433117, "operating_cash_flow": 14871000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -7937000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -6081000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 6934000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "7253000", "netIncome": "-7862000", "grossProfit": "29144000", "totalRevenue": "63003000", "costOfRevenue": "33859000", "interestExpense": "15098000", "operatingIncome": "28200000", "fiscalDateEnding": "2025-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "17000" }, "balance": { "totalDebt": "1235863000", "totalAssets": "2162989000", "longTermDebt": "679106000", "shortTermDebt": "540331000", "preferredStock": null, "fiscalDateEnding": "2025-12-31", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": "66433117", "totalCurrentAssets": "21150000", "totalShareholderEquity": "864721000", "totalCurrentLiabilities": "595060000", "propertyPlantEquipmentNet": "209000", "cashAndShortTermInvestments": "7085000" }, "cashflow": { "freeCashFlow": "6934000", "dividendsPaid": null, "issuanceOfDebt": "65634000", "issuanceOfStock": null, "repaymentOfDebt": "-71715000", "fiscalDateEnding": "2025-12-31", "operatingCashflow": "14871000", "repurchaseOfStock": null, "capitalExpenditures": "-7937000" } } }, { "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider": "yFinance", "currency_reported": "CAD", "fetched_at": "2026-06-07T19:52:49.966840+00:00", "is_restated": false, "income_statement": { "revenue": 58301000, "cost_of_revenue": 32640000, "gross_profit": 25661000, "ebit": 24682000, "ebitda": 13673000, "pretax_income": null, "tax_provision": null, "net_income": -1698000, "net_income_to_common": -1698000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 6513000, "total_current_assets": 34461000, "total_assets": 2179194000, "short_term_debt": 367937000, "long_term_debt": 865563000, "total_debt": 1250007000, "total_liabilities": null, "total_equity": 867713000, "shares_outstanding": 65137951, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -102000, "capital_expenditure": -9105000, "free_cash_flow": -9207000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 9283000 }, "complete_fields": { "id": 423004, "ticker_id": 36251, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 2, "currency_reported": "CAD", "fetched_at": "2026-06-07T19:52:49.966840+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "13673000", "netIncome": "-1698000", "grossProfit": "25661000", "totalRevenue": "58301000", "costOfRevenue": "32640000", "interestExpense": "15353000", "operatingIncome": "24682000", "fiscalDateEnding": "2025-06-30", "researchAndDevelopment": null, "depreciationAndAmortization": "18000" }, "balance": { "totalDebt": "1250007000", "totalAssets": "2179194000", "longTermDebt": "865563000", "shortTermDebt": "367937000", "preferredStock": null, "fiscalDateEnding": "2025-06-30", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": "65137951", "totalCurrentAssets": "34461000", "totalShareholderEquity": "867713000", "totalCurrentLiabilities": "421219000", "propertyPlantEquipmentNet": "244000", "cashAndShortTermInvestments": "6513000" }, "cashflow": { "freeCashFlow": "-9207000", "dividendsPaid": null, "issuanceOfDebt": "32967000", "issuanceOfStock": null, "repaymentOfDebt": "-23684000", "fiscalDateEnding": "2025-06-30", "operatingCashflow": "-102000", "repurchaseOfStock": null, "capitalExpenditures": "-9105000" } }, "revenue": 58301000, "cost_of_revenue": 32640000, "gross_profit": 25661000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 24682000, "depreciation_amortisation": 18000, "ebitda": 13673000, "interest_expense": 15353000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": -1698000, "net_income_continuing_ops": null, "net_income_to_common": -1698000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 6513000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 34461000, "net_ppe": 244000, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": null, "total_assets": 2179194000, "short_term_debt": 367937000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 421219000, "long_term_debt": 865563000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 1250007000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 867713000, "shares_outstanding": 65137951, "operating_cash_flow": -102000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -9105000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 9283000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": -9207000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "13673000", "netIncome": "-1698000", "grossProfit": "25661000", "totalRevenue": "58301000", "costOfRevenue": "32640000", "interestExpense": "15353000", "operatingIncome": "24682000", "fiscalDateEnding": "2025-06-30", "researchAndDevelopment": null, "depreciationAndAmortization": "18000" }, "balance": { "totalDebt": "1250007000", "totalAssets": "2179194000", "longTermDebt": "865563000", "shortTermDebt": "367937000", "preferredStock": null, "fiscalDateEnding": "2025-06-30", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": "65137951", "totalCurrentAssets": "34461000", "totalShareholderEquity": "867713000", "totalCurrentLiabilities": "421219000", "propertyPlantEquipmentNet": "244000", "cashAndShortTermInvestments": "6513000" }, "cashflow": { "freeCashFlow": "-9207000", "dividendsPaid": null, "issuanceOfDebt": "32967000", "issuanceOfStock": null, "repaymentOfDebt": "-23684000", "fiscalDateEnding": "2025-06-30", "operatingCashflow": "-102000", "repurchaseOfStock": null, "capitalExpenditures": "-9105000" } } }, { "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider": "yFinance", "currency_reported": "CAD", "fetched_at": "2026-06-07T19:52:49.966840+00:00", "is_restated": false, "income_statement": { "revenue": 60347000, "cost_of_revenue": 34706000, "gross_profit": 25641000, "ebit": 24722000, "ebitda": 3733000, "pretax_income": null, "tax_provision": null, "net_income": -11665000, "net_income_to_common": -11665000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 7435000, "total_current_assets": 27688000, "total_assets": 2172607000, "short_term_debt": 319692000, "long_term_debt": 903581000, "total_debt": 1239820000, "total_liabilities": null, "total_equity": 869635000, "shares_outstanding": 64610635, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 2277000, "capital_expenditure": -7234000, "free_cash_flow": -4957000, "dividends_paid": -1255000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 5942000 }, "complete_fields": { "id": 423005, "ticker_id": 36251, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 2, "currency_reported": "CAD", "fetched_at": "2026-06-07T19:52:49.966840+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "3733000", "netIncome": "-11665000", "grossProfit": "25641000", "totalRevenue": "60347000", "costOfRevenue": "34706000", "interestExpense": "15380000", "operatingIncome": "24722000", "fiscalDateEnding": "2025-03-31", "researchAndDevelopment": null, "depreciationAndAmortization": "18000" }, "balance": { "totalDebt": "1239820000", "totalAssets": "2172607000", "longTermDebt": "903581000", "shortTermDebt": "319692000", "preferredStock": null, "fiscalDateEnding": "2025-03-31", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": "64610635", "totalCurrentAssets": "27688000", "totalShareholderEquity": "869635000", "totalCurrentLiabilities": "373823000", "propertyPlantEquipmentNet": "262000", "cashAndShortTermInvestments": "7435000" }, "cashflow": { "freeCashFlow": "-4957000", "dividendsPaid": "-1255000", "issuanceOfDebt": "63088000", "issuanceOfStock": null, "repaymentOfDebt": "-57146000", "fiscalDateEnding": "2025-03-31", "operatingCashflow": "2277000", "repurchaseOfStock": null, "capitalExpenditures": "-7234000" } }, "revenue": 60347000, "cost_of_revenue": 34706000, "gross_profit": 25641000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 24722000, "depreciation_amortisation": 18000, "ebitda": 3733000, "interest_expense": 15380000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": -11665000, "net_income_continuing_ops": null, "net_income_to_common": -11665000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 7435000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 27688000, "net_ppe": 262000, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": null, "total_assets": 2172607000, "short_term_debt": 319692000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 373823000, "long_term_debt": 903581000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 1239820000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 869635000, "shares_outstanding": 64610635, "operating_cash_flow": 2277000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -7234000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": -1255000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 5942000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": -4957000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "3733000", "netIncome": "-11665000", "grossProfit": "25641000", "totalRevenue": "60347000", "costOfRevenue": "34706000", "interestExpense": "15380000", "operatingIncome": "24722000", "fiscalDateEnding": "2025-03-31", "researchAndDevelopment": null, "depreciationAndAmortization": "18000" }, "balance": { "totalDebt": "1239820000", "totalAssets": "2172607000", "longTermDebt": "903581000", "shortTermDebt": "319692000", "preferredStock": null, "fiscalDateEnding": "2025-03-31", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": "64610635", "totalCurrentAssets": "27688000", "totalShareholderEquity": "869635000", "totalCurrentLiabilities": "373823000", "propertyPlantEquipmentNet": "262000", "cashAndShortTermInvestments": "7435000" }, "cashflow": { "freeCashFlow": "-4957000", "dividendsPaid": "-1255000", "issuanceOfDebt": "63088000", "issuanceOfStock": null, "repaymentOfDebt": "-57146000", "fiscalDateEnding": "2025-03-31", "operatingCashflow": "2277000", "repurchaseOfStock": null, "capitalExpenditures": "-7234000" } } }, { "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider": "yFinance", "currency_reported": "CAD", "fetched_at": "2026-06-07T19:52:49.966840+00:00", "is_restated": false, "income_statement": { "revenue": 67437000, "cost_of_revenue": 34003000, "gross_profit": 33434000, "ebit": 32531000, "ebitda": -19593000, "pretax_income": null, "tax_provision": null, "net_income": -35393000, "net_income_to_common": -35393000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 7897000, "total_current_assets": 19385000, "total_assets": 2173948000, "short_term_debt": 316134000, "long_term_debt": 900336000, "total_debt": 1233057000, "total_liabilities": null, "total_equity": 884227000, "shares_outstanding": 64292073, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 20248000, "capital_expenditure": -12289000, "free_cash_flow": 7959000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -2247000 }, "complete_fields": { "id": 423006, "ticker_id": 36251, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 2, "currency_reported": "CAD", "fetched_at": "2026-06-07T19:52:49.966840+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "-19593000", "netIncome": "-35393000", "grossProfit": "33434000", "totalRevenue": "67437000", "costOfRevenue": "34003000", "interestExpense": "15782000", "operatingIncome": "32531000", "fiscalDateEnding": "2024-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "18000" }, "balance": { "totalDebt": "1233057000", "totalAssets": "2173948000", "longTermDebt": "900336000", "shortTermDebt": "316134000", "preferredStock": null, "fiscalDateEnding": "2024-12-31", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": "64292073", "totalCurrentAssets": "19385000", "totalShareholderEquity": "884227000", "totalCurrentLiabilities": "364771000", "propertyPlantEquipmentNet": "280000", "cashAndShortTermInvestments": "7897000" }, "cashflow": { "freeCashFlow": "7959000", "dividendsPaid": null, "issuanceOfDebt": "202591000", "issuanceOfStock": null, "repaymentOfDebt": "-204838000", "fiscalDateEnding": "2024-12-31", "operatingCashflow": "20248000", "repurchaseOfStock": null, "capitalExpenditures": "-12289000" } }, "revenue": 67437000, "cost_of_revenue": 34003000, "gross_profit": 33434000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 32531000, "depreciation_amortisation": 18000, "ebitda": -19593000, "interest_expense": 15782000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": -35393000, "net_income_continuing_ops": null, "net_income_to_common": -35393000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 7897000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 19385000, "net_ppe": 280000, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": null, "total_assets": 2173948000, "short_term_debt": 316134000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 364771000, "long_term_debt": 900336000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 1233057000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 884227000, "shares_outstanding": 64292073, "operating_cash_flow": 20248000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -12289000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -2247000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 7959000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "-19593000", "netIncome": "-35393000", "grossProfit": "33434000", "totalRevenue": "67437000", "costOfRevenue": "34003000", "interestExpense": "15782000", "operatingIncome": "32531000", "fiscalDateEnding": "2024-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "18000" }, "balance": { "totalDebt": "1233057000", "totalAssets": "2173948000", "longTermDebt": "900336000", "shortTermDebt": "316134000", "preferredStock": null, "fiscalDateEnding": "2024-12-31", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": "64292073", "totalCurrentAssets": "19385000", "totalShareholderEquity": "884227000", "totalCurrentLiabilities": "364771000", "propertyPlantEquipmentNet": "280000", "cashAndShortTermInvestments": "7897000" }, "cashflow": { "freeCashFlow": "7959000", "dividendsPaid": null, "issuanceOfDebt": "202591000", "issuanceOfStock": null, "repaymentOfDebt": "-204838000", "fiscalDateEnding": "2024-12-31", "operatingCashflow": "20248000", "repurchaseOfStock": null, "capitalExpenditures": "-12289000" } } }, { "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider": "yFinance", "currency_reported": "CAD", "fetched_at": "2026-06-07T19:52:49.966840+00:00", "is_restated": false, "income_statement": { "revenue": null, "cost_of_revenue": null, "gross_profit": null, "ebit": null, "ebitda": null, "pretax_income": null, "tax_provision": null, "net_income": null, "net_income_to_common": null, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": null, "total_current_assets": null, "total_assets": null, "short_term_debt": null, "long_term_debt": null, "total_debt": null, "total_liabilities": null, "total_equity": null, "shares_outstanding": null, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": null, "capital_expenditure": null, "free_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 423008, "ticker_id": 36251, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 2, "currency_reported": "CAD", "fetched_at": "2026-06-07T19:52:49.966840+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": null, "netIncome": null, "grossProfit": null, "totalRevenue": null, "costOfRevenue": null, "interestExpense": null, "operatingIncome": null, "fiscalDateEnding": "2024-09-30", "researchAndDevelopment": null, "depreciationAndAmortization": null }, "balance": { "totalDebt": null, "totalAssets": null, "longTermDebt": null, "shortTermDebt": null, "preferredStock": null, "fiscalDateEnding": "2024-09-30", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": null, "totalCurrentAssets": null, "totalShareholderEquity": null, "totalCurrentLiabilities": null, "propertyPlantEquipmentNet": null, "cashAndShortTermInvestments": null }, "cashflow": { "freeCashFlow": null, "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": null, "fiscalDateEnding": "2024-09-30", "operatingCashflow": null, "repurchaseOfStock": null, "capitalExpenditures": null } }, "revenue": null, "cost_of_revenue": null, "gross_profit": null, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": null, "depreciation_amortisation": null, "ebitda": null, "interest_expense": null, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": null, "net_income_continuing_ops": null, "net_income_to_common": null, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": null, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": null, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": null, "total_assets": null, "short_term_debt": null, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": null, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": null, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": null, "shares_outstanding": null, "operating_cash_flow": null, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": null, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": null, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": null, "netIncome": null, "grossProfit": null, "totalRevenue": null, "costOfRevenue": null, "interestExpense": null, "operatingIncome": null, "fiscalDateEnding": "2024-09-30", "researchAndDevelopment": null, "depreciationAndAmortization": null }, "balance": { "totalDebt": null, "totalAssets": null, "longTermDebt": null, "shortTermDebt": null, "preferredStock": null, "fiscalDateEnding": "2024-09-30", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": null, "totalCurrentAssets": null, "totalShareholderEquity": null, "totalCurrentLiabilities": null, "propertyPlantEquipmentNet": null, "cashAndShortTermInvestments": null }, "cashflow": { "freeCashFlow": null, "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": null, "fiscalDateEnding": "2024-09-30", "operatingCashflow": null, "repurchaseOfStock": null, "capitalExpenditures": null } } } ] }, "strategy_matches": [ { "key": "os_composite", "name": "OS Composite Score", "slug": "composite", "group": "multi_factor", "page_url": "/factors/composite/", "rank_field": "-os_score" }, { "key": "quality_value", "name": "Quality \u00d7 Value", "slug": "quality-value", "group": "multi_factor", "page_url": "/factors/quality-value/", "rank_field": "-quality_value_composite" }, { "key": "ebitda_ev", "name": "EBITDA/EV Value", "slug": "ebitda-ev", "group": "value", "page_url": "/factors/ebitda-ev/", "rank_field": "-ebitda_to_ev" }, { "key": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/", "rank_field": "-sector_value_pct" }, { "key": "capital_allocators", "name": "Capital Allocators", "slug": "capital-allocators", "group": "quality", "page_url": "/factors/capital-allocators/", "rank_field": "-capital_allocation_quality" }, { "key": "risk_adj_momentum", "name": "Risk-Adjusted Momentum", "slug": "risk-adj-momentum", "group": "momentum", "page_url": "/factors/risk-adj-momentum/", "rank_field": "-risk_adjusted_momentum" }, { "key": "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": "low_volatility", "name": "Low Volatility", "slug": "low-volatility", "group": "defensive", "page_url": "/factors/low-volatility/", "rank_field": "volatility_252d" } ], "coverage": { "factor_history_points": 1, "annual_financial_periods": 5, "quarterly_financial_periods": 6, "latest_factor_week": "2026-06-07", "latest_financials_period_end": "2025-12-31" }, "schema": { "snapshot_field_groups": { "identity": [ "week_end_date", "source_primary", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id" ], "size": [ "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd" ], "valuation": [ "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "price_to_sales", "price_to_book", "price_to_cashflow", "ebitda_to_ev", "sales_yield" ], "yield": [ "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield" ], "quality": [ "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "gross_profit_to_assets", "external_financing" ], "leverage_and_risk": [ "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "risk_adjusted_momentum" ], "growth": [ "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "revenue_growth", "earnings_growth" ], "momentum": [ "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "momentum_6m", "momentum_12m", "momentum_12_1", "distance_from_52w_high", "distance_from_52w_low", "relative_strength" ], "raw_ttm": [ "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share" ], "ranks": [ "universe_ticker_count", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength" ], "composites": [ "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "quality_value_composite", "os_score", "value_percentile", "quality_percentile", "momentum_percentile", "factor_coverage", "signal_confidence", "os_score_delta" ], "strategy_ranks": [ "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core", "trending_value_rank", "veiled_value", "earnings_consistent_5y" ] }, "financial_field_groups": { "income_statement": [ "revenue", "cost_of_revenue", "gross_profit", "ebit", "ebitda", "pretax_income", "tax_provision", "net_income", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted" ], "balance_sheet": [ "cash_and_equivalents", "total_current_assets", "total_assets", "short_term_debt", "long_term_debt", "total_debt", "total_liabilities", "total_equity", "shares_outstanding", "goodwill_and_intangibles" ], "cash_flow": [ "operating_cash_flow", "capital_expenditure", "free_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued" ] }, "complete_model_fields": { "ticker": [ "id", "uuid", "symbol", "name", "asset_type", "market_cap", "stock_exchange", "industry", "sector", "description", "currency", "is_active" ], "exchange": [ "id", "name", "symbol", "country_code", "currency", "benchmark", "data_symbol", "ticker_suffix", "update_provider", "update_group", "update_order", "update_enabled", "is_active" ], "factor_snapshot": [ "id", "ticker", "universe", "week_end_date", "source_primary", "source_gaps", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "missing_fields", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id", "os_score_delta", "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd", "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield", "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "distance_from_52w_high", "distance_from_52w_low", "relative_strength", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share", "universe_ticker_count", "sector", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength", "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "factor_coverage", "signal_confidence", "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core" ], "financial_period": [ "id", "ticker", "period_end_date", "period_type", "fiscal_year", "fiscal_quarter", "provider", "currency_reported", "fetched_at", "is_restated", "raw_data", "revenue", "cost_of_revenue", "gross_profit", "research_and_development", "selling_general_admin", "other_operating_expenses", "total_operating_expenses", "ebit", "depreciation_amortisation", "ebitda", "interest_expense", "interest_income", "other_non_operating", "pretax_income", "tax_provision", "effective_tax_rate", "net_income", "net_income_continuing_ops", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted", "cash_and_equivalents", "short_term_investments", "net_receivables", "inventory", "other_current_assets", "total_current_assets", "net_ppe", "goodwill", "intangible_assets", "goodwill_and_intangibles", "long_term_investments", "other_non_current_assets", "total_non_current_assets", "total_assets", "short_term_debt", "accounts_payable", "deferred_revenue_current", "other_current_liabilities", "total_current_liabilities", "long_term_debt", "deferred_revenue_lt", "other_non_current_liabilities", "total_non_current_liabilities", "total_liabilities", "total_debt", "preferred_stock", "minority_interest", "retained_earnings", "total_equity", "shares_outstanding", "operating_cash_flow", "stock_based_compensation", "deferred_tax_cf", "change_in_working_capital", "capital_expenditure", "acquisitions", "other_investing", "investing_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued", "other_financing", "financing_cash_flow", "free_cash_flow", "net_change_in_cash" ] } } }