{ "ticker": { "uuid": "9c7c0cdc-bd45-47ef-8ad6-b98730fd964c", "symbol": "EDT", "name": "Spectral Medical Inc.", "exchange": "TOR", "exchange_name": "Toronto Stock Exchange", "country": "CA", "currency": "CAD", "sector": "Healthcare", "industry": "Diagnostics & Research", "page_url": "https://sharemaestro.com/factors/ticker/9c7c0cdc-bd45-47ef-8ad6-b98730fd964c/", "api_url": "https://sharemaestro.com/factors/api/tickers/9c7c0cdc-bd45-47ef-8ad6-b98730fd964c/" }, "ticker_metadata": { "id": 35721, "uuid": "9c7c0cdc-bd45-47ef-8ad6-b98730fd964c", "symbol": "EDT", "name": "Spectral Medical Inc.", "asset_type": "equity", "market_cap": 416654944, "stock_exchange_id": 42, "industry": "Diagnostics & Research", "sector": "Healthcare", "description": "Spectral Medical Inc. focuses on the development and commercialization of products for the treatment of septic shock in the United States, Italy, Ireland, Russia, and internationally. The company markets Endotoxin Activity Assay, a rapid in-vitro diagnostic test for the detection of components of gram negative; and Polymyxin B-Hemoperfusion, a therapeutic hemoperfusion device that removes endotoxin from the bloodstream. It also develops, manufactures, and markets monoclonal and polyclonal antibodies, recombinant cardiac proteins, antibodies, and calibrators for use in the research and development, as well as products that are manufactured by other diagnostic companies. The company was formerly known as Spectral Diagnostics Inc. and changed its name to Spectral Medical Inc. in December 2014. Spectral Medical Inc. was incorporated in 1991 and is headquartered in Toronto, Canada.", "currency": "CAD", "is_active": true }, "exchange_metadata": { "id": 42, "name": "Toronto Stock Exchange", "symbol": "TOR", "country_code": "CA", "currency": "CAD", "benchmark": "^GSPTSE", "data_symbol": "TOR", "ticker_suffix": ".TO", "update_provider": "yfinance", "update_group": "primary", "update_order": 0, "update_enabled": true, "is_active": true }, "latest_snapshot": { "ticker": { "uuid": "9c7c0cdc-bd45-47ef-8ad6-b98730fd964c", "symbol": "EDT", "name": "Spectral Medical Inc.", "exchange": "TOR", "exchange_name": "Toronto Stock Exchange", "country": "CA", "currency": "CAD", "sector": "Healthcare", "industry": "Diagnostics & Research", "page_url": "https://sharemaestro.com/factors/ticker/9c7c0cdc-bd45-47ef-8ad6-b98730fd964c/", "api_url": "https://sharemaestro.com/factors/api/tickers/9c7c0cdc-bd45-47ef-8ad6-b98730fd964c/" }, "week_end_date": "2026-06-07", "universe": "CAD_CA", "score": { "os": 0.29, "value": 0.39, "quality": 0.4, "momentum": 0.41, "coverage": 0.697, "confidence": 0.697, "delta": null }, "headline_factors": { "price": 1.38, "market_cap": 404918207.58, "pe_ratio": null, "earnings_yield": null, "ebitda_to_ev": null, "shareholder_yield": -0.0087, "roe": 0.5373, "piotroski_f_score": 2, "momentum_12_1": 0.7024, "volatility_252d": 0.5606 }, "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": false, "completeness_score": 0.7143, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T20:10:53.376627+00:00", "batch_id": "" }, "size": { "price_close": 1.38, "market_cap": 404918207.58, "market_cap_usd": 404918207.58, "enterprise_value": 425968207.58, "shares_outstanding": 293418991, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": null, "pb_ratio": null, "ptbv_ratio": null, "ps_ratio": 146.6564, "pcf_ratio": null, "pfcf_ratio": -37.9457, "ev_ebitda": null, "ev_ebit": null, "ev_sales": 154.2804, "ev_fcf": -39.9183, "earnings_yield": null, "fcf_yield": -0.0251, "price_to_sales": 146.6564, "price_to_book": null, "price_to_cashflow": null, "ebitda_to_ev": null, "sales_yield": 0.0065 }, "yield": { "dividend_yield": 0, "buyback_yield": -0.0087, "shareholder_yield": -0.0087, "debt_paydown_yield": 0, "total_yield": -0.0087 }, "quality": { "gross_margin": 0.5158, "operating_margin": -3.9301, "net_margin": -13.7718, "ebitda_margin": -11.6215, "fcf_margin": -3.8649, "roe": 0.5373, "roa": -8.3076, "roic": null, "roc_greenblatt": 0.2373, "asset_turnover": 0.6032, "cash_conversion": 0.2806, "accruals_ratio": -6.0188, "sbc_to_revenue": null, "piotroski_f_score": 2, "altman_z_score": null, "earnings_stability_5y": 1.195, "revenue_stability_5y": 0.2142, "eps_surprise_avg": 13.3333, "sue_score": 0.4148, "gross_profit_to_assets": 0.3111, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": null, "net_debt_to_ebitda": -0.656, "debt_to_assets": 5.0181, "interest_coverage": -1.9101, "current_ratio": 0.0585, "quick_ratio": 0.0585, "net_debt": 21050000, "local_beta": 0.8829, "volatility_252d": 0.5606, "volatility_60d": 0.7508, "max_drawdown_12m": -0.2647, "risk_adjusted_momentum": 1.2529 }, "growth": { "revenue_growth_1y": 0.0682, "revenue_growth_3y_cagr": 0.1357, "revenue_growth_5y_cagr": null, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": null, "book_value_growth_1y": null, "revenue_growth": 0.0682, "earnings_growth": null }, "momentum": { "price_return_1m": -0.035, "price_return_3m": 0.0534, "price_return_6m": 0.0866, "price_return_9m": -0.1534, "price_return_12m": 0.6429, "price_return_12m_ex1m": 0.7024, "momentum_6m": 0.0866, "momentum_12m": 0.6429, "momentum_12_1": 0.7024, "distance_from_52w_high": -0.1882, "distance_from_52w_low": 0.7037, "relative_strength": 0.3408 }, "raw_ttm": { "revenue_ttm": 2761000, "gross_profit_ttm": 1424000, "ebit_ttm": -10851000, "ebitda_ttm": -32087000, "net_income_ttm": -38024000, "eps_diluted_ttm": -0.1296, "operating_cash_flow_ttm": -10476000, "capital_expenditure_ttm": -195000, "fcf_ttm": -10671000, "dividends_paid_ttm": 0, "share_repurchases_ttm": null, "shares_issued_ttm": 3513000, "interest_expense_ttm": 5681000, "cash_and_equivalents": 1918000, "total_current_assets": 3833000, "total_current_liabilities": 65495000, "net_ppe": 425000, "total_assets": 4577000, "total_debt": 22968000, "total_equity": -70768000, "net_working_capital": -46157000, "book_value_per_share": -0.2412, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": null }, "ranks": { "universe_ticker_count": null, "rank_pe": null, "rank_pb": null, "rank_ptbv": null, "rank_ps": null, "rank_pcf": null, "rank_ev_ebitda": null, "rank_ev_ebit": null, "rank_earnings_yield": null, "rank_fcf_yield": null, "rank_dividend_yield": null, "rank_shareholder_yield": null, "rank_total_yield": null, "rank_roe": null, "rank_roc": null, "rank_roic": null, "rank_gross_margin": null, "rank_fcf_margin": null, "rank_piotroski": null, "rank_accruals": null, "rank_sue": null, "rank_eps_growth_1y": null, "rank_eps_growth_5y": null, "rank_revenue_growth_1y": null, "rank_momentum_12m": null, "rank_momentum_12m_ex1m": null, "rank_relative_strength": null }, "composites": { "value_composite": 61, "quality_composite": 60, "momentum_composite": 59, "growth_composite": 59, "yield_composite": 61, "svqf_composite": 55, "vc1_composite": 61, "vc2_composite": 61, "vc3_composite": 61, "trending_value_composite": null, "overall_composite": 71, "quality_value_composite": 0.395, "os_score": 0.29, "value_percentile": 0.39, "quality_percentile": 0.4, "momentum_percentile": 0.41, "factor_coverage": 0.697, "signal_confidence": 0.697, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 77, "small_cap_core_rank": 60, "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": 11636, "ticker_id": 35721, "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": false, "completeness_score": 0.7143, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T20:10:53.376627+00:00", "batch_id": "", "os_score_delta": null, "price_close": 1.38, "market_cap": 404918207.58, "market_cap_usd": 404918207.58, "enterprise_value": 425968207.58, "shares_outstanding": 293418991, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": null, "ptbv_ratio": null, "ps_ratio": 146.65635914, "pcf_ratio": null, "pfcf_ratio": -37.94566653, "ev_ebitda": null, "ev_ebit": null, "ev_sales": 154.2804084, "ev_fcf": -39.91830265, "earnings_yield": null, "fcf_yield": -0.02505117, "dividend_yield": 0, "buyback_yield": -0.00867583, "shareholder_yield": -0.00867583, "debt_paydown_yield": 0, "total_yield": -0.00867583, "gross_margin": 0.51575516, "operating_margin": -3.93009779, "net_margin": -13.7718218, "ebitda_margin": -11.62151394, "fcf_margin": -3.86490402, "roe": 0.537305, "roa": -8.30762508, "roic": null, "roc_greenblatt": 0.23727368, "asset_turnover": 0.60323356, "cash_conversion": 0.28063854, "accruals_ratio": -6.0187896, "sbc_to_revenue": null, "debt_to_equity": null, "net_debt_to_ebitda": -0.65602892, "debt_to_assets": 5.01813415, "interest_coverage": -1.91005105, "current_ratio": 0.05852355, "quick_ratio": 0.05852355, "net_debt": 21050000, "revenue_growth_1y": 0.06824147, "revenue_growth_3y_cagr": 0.13571672, "revenue_growth_5y_cagr": null, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": null, "book_value_growth_1y": null, "piotroski_f_score": 2, "altman_z_score": null, "earnings_stability_5y": 1.195032, "revenue_stability_5y": 0.214205, "eps_surprise_avg": 13.3333, "sue_score": 0.4148, "price_return_1m": -0.03496503, "price_return_3m": 0.05343511, "price_return_6m": 0.08661417, "price_return_9m": -0.15337423, "price_return_12m": 0.64285714, "price_return_12m_ex1m": 0.70238095, "distance_from_52w_high": -0.18823529, "distance_from_52w_low": 0.7037037, "relative_strength": 0.34075073, "local_beta": 0.8829, "volatility_252d": 0.560605, "volatility_60d": 0.750767, "max_drawdown_12m": -0.26470588, "revenue_ttm": 2761000, "gross_profit_ttm": 1424000, "ebit_ttm": -10851000, "ebitda_ttm": -32087000, "net_income_ttm": -38024000, "eps_diluted_ttm": -0.12958943, "operating_cash_flow_ttm": -10476000, "capital_expenditure_ttm": -195000, "fcf_ttm": -10671000, "dividends_paid_ttm": 0, "share_repurchases_ttm": null, "shares_issued_ttm": 3513000, "interest_expense_ttm": 5681000, "cash_and_equivalents": 1918000, "total_current_assets": 3833000, "total_current_liabilities": 65495000, "net_ppe": 425000, "total_assets": 4577000, "total_debt": 22968000, "total_equity": -70768000, "net_working_capital": -46157000, "book_value_per_share": -0.24118412, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": null, "universe_ticker_count": null, "sector": "Healthcare", "rank_pe": null, "rank_pb": null, "rank_ptbv": null, "rank_ps": null, "rank_pcf": null, "rank_ev_ebitda": null, "rank_ev_ebit": null, "rank_earnings_yield": null, "rank_fcf_yield": null, "rank_dividend_yield": null, "rank_shareholder_yield": null, "rank_total_yield": null, "rank_roe": null, "rank_roc": null, "rank_roic": null, "rank_gross_margin": null, "rank_fcf_margin": null, "rank_piotroski": null, "rank_accruals": null, "rank_sue": null, "rank_eps_growth_1y": null, "rank_eps_growth_5y": null, "rank_revenue_growth_1y": null, "rank_momentum_12m": null, "rank_momentum_12m_ex1m": null, "rank_relative_strength": null, "value_composite": 61, "quality_composite": 60, "momentum_composite": 59, "growth_composite": 59, "yield_composite": 61, "svqf_composite": 55, "vc1_composite": 61, "vc2_composite": 61, "vc3_composite": 61, "trending_value_composite": null, "overall_composite": 71, "factor_coverage": 0.697, "signal_confidence": 0.697, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 77, "small_cap_core_rank": 60, "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": 1.38, "os": 0.29, "value": 0.39, "quality": 0.4, "momentum": 0.41, "confidence": 0.697, "coverage": 0.697, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": -0.0087, "roe": 0.5373, "momentum_12_1": 0.7024, "complete_fields": { "id": 11636, "ticker_id": 35721, "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": false, "completeness_score": 0.7143, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T20:10:53.376627+00:00", "batch_id": "", "os_score_delta": null, "price_close": 1.38, "market_cap": 404918207.58, "market_cap_usd": 404918207.58, "enterprise_value": 425968207.58, "shares_outstanding": 293418991, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": null, "ptbv_ratio": null, "ps_ratio": 146.65635914, "pcf_ratio": null, "pfcf_ratio": -37.94566653, "ev_ebitda": null, "ev_ebit": null, "ev_sales": 154.2804084, "ev_fcf": -39.91830265, "earnings_yield": null, "fcf_yield": -0.02505117, "dividend_yield": 0, "buyback_yield": -0.00867583, "shareholder_yield": -0.00867583, "debt_paydown_yield": 0, "total_yield": -0.00867583, "gross_margin": 0.51575516, "operating_margin": -3.93009779, "net_margin": -13.7718218, "ebitda_margin": -11.62151394, "fcf_margin": -3.86490402, "roe": 0.537305, "roa": -8.30762508, "roic": null, "roc_greenblatt": 0.23727368, "asset_turnover": 0.60323356, "cash_conversion": 0.28063854, "accruals_ratio": -6.0187896, "sbc_to_revenue": null, "debt_to_equity": null, "net_debt_to_ebitda": -0.65602892, "debt_to_assets": 5.01813415, "interest_coverage": -1.91005105, "current_ratio": 0.05852355, "quick_ratio": 0.05852355, "net_debt": 21050000, "revenue_growth_1y": 0.06824147, "revenue_growth_3y_cagr": 0.13571672, "revenue_growth_5y_cagr": null, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": null, "book_value_growth_1y": null, "piotroski_f_score": 2, "altman_z_score": null, "earnings_stability_5y": 1.195032, "revenue_stability_5y": 0.214205, "eps_surprise_avg": 13.3333, "sue_score": 0.4148, "price_return_1m": -0.03496503, "price_return_3m": 0.05343511, "price_return_6m": 0.08661417, "price_return_9m": -0.15337423, "price_return_12m": 0.64285714, "price_return_12m_ex1m": 0.70238095, "distance_from_52w_high": -0.18823529, "distance_from_52w_low": 0.7037037, "relative_strength": 0.34075073, "local_beta": 0.8829, "volatility_252d": 0.560605, "volatility_60d": 0.750767, "max_drawdown_12m": -0.26470588, "revenue_ttm": 2761000, "gross_profit_ttm": 1424000, "ebit_ttm": -10851000, "ebitda_ttm": -32087000, "net_income_ttm": -38024000, "eps_diluted_ttm": -0.12958943, "operating_cash_flow_ttm": -10476000, "capital_expenditure_ttm": -195000, "fcf_ttm": -10671000, "dividends_paid_ttm": 0, "share_repurchases_ttm": null, "shares_issued_ttm": 3513000, "interest_expense_ttm": 5681000, "cash_and_equivalents": 1918000, "total_current_assets": 3833000, "total_current_liabilities": 65495000, "net_ppe": 425000, "total_assets": 4577000, "total_debt": 22968000, "total_equity": -70768000, "net_working_capital": -46157000, "book_value_per_share": -0.24118412, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": null, "universe_ticker_count": null, "sector": "Healthcare", "rank_pe": null, "rank_pb": null, "rank_ptbv": null, "rank_ps": null, "rank_pcf": null, "rank_ev_ebitda": null, "rank_ev_ebit": null, "rank_earnings_yield": null, "rank_fcf_yield": null, "rank_dividend_yield": null, "rank_shareholder_yield": null, "rank_total_yield": null, "rank_roe": null, "rank_roc": null, "rank_roic": null, "rank_gross_margin": null, "rank_fcf_margin": null, "rank_piotroski": null, "rank_accruals": null, "rank_sue": null, "rank_eps_growth_1y": null, "rank_eps_growth_5y": null, "rank_revenue_growth_1y": null, "rank_momentum_12m": null, "rank_momentum_12m_ex1m": null, "rank_relative_strength": null, "value_composite": 61, "quality_composite": 60, "momentum_composite": 59, "growth_composite": 59, "yield_composite": 61, "svqf_composite": 55, "vc1_composite": 61, "vc2_composite": 61, "vc3_composite": 61, "trending_value_composite": null, "overall_composite": 71, "factor_coverage": 0.697, "signal_confidence": 0.697, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 77, "small_cap_core_rank": 60, "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": "2026-06-07T19:39:18.282733+00:00", "is_restated": false, "income_statement": { "revenue": 2442000, "cost_of_revenue": 1116000, "gross_profit": 1326000, "ebit": -11685000, "ebitda": -42275000, "pretax_income": null, "tax_provision": null, "net_income": -47692000, "net_income_to_common": -47692000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 4071000, "total_current_assets": 5293000, "total_assets": 6100000, "short_term_debt": 16435000, "long_term_debt": 4755000, "total_debt": 21561000, "total_liabilities": null, "total_equity": -69722000, "shares_outstanding": 292562913, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -9524000, "capital_expenditure": -195000, "free_cash_flow": -9719000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 9514000 }, "complete_fields": { "id": 420675, "ticker_id": 35721, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "CAD", "fetched_at": "2026-06-07T19:39:18.282733+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "-42275000", "netIncome": "-47692000", "grossProfit": "1326000", "totalRevenue": "2442000", "costOfRevenue": "1116000", "interestExpense": "5164000", "operatingIncome": "-11685000", "fiscalDateEnding": "2025-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "250000" }, "balance": { "totalDebt": "21561000", "totalAssets": "6100000", "longTermDebt": "4755000", "shortTermDebt": "16435000", "preferredStock": null, "fiscalDateEnding": "2025-12-31", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": "292562913", "totalCurrentAssets": "5293000", "totalShareholderEquity": "-69722000", "totalCurrentLiabilities": "66268000", "propertyPlantEquipmentNet": "474000", "cashAndShortTermInvestments": "4071000" }, "cashflow": { "freeCashFlow": "-9719000", "dividendsPaid": "0", "issuanceOfDebt": "9669000", "issuanceOfStock": null, "repaymentOfDebt": "-155000", "fiscalDateEnding": "2025-12-31", "operatingCashflow": "-9524000", "repurchaseOfStock": null, "capitalExpenditures": "-195000" } }, "revenue": 2442000, "cost_of_revenue": 1116000, "gross_profit": 1326000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -11685000, "depreciation_amortisation": 250000, "ebitda": -42275000, "interest_expense": 5164000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": -47692000, "net_income_continuing_ops": null, "net_income_to_common": -47692000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 4071000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 5293000, "net_ppe": 474000, "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": 6100000, "short_term_debt": 16435000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 66268000, "long_term_debt": 4755000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 21561000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": -69722000, "shares_outstanding": 292562913, "operating_cash_flow": -9524000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -195000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 9514000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": -9719000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "-42275000", "netIncome": "-47692000", "grossProfit": "1326000", "totalRevenue": "2442000", "costOfRevenue": "1116000", "interestExpense": "5164000", "operatingIncome": "-11685000", "fiscalDateEnding": "2025-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "250000" }, "balance": { "totalDebt": "21561000", "totalAssets": "6100000", "longTermDebt": "4755000", "shortTermDebt": "16435000", "preferredStock": null, "fiscalDateEnding": "2025-12-31", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": "292562913", "totalCurrentAssets": "5293000", "totalShareholderEquity": "-69722000", "totalCurrentLiabilities": "66268000", "propertyPlantEquipmentNet": "474000", "cashAndShortTermInvestments": "4071000" }, "cashflow": { "freeCashFlow": "-9719000", "dividendsPaid": "0", "issuanceOfDebt": "9669000", "issuanceOfStock": null, "repaymentOfDebt": "-155000", "fiscalDateEnding": "2025-12-31", "operatingCashflow": "-9524000", "repurchaseOfStock": null, "capitalExpenditures": "-195000" } } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "CAD", "fetched_at": "2026-06-07T19:39:18.282733+00:00", "is_restated": false, "income_statement": { "revenue": 2286000, "cost_of_revenue": 1573000, "gross_profit": 713000, "ebit": -11997000, "ebitda": -11967000, "pretax_income": null, "tax_provision": null, "net_income": -15402000, "net_income_to_common": -15402000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2988000, "total_current_assets": 4458000, "total_assets": 5320000, "short_term_debt": 14425000, "long_term_debt": null, "total_debt": 14925000, "total_liabilities": null, "total_equity": -27545000, "shares_outstanding": 284316207, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -8818000, "capital_expenditure": -27000, "free_cash_flow": -8845000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 9744000 }, "complete_fields": { "id": 420680, "ticker_id": 35721, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "CAD", "fetched_at": "2026-06-07T19:39:18.282733+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "-11967000", "netIncome": "-15402000", "grossProfit": "713000", "totalRevenue": "2286000", "costOfRevenue": "1573000", "interestExpense": "3177000", "operatingIncome": "-11997000", "fiscalDateEnding": "2024-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "251000" }, "balance": { "totalDebt": "14925000", "totalAssets": "5320000", "longTermDebt": null, "shortTermDebt": "14425000", "preferredStock": null, "fiscalDateEnding": "2024-12-31", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": "284316207", "totalCurrentAssets": "4458000", "totalShareholderEquity": "-27545000", "totalCurrentLiabilities": "27445000", "propertyPlantEquipmentNet": "687000", "cashAndShortTermInvestments": "2988000" }, "cashflow": { "freeCashFlow": "-8845000", "dividendsPaid": "0", "issuanceOfDebt": "9897000", "issuanceOfStock": null, "repaymentOfDebt": "-153000", "fiscalDateEnding": "2024-12-31", "operatingCashflow": "-8818000", "repurchaseOfStock": null, "capitalExpenditures": "-27000" } }, "revenue": 2286000, "cost_of_revenue": 1573000, "gross_profit": 713000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -11997000, "depreciation_amortisation": 251000, "ebitda": -11967000, "interest_expense": 3177000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": -15402000, "net_income_continuing_ops": null, "net_income_to_common": -15402000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 2988000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 4458000, "net_ppe": 687000, "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": 5320000, "short_term_debt": 14425000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 27445000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 14925000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": -27545000, "shares_outstanding": 284316207, "operating_cash_flow": -8818000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -27000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 9744000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": -8845000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "-11967000", "netIncome": "-15402000", "grossProfit": "713000", "totalRevenue": "2286000", "costOfRevenue": "1573000", "interestExpense": "3177000", "operatingIncome": "-11997000", "fiscalDateEnding": "2024-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "251000" }, "balance": { "totalDebt": "14925000", "totalAssets": "5320000", "longTermDebt": null, "shortTermDebt": "14425000", "preferredStock": null, "fiscalDateEnding": "2024-12-31", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": "284316207", "totalCurrentAssets": "4458000", "totalShareholderEquity": "-27545000", "totalCurrentLiabilities": "27445000", "propertyPlantEquipmentNet": "687000", "cashAndShortTermInvestments": "2988000" }, "cashflow": { "freeCashFlow": "-8845000", "dividendsPaid": "0", "issuanceOfDebt": "9897000", "issuanceOfStock": null, "repaymentOfDebt": "-153000", "fiscalDateEnding": "2024-12-31", "operatingCashflow": "-8818000", "repurchaseOfStock": null, "capitalExpenditures": "-27000" } } }, { "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "CAD", "fetched_at": "2026-06-07T19:39:18.282733+00:00", "is_restated": false, "income_statement": { "revenue": 1598000, "cost_of_revenue": 936000, "gross_profit": 662000, "ebit": -8445000, "ebitda": -13955000, "pretax_income": null, "tax_provision": null, "net_income": -15662000, "net_income_to_common": -15662000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2952000, "total_current_assets": 4125000, "total_assets": 5211000, "short_term_debt": 7940000, "long_term_debt": 7676000, "total_debt": 8561000, "total_liabilities": null, "total_equity": -16549000, "shares_outstanding": 278576261, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -10721000, "capital_expenditure": -185000, "free_cash_flow": -10906000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": 0, "net_debt_issued": 3931000 }, "complete_fields": { "id": 420682, "ticker_id": 35721, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "CAD", "fetched_at": "2026-06-07T19:39:18.282733+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "-13955000", "netIncome": "-15662000", "grossProfit": "662000", "totalRevenue": "1598000", "costOfRevenue": "936000", "interestExpense": "1334000", "operatingIncome": "-8445000", "fiscalDateEnding": "2023-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "218000" }, "balance": { "totalDebt": "8561000", "totalAssets": "5211000", "longTermDebt": "7676000", "shortTermDebt": "7940000", "preferredStock": null, "fiscalDateEnding": "2023-12-31", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": "278576261", "totalCurrentAssets": "4125000", "totalShareholderEquity": "-16549000", "totalCurrentLiabilities": "17918000", "propertyPlantEquipmentNet": "893000", "cashAndShortTermInvestments": "2952000" }, "cashflow": { "freeCashFlow": "-10906000", "dividendsPaid": "0", "issuanceOfDebt": "4058000", "issuanceOfStock": "0", "repaymentOfDebt": "-127000", "fiscalDateEnding": "2023-12-31", "operatingCashflow": "-10721000", "repurchaseOfStock": null, "capitalExpenditures": "-185000" } }, "revenue": 1598000, "cost_of_revenue": 936000, "gross_profit": 662000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -8445000, "depreciation_amortisation": 218000, "ebitda": -13955000, "interest_expense": 1334000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": -15662000, "net_income_continuing_ops": null, "net_income_to_common": -15662000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 2952000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 4125000, "net_ppe": 893000, "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": 5211000, "short_term_debt": 7940000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 17918000, "long_term_debt": 7676000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 8561000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": -16549000, "shares_outstanding": 278576261, "operating_cash_flow": -10721000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -185000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": 0, "share_repurchases": null, "shares_issued": 0, "net_debt_issued": 3931000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": -10906000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "-13955000", "netIncome": "-15662000", "grossProfit": "662000", "totalRevenue": "1598000", "costOfRevenue": "936000", "interestExpense": "1334000", "operatingIncome": "-8445000", "fiscalDateEnding": "2023-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "218000" }, "balance": { "totalDebt": "8561000", "totalAssets": "5211000", "longTermDebt": "7676000", "shortTermDebt": "7940000", "preferredStock": null, "fiscalDateEnding": "2023-12-31", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": "278576261", "totalCurrentAssets": "4125000", "totalShareholderEquity": "-16549000", "totalCurrentLiabilities": "17918000", "propertyPlantEquipmentNet": "893000", "cashAndShortTermInvestments": "2952000" }, "cashflow": { "freeCashFlow": "-10906000", "dividendsPaid": "0", "issuanceOfDebt": "4058000", "issuanceOfStock": "0", "repaymentOfDebt": "-127000", "fiscalDateEnding": "2023-12-31", "operatingCashflow": "-10721000", "repurchaseOfStock": null, "capitalExpenditures": "-185000" } } }, { "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "CAD", "fetched_at": "2026-06-07T19:39:18.282733+00:00", "is_restated": false, "income_statement": { "revenue": 1667000, "cost_of_revenue": 684000, "gross_profit": 983000, "ebit": -6053000, "ebitda": -5438000, "pretax_income": null, "tax_provision": null, "net_income": -11281000, "net_income_to_common": -11281000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 8414000, "total_current_assets": 10086000, "total_assets": 11996000, "short_term_debt": 3566000, "long_term_debt": 3487000, "total_debt": 4082000, "total_liabilities": null, "total_equity": -2554000, "shares_outstanding": 278547804, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -9900000, "capital_expenditure": -33000, "free_cash_flow": -9933000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 4025000, "net_debt_issued": 3711000 }, "complete_fields": { "id": 420683, "ticker_id": 35721, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "CAD", "fetched_at": "2026-06-07T19:39:18.282733+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "-5438000", "netIncome": "-11281000", "grossProfit": "983000", "totalRevenue": "1667000", "costOfRevenue": "684000", "interestExpense": "176000", "operatingIncome": "-6053000", "fiscalDateEnding": "2022-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "272000" }, "balance": { "totalDebt": "4082000", "totalAssets": "11996000", "longTermDebt": "3487000", "shortTermDebt": "3566000", "preferredStock": null, "fiscalDateEnding": "2022-12-31", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": "278547804", "totalCurrentAssets": "10086000", "totalShareholderEquity": "-2554000", "totalCurrentLiabilities": "10119000", "propertyPlantEquipmentNet": "701000", "cashAndShortTermInvestments": "8414000" }, "cashflow": { "freeCashFlow": "-9933000", "dividendsPaid": null, "issuanceOfDebt": "3802000", "issuanceOfStock": "4025000", "repaymentOfDebt": "-91000", "fiscalDateEnding": "2022-12-31", "operatingCashflow": "-9900000", "repurchaseOfStock": null, "capitalExpenditures": "-33000" } }, "revenue": 1667000, "cost_of_revenue": 684000, "gross_profit": 983000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -6053000, "depreciation_amortisation": 272000, "ebitda": -5438000, "interest_expense": 176000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": -11281000, "net_income_continuing_ops": null, "net_income_to_common": -11281000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 8414000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 10086000, "net_ppe": 701000, "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": 11996000, "short_term_debt": 3566000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 10119000, "long_term_debt": 3487000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 4082000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": -2554000, "shares_outstanding": 278547804, "operating_cash_flow": -9900000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -33000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": 4025000, "net_debt_issued": 3711000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": -9933000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "-5438000", "netIncome": "-11281000", "grossProfit": "983000", "totalRevenue": "1667000", "costOfRevenue": "684000", "interestExpense": "176000", "operatingIncome": "-6053000", "fiscalDateEnding": "2022-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "272000" }, "balance": { "totalDebt": "4082000", "totalAssets": "11996000", "longTermDebt": "3487000", "shortTermDebt": "3566000", "preferredStock": null, "fiscalDateEnding": "2022-12-31", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": "278547804", "totalCurrentAssets": "10086000", "totalShareholderEquity": "-2554000", "totalCurrentLiabilities": "10119000", "propertyPlantEquipmentNet": "701000", "cashAndShortTermInvestments": "8414000" }, "cashflow": { "freeCashFlow": "-9933000", "dividendsPaid": null, "issuanceOfDebt": "3802000", "issuanceOfStock": "4025000", "repaymentOfDebt": "-91000", "fiscalDateEnding": "2022-12-31", "operatingCashflow": "-9900000", "repurchaseOfStock": null, "capitalExpenditures": "-33000" } } }, { "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "CAD", "fetched_at": "2026-06-07T19:39:18.282733+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": 10000000, "net_debt_issued": null }, "complete_fields": { "id": 420684, "ticker_id": 35721, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "CAD", "fetched_at": "2026-06-07T19:39:18.282733+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": null, "netIncome": null, "grossProfit": null, "totalRevenue": null, "costOfRevenue": null, "interestExpense": null, "operatingIncome": null, "fiscalDateEnding": "2021-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": null }, "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": "10000000", "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": 10000000, "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": "2021-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": null }, "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": "10000000", "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": "2026-06-07T19:39:18.282733+00:00", "is_restated": false, "income_statement": { "revenue": 891000, "cost_of_revenue": 86000, "gross_profit": 805000, "ebit": 72000, "ebitda": -1272000, "pretax_income": null, "tax_provision": null, "net_income": -2938000, "net_income_to_common": -2938000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1918000, "total_current_assets": 3833000, "total_assets": 4577000, "short_term_debt": 17423000, "long_term_debt": 5207000, "total_debt": 22968000, "total_liabilities": null, "total_equity": -70768000, "shares_outstanding": 293418991, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -2386000, "capital_expenditure": null, "free_cash_flow": -2386000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 271000, "net_debt_issued": -38000 }, "complete_fields": { "id": 420673, "ticker_id": 35721, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 2, "currency_reported": "CAD", "fetched_at": "2026-06-07T19:39:18.282733+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "-1272000", "netIncome": "-2938000", "grossProfit": "805000", "totalRevenue": "891000", "costOfRevenue": "86000", "interestExpense": "1600000", "operatingIncome": "72000", "fiscalDateEnding": "2026-03-31", "researchAndDevelopment": null, "depreciationAndAmortization": "63000" }, "balance": { "totalDebt": "22968000", "totalAssets": "4577000", "longTermDebt": "5207000", "shortTermDebt": "17423000", "preferredStock": null, "fiscalDateEnding": "2026-03-31", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": "293418991", "totalCurrentAssets": "3833000", "totalShareholderEquity": "-70768000", "totalCurrentLiabilities": "65495000", "propertyPlantEquipmentNet": "425000", "cashAndShortTermInvestments": "1918000" }, "cashflow": { "freeCashFlow": "-2386000", "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": "271000", "repaymentOfDebt": "-38000", "fiscalDateEnding": "2026-03-31", "operatingCashflow": "-2386000", "repurchaseOfStock": null, "capitalExpenditures": null } }, "revenue": 891000, "cost_of_revenue": 86000, "gross_profit": 805000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 72000, "depreciation_amortisation": 63000, "ebitda": -1272000, "interest_expense": 1600000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": -2938000, "net_income_continuing_ops": null, "net_income_to_common": -2938000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1918000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 3833000, "net_ppe": 425000, "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": 4577000, "short_term_debt": 17423000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 65495000, "long_term_debt": 5207000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 22968000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": -70768000, "shares_outstanding": 293418991, "operating_cash_flow": -2386000, "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": 271000, "net_debt_issued": -38000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": -2386000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "-1272000", "netIncome": "-2938000", "grossProfit": "805000", "totalRevenue": "891000", "costOfRevenue": "86000", "interestExpense": "1600000", "operatingIncome": "72000", "fiscalDateEnding": "2026-03-31", "researchAndDevelopment": null, "depreciationAndAmortization": "63000" }, "balance": { "totalDebt": "22968000", "totalAssets": "4577000", "longTermDebt": "5207000", "shortTermDebt": "17423000", "preferredStock": null, "fiscalDateEnding": "2026-03-31", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": "293418991", "totalCurrentAssets": "3833000", "totalShareholderEquity": "-70768000", "totalCurrentLiabilities": "65495000", "propertyPlantEquipmentNet": "425000", "cashAndShortTermInvestments": "1918000" }, "cashflow": { "freeCashFlow": "-2386000", "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": "271000", "repaymentOfDebt": "-38000", "fiscalDateEnding": "2026-03-31", "operatingCashflow": "-2386000", "repurchaseOfStock": null, "capitalExpenditures": null } } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider": "yFinance", "currency_reported": "CAD", "fetched_at": "2026-06-07T19:39:18.282733+00:00", "is_restated": false, "income_statement": { "revenue": 382000, "cost_of_revenue": 932000, "gross_profit": -550000, "ebit": -6904000, "ebitda": -1231000, "pretax_income": null, "tax_provision": null, "net_income": -2837000, "net_income_to_common": -2837000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 4071000, "total_current_assets": 5293000, "total_assets": 6100000, "short_term_debt": 16435000, "long_term_debt": 4755000, "total_debt": 21561000, "total_liabilities": null, "total_equity": -69722000, "shares_outstanding": 292562913, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -2707000, "capital_expenditure": null, "free_cash_flow": -2707000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": 1563000, "net_debt_issued": -39000 }, "complete_fields": { "id": 420674, "ticker_id": 35721, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 2, "currency_reported": "CAD", "fetched_at": "2026-06-07T19:39:18.282733+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "-1231000", "netIncome": "-2837000", "grossProfit": "-550000", "totalRevenue": "382000", "costOfRevenue": "932000", "interestExpense": "1542000", "operatingIncome": "-6904000", "fiscalDateEnding": "2025-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "64000" }, "balance": { "totalDebt": "21561000", "totalAssets": "6100000", "longTermDebt": "4755000", "shortTermDebt": "16435000", "preferredStock": null, "fiscalDateEnding": "2025-12-31", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": "292562913", "totalCurrentAssets": "5293000", "totalShareholderEquity": "-69722000", "totalCurrentLiabilities": "66268000", "propertyPlantEquipmentNet": "474000", "cashAndShortTermInvestments": "4071000" }, "cashflow": { "freeCashFlow": "-2707000", "dividendsPaid": "0", "issuanceOfDebt": "0", "issuanceOfStock": "1563000", "repaymentOfDebt": "-39000", "fiscalDateEnding": "2025-12-31", "operatingCashflow": "-2707000", "repurchaseOfStock": null, "capitalExpenditures": null } }, "revenue": 382000, "cost_of_revenue": 932000, "gross_profit": -550000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -6904000, "depreciation_amortisation": 64000, "ebitda": -1231000, "interest_expense": 1542000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": -2837000, "net_income_continuing_ops": null, "net_income_to_common": -2837000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 4071000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 5293000, "net_ppe": 474000, "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": 6100000, "short_term_debt": 16435000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 66268000, "long_term_debt": 4755000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 21561000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": -69722000, "shares_outstanding": 292562913, "operating_cash_flow": -2707000, "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": 0, "share_repurchases": null, "shares_issued": 1563000, "net_debt_issued": -39000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": -2707000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "-1231000", "netIncome": "-2837000", "grossProfit": "-550000", "totalRevenue": "382000", "costOfRevenue": "932000", "interestExpense": "1542000", "operatingIncome": "-6904000", "fiscalDateEnding": "2025-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "64000" }, "balance": { "totalDebt": "21561000", "totalAssets": "6100000", "longTermDebt": "4755000", "shortTermDebt": "16435000", "preferredStock": null, "fiscalDateEnding": "2025-12-31", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": "292562913", "totalCurrentAssets": "5293000", "totalShareholderEquity": "-69722000", "totalCurrentLiabilities": "66268000", "propertyPlantEquipmentNet": "474000", "cashAndShortTermInvestments": "4071000" }, "cashflow": { "freeCashFlow": "-2707000", "dividendsPaid": "0", "issuanceOfDebt": "0", "issuanceOfStock": "1563000", "repaymentOfDebt": "-39000", "fiscalDateEnding": "2025-12-31", "operatingCashflow": "-2707000", "repurchaseOfStock": null, "capitalExpenditures": null } } }, { "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider": "yFinance", "currency_reported": "CAD", "fetched_at": "2026-06-07T19:39:18.282733+00:00", "is_restated": false, "income_statement": { "revenue": 675000, "cost_of_revenue": 28000, "gross_profit": 647000, "ebit": -2136000, "ebitda": -28883000, "pretax_income": null, "tax_provision": null, "net_income": -30316000, "net_income_to_common": -30316000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 5892000, "total_current_assets": 7254000, "total_assets": 8125000, "short_term_debt": 16087000, "long_term_debt": 4465000, "total_debt": 20956000, "total_liabilities": null, "total_equity": -68664000, "shares_outstanding": 289138820, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -2665000, "capital_expenditure": -28000, "free_cash_flow": -2693000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": 1493000, "net_debt_issued": 4099000 }, "complete_fields": { "id": 420676, "ticker_id": 35721, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 2, "currency_reported": "CAD", "fetched_at": "2026-06-07T19:39:18.282733+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "-28883000", "netIncome": "-30316000", "grossProfit": "647000", "totalRevenue": "675000", "costOfRevenue": "28000", "interestExpense": "1364000", "operatingIncome": "-2136000", "fiscalDateEnding": "2025-09-30", "researchAndDevelopment": null, "depreciationAndAmortization": "69000" }, "balance": { "totalDebt": "20956000", "totalAssets": "8125000", "longTermDebt": "4465000", "shortTermDebt": "16087000", "preferredStock": null, "fiscalDateEnding": "2025-09-30", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": "289138820", "totalCurrentAssets": "7254000", "totalShareholderEquity": "-68664000", "totalCurrentLiabilities": "67369000", "propertyPlantEquipmentNet": "524000", "cashAndShortTermInvestments": "5892000" }, "cashflow": { "freeCashFlow": "-2693000", "dividendsPaid": "0", "issuanceOfDebt": "4155000", "issuanceOfStock": "1493000", "repaymentOfDebt": "-56000", "fiscalDateEnding": "2025-09-30", "operatingCashflow": "-2665000", "repurchaseOfStock": null, "capitalExpenditures": "-28000" } }, "revenue": 675000, "cost_of_revenue": 28000, "gross_profit": 647000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -2136000, "depreciation_amortisation": 69000, "ebitda": -28883000, "interest_expense": 1364000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": -30316000, "net_income_continuing_ops": null, "net_income_to_common": -30316000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 5892000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 7254000, "net_ppe": 524000, "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": 8125000, "short_term_debt": 16087000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 67369000, "long_term_debt": 4465000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 20956000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": -68664000, "shares_outstanding": 289138820, "operating_cash_flow": -2665000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -28000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": 0, "share_repurchases": null, "shares_issued": 1493000, "net_debt_issued": 4099000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": -2693000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "-28883000", "netIncome": "-30316000", "grossProfit": "647000", "totalRevenue": "675000", "costOfRevenue": "28000", "interestExpense": "1364000", "operatingIncome": "-2136000", "fiscalDateEnding": "2025-09-30", "researchAndDevelopment": null, "depreciationAndAmortization": "69000" }, "balance": { "totalDebt": "20956000", "totalAssets": "8125000", "longTermDebt": "4465000", "shortTermDebt": "16087000", "preferredStock": null, "fiscalDateEnding": "2025-09-30", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": "289138820", "totalCurrentAssets": "7254000", "totalShareholderEquity": "-68664000", "totalCurrentLiabilities": "67369000", "propertyPlantEquipmentNet": "524000", "cashAndShortTermInvestments": "5892000" }, "cashflow": { "freeCashFlow": "-2693000", "dividendsPaid": "0", "issuanceOfDebt": "4155000", "issuanceOfStock": "1493000", "repaymentOfDebt": "-56000", "fiscalDateEnding": "2025-09-30", "operatingCashflow": "-2665000", "repurchaseOfStock": null, "capitalExpenditures": "-28000" } } }, { "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider": "yFinance", "currency_reported": "CAD", "fetched_at": "2026-06-07T19:39:18.282733+00:00", "is_restated": false, "income_statement": { "revenue": 813000, "cost_of_revenue": 291000, "gross_profit": 522000, "ebit": -1883000, "ebitda": -701000, "pretax_income": null, "tax_provision": null, "net_income": -1933000, "net_income_to_common": -1933000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 3100000, "total_current_assets": 4584000, "total_assets": 5496000, "short_term_debt": 14901000, "long_term_debt": 2259000, "total_debt": 17596000, "total_liabilities": null, "total_equity": -40176000, "shares_outstanding": 285819699, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -2718000, "capital_expenditure": null, "free_cash_flow": -2885000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 186000, "net_debt_issued": -22000 }, "complete_fields": { "id": 420677, "ticker_id": 35721, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 2, "currency_reported": "CAD", "fetched_at": "2026-06-07T19:39:18.282733+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "-701000", "netIncome": "-1933000", "grossProfit": "522000", "totalRevenue": "813000", "costOfRevenue": "291000", "interestExpense": "1175000", "operatingIncome": "-1883000", "fiscalDateEnding": "2025-06-30", "researchAndDevelopment": null, "depreciationAndAmortization": "57000" }, "balance": { "totalDebt": "17596000", "totalAssets": "5496000", "longTermDebt": "2259000", "shortTermDebt": "14901000", "preferredStock": null, "fiscalDateEnding": "2025-06-30", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": "285819699", "totalCurrentAssets": "4584000", "totalShareholderEquity": "-40176000", "totalCurrentLiabilities": "38302000", "propertyPlantEquipmentNet": "578000", "cashAndShortTermInvestments": "3100000" }, "cashflow": { "freeCashFlow": "-2885000", "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": "186000", "repaymentOfDebt": "-22000", "fiscalDateEnding": "2025-06-30", "operatingCashflow": "-2718000", "repurchaseOfStock": null, "capitalExpenditures": null } }, "revenue": 813000, "cost_of_revenue": 291000, "gross_profit": 522000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -1883000, "depreciation_amortisation": 57000, "ebitda": -701000, "interest_expense": 1175000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": -1933000, "net_income_continuing_ops": null, "net_income_to_common": -1933000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 3100000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 4584000, "net_ppe": 578000, "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": 5496000, "short_term_debt": 14901000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 38302000, "long_term_debt": 2259000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 17596000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": -40176000, "shares_outstanding": 285819699, "operating_cash_flow": -2718000, "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": 186000, "net_debt_issued": -22000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": -2885000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "-701000", "netIncome": "-1933000", "grossProfit": "522000", "totalRevenue": "813000", "costOfRevenue": "291000", "interestExpense": "1175000", "operatingIncome": "-1883000", "fiscalDateEnding": "2025-06-30", "researchAndDevelopment": null, "depreciationAndAmortization": "57000" }, "balance": { "totalDebt": "17596000", "totalAssets": "5496000", "longTermDebt": "2259000", "shortTermDebt": "14901000", "preferredStock": null, "fiscalDateEnding": "2025-06-30", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": "285819699", "totalCurrentAssets": "4584000", "totalShareholderEquity": "-40176000", "totalCurrentLiabilities": "38302000", "propertyPlantEquipmentNet": "578000", "cashAndShortTermInvestments": "3100000" }, "cashflow": { "freeCashFlow": "-2885000", "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": "186000", "repaymentOfDebt": "-22000", "fiscalDateEnding": "2025-06-30", "operatingCashflow": "-2718000", "repurchaseOfStock": null, "capitalExpenditures": null } } }, { "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider": "yFinance", "currency_reported": "CAD", "fetched_at": "2026-06-07T19:39:18.282733+00:00", "is_restated": false, "income_statement": { "revenue": 572000, "cost_of_revenue": -17000, "gross_profit": 589000, "ebit": -879000, "ebitda": -11459000, "pretax_income": null, "tax_provision": null, "net_income": -12605000, "net_income_to_common": -12605000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1670000, "total_current_assets": 3260000, "total_assets": 4062000, "short_term_debt": 14815000, "long_term_debt": null, "total_debt": 15283000, "total_liabilities": null, "total_equity": -38736000, "shares_outstanding": 285117225, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -1434000, "capital_expenditure": null, "free_cash_flow": -1434000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 154000, "net_debt_issued": -38000 }, "complete_fields": { "id": 420678, "ticker_id": 35721, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 2, "currency_reported": "CAD", "fetched_at": "2026-06-07T19:39:18.282733+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "-11459000", "netIncome": "-12605000", "grossProfit": "589000", "totalRevenue": "572000", "costOfRevenue": "-17000", "interestExpense": "1083000", "operatingIncome": "-879000", "fiscalDateEnding": "2025-03-31", "researchAndDevelopment": null, "depreciationAndAmortization": "60000" }, "balance": { "totalDebt": "15283000", "totalAssets": "4062000", "longTermDebt": null, "shortTermDebt": "14815000", "preferredStock": null, "fiscalDateEnding": "2025-03-31", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": "285117225", "totalCurrentAssets": "3260000", "totalShareholderEquity": "-38736000", "totalCurrentLiabilities": "37532000", "propertyPlantEquipmentNet": "631000", "cashAndShortTermInvestments": "1670000" }, "cashflow": { "freeCashFlow": "-1434000", "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": "154000", "repaymentOfDebt": "-38000", "fiscalDateEnding": "2025-03-31", "operatingCashflow": "-1434000", "repurchaseOfStock": null, "capitalExpenditures": null } }, "revenue": 572000, "cost_of_revenue": -17000, "gross_profit": 589000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -879000, "depreciation_amortisation": 60000, "ebitda": -11459000, "interest_expense": 1083000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": -12605000, "net_income_continuing_ops": null, "net_income_to_common": -12605000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1670000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 3260000, "net_ppe": 631000, "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": 4062000, "short_term_debt": 14815000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 37532000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 15283000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": -38736000, "shares_outstanding": 285117225, "operating_cash_flow": -1434000, "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": 154000, "net_debt_issued": -38000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": -1434000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "-11459000", "netIncome": "-12605000", "grossProfit": "589000", "totalRevenue": "572000", "costOfRevenue": "-17000", "interestExpense": "1083000", "operatingIncome": "-879000", "fiscalDateEnding": "2025-03-31", "researchAndDevelopment": null, "depreciationAndAmortization": "60000" }, "balance": { "totalDebt": "15283000", "totalAssets": "4062000", "longTermDebt": null, "shortTermDebt": "14815000", "preferredStock": null, "fiscalDateEnding": "2025-03-31", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": "285117225", "totalCurrentAssets": "3260000", "totalShareholderEquity": "-38736000", "totalCurrentLiabilities": "37532000", "propertyPlantEquipmentNet": "631000", "cashAndShortTermInvestments": "1670000" }, "cashflow": { "freeCashFlow": "-1434000", "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": "154000", "repaymentOfDebt": "-38000", "fiscalDateEnding": "2025-03-31", "operatingCashflow": "-1434000", "repurchaseOfStock": null, "capitalExpenditures": null } } }, { "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider": "yFinance", "currency_reported": "CAD", "fetched_at": "2026-06-07T19:39:18.282733+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": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 420679, "ticker_id": 35721, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 2, "currency_reported": "CAD", "fetched_at": "2026-06-07T19:39:18.282733+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": null, "netIncome": null, "grossProfit": null, "totalRevenue": null, "costOfRevenue": null, "interestExpense": null, "operatingIncome": null, "fiscalDateEnding": "2024-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": null }, "balance": { "totalDebt": null, "totalAssets": null, "longTermDebt": null, "shortTermDebt": null, "preferredStock": null, "fiscalDateEnding": "2024-12-31", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": null, "totalCurrentAssets": null, "totalShareholderEquity": null, "totalCurrentLiabilities": null, "propertyPlantEquipmentNet": null, "cashAndShortTermInvestments": null }, "cashflow": { "freeCashFlow": null, "dividendsPaid": "0", "issuanceOfDebt": "0", "issuanceOfStock": null, "repaymentOfDebt": null, "fiscalDateEnding": "2024-12-31", "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": 0, "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": "2024-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": null }, "balance": { "totalDebt": null, "totalAssets": null, "longTermDebt": null, "shortTermDebt": null, "preferredStock": null, "fiscalDateEnding": "2024-12-31", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": null, "totalCurrentAssets": null, "totalShareholderEquity": null, "totalCurrentLiabilities": null, "propertyPlantEquipmentNet": null, "cashAndShortTermInvestments": null }, "cashflow": { "freeCashFlow": null, "dividendsPaid": "0", "issuanceOfDebt": "0", "issuanceOfStock": null, "repaymentOfDebt": null, "fiscalDateEnding": "2024-12-31", "operatingCashflow": null, "repurchaseOfStock": null, "capitalExpenditures": null } } }, { "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider": "yFinance", "currency_reported": "CAD", "fetched_at": "2026-06-07T19:39:18.282733+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": -4000, "free_cash_flow": null, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 1365000 }, "complete_fields": { "id": 420681, "ticker_id": 35721, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 2, "currency_reported": "CAD", "fetched_at": "2026-06-07T19:39:18.282733+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": "0", "issuanceOfDebt": "1365000", "issuanceOfStock": null, "repaymentOfDebt": null, "fiscalDateEnding": "2024-09-30", "operatingCashflow": null, "repurchaseOfStock": null, "capitalExpenditures": "-4000" } }, "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": -4000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 1365000, "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": "0", "issuanceOfDebt": "1365000", "issuanceOfStock": null, "repaymentOfDebt": null, "fiscalDateEnding": "2024-09-30", "operatingCashflow": null, "repurchaseOfStock": null, "capitalExpenditures": "-4000" } } } ] }, "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": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/", "rank_field": "-sector_value_pct" }, { "key": "risk_adj_momentum", "name": "Risk-Adjusted Momentum", "slug": "risk-adj-momentum", "group": "momentum", "page_url": "/factors/risk-adj-momentum/", "rank_field": "-risk_adjusted_momentum" }, { "key": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/", "rank_field": "-shareholder_yield" } ], "coverage": { "factor_history_points": 1, "annual_financial_periods": 5, "quarterly_financial_periods": 7, "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" ] } } }