{ "ticker": { "uuid": "a0234892-8311-4234-8409-2c4cdf49608e", "symbol": "PYR", "name": "PyroGenesis Inc.", "exchange": "TOR", "exchange_name": "Toronto Stock Exchange", "country": "CA", "currency": "CAD", "sector": "Industrials", "industry": "Specialty Industrial Machinery", "page_url": "https://sharemaestro.com/factors/ticker/a0234892-8311-4234-8409-2c4cdf49608e/", "api_url": "https://sharemaestro.com/factors/api/tickers/a0234892-8311-4234-8409-2c4cdf49608e/" }, "ticker_metadata": { "id": 36448, "uuid": "a0234892-8311-4234-8409-2c4cdf49608e", "symbol": "PYR", "name": "PyroGenesis Inc.", "asset_type": "equity", "market_cap": 59982548, "stock_exchange_id": 42, "industry": "Specialty Industrial Machinery", "sector": "Industrials", "description": "PyroGenesis Inc. designs, develops, manufactures, and commercializes plasma processes and solutions worldwide. The company offers DROSRITE, a process for enhancing metal recovery from dross without any hazardous by-products; plasma atomization process that allows produce and sell spherical metal powders; PUREVAP, a process to produce high purity metallurgical and solar grade silicon from quartz; and PUREVAP NSiR, which is designed to transform silicon into spherical silicon nano powders and nanowires for use in lithium-ion batteries. It provides plasma torches and plasma torch systems used to replace fossil fuel burners; plasma arc waste destruction systems for waste destruction onboard ships; steam plasma arc refrigerant cracking systems for the destruction of certain refrigerants, including chlorofluorocarbons, hydrofluorocarbons, and hydrochlorofluorocarbons; plasma arc chemical warfare agent destruction systems, which are mobile platforms for the onsite destruction of chemical warfare agents; plasma resource recovery systems for land-based waste destruction and waste-to-energy applications; plasma torches for waste gasification and combustion; and plasma arc gasification and vitrification. It servers defense, metallurgical, mining, additive manufacturing, oil and gas, and environmental industries. Further, the company provides installation, commissioning, and start-up services. The company is headquartered in Montreal, 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": "a0234892-8311-4234-8409-2c4cdf49608e", "symbol": "PYR", "name": "PyroGenesis Inc.", "exchange": "TOR", "exchange_name": "Toronto Stock Exchange", "country": "CA", "currency": "CAD", "sector": "Industrials", "industry": "Specialty Industrial Machinery", "page_url": "https://sharemaestro.com/factors/ticker/a0234892-8311-4234-8409-2c4cdf49608e/", "api_url": "https://sharemaestro.com/factors/api/tickers/a0234892-8311-4234-8409-2c4cdf49608e/" }, "week_end_date": "2026-06-07", "universe": "CAD_CA", "score": { "os": 0.37, "value": 0.42, "quality": 0.43, "momentum": 0.44, "coverage": 0.697, "confidence": 0.697, "delta": null }, "headline_factors": { "price": 0.25, "market_cap": 54837813, "pe_ratio": null, "earnings_yield": null, "ebitda_to_ev": null, "shareholder_yield": -0.0953, "roe": 1.2771, "piotroski_f_score": 3, "momentum_12_1": -0.12, "volatility_252d": 1.1253 }, "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": "2026-06-07T20:10:52.453595+00:00", "batch_id": "" }, "size": { "price_close": 0.25, "market_cap": 54837813, "market_cap_usd": 54837813, "enterprise_value": 60200472, "shares_outstanding": 219351252, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": null, "pb_ratio": null, "ptbv_ratio": null, "ps_ratio": 3.7931, "pcf_ratio": null, "pfcf_ratio": -5.4258, "ev_ebitda": null, "ev_ebit": null, "ev_sales": 4.164, "ev_fcf": -5.9563, "earnings_yield": null, "fcf_yield": -0.1679, "price_to_sales": 3.7931, "price_to_book": null, "price_to_cashflow": null, "ebitda_to_ev": null, "sales_yield": 0.2402 }, "yield": { "dividend_yield": 0, "buyback_yield": -0.0953, "shareholder_yield": -0.0953, "debt_paydown_yield": 0, "total_yield": -0.0953 }, "quality": { "gross_margin": 0.3162, "operating_margin": -0.7131, "net_margin": -0.7972, "ebitda_margin": -0.5906, "fcf_margin": -0.6991, "roe": 1.2771, "roa": -0.6572, "roic": null, "roc_greenblatt": 1.3568, "asset_turnover": 0.8244, "cash_conversion": 0.877, "accruals_ratio": -0.0898, "sbc_to_revenue": null, "piotroski_f_score": 3, "altman_z_score": null, "earnings_stability_5y": 0.5326, "revenue_stability_5y": 0.2103, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.2606, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": null, "net_debt_to_ebitda": -0.6281, "debt_to_assets": 0.3358, "interest_coverage": -9.575, "current_ratio": 0.4505, "quick_ratio": 0.4505, "net_debt": 5362659, "local_beta": -0.9932, "volatility_252d": 1.1253, "volatility_60d": 2.8097, "max_drawdown_12m": -0.6269, "risk_adjusted_momentum": -0.1066 }, "growth": { "revenue_growth_1y": -0.1968, "revenue_growth_3y_cagr": -0.1288, "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": -0.1968, "earnings_growth": null }, "momentum": { "price_return_1m": -0.4318, "price_return_3m": -0.6269, "price_return_6m": 0.3514, "price_return_9m": -0.0909, "price_return_12m": -0.5, "price_return_12m_ex1m": -0.12, "momentum_6m": 0.3514, "momentum_12m": -0.5, "momentum_12_1": -0.12, "distance_from_52w_high": -0.6269, "distance_from_52w_low": 0.3514, "relative_strength": -0.8021 }, "raw_ttm": { "revenue_ttm": 14457232, "gross_profit_ttm": 4570784, "ebit_ttm": -10308731, "ebitda_ttm": -8538294, "net_income_ttm": -11524691, "eps_diluted_ttm": -0.0525, "operating_cash_flow_ttm": -9949287, "capital_expenditure_ttm": -157668, "fcf_ttm": -10106955, "dividends_paid_ttm": 0, "share_repurchases_ttm": null, "shares_issued_ttm": 5226083, "interest_expense_ttm": 1076631, "cash_and_equivalents": 526220, "total_current_assets": 11280451, "total_current_liabilities": 25042063, "net_ppe": 4567807, "total_assets": 17536756, "total_debt": 5888879, "total_equity": -9024101, "net_working_capital": -12165899, "book_value_per_share": -0.0411, "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": 58, "quality_composite": 57, "momentum_composite": 56, "growth_composite": 56, "yield_composite": 58, "svqf_composite": 52, "vc1_composite": 58, "vc2_composite": 58, "vc3_composite": 58, "trending_value_composite": null, "overall_composite": 63, "quality_value_composite": 0.425, "os_score": 0.37, "value_percentile": 0.42, "quality_percentile": 0.43, "momentum_percentile": 0.44, "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": 90, "small_cap_core_rank": 58, "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": 11577, "ticker_id": 36448, "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": "2026-06-07T20:10:52.453595+00:00", "batch_id": "", "os_score_delta": null, "price_close": 0.25, "market_cap": 54837813, "market_cap_usd": 54837813, "enterprise_value": 60200472, "shares_outstanding": 219351252, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": null, "ptbv_ratio": null, "ps_ratio": 3.79310597, "pcf_ratio": null, "pfcf_ratio": -5.42575019, "ev_ebitda": null, "ev_ebit": null, "ev_sales": 4.16403859, "ev_fcf": -5.95634115, "earnings_yield": null, "fcf_yield": -0.1678883, "dividend_yield": 0, "buyback_yield": -0.09530072, "shareholder_yield": -0.09530072, "debt_paydown_yield": 0, "total_yield": -0.09530072, "gross_margin": 0.316159, "operating_margin": -0.71305012, "net_margin": -0.79715751, "ebitda_margin": -0.59058982, "fcf_margin": -0.69909337, "roe": 1.27710129, "roa": -0.65717348, "roic": null, "roc_greenblatt": 1.35675259, "asset_turnover": 0.82439603, "cash_conversion": 0.87698273, "accruals_ratio": -0.0898344, "sbc_to_revenue": null, "debt_to_equity": null, "net_debt_to_ebitda": -0.62807149, "debt_to_assets": 0.33580207, "interest_coverage": -9.57498995, "current_ratio": 0.45046013, "quick_ratio": 0.45046013, "net_debt": 5362659, "revenue_growth_1y": -0.1967834, "revenue_growth_3y_cagr": -0.12880289, "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": 3, "altman_z_score": null, "earnings_stability_5y": 0.532555, "revenue_stability_5y": 0.210278, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.43181818, "price_return_3m": -0.62686567, "price_return_6m": 0.35135135, "price_return_9m": -0.09090909, "price_return_12m": -0.5, "price_return_12m_ex1m": -0.12, "distance_from_52w_high": -0.62686567, "distance_from_52w_low": 0.35135135, "relative_strength": -0.80210641, "local_beta": -0.9932, "volatility_252d": 1.125254, "volatility_60d": 2.809683, "max_drawdown_12m": -0.62686567, "revenue_ttm": 14457232, "gross_profit_ttm": 4570784, "ebit_ttm": -10308731, "ebitda_ttm": -8538294, "net_income_ttm": -11524691, "eps_diluted_ttm": -0.05253989, "operating_cash_flow_ttm": -9949287, "capital_expenditure_ttm": -157668, "fcf_ttm": -10106955, "dividends_paid_ttm": 0, "share_repurchases_ttm": null, "shares_issued_ttm": 5226083, "interest_expense_ttm": 1076631, "cash_and_equivalents": 526220, "total_current_assets": 11280451, "total_current_liabilities": 25042063, "net_ppe": 4567807, "total_assets": 17536756, "total_debt": 5888879, "total_equity": -9024101, "net_working_capital": -12165899, "book_value_per_share": -0.04113996, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": null, "universe_ticker_count": null, "sector": "Industrials", "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": 58, "quality_composite": 57, "momentum_composite": 56, "growth_composite": 56, "yield_composite": 58, "svqf_composite": 52, "vc1_composite": 58, "vc2_composite": 58, "vc3_composite": 58, "trending_value_composite": null, "overall_composite": 63, "factor_coverage": 0.697, "signal_confidence": 0.697, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 90, "small_cap_core_rank": 58, "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": 0.25, "os": 0.37, "value": 0.42, "quality": 0.43, "momentum": 0.44, "confidence": 0.697, "coverage": 0.697, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": -0.0953, "roe": 1.2771, "momentum_12_1": -0.12, "complete_fields": { "id": 11577, "ticker_id": 36448, "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": "2026-06-07T20:10:52.453595+00:00", "batch_id": "", "os_score_delta": null, "price_close": 0.25, "market_cap": 54837813, "market_cap_usd": 54837813, "enterprise_value": 60200472, "shares_outstanding": 219351252, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": null, "ptbv_ratio": null, "ps_ratio": 3.79310597, "pcf_ratio": null, "pfcf_ratio": -5.42575019, "ev_ebitda": null, "ev_ebit": null, "ev_sales": 4.16403859, "ev_fcf": -5.95634115, "earnings_yield": null, "fcf_yield": -0.1678883, "dividend_yield": 0, "buyback_yield": -0.09530072, "shareholder_yield": -0.09530072, "debt_paydown_yield": 0, "total_yield": -0.09530072, "gross_margin": 0.316159, "operating_margin": -0.71305012, "net_margin": -0.79715751, "ebitda_margin": -0.59058982, "fcf_margin": -0.69909337, "roe": 1.27710129, "roa": -0.65717348, "roic": null, "roc_greenblatt": 1.35675259, "asset_turnover": 0.82439603, "cash_conversion": 0.87698273, "accruals_ratio": -0.0898344, "sbc_to_revenue": null, "debt_to_equity": null, "net_debt_to_ebitda": -0.62807149, "debt_to_assets": 0.33580207, "interest_coverage": -9.57498995, "current_ratio": 0.45046013, "quick_ratio": 0.45046013, "net_debt": 5362659, "revenue_growth_1y": -0.1967834, "revenue_growth_3y_cagr": -0.12880289, "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": 3, "altman_z_score": null, "earnings_stability_5y": 0.532555, "revenue_stability_5y": 0.210278, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.43181818, "price_return_3m": -0.62686567, "price_return_6m": 0.35135135, "price_return_9m": -0.09090909, "price_return_12m": -0.5, "price_return_12m_ex1m": -0.12, "distance_from_52w_high": -0.62686567, "distance_from_52w_low": 0.35135135, "relative_strength": -0.80210641, "local_beta": -0.9932, "volatility_252d": 1.125254, "volatility_60d": 2.809683, "max_drawdown_12m": -0.62686567, "revenue_ttm": 14457232, "gross_profit_ttm": 4570784, "ebit_ttm": -10308731, "ebitda_ttm": -8538294, "net_income_ttm": -11524691, "eps_diluted_ttm": -0.05253989, "operating_cash_flow_ttm": -9949287, "capital_expenditure_ttm": -157668, "fcf_ttm": -10106955, "dividends_paid_ttm": 0, "share_repurchases_ttm": null, "shares_issued_ttm": 5226083, "interest_expense_ttm": 1076631, "cash_and_equivalents": 526220, "total_current_assets": 11280451, "total_current_liabilities": 25042063, "net_ppe": 4567807, "total_assets": 17536756, "total_debt": 5888879, "total_equity": -9024101, "net_working_capital": -12165899, "book_value_per_share": -0.04113996, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": null, "universe_ticker_count": null, "sector": "Industrials", "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": 58, "quality_composite": 57, "momentum_composite": 56, "growth_composite": 56, "yield_composite": 58, "svqf_composite": 52, "vc1_composite": 58, "vc2_composite": 58, "vc3_composite": 58, "trending_value_composite": null, "overall_composite": 63, "factor_coverage": 0.697, "signal_confidence": 0.697, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 90, "small_cap_core_rank": 58, "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": "2026-06-07T19:58:17.880185+00:00", "is_restated": false, "income_statement": { "revenue": 12572204, "cost_of_revenue": 8772228, "gross_profit": 3799976, "ebit": -12754720, "ebitda": -11676899, "pretax_income": null, "tax_provision": null, "net_income": -14758682, "net_income_to_common": -14758682, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1088707, "total_current_assets": 10735579, "total_assets": 17285484, "short_term_debt": 2743683, "long_term_debt": 157594, "total_debt": 6648181, "total_liabilities": null, "total_equity": -10428918, "shares_outstanding": 202431729, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -10094513, "capital_expenditure": -261984, "free_cash_flow": -10356497, "dividends_paid": 0, "share_repurchases": null, "shares_issued": 5226083, "net_debt_issued": 622075 }, "complete_fields": { "id": 423929, "ticker_id": 36448, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "CAD", "fetched_at": "2026-06-07T19:58:17.880185+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "-11676899", "netIncome": "-14758682", "grossProfit": "3799976", "totalRevenue": "12572204", "costOfRevenue": "8772228", "interestExpense": "1114188", "operatingIncome": "-12754720", "fiscalDateEnding": "2025-12-31", "researchAndDevelopment": "872148", "depreciationAndAmortization": "2070595" }, "balance": { "totalDebt": "6648181", "totalAssets": "17285484", "longTermDebt": "157594", "shortTermDebt": "2743683", "preferredStock": null, "fiscalDateEnding": "2025-12-31", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": "202431729", "totalCurrentAssets": "10735579", "totalShareholderEquity": "-10428918", "totalCurrentLiabilities": "26158867", "propertyPlantEquipmentNet": "4829216", "cashAndShortTermInvestments": "1088707" }, "cashflow": { "freeCashFlow": "-10356497", "dividendsPaid": "0", "issuanceOfDebt": "2085000", "issuanceOfStock": "5226083", "repaymentOfDebt": "-1462925", "fiscalDateEnding": "2025-12-31", "operatingCashflow": "-10094513", "repurchaseOfStock": null, "capitalExpenditures": "-261984" } }, "revenue": 12572204, "cost_of_revenue": 8772228, "gross_profit": 3799976, "research_and_development": 872148, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -12754720, "depreciation_amortisation": 2070595, "ebitda": -11676899, "interest_expense": 1114188, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": -14758682, "net_income_continuing_ops": null, "net_income_to_common": -14758682, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1088707, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 10735579, "net_ppe": 4829216, "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": 17285484, "short_term_debt": 2743683, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 26158867, "long_term_debt": 157594, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 6648181, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": -10428918, "shares_outstanding": 202431729, "operating_cash_flow": -10094513, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -261984, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": 0, "share_repurchases": null, "shares_issued": 5226083, "net_debt_issued": 622075, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": -10356497, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "-11676899", "netIncome": "-14758682", "grossProfit": "3799976", "totalRevenue": "12572204", "costOfRevenue": "8772228", "interestExpense": "1114188", "operatingIncome": "-12754720", "fiscalDateEnding": "2025-12-31", "researchAndDevelopment": "872148", "depreciationAndAmortization": "2070595" }, "balance": { "totalDebt": "6648181", "totalAssets": "17285484", "longTermDebt": "157594", "shortTermDebt": "2743683", "preferredStock": null, "fiscalDateEnding": "2025-12-31", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": "202431729", "totalCurrentAssets": "10735579", "totalShareholderEquity": "-10428918", "totalCurrentLiabilities": "26158867", "propertyPlantEquipmentNet": "4829216", "cashAndShortTermInvestments": "1088707" }, "cashflow": { "freeCashFlow": "-10356497", "dividendsPaid": "0", "issuanceOfDebt": "2085000", "issuanceOfStock": "5226083", "repaymentOfDebt": "-1462925", "fiscalDateEnding": "2025-12-31", "operatingCashflow": "-10094513", "repurchaseOfStock": null, "capitalExpenditures": "-261984" } } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "CAD", "fetched_at": "2026-06-07T19:58:17.880185+00:00", "is_restated": false, "income_statement": { "revenue": 15652321, "cost_of_revenue": 10353134, "gross_profit": 5299187, "ebit": -6489594, "ebitda": -4042529, "pretax_income": null, "tax_provision": null, "net_income": -6674750, "net_income_to_common": -6674750, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2975461, "total_current_assets": 19351220, "total_assets": 29200675, "short_term_debt": 2343244, "long_term_debt": 892207, "total_debt": 9010919, "total_liabilities": null, "total_equity": -3463388, "shares_outstanding": 184143645, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -2100775, "capital_expenditure": -624768, "free_cash_flow": -2725543, "dividends_paid": 0, "share_repurchases": null, "shares_issued": 2804600, "net_debt_issued": -1984287 }, "complete_fields": { "id": 423934, "ticker_id": 36448, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "CAD", "fetched_at": "2026-06-07T19:58:17.880185+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "-4042529", "netIncome": "-6674750", "grossProfit": "5299187", "totalRevenue": "15652321", "costOfRevenue": "10353134", "interestExpense": "1226792", "operatingIncome": "-6489594", "fiscalDateEnding": "2024-12-31", "researchAndDevelopment": "785894", "depreciationAndAmortization": "1405429" }, "balance": { "totalDebt": "9010919", "totalAssets": "29200675", "longTermDebt": "892207", "shortTermDebt": "2343244", "preferredStock": null, "fiscalDateEnding": "2024-12-31", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": "184143645", "totalCurrentAssets": "19351220", "totalShareholderEquity": "-3463388", "totalCurrentLiabilities": "28567765", "propertyPlantEquipmentNet": "7602199", "cashAndShortTermInvestments": "2975461" }, "cashflow": { "freeCashFlow": "-2725543", "dividendsPaid": "0", "issuanceOfDebt": "1000000", "issuanceOfStock": "2804600", "repaymentOfDebt": "-2984287", "fiscalDateEnding": "2024-12-31", "operatingCashflow": "-2100775", "repurchaseOfStock": null, "capitalExpenditures": "-624768" } }, "revenue": 15652321, "cost_of_revenue": 10353134, "gross_profit": 5299187, "research_and_development": 785894, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -6489594, "depreciation_amortisation": 1405429, "ebitda": -4042529, "interest_expense": 1226792, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": -6674750, "net_income_continuing_ops": null, "net_income_to_common": -6674750, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 2975461, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 19351220, "net_ppe": 7602199, "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": 29200675, "short_term_debt": 2343244, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 28567765, "long_term_debt": 892207, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 9010919, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": -3463388, "shares_outstanding": 184143645, "operating_cash_flow": -2100775, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -624768, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": 0, "share_repurchases": null, "shares_issued": 2804600, "net_debt_issued": -1984287, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": -2725543, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "-4042529", "netIncome": "-6674750", "grossProfit": "5299187", "totalRevenue": "15652321", "costOfRevenue": "10353134", "interestExpense": "1226792", "operatingIncome": "-6489594", "fiscalDateEnding": "2024-12-31", "researchAndDevelopment": "785894", "depreciationAndAmortization": "1405429" }, "balance": { "totalDebt": "9010919", "totalAssets": "29200675", "longTermDebt": "892207", "shortTermDebt": "2343244", "preferredStock": null, "fiscalDateEnding": "2024-12-31", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": "184143645", "totalCurrentAssets": "19351220", "totalShareholderEquity": "-3463388", "totalCurrentLiabilities": "28567765", "propertyPlantEquipmentNet": "7602199", "cashAndShortTermInvestments": "2975461" }, "cashflow": { "freeCashFlow": "-2725543", "dividendsPaid": "0", "issuanceOfDebt": "1000000", "issuanceOfStock": "2804600", "repaymentOfDebt": "-2984287", "fiscalDateEnding": "2024-12-31", "operatingCashflow": "-2100775", "repurchaseOfStock": null, "capitalExpenditures": "-624768" } } }, { "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "CAD", "fetched_at": "2026-06-07T19:58:17.880185+00:00", "is_restated": false, "income_statement": { "revenue": 12345081, "cost_of_revenue": 8903647, "gross_profit": 3441434, "ebit": -27074700, "ebitda": -25616967, "pretax_income": null, "tax_provision": null, "net_income": -28504174, "net_income_to_common": -28504174, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1802616, "total_current_assets": 16803425, "total_assets": 28435351, "short_term_debt": 1222572, "long_term_debt": 2870694, "total_debt": 9200158, "total_liabilities": null, "total_equity": -2828577, "shares_outstanding": 178880395, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -12045503, "capital_expenditure": -324780, "free_cash_flow": -12370283, "dividends_paid": 0, "share_repurchases": null, "shares_issued": 4960483, "net_debt_issued": 2758283 }, "complete_fields": { "id": 423936, "ticker_id": 36448, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "CAD", "fetched_at": "2026-06-07T19:58:17.880185+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "-25616967", "netIncome": "-28504174", "grossProfit": "3441434", "totalRevenue": "12345081", "costOfRevenue": "8903647", "interestExpense": "904822", "operatingIncome": "-27074700", "fiscalDateEnding": "2023-12-31", "researchAndDevelopment": "2212488", "depreciationAndAmortization": "2204132" }, "balance": { "totalDebt": "9200158", "totalAssets": "28435351", "longTermDebt": "2870694", "shortTermDebt": "1222572", "preferredStock": null, "fiscalDateEnding": "2023-12-31", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": "178880395", "totalCurrentAssets": "16803425", "totalShareholderEquity": "-2828577", "totalCurrentLiabilities": "23811144", "propertyPlantEquipmentNet": "7055862", "cashAndShortTermInvestments": "1802616" }, "cashflow": { "freeCashFlow": "-12370283", "dividendsPaid": "0", "issuanceOfDebt": "4163660", "issuanceOfStock": "4960483", "repaymentOfDebt": "-1405377", "fiscalDateEnding": "2023-12-31", "operatingCashflow": "-12045503", "repurchaseOfStock": null, "capitalExpenditures": "-324780" } }, "revenue": 12345081, "cost_of_revenue": 8903647, "gross_profit": 3441434, "research_and_development": 2212488, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -27074700, "depreciation_amortisation": 2204132, "ebitda": -25616967, "interest_expense": 904822, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": -28504174, "net_income_continuing_ops": null, "net_income_to_common": -28504174, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1802616, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 16803425, "net_ppe": 7055862, "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": 28435351, "short_term_debt": 1222572, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 23811144, "long_term_debt": 2870694, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 9200158, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": -2828577, "shares_outstanding": 178880395, "operating_cash_flow": -12045503, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -324780, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": 0, "share_repurchases": null, "shares_issued": 4960483, "net_debt_issued": 2758283, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": -12370283, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "-25616967", "netIncome": "-28504174", "grossProfit": "3441434", "totalRevenue": "12345081", "costOfRevenue": "8903647", "interestExpense": "904822", "operatingIncome": "-27074700", "fiscalDateEnding": "2023-12-31", "researchAndDevelopment": "2212488", "depreciationAndAmortization": "2204132" }, "balance": { "totalDebt": "9200158", "totalAssets": "28435351", "longTermDebt": "2870694", "shortTermDebt": "1222572", "preferredStock": null, "fiscalDateEnding": "2023-12-31", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": "178880395", "totalCurrentAssets": "16803425", "totalShareholderEquity": "-2828577", "totalCurrentLiabilities": "23811144", "propertyPlantEquipmentNet": "7055862", "cashAndShortTermInvestments": "1802616" }, "cashflow": { "freeCashFlow": "-12370283", "dividendsPaid": "0", "issuanceOfDebt": "4163660", "issuanceOfStock": "4960483", "repaymentOfDebt": "-1405377", "fiscalDateEnding": "2023-12-31", "operatingCashflow": "-12045503", "repurchaseOfStock": null, "capitalExpenditures": "-324780" } } }, { "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "CAD", "fetched_at": "2026-06-07T19:58:17.880185+00:00", "is_restated": false, "income_statement": { "revenue": 19013503, "cost_of_revenue": 10869616, "gross_profit": 8143887, "ebit": -23199520, "ebitda": -29304259, "pretax_income": null, "tax_provision": null, "net_income": -32167027, "net_income_to_common": -32167027, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 3445649, "total_current_assets": 27448182, "total_assets": 47666750, "short_term_debt": 1061819, "long_term_debt": 320070, "total_debt": 6915583, "total_liabilities": null, "total_equity": 16868927, "shares_outstanding": 173580395, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -11128885, "capital_expenditure": -686424, "free_cash_flow": -11815309, "dividends_paid": 0, "share_repurchases": 0, "shares_issued": 1318980, "net_debt_issued": 376681 }, "complete_fields": { "id": 423937, "ticker_id": 36448, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "CAD", "fetched_at": "2026-06-07T19:58:17.880185+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "-29304259", "netIncome": "-32167027", "grossProfit": "8143887", "totalRevenue": "19013503", "costOfRevenue": "10869616", "interestExpense": "669032", "operatingIncome": "-23199520", "fiscalDateEnding": "2022-12-31", "researchAndDevelopment": "2317973", "depreciationAndAmortization": "2117752" }, "balance": { "totalDebt": "6915583", "totalAssets": "47666750", "longTermDebt": "320070", "shortTermDebt": "1061819", "preferredStock": null, "fiscalDateEnding": "2022-12-31", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": "173580395", "totalCurrentAssets": "27448182", "totalShareholderEquity": "16868927", "totalCurrentLiabilities": "25797473", "propertyPlantEquipmentNet": "8212197", "cashAndShortTermInvestments": "3445649" }, "cashflow": { "freeCashFlow": "-11815309", "dividendsPaid": "0", "issuanceOfDebt": "1284843", "issuanceOfStock": "1318980", "repaymentOfDebt": "-908162", "fiscalDateEnding": "2022-12-31", "operatingCashflow": "-11128885", "repurchaseOfStock": "0", "capitalExpenditures": "-686424" } }, "revenue": 19013503, "cost_of_revenue": 10869616, "gross_profit": 8143887, "research_and_development": 2317973, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -23199520, "depreciation_amortisation": 2117752, "ebitda": -29304259, "interest_expense": 669032, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": -32167027, "net_income_continuing_ops": null, "net_income_to_common": -32167027, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 3445649, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 27448182, "net_ppe": 8212197, "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": 47666750, "short_term_debt": 1061819, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 25797473, "long_term_debt": 320070, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 6915583, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 16868927, "shares_outstanding": 173580395, "operating_cash_flow": -11128885, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -686424, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": 0, "share_repurchases": 0, "shares_issued": 1318980, "net_debt_issued": 376681, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": -11815309, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "-29304259", "netIncome": "-32167027", "grossProfit": "8143887", "totalRevenue": "19013503", "costOfRevenue": "10869616", "interestExpense": "669032", "operatingIncome": "-23199520", "fiscalDateEnding": "2022-12-31", "researchAndDevelopment": "2317973", "depreciationAndAmortization": "2117752" }, "balance": { "totalDebt": "6915583", "totalAssets": "47666750", "longTermDebt": "320070", "shortTermDebt": "1061819", "preferredStock": null, "fiscalDateEnding": "2022-12-31", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": "173580395", "totalCurrentAssets": "27448182", "totalShareholderEquity": "16868927", "totalCurrentLiabilities": "25797473", "propertyPlantEquipmentNet": "8212197", "cashAndShortTermInvestments": "3445649" }, "cashflow": { "freeCashFlow": "-11815309", "dividendsPaid": "0", "issuanceOfDebt": "1284843", "issuanceOfStock": "1318980", "repaymentOfDebt": "-908162", "fiscalDateEnding": "2022-12-31", "operatingCashflow": "-11128885", "repurchaseOfStock": "0", "capitalExpenditures": "-686424" } } }, { "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "CAD", "fetched_at": "2026-06-07T19:58:17.880185+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": -4183617, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 423938, "ticker_id": 36448, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "CAD", "fetched_at": "2026-06-07T19:58:17.880185+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": null, "repaymentOfDebt": null, "fiscalDateEnding": "2021-12-31", "operatingCashflow": null, "repurchaseOfStock": "-4183617", "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": -4183617, "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": "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": null, "repaymentOfDebt": null, "fiscalDateEnding": "2021-12-31", "operatingCashflow": null, "repurchaseOfStock": "-4183617", "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": "2026-06-07T19:58:17.880185+00:00", "is_restated": false, "income_statement": { "revenue": 4872563, "cost_of_revenue": 3303272, "gross_profit": 1569291, "ebit": -801323, "ebitda": -460790, "pretax_income": null, "tax_provision": null, "net_income": -1027998, "net_income_to_common": -1027998, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 526220, "total_current_assets": 11280451, "total_assets": 17536756, "short_term_debt": 2121933, "long_term_debt": 141317, "total_debt": 5888879, "total_liabilities": null, "total_equity": -9024101, "shares_outstanding": 206611415, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -1882783, "capital_expenditure": -12093, "free_cash_flow": -1894876, "dividends_paid": 0, "share_repurchases": null, "shares_issued": 1973449, "net_debt_issued": -619776 }, "complete_fields": { "id": 423927, "ticker_id": 36448, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 2, "currency_reported": "CAD", "fetched_at": "2026-06-07T19:58:17.880185+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "-460790", "netIncome": "-1027998", "grossProfit": "1569291", "totalRevenue": "4872563", "costOfRevenue": "3303272", "interestExpense": "251053", "operatingIncome": "-801323", "fiscalDateEnding": "2026-03-31", "researchAndDevelopment": "132020", "depreciationAndAmortization": "316155" }, "balance": { "totalDebt": "5888879", "totalAssets": "17536756", "longTermDebt": "141317", "shortTermDebt": "2121933", "preferredStock": null, "fiscalDateEnding": "2026-03-31", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": "206611415", "totalCurrentAssets": "11280451", "totalShareholderEquity": "-9024101", "totalCurrentLiabilities": "25042063", "propertyPlantEquipmentNet": "4567807", "cashAndShortTermInvestments": "526220" }, "cashflow": { "freeCashFlow": "-1894876", "dividendsPaid": "0", "issuanceOfDebt": "800000", "issuanceOfStock": "1973449", "repaymentOfDebt": "-1419776", "fiscalDateEnding": "2026-03-31", "operatingCashflow": "-1882783", "repurchaseOfStock": null, "capitalExpenditures": "-12093" } }, "revenue": 4872563, "cost_of_revenue": 3303272, "gross_profit": 1569291, "research_and_development": 132020, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -801323, "depreciation_amortisation": 316155, "ebitda": -460790, "interest_expense": 251053, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": -1027998, "net_income_continuing_ops": null, "net_income_to_common": -1027998, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 526220, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 11280451, "net_ppe": 4567807, "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": 17536756, "short_term_debt": 2121933, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 25042063, "long_term_debt": 141317, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 5888879, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": -9024101, "shares_outstanding": 206611415, "operating_cash_flow": -1882783, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -12093, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": 0, "share_repurchases": null, "shares_issued": 1973449, "net_debt_issued": -619776, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": -1894876, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "-460790", "netIncome": "-1027998", "grossProfit": "1569291", "totalRevenue": "4872563", "costOfRevenue": "3303272", "interestExpense": "251053", "operatingIncome": "-801323", "fiscalDateEnding": "2026-03-31", "researchAndDevelopment": "132020", "depreciationAndAmortization": "316155" }, "balance": { "totalDebt": "5888879", "totalAssets": "17536756", "longTermDebt": "141317", "shortTermDebt": "2121933", "preferredStock": null, "fiscalDateEnding": "2026-03-31", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": "206611415", "totalCurrentAssets": "11280451", "totalShareholderEquity": "-9024101", "totalCurrentLiabilities": "25042063", "propertyPlantEquipmentNet": "4567807", "cashAndShortTermInvestments": "526220" }, "cashflow": { "freeCashFlow": "-1894876", "dividendsPaid": "0", "issuanceOfDebt": "800000", "issuanceOfStock": "1973449", "repaymentOfDebt": "-1419776", "fiscalDateEnding": "2026-03-31", "operatingCashflow": "-1882783", "repurchaseOfStock": null, "capitalExpenditures": "-12093" } } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider": "yFinance", "currency_reported": "CAD", "fetched_at": "2026-06-07T19:58:17.880185+00:00", "is_restated": false, "income_statement": { "revenue": 3327482, "cost_of_revenue": 2770601, "gross_profit": 556881, "ebit": -5169181, "ebitda": -3977961, "pretax_income": null, "tax_provision": null, "net_income": -5322637, "net_income_to_common": -5322637, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1088707, "total_current_assets": 10735579, "total_assets": 17285484, "short_term_debt": 2743683, "long_term_debt": 157594, "total_debt": 6648181, "total_liabilities": null, "total_equity": -10428918, "shares_outstanding": 202431729, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -3984665, "capital_expenditure": -7437, "free_cash_flow": -3992102, "dividends_paid": 0, "share_repurchases": null, "shares_issued": 5226083, "net_debt_issued": -99183 }, "complete_fields": { "id": 423928, "ticker_id": 36448, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 2, "currency_reported": "CAD", "fetched_at": "2026-06-07T19:58:17.880185+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "-3977961", "netIncome": "-5322637", "grossProfit": "556881", "totalRevenue": "3327482", "costOfRevenue": "2770601", "interestExpense": "281182", "operatingIncome": "-5169181", "fiscalDateEnding": "2025-12-31", "researchAndDevelopment": "-63843", "depreciationAndAmortization": "1166494" }, "balance": { "totalDebt": "6648181", "totalAssets": "17285484", "longTermDebt": "157594", "shortTermDebt": "2743683", "preferredStock": null, "fiscalDateEnding": "2025-12-31", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": "202431729", "totalCurrentAssets": "10735579", "totalShareholderEquity": "-10428918", "totalCurrentLiabilities": "26158867", "propertyPlantEquipmentNet": "4829216", "cashAndShortTermInvestments": "1088707" }, "cashflow": { "freeCashFlow": "-3992102", "dividendsPaid": "0", "issuanceOfDebt": "0", "issuanceOfStock": "5226083", "repaymentOfDebt": "-99183", "fiscalDateEnding": "2025-12-31", "operatingCashflow": "-3984665", "repurchaseOfStock": null, "capitalExpenditures": "-7437" } }, "revenue": 3327482, "cost_of_revenue": 2770601, "gross_profit": 556881, "research_and_development": -63843, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -5169181, "depreciation_amortisation": 1166494, "ebitda": -3977961, "interest_expense": 281182, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": -5322637, "net_income_continuing_ops": null, "net_income_to_common": -5322637, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1088707, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 10735579, "net_ppe": 4829216, "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": 17285484, "short_term_debt": 2743683, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 26158867, "long_term_debt": 157594, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 6648181, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": -10428918, "shares_outstanding": 202431729, "operating_cash_flow": -3984665, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -7437, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": 0, "share_repurchases": null, "shares_issued": 5226083, "net_debt_issued": -99183, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": -3992102, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "-3977961", "netIncome": "-5322637", "grossProfit": "556881", "totalRevenue": "3327482", "costOfRevenue": "2770601", "interestExpense": "281182", "operatingIncome": "-5169181", "fiscalDateEnding": "2025-12-31", "researchAndDevelopment": "-63843", "depreciationAndAmortization": "1166494" }, "balance": { "totalDebt": "6648181", "totalAssets": "17285484", "longTermDebt": "157594", "shortTermDebt": "2743683", "preferredStock": null, "fiscalDateEnding": "2025-12-31", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": "202431729", "totalCurrentAssets": "10735579", "totalShareholderEquity": "-10428918", "totalCurrentLiabilities": "26158867", "propertyPlantEquipmentNet": "4829216", "cashAndShortTermInvestments": "1088707" }, "cashflow": { "freeCashFlow": "-3992102", "dividendsPaid": "0", "issuanceOfDebt": "0", "issuanceOfStock": "5226083", "repaymentOfDebt": "-99183", "fiscalDateEnding": "2025-12-31", "operatingCashflow": "-3984665", "repurchaseOfStock": null, "capitalExpenditures": "-7437" } } }, { "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider": "yFinance", "currency_reported": "CAD", "fetched_at": "2026-06-07T19:58:17.880185+00:00", "is_restated": false, "income_statement": { "revenue": 3249540, "cost_of_revenue": 2475194, "gross_profit": 774346, "ebit": -1991735, "ebitda": -1724355, "pretax_income": null, "tax_provision": null, "net_income": -2258544, "net_income_to_common": -2258544, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 100349, "total_current_assets": 9672954, "total_assets": 18940693, "short_term_debt": 1060158, "long_term_debt": 1677686, "total_debt": 8288080, "total_liabilities": null, "total_equity": -10867714, "shares_outstanding": 187940110, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -1731113, "capital_expenditure": -81660, "free_cash_flow": -1812773, "dividends_paid": 0, "share_repurchases": null, "shares_issued": 0, "net_debt_issued": -303569 }, "complete_fields": { "id": 423930, "ticker_id": 36448, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 2, "currency_reported": "CAD", "fetched_at": "2026-06-07T19:58:17.880185+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "-1724355", "netIncome": "-2258544", "grossProfit": "774346", "totalRevenue": "3249540", "costOfRevenue": "2475194", "interestExpense": "269118", "operatingIncome": "-1991735", "fiscalDateEnding": "2025-09-30", "researchAndDevelopment": "201834", "depreciationAndAmortization": "265071" }, "balance": { "totalDebt": "8288080", "totalAssets": "18940693", "longTermDebt": "1677686", "shortTermDebt": "1060158", "preferredStock": null, "fiscalDateEnding": "2025-09-30", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": "187940110", "totalCurrentAssets": "9672954", "totalShareholderEquity": "-10867714", "totalCurrentLiabilities": "24960136", "propertyPlantEquipmentNet": "6748888", "cashAndShortTermInvestments": "100349" }, "cashflow": { "freeCashFlow": "-1812773", "dividendsPaid": "0", "issuanceOfDebt": "0", "issuanceOfStock": "0", "repaymentOfDebt": "-303569", "fiscalDateEnding": "2025-09-30", "operatingCashflow": "-1731113", "repurchaseOfStock": null, "capitalExpenditures": "-81660" } }, "revenue": 3249540, "cost_of_revenue": 2475194, "gross_profit": 774346, "research_and_development": 201834, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -1991735, "depreciation_amortisation": 265071, "ebitda": -1724355, "interest_expense": 269118, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": -2258544, "net_income_continuing_ops": null, "net_income_to_common": -2258544, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 100349, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 9672954, "net_ppe": 6748888, "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": 18940693, "short_term_debt": 1060158, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 24960136, "long_term_debt": 1677686, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 8288080, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": -10867714, "shares_outstanding": 187940110, "operating_cash_flow": -1731113, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -81660, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": 0, "share_repurchases": null, "shares_issued": 0, "net_debt_issued": -303569, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": -1812773, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "-1724355", "netIncome": "-2258544", "grossProfit": "774346", "totalRevenue": "3249540", "costOfRevenue": "2475194", "interestExpense": "269118", "operatingIncome": "-1991735", "fiscalDateEnding": "2025-09-30", "researchAndDevelopment": "201834", "depreciationAndAmortization": "265071" }, "balance": { "totalDebt": "8288080", "totalAssets": "18940693", "longTermDebt": "1677686", "shortTermDebt": "1060158", "preferredStock": null, "fiscalDateEnding": "2025-09-30", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": "187940110", "totalCurrentAssets": "9672954", "totalShareholderEquity": "-10867714", "totalCurrentLiabilities": "24960136", "propertyPlantEquipmentNet": "6748888", "cashAndShortTermInvestments": "100349" }, "cashflow": { "freeCashFlow": "-1812773", "dividendsPaid": "0", "issuanceOfDebt": "0", "issuanceOfStock": "0", "repaymentOfDebt": "-303569", "fiscalDateEnding": "2025-09-30", "operatingCashflow": "-1731113", "repurchaseOfStock": null, "capitalExpenditures": "-81660" } } }, { "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider": "yFinance", "currency_reported": "CAD", "fetched_at": "2026-06-07T19:58:17.880185+00:00", "is_restated": false, "income_statement": { "revenue": 3007647, "cost_of_revenue": 1337381, "gross_profit": 1670266, "ebit": -2346492, "ebitda": -2375188, "pretax_income": null, "tax_provision": null, "net_income": -2915512, "net_income_to_common": -2915512, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1195453, "total_current_assets": 11426912, "total_assets": 21961546, "short_term_debt": 1191849, "long_term_debt": 1730272, "total_debt": 8652426, "total_liabilities": null, "total_equity": -8542451, "shares_outstanding": 187310328, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -2350726, "capital_expenditure": -56478, "free_cash_flow": -2407204, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 1567500 }, "complete_fields": { "id": 423931, "ticker_id": 36448, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 2, "currency_reported": "CAD", "fetched_at": "2026-06-07T19:58:17.880185+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "-2375188", "netIncome": "-2915512", "grossProfit": "1670266", "totalRevenue": "3007647", "costOfRevenue": "1337381", "interestExpense": "275278", "operatingIncome": "-2346492", "fiscalDateEnding": "2025-06-30", "researchAndDevelopment": "424786", "depreciationAndAmortization": "265046" }, "balance": { "totalDebt": "8652426", "totalAssets": "21961546", "longTermDebt": "1730272", "shortTermDebt": "1191849", "preferredStock": null, "fiscalDateEnding": "2025-06-30", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": "187310328", "totalCurrentAssets": "11426912", "totalShareholderEquity": "-8542451", "totalCurrentLiabilities": "25476267", "propertyPlantEquipmentNet": "6994350", "cashAndShortTermInvestments": "1195453" }, "cashflow": { "freeCashFlow": "-2407204", "dividendsPaid": "0", "issuanceOfDebt": "2085000", "issuanceOfStock": null, "repaymentOfDebt": "-517500", "fiscalDateEnding": "2025-06-30", "operatingCashflow": "-2350726", "repurchaseOfStock": null, "capitalExpenditures": "-56478" } }, "revenue": 3007647, "cost_of_revenue": 1337381, "gross_profit": 1670266, "research_and_development": 424786, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -2346492, "depreciation_amortisation": 265046, "ebitda": -2375188, "interest_expense": 275278, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": -2915512, "net_income_continuing_ops": null, "net_income_to_common": -2915512, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1195453, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 11426912, "net_ppe": 6994350, "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": 21961546, "short_term_debt": 1191849, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 25476267, "long_term_debt": 1730272, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 8652426, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": -8542451, "shares_outstanding": 187310328, "operating_cash_flow": -2350726, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -56478, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 1567500, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": -2407204, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "-2375188", "netIncome": "-2915512", "grossProfit": "1670266", "totalRevenue": "3007647", "costOfRevenue": "1337381", "interestExpense": "275278", "operatingIncome": "-2346492", "fiscalDateEnding": "2025-06-30", "researchAndDevelopment": "424786", "depreciationAndAmortization": "265046" }, "balance": { "totalDebt": "8652426", "totalAssets": "21961546", "longTermDebt": "1730272", "shortTermDebt": "1191849", "preferredStock": null, "fiscalDateEnding": "2025-06-30", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": "187310328", "totalCurrentAssets": "11426912", "totalShareholderEquity": "-8542451", "totalCurrentLiabilities": "25476267", "propertyPlantEquipmentNet": "6994350", "cashAndShortTermInvestments": "1195453" }, "cashflow": { "freeCashFlow": "-2407204", "dividendsPaid": "0", "issuanceOfDebt": "2085000", "issuanceOfStock": null, "repaymentOfDebt": "-517500", "fiscalDateEnding": "2025-06-30", "operatingCashflow": "-2350726", "repurchaseOfStock": null, "capitalExpenditures": "-56478" } } }, { "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider": "yFinance", "currency_reported": "CAD", "fetched_at": "2026-06-07T19:58:17.880185+00:00", "is_restated": false, "income_statement": { "revenue": 2987535, "cost_of_revenue": 2189052, "gross_profit": 798483, "ebit": -3247311, "ebitda": -3579654, "pretax_income": null, "tax_provision": null, "net_income": -4261989, "net_income_to_common": -4261989, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 224172, "total_current_assets": 12129431, "total_assets": 25954377, "short_term_debt": 1176848, "long_term_debt": 610520, "total_debt": 7433708, "total_liabilities": null, "total_equity": -6643658, "shares_outstanding": 186685328, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -2028009, "capital_expenditure": -116409, "free_cash_flow": -2144418, "dividends_paid": 0, "share_repurchases": null, "shares_issued": 0, "net_debt_issued": -542673 }, "complete_fields": { "id": 423932, "ticker_id": 36448, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 2, "currency_reported": "CAD", "fetched_at": "2026-06-07T19:58:17.880185+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "-3579654", "netIncome": "-4261989", "grossProfit": "798483", "totalRevenue": "2987535", "costOfRevenue": "2189052", "interestExpense": "308351", "operatingIncome": "-3247311", "fiscalDateEnding": "2025-03-31", "researchAndDevelopment": "309371", "depreciationAndAmortization": "373984" }, "balance": { "totalDebt": "7433708", "totalAssets": "25954377", "longTermDebt": "610520", "shortTermDebt": "1176848", "preferredStock": null, "fiscalDateEnding": "2025-03-31", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": "186685328", "totalCurrentAssets": "12129431", "totalShareholderEquity": "-6643658", "totalCurrentLiabilities": "28832431", "propertyPlantEquipmentNet": "7246089", "cashAndShortTermInvestments": "224172" }, "cashflow": { "freeCashFlow": "-2144418", "dividendsPaid": "0", "issuanceOfDebt": "0", "issuanceOfStock": "0", "repaymentOfDebt": "-542673", "fiscalDateEnding": "2025-03-31", "operatingCashflow": "-2028009", "repurchaseOfStock": null, "capitalExpenditures": "-116409" } }, "revenue": 2987535, "cost_of_revenue": 2189052, "gross_profit": 798483, "research_and_development": 309371, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -3247311, "depreciation_amortisation": 373984, "ebitda": -3579654, "interest_expense": 308351, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": -4261989, "net_income_continuing_ops": null, "net_income_to_common": -4261989, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 224172, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 12129431, "net_ppe": 7246089, "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": 25954377, "short_term_debt": 1176848, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 28832431, "long_term_debt": 610520, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 7433708, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": -6643658, "shares_outstanding": 186685328, "operating_cash_flow": -2028009, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -116409, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": 0, "share_repurchases": null, "shares_issued": 0, "net_debt_issued": -542673, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": -2144418, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "-3579654", "netIncome": "-4261989", "grossProfit": "798483", "totalRevenue": "2987535", "costOfRevenue": "2189052", "interestExpense": "308351", "operatingIncome": "-3247311", "fiscalDateEnding": "2025-03-31", "researchAndDevelopment": "309371", "depreciationAndAmortization": "373984" }, "balance": { "totalDebt": "7433708", "totalAssets": "25954377", "longTermDebt": "610520", "shortTermDebt": "1176848", "preferredStock": null, "fiscalDateEnding": "2025-03-31", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": "186685328", "totalCurrentAssets": "12129431", "totalShareholderEquity": "-6643658", "totalCurrentLiabilities": "28832431", "propertyPlantEquipmentNet": "7246089", "cashAndShortTermInvestments": "224172" }, "cashflow": { "freeCashFlow": "-2144418", "dividendsPaid": "0", "issuanceOfDebt": "0", "issuanceOfStock": "0", "repaymentOfDebt": "-542673", "fiscalDateEnding": "2025-03-31", "operatingCashflow": "-2028009", "repurchaseOfStock": null, "capitalExpenditures": "-116409" } } }, { "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider": "yFinance", "currency_reported": "CAD", "fetched_at": "2026-06-07T19:58:17.880185+00:00", "is_restated": false, "income_statement": { "revenue": null, "cost_of_revenue": null, "gross_profit": null, "ebit": null, "ebitda": null, "pretax_income": null, "tax_provision": null, "net_income": null, "net_income_to_common": null, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": null, "total_current_assets": null, "total_assets": null, "short_term_debt": null, "long_term_debt": null, "total_debt": null, "total_liabilities": null, "total_equity": null, "shares_outstanding": null, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": null, "capital_expenditure": null, "free_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": 0, "net_debt_issued": null }, "complete_fields": { "id": 423933, "ticker_id": 36448, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 2, "currency_reported": "CAD", "fetched_at": "2026-06-07T19:58:17.880185+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": null, "issuanceOfDebt": null, "issuanceOfStock": "0", "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": null, "share_repurchases": null, "shares_issued": 0, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": null, "net_change_in_cash": null }, "raw_data": { "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": null, "issuanceOfDebt": null, "issuanceOfStock": "0", "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": "2026-06-07T19:58:17.880185+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": 423935, "ticker_id": 36448, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 2, "currency_reported": "CAD", "fetched_at": "2026-06-07T19:58:17.880185+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 }, "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 }, "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": "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" ] } } }