{ "ticker": { "uuid": "af1bbf6a-313c-4609-97f6-e98ba9a6a937", "symbol": "MDP", "name": "Medexus Pharmaceuticals Inc.", "exchange": "TOR", "exchange_name": "Toronto Stock Exchange", "country": "CA", "currency": "CAD", "sector": "Healthcare", "industry": "Drug Manufacturers - Specialty & Generic", "page_url": "https://sharemaestro.com/factors/ticker/af1bbf6a-313c-4609-97f6-e98ba9a6a937/", "api_url": "https://sharemaestro.com/factors/api/tickers/af1bbf6a-313c-4609-97f6-e98ba9a6a937/" }, "ticker_metadata": { "id": 36196, "uuid": "af1bbf6a-313c-4609-97f6-e98ba9a6a937", "symbol": "MDP", "name": "Medexus Pharmaceuticals Inc.", "asset_type": "equity", "market_cap": 125325480, "stock_exchange_id": 42, "industry": "Drug Manufacturers - Specialty & Generic", "sector": "Healthcare", "description": "Medexus Pharmaceuticals Inc. operates as a pharmaceutical company in Canada and the United States. The company focuses on various therapeutic areas comprising allergy, dermatology, hematology, oncology, rheumatology, and rare diseases. Its primary products include IXINITY, an intravenous recombinant factor IX therapeutic for use in patients with hemophilia B; Rasuvo and Metoject, a formulation of methotrexate designed to treat rheumatoid arthritis and other auto-immune diseases; Rupall, a prescription allergy medication; GRAFAPEX, an injection to treat allogeneic hematopoietic stem cell transplantation in adult and pediatric patients, acute myeloid leukemia (AML), and myelodysplastic syndrome (MDS); and Gleolan, an optical imaging agent for patients with glioma as an adjunct for the visualization of malignant tissue during surgery. The company's products portfolio also includes Cuvposa, a glycopyrrolate oral solution; Naproxen, a Pediapharm naproxen suspension; Otixal, a ciprofloxacin and flucinolone acetonide; Trispan, a triamcinolone hexacetonide injectable suspension; and Trecondyv, a bifunctional alkylating agent for use as part of a conditioning treatment for patients undergoing allogeneic hematopoietic stem cell transplantation. In addition, it offers over the counter products comprising Nyda, a topical treatment indicated for the eradication of head lice; Relaxa, an osmotic laxative to treat occasional constipation in adults; Oralvisc to reduce joint pain and enhance joint function in osteoarthritis of the knee; and Calcia Calcium and vitamin D products. The company was formerly known as Pediapharm Inc. and changed its name to Medexus Pharmaceuticals Inc. in December 2018. Medexus Pharmaceuticals Inc. was founded in 2000 and is based 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": "af1bbf6a-313c-4609-97f6-e98ba9a6a937", "symbol": "MDP", "name": "Medexus Pharmaceuticals Inc.", "exchange": "TOR", "exchange_name": "Toronto Stock Exchange", "country": "CA", "currency": "CAD", "sector": "Healthcare", "industry": "Drug Manufacturers - Specialty & Generic", "page_url": "https://sharemaestro.com/factors/ticker/af1bbf6a-313c-4609-97f6-e98ba9a6a937/", "api_url": "https://sharemaestro.com/factors/api/tickers/af1bbf6a-313c-4609-97f6-e98ba9a6a937/" }, "week_end_date": "2026-06-07", "universe": "CAD_CA", "score": { "os": 0.83, "value": 0.62, "quality": 0.77, "momentum": 0.67, "coverage": 0.879, "confidence": 0.786, "delta": null }, "headline_factors": { "price": 3.91, "market_cap": 126294489.71, "pe_ratio": null, "earnings_yield": 0.0284, "ebitda_to_ev": 0.1161, "shareholder_yield": -0.1517, "roe": -0.0052, "piotroski_f_score": 5, "momentum_12_1": 0.419, "volatility_252d": 0.3591 }, "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": "2025-03-31", "financials_age_days": 433, "has_full_data": true, "completeness_score": 0.8571, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T20:10:50.826608+00:00", "batch_id": "" }, "size": { "price_close": 3.91, "market_cap": 126294489.71, "market_cap_usd": 126294489.71, "enterprise_value": 136669489.71, "shares_outstanding": 32300381, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": null, "pb_ratio": 2.4189, "ptbv_ratio": 2.4189, "ps_ratio": 1.2701, "pcf_ratio": 7.2738, "pfcf_ratio": 7.3602, "ev_ebitda": 8.6129, "ev_ebit": 35.1516, "ev_sales": 1.3745, "ev_fcf": 7.9649, "earnings_yield": 0.0284, "fcf_yield": 0.1256, "price_to_sales": 1.2701, "price_to_book": 2.4189, "price_to_cashflow": 7.2738, "ebitda_to_ev": 0.1161, "sales_yield": 0.7276 }, "yield": { "dividend_yield": 0, "buyback_yield": -0.1517, "shareholder_yield": -0.1517, "debt_paydown_yield": 0.1269, "total_yield": -0.0248 }, "quality": { "gross_margin": 0.5387, "operating_margin": 0.0391, "net_margin": -0.0027, "ebitda_margin": 0.1596, "fcf_margin": 0.1726, "roe": -0.0052, "roa": -0.0018, "roic": 0.0466, "roc_greenblatt": 15.8049, "asset_turnover": 0.6416, "cash_conversion": -63.0846, "accruals_ratio": -0.1138, "sbc_to_revenue": null, "piotroski_f_score": 5, "altman_z_score": null, "earnings_stability_5y": 5.8721, "revenue_stability_5y": 0.1647, "eps_surprise_avg": 92.1475, "sue_score": 6.2382, "gross_profit_to_assets": 0.3457, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": null, "net_debt_to_ebitda": 0.6538, "debt_to_assets": 0.1636, "interest_coverage": 0.6292, "current_ratio": 1.1213, "quick_ratio": 1.1213, "net_debt": 10375000, "local_beta": 0.5117, "volatility_252d": 0.3591, "volatility_60d": 0.748, "max_drawdown_12m": -0.1894, "risk_adjusted_momentum": 1.1668 }, "growth": { "revenue_growth_1y": -0.0418, "revenue_growth_3y_cagr": 0.122, "revenue_growth_5y_cagr": null, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": 0.155, "book_value_growth_1y": 0.3038, "revenue_growth": -0.0418, "earnings_growth": null }, "momentum": { "price_return_1m": -0.0298, "price_return_3m": 0.2613, "price_return_6m": 0.4375, "price_return_9m": 0.2695, "price_return_12m": 0.3768, "price_return_12m_ex1m": 0.419, "momentum_6m": 0.4375, "momentum_12m": 0.3768, "momentum_12_1": 0.419, "distance_from_52w_high": -0.0298, "distance_from_52w_low": 0.4981, "relative_strength": 0.0747 }, "raw_ttm": { "revenue_ttm": 99434000, "gross_profit_ttm": 53570000, "ebit_ttm": 3888000, "ebitda_ttm": 15868000, "net_income_ttm": -272000, "eps_diluted_ttm": -0.0084, "operating_cash_flow_ttm": 17363000, "capital_expenditure_ttm": -204000, "fcf_ttm": 17159000, "dividends_paid_ttm": 0, "share_repurchases_ttm": null, "shares_issued_ttm": 19162000, "interest_expense_ttm": 6179000, "cash_and_equivalents": 14975000, "total_current_assets": 69966000, "total_current_liabilities": 62399000, "net_ppe": 457000, "total_assets": 154982000, "total_debt": 25350000, "total_equity": 52211000, "net_working_capital": -211000, "book_value_per_share": 1.6164, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 1.6164 }, "ranks": { "universe_ticker_count": 524, "rank_pe": 50, "rank_pb": 60, "rank_ptbv": 60, "rank_ps": 29, "rank_pcf": 32, "rank_ev_ebitda": 36, "rank_ev_ebit": 83, "rank_earnings_yield": 83, "rank_fcf_yield": 9, "rank_dividend_yield": 63, "rank_shareholder_yield": 98, "rank_total_yield": 90, "rank_roe": 77, "rank_roc": 2, "rank_roic": 64, "rank_gross_margin": 36, "rank_fcf_margin": 32, "rank_piotroski": 62, "rank_accruals": 20, "rank_sue": 1, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 80, "rank_momentum_12m": 45, "rank_momentum_12m_ex1m": 42, "rank_relative_strength": 45 }, "composites": { "value_composite": 38, "quality_composite": 23, "momentum_composite": 33, "growth_composite": 80, "yield_composite": 96, "svqf_composite": 27, "vc1_composite": 27, "vc2_composite": 66, "vc3_composite": 38, "trending_value_composite": null, "overall_composite": 17, "quality_value_composite": 0.6909, "os_score": 0.83, "value_percentile": 0.62, "quality_percentile": 0.77, "momentum_percentile": 0.67, "factor_coverage": 0.879, "signal_confidence": 0.786, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 94, "small_cap_core_rank": 65, "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": 11477, "ticker_id": 36196, "universe_id": 6, "week_end_date": "2026-06-07", "source_primary": "yfinance", "source_gaps": {}, "financials_period_end": "2025-03-31", "financials_age_days": 433, "has_full_data": true, "completeness_score": 0.8571, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T20:10:50.826608+00:00", "batch_id": "", "os_score_delta": null, "price_close": 3.91, "market_cap": 126294489.71, "market_cap_usd": 126294489.71, "enterprise_value": 136669489.71, "shares_outstanding": 32300381, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": 2.41892493, "ptbv_ratio": 2.41892493, "ps_ratio": 1.27013385, "pcf_ratio": 7.27377122, "pfcf_ratio": 7.36024767, "ev_ebitda": 8.61289953, "ev_ebit": 35.15161772, "ev_sales": 1.37447442, "ev_fcf": 7.96488663, "earnings_yield": 0.02844819, "fcf_yield": 0.12555107, "dividend_yield": 0, "buyback_yield": -0.15172475, "shareholder_yield": -0.15172475, "debt_paydown_yield": 0.12694932, "total_yield": -0.02477543, "gross_margin": 0.53874932, "operating_margin": 0.03910131, "net_margin": -0.00273548, "ebitda_margin": 0.15958324, "fcf_margin": 0.17256673, "roe": -0.00520963, "roa": -0.00175504, "roic": 0.04659189, "roc_greenblatt": 15.80487805, "asset_turnover": 0.64158418, "cash_conversion": -63.08455882, "accruals_ratio": -0.11378741, "sbc_to_revenue": null, "debt_to_equity": null, "net_debt_to_ebitda": 0.65383161, "debt_to_assets": 0.16356738, "interest_coverage": 0.62922803, "current_ratio": 1.12126797, "quick_ratio": 1.12126797, "net_debt": 10375000, "revenue_growth_1y": -0.04176765, "revenue_growth_3y_cagr": 0.12198033, "revenue_growth_5y_cagr": null, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": 0.15503036, "book_value_growth_1y": 0.3037862, "piotroski_f_score": 5, "altman_z_score": null, "earnings_stability_5y": 5.872065, "revenue_stability_5y": 0.164653, "eps_surprise_avg": 92.1475, "sue_score": 6.2382, "price_return_1m": -0.02977667, "price_return_3m": 0.26129032, "price_return_6m": 0.4375, "price_return_9m": 0.26948052, "price_return_12m": 0.37676056, "price_return_12m_ex1m": 0.41901408, "distance_from_52w_high": -0.02977667, "distance_from_52w_low": 0.49808429, "relative_strength": 0.07465415, "local_beta": 0.5117, "volatility_252d": 0.359114, "volatility_60d": 0.748024, "max_drawdown_12m": -0.18944099, "revenue_ttm": 99434000, "gross_profit_ttm": 53570000, "ebit_ttm": 3888000, "ebitda_ttm": 15868000, "net_income_ttm": -272000, "eps_diluted_ttm": -0.00842095, "operating_cash_flow_ttm": 17363000, "capital_expenditure_ttm": -204000, "fcf_ttm": 17159000, "dividends_paid_ttm": 0, "share_repurchases_ttm": null, "shares_issued_ttm": 19162000, "interest_expense_ttm": 6179000, "cash_and_equivalents": 14975000, "total_current_assets": 69966000, "total_current_liabilities": 62399000, "net_ppe": 457000, "total_assets": 154982000, "total_debt": 25350000, "total_equity": 52211000, "net_working_capital": -211000, "book_value_per_share": 1.61642056, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 1.61642056, "universe_ticker_count": 524, "sector": "Healthcare", "rank_pe": 50, "rank_pb": 60, "rank_ptbv": 60, "rank_ps": 29, "rank_pcf": 32, "rank_ev_ebitda": 36, "rank_ev_ebit": 83, "rank_earnings_yield": 83, "rank_fcf_yield": 9, "rank_dividend_yield": 63, "rank_shareholder_yield": 98, "rank_total_yield": 90, "rank_roe": 77, "rank_roc": 2, "rank_roic": 64, "rank_gross_margin": 36, "rank_fcf_margin": 32, "rank_piotroski": 62, "rank_accruals": 20, "rank_sue": 1, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 80, "rank_momentum_12m": 45, "rank_momentum_12m_ex1m": 42, "rank_relative_strength": 45, "value_composite": 38, "quality_composite": 23, "momentum_composite": 33, "growth_composite": 80, "yield_composite": 96, "svqf_composite": 27, "vc1_composite": 27, "vc2_composite": 66, "vc3_composite": 38, "trending_value_composite": null, "overall_composite": 17, "factor_coverage": 0.879, "signal_confidence": 0.786, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 94, "small_cap_core_rank": 65, "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": 3.91, "os": 0.83, "value": 0.62, "quality": 0.77, "momentum": 0.67, "confidence": 0.786, "coverage": 0.879, "pe_ratio": null, "earnings_yield": 0.0284, "shareholder_yield": -0.1517, "roe": -0.0052, "momentum_12_1": 0.419, "complete_fields": { "id": 11477, "ticker_id": 36196, "universe_id": 6, "week_end_date": "2026-06-07", "source_primary": "yfinance", "source_gaps": {}, "financials_period_end": "2025-03-31", "financials_age_days": 433, "has_full_data": true, "completeness_score": 0.8571, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T20:10:50.826608+00:00", "batch_id": "", "os_score_delta": null, "price_close": 3.91, "market_cap": 126294489.71, "market_cap_usd": 126294489.71, "enterprise_value": 136669489.71, "shares_outstanding": 32300381, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": 2.41892493, "ptbv_ratio": 2.41892493, "ps_ratio": 1.27013385, "pcf_ratio": 7.27377122, "pfcf_ratio": 7.36024767, "ev_ebitda": 8.61289953, "ev_ebit": 35.15161772, "ev_sales": 1.37447442, "ev_fcf": 7.96488663, "earnings_yield": 0.02844819, "fcf_yield": 0.12555107, "dividend_yield": 0, "buyback_yield": -0.15172475, "shareholder_yield": -0.15172475, "debt_paydown_yield": 0.12694932, "total_yield": -0.02477543, "gross_margin": 0.53874932, "operating_margin": 0.03910131, "net_margin": -0.00273548, "ebitda_margin": 0.15958324, "fcf_margin": 0.17256673, "roe": -0.00520963, "roa": -0.00175504, "roic": 0.04659189, "roc_greenblatt": 15.80487805, "asset_turnover": 0.64158418, "cash_conversion": -63.08455882, "accruals_ratio": -0.11378741, "sbc_to_revenue": null, "debt_to_equity": null, "net_debt_to_ebitda": 0.65383161, "debt_to_assets": 0.16356738, "interest_coverage": 0.62922803, "current_ratio": 1.12126797, "quick_ratio": 1.12126797, "net_debt": 10375000, "revenue_growth_1y": -0.04176765, "revenue_growth_3y_cagr": 0.12198033, "revenue_growth_5y_cagr": null, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": 0.15503036, "book_value_growth_1y": 0.3037862, "piotroski_f_score": 5, "altman_z_score": null, "earnings_stability_5y": 5.872065, "revenue_stability_5y": 0.164653, "eps_surprise_avg": 92.1475, "sue_score": 6.2382, "price_return_1m": -0.02977667, "price_return_3m": 0.26129032, "price_return_6m": 0.4375, "price_return_9m": 0.26948052, "price_return_12m": 0.37676056, "price_return_12m_ex1m": 0.41901408, "distance_from_52w_high": -0.02977667, "distance_from_52w_low": 0.49808429, "relative_strength": 0.07465415, "local_beta": 0.5117, "volatility_252d": 0.359114, "volatility_60d": 0.748024, "max_drawdown_12m": -0.18944099, "revenue_ttm": 99434000, "gross_profit_ttm": 53570000, "ebit_ttm": 3888000, "ebitda_ttm": 15868000, "net_income_ttm": -272000, "eps_diluted_ttm": -0.00842095, "operating_cash_flow_ttm": 17363000, "capital_expenditure_ttm": -204000, "fcf_ttm": 17159000, "dividends_paid_ttm": 0, "share_repurchases_ttm": null, "shares_issued_ttm": 19162000, "interest_expense_ttm": 6179000, "cash_and_equivalents": 14975000, "total_current_assets": 69966000, "total_current_liabilities": 62399000, "net_ppe": 457000, "total_assets": 154982000, "total_debt": 25350000, "total_equity": 52211000, "net_working_capital": -211000, "book_value_per_share": 1.61642056, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 1.61642056, "universe_ticker_count": 524, "sector": "Healthcare", "rank_pe": 50, "rank_pb": 60, "rank_ptbv": 60, "rank_ps": 29, "rank_pcf": 32, "rank_ev_ebitda": 36, "rank_ev_ebit": 83, "rank_earnings_yield": 83, "rank_fcf_yield": 9, "rank_dividend_yield": 63, "rank_shareholder_yield": 98, "rank_total_yield": 90, "rank_roe": 77, "rank_roc": 2, "rank_roic": 64, "rank_gross_margin": 36, "rank_fcf_margin": 32, "rank_piotroski": 62, "rank_accruals": 20, "rank_sue": 1, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 80, "rank_momentum_12m": 45, "rank_momentum_12m_ex1m": 42, "rank_relative_strength": 45, "value_composite": 38, "quality_composite": 23, "momentum_composite": 33, "growth_composite": 80, "yield_composite": 96, "svqf_composite": 27, "vc1_composite": 27, "vc2_composite": 66, "vc3_composite": 38, "trending_value_composite": null, "overall_composite": 17, "factor_coverage": 0.879, "signal_confidence": 0.786, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 94, "small_cap_core_rank": 65, "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": "2025-03-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "CAD", "fetched_at": "2026-06-07T19:51:17.898332+00:00", "is_restated": false, "income_statement": { "revenue": 108332000, "cost_of_revenue": 51748000, "gross_profit": 56584000, "ebit": 11921000, "ebitda": 16813000, "pretax_income": null, "tax_provision": null, "net_income": 2247000, "net_income_to_common": 2247000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 23973000, "total_current_assets": 80572000, "total_assets": 171838000, "short_term_debt": 36980000, "long_term_debt": 198000, "total_debt": 37178000, "total_liabilities": null, "total_equity": 52143000, "shares_outstanding": 32258353, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 24034000, "capital_expenditure": -2726000, "free_cash_flow": 21308000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": 19162000, "net_debt_issued": -14236000 }, "complete_fields": { "id": 422754, "ticker_id": 36196, "period_end_date": "2025-03-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "CAD", "fetched_at": "2026-06-07T19:51:17.898332+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "16813000", "netIncome": "2247000", "grossProfit": "56584000", "totalRevenue": "108332000", "costOfRevenue": "51748000", "interestExpense": "8195000", "operatingIncome": "11921000", "fiscalDateEnding": "2025-03-31", "researchAndDevelopment": "8260000", "depreciationAndAmortization": "7178000" }, "balance": { "totalDebt": "37178000", "totalAssets": "171838000", "longTermDebt": "198000", "shortTermDebt": "36980000", "preferredStock": null, "fiscalDateEnding": "2025-03-31", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": "32258353", "totalCurrentAssets": "80572000", "totalShareholderEquity": "52143000", "totalCurrentLiabilities": "97310000", "propertyPlantEquipmentNet": "689000", "cashAndShortTermInvestments": "23973000" }, "cashflow": { "freeCashFlow": "21308000", "dividendsPaid": "0", "issuanceOfDebt": "0", "issuanceOfStock": "19162000", "repaymentOfDebt": "-14236000", "fiscalDateEnding": "2025-03-31", "operatingCashflow": "24034000", "repurchaseOfStock": null, "capitalExpenditures": "-2726000" } }, "revenue": 108332000, "cost_of_revenue": 51748000, "gross_profit": 56584000, "research_and_development": 8260000, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 11921000, "depreciation_amortisation": 7178000, "ebitda": 16813000, "interest_expense": 8195000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 2247000, "net_income_continuing_ops": null, "net_income_to_common": 2247000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 23973000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 80572000, "net_ppe": 689000, "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": 171838000, "short_term_debt": 36980000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 97310000, "long_term_debt": 198000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 37178000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 52143000, "shares_outstanding": 32258353, "operating_cash_flow": 24034000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -2726000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": 0, "share_repurchases": null, "shares_issued": 19162000, "net_debt_issued": -14236000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 21308000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "16813000", "netIncome": "2247000", "grossProfit": "56584000", "totalRevenue": "108332000", "costOfRevenue": "51748000", "interestExpense": "8195000", "operatingIncome": "11921000", "fiscalDateEnding": "2025-03-31", "researchAndDevelopment": "8260000", "depreciationAndAmortization": "7178000" }, "balance": { "totalDebt": "37178000", "totalAssets": "171838000", "longTermDebt": "198000", "shortTermDebt": "36980000", "preferredStock": null, "fiscalDateEnding": "2025-03-31", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": "32258353", "totalCurrentAssets": "80572000", "totalShareholderEquity": "52143000", "totalCurrentLiabilities": "97310000", "propertyPlantEquipmentNet": "689000", "cashAndShortTermInvestments": "23973000" }, "cashflow": { "freeCashFlow": "21308000", "dividendsPaid": "0", "issuanceOfDebt": "0", "issuanceOfStock": "19162000", "repaymentOfDebt": "-14236000", "fiscalDateEnding": "2025-03-31", "operatingCashflow": "24034000", "repurchaseOfStock": null, "capitalExpenditures": "-2726000" } } }, { "period_end_date": "2024-03-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "CAD", "fetched_at": "2026-06-07T19:51:17.898332+00:00", "is_restated": false, "income_statement": { "revenue": 113054000, "cost_of_revenue": 53540000, "gross_profit": 59514000, "ebit": 12787000, "ebitda": 19276000, "pretax_income": null, "tax_provision": null, "net_income": -214000, "net_income_to_common": -214000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 5255000, "total_current_assets": 72496000, "total_assets": 155733000, "short_term_debt": 15743000, "long_term_debt": 34153000, "total_debt": 49896000, "total_liabilities": null, "total_equity": 30323000, "shares_outstanding": 24458213, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 18714000, "capital_expenditure": -266000, "free_cash_flow": 18448000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": 7606000, "net_debt_issued": -26404000 }, "complete_fields": { "id": 422757, "ticker_id": 36196, "period_end_date": "2024-03-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "CAD", "fetched_at": "2026-06-07T19:51:17.898332+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "19276000", "netIncome": "-214000", "grossProfit": "59514000", "totalRevenue": "113054000", "costOfRevenue": "53540000", "interestExpense": "13364000", "operatingIncome": "12787000", "fiscalDateEnding": "2024-03-31", "researchAndDevelopment": "8039000", "depreciationAndAmortization": "5806000" }, "balance": { "totalDebt": "49896000", "totalAssets": "155733000", "longTermDebt": "34153000", "shortTermDebt": "15743000", "preferredStock": null, "fiscalDateEnding": "2024-03-31", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": "24458213", "totalCurrentAssets": "72496000", "totalShareholderEquity": "30323000", "totalCurrentLiabilities": "66229000", "propertyPlantEquipmentNet": "778000", "cashAndShortTermInvestments": "5255000" }, "cashflow": { "freeCashFlow": "18448000", "dividendsPaid": "0", "issuanceOfDebt": "17584000", "issuanceOfStock": "7606000", "repaymentOfDebt": "-43988000", "fiscalDateEnding": "2024-03-31", "operatingCashflow": "18714000", "repurchaseOfStock": null, "capitalExpenditures": "-266000" } }, "revenue": 113054000, "cost_of_revenue": 53540000, "gross_profit": 59514000, "research_and_development": 8039000, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 12787000, "depreciation_amortisation": 5806000, "ebitda": 19276000, "interest_expense": 13364000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": -214000, "net_income_continuing_ops": null, "net_income_to_common": -214000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 5255000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 72496000, "net_ppe": 778000, "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": 155733000, "short_term_debt": 15743000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 66229000, "long_term_debt": 34153000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 49896000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 30323000, "shares_outstanding": 24458213, "operating_cash_flow": 18714000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -266000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": 0, "share_repurchases": null, "shares_issued": 7606000, "net_debt_issued": -26404000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 18448000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "19276000", "netIncome": "-214000", "grossProfit": "59514000", "totalRevenue": "113054000", "costOfRevenue": "53540000", "interestExpense": "13364000", "operatingIncome": "12787000", "fiscalDateEnding": "2024-03-31", "researchAndDevelopment": "8039000", "depreciationAndAmortization": "5806000" }, "balance": { "totalDebt": "49896000", "totalAssets": "155733000", "longTermDebt": "34153000", "shortTermDebt": "15743000", "preferredStock": null, "fiscalDateEnding": "2024-03-31", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": "24458213", "totalCurrentAssets": "72496000", "totalShareholderEquity": "30323000", "totalCurrentLiabilities": "66229000", "propertyPlantEquipmentNet": "778000", "cashAndShortTermInvestments": "5255000" }, "cashflow": { "freeCashFlow": "18448000", "dividendsPaid": "0", "issuanceOfDebt": "17584000", "issuanceOfStock": "7606000", "repaymentOfDebt": "-43988000", "fiscalDateEnding": "2024-03-31", "operatingCashflow": "18714000", "repurchaseOfStock": null, "capitalExpenditures": "-266000" } } }, { "period_end_date": "2023-03-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "CAD", "fetched_at": "2026-06-07T19:51:17.898332+00:00", "is_restated": false, "income_statement": { "revenue": 108096000, "cost_of_revenue": 48058000, "gross_profit": 60038000, "ebit": 8489000, "ebitda": 14646000, "pretax_income": null, "tax_provision": null, "net_income": 1221000, "net_income_to_common": 1221000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 13069000, "total_current_assets": 72969000, "total_assets": 161329000, "short_term_debt": 42706000, "long_term_debt": 27377000, "total_debt": 70083000, "total_liabilities": null, "total_equity": 22448000, "shares_outstanding": 20181490, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -1444000, "capital_expenditure": -362000, "free_cash_flow": -1806000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": 0, "net_debt_issued": 10733000 }, "complete_fields": { "id": 422758, "ticker_id": 36196, "period_end_date": "2023-03-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "CAD", "fetched_at": "2026-06-07T19:51:17.898332+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "14646000", "netIncome": "1221000", "grossProfit": "60038000", "totalRevenue": "108096000", "costOfRevenue": "48058000", "interestExpense": "13606000", "operatingIncome": "8489000", "fiscalDateEnding": "2023-03-31", "researchAndDevelopment": "9032000", "depreciationAndAmortization": "6081000" }, "balance": { "totalDebt": "70083000", "totalAssets": "161329000", "longTermDebt": "27377000", "shortTermDebt": "42706000", "preferredStock": null, "fiscalDateEnding": "2023-03-31", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": "20181490", "totalCurrentAssets": "72969000", "totalShareholderEquity": "22448000", "totalCurrentLiabilities": "83496000", "propertyPlantEquipmentNet": "899000", "cashAndShortTermInvestments": "13069000" }, "cashflow": { "freeCashFlow": "-1806000", "dividendsPaid": "0", "issuanceOfDebt": "35457000", "issuanceOfStock": "0", "repaymentOfDebt": "-24724000", "fiscalDateEnding": "2023-03-31", "operatingCashflow": "-1444000", "repurchaseOfStock": null, "capitalExpenditures": "-362000" } }, "revenue": 108096000, "cost_of_revenue": 48058000, "gross_profit": 60038000, "research_and_development": 9032000, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 8489000, "depreciation_amortisation": 6081000, "ebitda": 14646000, "interest_expense": 13606000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 1221000, "net_income_continuing_ops": null, "net_income_to_common": 1221000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 13069000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 72969000, "net_ppe": 899000, "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": 161329000, "short_term_debt": 42706000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 83496000, "long_term_debt": 27377000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 70083000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 22448000, "shares_outstanding": 20181490, "operating_cash_flow": -1444000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -362000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": 0, "share_repurchases": null, "shares_issued": 0, "net_debt_issued": 10733000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": -1806000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "14646000", "netIncome": "1221000", "grossProfit": "60038000", "totalRevenue": "108096000", "costOfRevenue": "48058000", "interestExpense": "13606000", "operatingIncome": "8489000", "fiscalDateEnding": "2023-03-31", "researchAndDevelopment": "9032000", "depreciationAndAmortization": "6081000" }, "balance": { "totalDebt": "70083000", "totalAssets": "161329000", "longTermDebt": "27377000", "shortTermDebt": "42706000", "preferredStock": null, "fiscalDateEnding": "2023-03-31", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": "20181490", "totalCurrentAssets": "72969000", "totalShareholderEquity": "22448000", "totalCurrentLiabilities": "83496000", "propertyPlantEquipmentNet": "899000", "cashAndShortTermInvestments": "13069000" }, "cashflow": { "freeCashFlow": "-1806000", "dividendsPaid": "0", "issuanceOfDebt": "35457000", "issuanceOfStock": "0", "repaymentOfDebt": "-24724000", "fiscalDateEnding": "2023-03-31", "operatingCashflow": "-1444000", "repurchaseOfStock": null, "capitalExpenditures": "-362000" } } }, { "period_end_date": "2022-03-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "CAD", "fetched_at": "2026-06-07T19:51:17.898332+00:00", "is_restated": false, "income_statement": { "revenue": 76701000, "cost_of_revenue": 38774000, "gross_profit": 37927000, "ebit": -12376000, "ebitda": 14548000, "pretax_income": null, "tax_provision": null, "net_income": -2879000, "net_income_to_common": -2879000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 10018000, "total_current_assets": 49111000, "total_assets": 139225000, "short_term_debt": 15046000, "long_term_debt": 39816000, "total_debt": 54862000, "total_liabilities": null, "total_equity": 17792000, "shares_outstanding": 19952538, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -1180000, "capital_expenditure": -7714000, "free_cash_flow": -8894000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": 0, "net_debt_issued": 3729000 }, "complete_fields": { "id": 422759, "ticker_id": 36196, "period_end_date": "2022-03-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "CAD", "fetched_at": "2026-06-07T19:51:17.898332+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "14548000", "netIncome": "-2879000", "grossProfit": "37927000", "totalRevenue": "76701000", "costOfRevenue": "38774000", "interestExpense": "12223000", "operatingIncome": "-12376000", "fiscalDateEnding": "2022-03-31", "researchAndDevelopment": "11309000", "depreciationAndAmortization": "6145000" }, "balance": { "totalDebt": "54862000", "totalAssets": "139225000", "longTermDebt": "39816000", "shortTermDebt": "15046000", "preferredStock": null, "fiscalDateEnding": "2022-03-31", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": "19952538", "totalCurrentAssets": "49111000", "totalShareholderEquity": "17792000", "totalCurrentLiabilities": "48108000", "propertyPlantEquipmentNet": "1221000", "cashAndShortTermInvestments": "10018000" }, "cashflow": { "freeCashFlow": "-8894000", "dividendsPaid": "0", "issuanceOfDebt": "3893000", "issuanceOfStock": "0", "repaymentOfDebt": "-164000", "fiscalDateEnding": "2022-03-31", "operatingCashflow": "-1180000", "repurchaseOfStock": null, "capitalExpenditures": "-7714000" } }, "revenue": 76701000, "cost_of_revenue": 38774000, "gross_profit": 37927000, "research_and_development": 11309000, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -12376000, "depreciation_amortisation": 6145000, "ebitda": 14548000, "interest_expense": 12223000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": -2879000, "net_income_continuing_ops": null, "net_income_to_common": -2879000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 10018000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 49111000, "net_ppe": 1221000, "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": 139225000, "short_term_debt": 15046000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 48108000, "long_term_debt": 39816000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 54862000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 17792000, "shares_outstanding": 19952538, "operating_cash_flow": -1180000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -7714000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": 0, "share_repurchases": null, "shares_issued": 0, "net_debt_issued": 3729000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": -8894000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "14548000", "netIncome": "-2879000", "grossProfit": "37927000", "totalRevenue": "76701000", "costOfRevenue": "38774000", "interestExpense": "12223000", "operatingIncome": "-12376000", "fiscalDateEnding": "2022-03-31", "researchAndDevelopment": "11309000", "depreciationAndAmortization": "6145000" }, "balance": { "totalDebt": "54862000", "totalAssets": "139225000", "longTermDebt": "39816000", "shortTermDebt": "15046000", "preferredStock": null, "fiscalDateEnding": "2022-03-31", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": "19952538", "totalCurrentAssets": "49111000", "totalShareholderEquity": "17792000", "totalCurrentLiabilities": "48108000", "propertyPlantEquipmentNet": "1221000", "cashAndShortTermInvestments": "10018000" }, "cashflow": { "freeCashFlow": "-8894000", "dividendsPaid": "0", "issuanceOfDebt": "3893000", "issuanceOfStock": "0", "repaymentOfDebt": "-164000", "fiscalDateEnding": "2022-03-31", "operatingCashflow": "-1180000", "repurchaseOfStock": null, "capitalExpenditures": "-7714000" } } } ], "quarterly": [ { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider": "yFinance", "currency_reported": "CAD", "fetched_at": "2026-06-07T19:51:17.898332+00:00", "is_restated": false, "income_statement": { "revenue": 25324000, "cost_of_revenue": 11746000, "gross_profit": 13578000, "ebit": 1675000, "ebitda": 4231000, "pretax_income": null, "tax_provision": null, "net_income": 80000, "net_income_to_common": 80000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 14975000, "total_current_assets": 69966000, "total_assets": 154982000, "short_term_debt": 7197000, "long_term_debt": 18153000, "total_debt": 25350000, "total_liabilities": null, "total_equity": 52211000, "shares_outstanding": 32310180, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 7831000, "capital_expenditure": -19000, "free_cash_flow": 7812000, "dividends_paid": 0, "share_repurchases": -375000, "shares_issued": null, "net_debt_issued": 4033000 }, "complete_fields": { "id": 422750, "ticker_id": 36196, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 2, "currency_reported": "CAD", "fetched_at": "2026-06-07T19:51:17.898332+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "4231000", "netIncome": "80000", "grossProfit": "13578000", "totalRevenue": "25324000", "costOfRevenue": "11746000", "interestExpense": "1361000", "operatingIncome": "1675000", "fiscalDateEnding": "2025-12-31", "researchAndDevelopment": "2512000", "depreciationAndAmortization": "2424000" }, "balance": { "totalDebt": "25350000", "totalAssets": "154982000", "longTermDebt": "18153000", "shortTermDebt": "7197000", "preferredStock": null, "fiscalDateEnding": "2025-12-31", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": "32310180", "totalCurrentAssets": "69966000", "totalShareholderEquity": "52211000", "totalCurrentLiabilities": "62399000", "propertyPlantEquipmentNet": "457000", "cashAndShortTermInvestments": "14975000" }, "cashflow": { "freeCashFlow": "7812000", "dividendsPaid": "0", "issuanceOfDebt": "25576000", "issuanceOfStock": null, "repaymentOfDebt": "-21543000", "fiscalDateEnding": "2025-12-31", "operatingCashflow": "7831000", "repurchaseOfStock": "-375000", "capitalExpenditures": "-19000" } }, "revenue": 25324000, "cost_of_revenue": 11746000, "gross_profit": 13578000, "research_and_development": 2512000, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 1675000, "depreciation_amortisation": 2424000, "ebitda": 4231000, "interest_expense": 1361000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 80000, "net_income_continuing_ops": null, "net_income_to_common": 80000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 14975000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 69966000, "net_ppe": 457000, "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": 154982000, "short_term_debt": 7197000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 62399000, "long_term_debt": 18153000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 25350000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 52211000, "shares_outstanding": 32310180, "operating_cash_flow": 7831000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -19000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": 0, "share_repurchases": -375000, "shares_issued": null, "net_debt_issued": 4033000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 7812000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "4231000", "netIncome": "80000", "grossProfit": "13578000", "totalRevenue": "25324000", "costOfRevenue": "11746000", "interestExpense": "1361000", "operatingIncome": "1675000", "fiscalDateEnding": "2025-12-31", "researchAndDevelopment": "2512000", "depreciationAndAmortization": "2424000" }, "balance": { "totalDebt": "25350000", "totalAssets": "154982000", "longTermDebt": "18153000", "shortTermDebt": "7197000", "preferredStock": null, "fiscalDateEnding": "2025-12-31", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": "32310180", "totalCurrentAssets": "69966000", "totalShareholderEquity": "52211000", "totalCurrentLiabilities": "62399000", "propertyPlantEquipmentNet": "457000", "cashAndShortTermInvestments": "14975000" }, "cashflow": { "freeCashFlow": "7812000", "dividendsPaid": "0", "issuanceOfDebt": "25576000", "issuanceOfStock": null, "repaymentOfDebt": "-21543000", "fiscalDateEnding": "2025-12-31", "operatingCashflow": "7831000", "repurchaseOfStock": "-375000", "capitalExpenditures": "-19000" } } }, { "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider": "yFinance", "currency_reported": "CAD", "fetched_at": "2026-06-07T19:51:17.898332+00:00", "is_restated": false, "income_statement": { "revenue": 24741000, "cost_of_revenue": 10955000, "gross_profit": 13786000, "ebit": 1653000, "ebitda": 3508000, "pretax_income": null, "tax_provision": null, "net_income": -315000, "net_income_to_common": -315000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 9381000, "total_current_assets": 62432000, "total_assets": 149441000, "short_term_debt": 20949000, "long_term_debt": 118000, "total_debt": 21067000, "total_liabilities": null, "total_equity": 52418000, "shares_outstanding": 32420060, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 3337000, "capital_expenditure": -7000, "free_cash_flow": 3330000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -1157000 }, "complete_fields": { "id": 422751, "ticker_id": 36196, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 2, "currency_reported": "CAD", "fetched_at": "2026-06-07T19:51:17.898332+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "3508000", "netIncome": "-315000", "grossProfit": "13786000", "totalRevenue": "24741000", "costOfRevenue": "10955000", "interestExpense": "1407000", "operatingIncome": "1653000", "fiscalDateEnding": "2025-09-30", "researchAndDevelopment": "1822000", "depreciationAndAmortization": "2428000" }, "balance": { "totalDebt": "21067000", "totalAssets": "149441000", "longTermDebt": "118000", "shortTermDebt": "20949000", "preferredStock": null, "fiscalDateEnding": "2025-09-30", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": "32420060", "totalCurrentAssets": "62432000", "totalShareholderEquity": "52418000", "totalCurrentLiabilities": "74944000", "propertyPlantEquipmentNet": "507000", "cashAndShortTermInvestments": "9381000" }, "cashflow": { "freeCashFlow": "3330000", "dividendsPaid": "0", "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": "-1157000", "fiscalDateEnding": "2025-09-30", "operatingCashflow": "3337000", "repurchaseOfStock": null, "capitalExpenditures": "-7000" } }, "revenue": 24741000, "cost_of_revenue": 10955000, "gross_profit": 13786000, "research_and_development": 1822000, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 1653000, "depreciation_amortisation": 2428000, "ebitda": 3508000, "interest_expense": 1407000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": -315000, "net_income_continuing_ops": null, "net_income_to_common": -315000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 9381000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 62432000, "net_ppe": 507000, "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": 149441000, "short_term_debt": 20949000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 74944000, "long_term_debt": 118000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 21067000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 52418000, "shares_outstanding": 32420060, "operating_cash_flow": 3337000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -7000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -1157000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 3330000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "3508000", "netIncome": "-315000", "grossProfit": "13786000", "totalRevenue": "24741000", "costOfRevenue": "10955000", "interestExpense": "1407000", "operatingIncome": "1653000", "fiscalDateEnding": "2025-09-30", "researchAndDevelopment": "1822000", "depreciationAndAmortization": "2428000" }, "balance": { "totalDebt": "21067000", "totalAssets": "149441000", "longTermDebt": "118000", "shortTermDebt": "20949000", "preferredStock": null, "fiscalDateEnding": "2025-09-30", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": "32420060", "totalCurrentAssets": "62432000", "totalShareholderEquity": "52418000", "totalCurrentLiabilities": "74944000", "propertyPlantEquipmentNet": "507000", "cashAndShortTermInvestments": "9381000" }, "cashflow": { "freeCashFlow": "3330000", "dividendsPaid": "0", "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": "-1157000", "fiscalDateEnding": "2025-09-30", "operatingCashflow": "3337000", "repurchaseOfStock": null, "capitalExpenditures": "-7000" } } }, { "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider": "yFinance", "currency_reported": "CAD", "fetched_at": "2026-06-07T19:51:17.898332+00:00", "is_restated": false, "income_statement": { "revenue": 24615000, "cost_of_revenue": 10841000, "gross_profit": 13774000, "ebit": 850000, "ebitda": 4447000, "pretax_income": null, "tax_provision": null, "net_income": 516000, "net_income_to_common": 516000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 9332000, "total_current_assets": 64218000, "total_assets": 153793000, "short_term_debt": 21736000, "long_term_debt": 159000, "total_debt": 21895000, "total_liabilities": null, "total_equity": 52961000, "shares_outstanding": 32258353, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 3919000, "capital_expenditure": -125000, "free_cash_flow": 3794000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -15552000 }, "complete_fields": { "id": 422752, "ticker_id": 36196, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 2, "currency_reported": "CAD", "fetched_at": "2026-06-07T19:51:17.898332+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "4447000", "netIncome": "516000", "grossProfit": "13774000", "totalRevenue": "24615000", "costOfRevenue": "10841000", "interestExpense": "1406000", "operatingIncome": "850000", "fiscalDateEnding": "2025-06-30", "researchAndDevelopment": "2355000", "depreciationAndAmortization": "2426000" }, "balance": { "totalDebt": "21895000", "totalAssets": "153793000", "longTermDebt": "159000", "shortTermDebt": "21736000", "preferredStock": null, "fiscalDateEnding": "2025-06-30", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": "32258353", "totalCurrentAssets": "64218000", "totalShareholderEquity": "52961000", "totalCurrentLiabilities": "78892000", "propertyPlantEquipmentNet": "573000", "cashAndShortTermInvestments": "9332000" }, "cashflow": { "freeCashFlow": "3794000", "dividendsPaid": "0", "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": "-15552000", "fiscalDateEnding": "2025-06-30", "operatingCashflow": "3919000", "repurchaseOfStock": null, "capitalExpenditures": "-125000" } }, "revenue": 24615000, "cost_of_revenue": 10841000, "gross_profit": 13774000, "research_and_development": 2355000, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 850000, "depreciation_amortisation": 2426000, "ebitda": 4447000, "interest_expense": 1406000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 516000, "net_income_continuing_ops": null, "net_income_to_common": 516000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 9332000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 64218000, "net_ppe": 573000, "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": 153793000, "short_term_debt": 21736000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 78892000, "long_term_debt": 159000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 21895000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 52961000, "shares_outstanding": 32258353, "operating_cash_flow": 3919000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -125000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -15552000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 3794000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "4447000", "netIncome": "516000", "grossProfit": "13774000", "totalRevenue": "24615000", "costOfRevenue": "10841000", "interestExpense": "1406000", "operatingIncome": "850000", "fiscalDateEnding": "2025-06-30", "researchAndDevelopment": "2355000", "depreciationAndAmortization": "2426000" }, "balance": { "totalDebt": "21895000", "totalAssets": "153793000", "longTermDebt": "159000", "shortTermDebt": "21736000", "preferredStock": null, "fiscalDateEnding": "2025-06-30", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": "32258353", "totalCurrentAssets": "64218000", "totalShareholderEquity": "52961000", "totalCurrentLiabilities": "78892000", "propertyPlantEquipmentNet": "573000", "cashAndShortTermInvestments": "9332000" }, "cashflow": { "freeCashFlow": "3794000", "dividendsPaid": "0", "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": "-15552000", "fiscalDateEnding": "2025-06-30", "operatingCashflow": "3919000", "repurchaseOfStock": null, "capitalExpenditures": "-125000" } } }, { "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider": "yFinance", "currency_reported": "CAD", "fetched_at": "2026-06-07T19:51:17.898332+00:00", "is_restated": false, "income_statement": { "revenue": 24754000, "cost_of_revenue": 12322000, "gross_profit": 12432000, "ebit": -290000, "ebitda": 3682000, "pretax_income": null, "tax_provision": null, "net_income": -553000, "net_income_to_common": -553000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 23973000, "total_current_assets": 80572000, "total_assets": 171838000, "short_term_debt": 36980000, "long_term_debt": 198000, "total_debt": 37178000, "total_liabilities": null, "total_equity": 52143000, "shares_outstanding": 32258353, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 2276000, "capital_expenditure": -53000, "free_cash_flow": 2223000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": 19162000, "net_debt_issued": -3357000 }, "complete_fields": { "id": 422753, "ticker_id": 36196, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 2, "currency_reported": "CAD", "fetched_at": "2026-06-07T19:51:17.898332+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "3682000", "netIncome": "-553000", "grossProfit": "12432000", "totalRevenue": "24754000", "costOfRevenue": "12322000", "interestExpense": "2005000", "operatingIncome": "-290000", "fiscalDateEnding": "2025-03-31", "researchAndDevelopment": "2511000", "depreciationAndAmortization": "2436000" }, "balance": { "totalDebt": "37178000", "totalAssets": "171838000", "longTermDebt": "198000", "shortTermDebt": "36980000", "preferredStock": null, "fiscalDateEnding": "2025-03-31", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": "32258353", "totalCurrentAssets": "80572000", "totalShareholderEquity": "52143000", "totalCurrentLiabilities": "97310000", "propertyPlantEquipmentNet": "689000", "cashAndShortTermInvestments": "23973000" }, "cashflow": { "freeCashFlow": "2223000", "dividendsPaid": "0", "issuanceOfDebt": "0", "issuanceOfStock": "19162000", "repaymentOfDebt": "-3357000", "fiscalDateEnding": "2025-03-31", "operatingCashflow": "2276000", "repurchaseOfStock": null, "capitalExpenditures": "-53000" } }, "revenue": 24754000, "cost_of_revenue": 12322000, "gross_profit": 12432000, "research_and_development": 2511000, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -290000, "depreciation_amortisation": 2436000, "ebitda": 3682000, "interest_expense": 2005000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": -553000, "net_income_continuing_ops": null, "net_income_to_common": -553000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 23973000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 80572000, "net_ppe": 689000, "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": 171838000, "short_term_debt": 36980000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 97310000, "long_term_debt": 198000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 37178000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 52143000, "shares_outstanding": 32258353, "operating_cash_flow": 2276000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -53000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": 0, "share_repurchases": null, "shares_issued": 19162000, "net_debt_issued": -3357000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 2223000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "3682000", "netIncome": "-553000", "grossProfit": "12432000", "totalRevenue": "24754000", "costOfRevenue": "12322000", "interestExpense": "2005000", "operatingIncome": "-290000", "fiscalDateEnding": "2025-03-31", "researchAndDevelopment": "2511000", "depreciationAndAmortization": "2436000" }, "balance": { "totalDebt": "37178000", "totalAssets": "171838000", "longTermDebt": "198000", "shortTermDebt": "36980000", "preferredStock": null, "fiscalDateEnding": "2025-03-31", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": "32258353", "totalCurrentAssets": "80572000", "totalShareholderEquity": "52143000", "totalCurrentLiabilities": "97310000", "propertyPlantEquipmentNet": "689000", "cashAndShortTermInvestments": "23973000" }, "cashflow": { "freeCashFlow": "2223000", "dividendsPaid": "0", "issuanceOfDebt": "0", "issuanceOfStock": "19162000", "repaymentOfDebt": "-3357000", "fiscalDateEnding": "2025-03-31", "operatingCashflow": "2276000", "repurchaseOfStock": null, "capitalExpenditures": "-53000" } } }, { "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider": "yFinance", "currency_reported": "CAD", "fetched_at": "2026-06-07T19:51:17.898332+00:00", "is_restated": false, "income_statement": { "revenue": 29992000, "cost_of_revenue": 14801000, "gross_profit": 15191000, "ebit": 3781000, "ebitda": 4632000, "pretax_income": null, "tax_provision": null, "net_income": 733000, "net_income_to_common": 733000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 8441000, "total_current_assets": 66718000, "total_assets": 145978000, "short_term_debt": 17748000, "long_term_debt": 22165000, "total_debt": 39913000, "total_liabilities": null, "total_equity": 33101000, "shares_outstanding": 24702253, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 6710000, "capital_expenditure": -104000, "free_cash_flow": 6606000, "dividends_paid": 0, "share_repurchases": 0, "shares_issued": 0, "net_debt_issued": -3359000 }, "complete_fields": { "id": 422755, "ticker_id": 36196, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 2, "currency_reported": "CAD", "fetched_at": "2026-06-07T19:51:17.898332+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "4632000", "netIncome": "733000", "grossProfit": "15191000", "totalRevenue": "29992000", "costOfRevenue": "14801000", "interestExpense": "1996000", "operatingIncome": "3781000", "fiscalDateEnding": "2024-12-31", "researchAndDevelopment": "1995000", "depreciationAndAmortization": "1756000" }, "balance": { "totalDebt": "39913000", "totalAssets": "145978000", "longTermDebt": "22165000", "shortTermDebt": "17748000", "preferredStock": null, "fiscalDateEnding": "2024-12-31", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": "24702253", "totalCurrentAssets": "66718000", "totalShareholderEquity": "33101000", "totalCurrentLiabilities": "66350000", "propertyPlantEquipmentNet": "712000", "cashAndShortTermInvestments": "8441000" }, "cashflow": { "freeCashFlow": "6606000", "dividendsPaid": "0", "issuanceOfDebt": "0", "issuanceOfStock": "0", "repaymentOfDebt": "-3359000", "fiscalDateEnding": "2024-12-31", "operatingCashflow": "6710000", "repurchaseOfStock": "0", "capitalExpenditures": "-104000" } }, "revenue": 29992000, "cost_of_revenue": 14801000, "gross_profit": 15191000, "research_and_development": 1995000, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 3781000, "depreciation_amortisation": 1756000, "ebitda": 4632000, "interest_expense": 1996000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 733000, "net_income_continuing_ops": null, "net_income_to_common": 733000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 8441000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 66718000, "net_ppe": 712000, "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": 145978000, "short_term_debt": 17748000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 66350000, "long_term_debt": 22165000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 39913000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 33101000, "shares_outstanding": 24702253, "operating_cash_flow": 6710000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -104000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": 0, "share_repurchases": 0, "shares_issued": 0, "net_debt_issued": -3359000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 6606000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "4632000", "netIncome": "733000", "grossProfit": "15191000", "totalRevenue": "29992000", "costOfRevenue": "14801000", "interestExpense": "1996000", "operatingIncome": "3781000", "fiscalDateEnding": "2024-12-31", "researchAndDevelopment": "1995000", "depreciationAndAmortization": "1756000" }, "balance": { "totalDebt": "39913000", "totalAssets": "145978000", "longTermDebt": "22165000", "shortTermDebt": "17748000", "preferredStock": null, "fiscalDateEnding": "2024-12-31", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": "24702253", "totalCurrentAssets": "66718000", "totalShareholderEquity": "33101000", "totalCurrentLiabilities": "66350000", "propertyPlantEquipmentNet": "712000", "cashAndShortTermInvestments": "8441000" }, "cashflow": { "freeCashFlow": "6606000", "dividendsPaid": "0", "issuanceOfDebt": "0", "issuanceOfStock": "0", "repaymentOfDebt": "-3359000", "fiscalDateEnding": "2024-12-31", "operatingCashflow": "6710000", "repurchaseOfStock": "0", "capitalExpenditures": "-104000" } } }, { "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider": "yFinance", "currency_reported": "CAD", "fetched_at": "2026-06-07T19:51:17.898332+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": 422756, "ticker_id": 36196, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 2, "currency_reported": "CAD", "fetched_at": "2026-06-07T19:51:17.898332+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": null, "netIncome": null, "grossProfit": null, "totalRevenue": null, "costOfRevenue": null, "interestExpense": null, "operatingIncome": null, "fiscalDateEnding": "2024-09-30", "researchAndDevelopment": null, "depreciationAndAmortization": null }, "balance": { "totalDebt": null, "totalAssets": null, "longTermDebt": null, "shortTermDebt": null, "preferredStock": null, "fiscalDateEnding": "2024-09-30", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": null, "totalCurrentAssets": null, "totalShareholderEquity": null, "totalCurrentLiabilities": null, "propertyPlantEquipmentNet": null, "cashAndShortTermInvestments": null }, "cashflow": { "freeCashFlow": null, "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": null, "fiscalDateEnding": "2024-09-30", "operatingCashflow": null, "repurchaseOfStock": null, "capitalExpenditures": null } }, "revenue": null, "cost_of_revenue": null, "gross_profit": null, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": null, "depreciation_amortisation": null, "ebitda": null, "interest_expense": null, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": null, "net_income_continuing_ops": null, "net_income_to_common": null, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": null, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": null, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": null, "total_assets": null, "short_term_debt": null, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": null, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": null, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": null, "shares_outstanding": null, "operating_cash_flow": null, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": null, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": null, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": null, "netIncome": null, "grossProfit": null, "totalRevenue": null, "costOfRevenue": null, "interestExpense": null, "operatingIncome": null, "fiscalDateEnding": "2024-09-30", "researchAndDevelopment": null, "depreciationAndAmortization": null }, "balance": { "totalDebt": null, "totalAssets": null, "longTermDebt": null, "shortTermDebt": null, "preferredStock": null, "fiscalDateEnding": "2024-09-30", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": null, "totalCurrentAssets": null, "totalShareholderEquity": null, "totalCurrentLiabilities": null, "propertyPlantEquipmentNet": null, "cashAndShortTermInvestments": null }, "cashflow": { "freeCashFlow": null, "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": null, "fiscalDateEnding": "2024-09-30", "operatingCashflow": null, "repurchaseOfStock": null, "capitalExpenditures": null } } } ] }, "strategy_matches": [ { "key": "os_composite", "name": "OS Composite Score", "slug": "composite", "group": "multi_factor", "page_url": "/factors/composite/", "rank_field": "-os_score" }, { "key": "quality_value", "name": "Quality \u00d7 Value", "slug": "quality-value", "group": "multi_factor", "page_url": "/factors/quality-value/", "rank_field": "-quality_value_composite" }, { "key": "ebitda_ev", "name": "EBITDA/EV Value", "slug": "ebitda-ev", "group": "value", "page_url": "/factors/ebitda-ev/", "rank_field": "-ebitda_to_ev" }, { "key": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/", "rank_field": "-sector_value_pct" }, { "key": "risk_adj_momentum", "name": "Risk-Adjusted Momentum", "slug": "risk-adj-momentum", "group": "momentum", "page_url": "/factors/risk-adj-momentum/", "rank_field": "-risk_adjusted_momentum" }, { "key": "momentum_leaders", "name": "Momentum Leaders", "slug": "momentum-leaders", "group": "momentum", "page_url": "/factors/momentum-leaders/", "rank_field": "-risk_adjusted_momentum" }, { "key": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/", "rank_field": "-shareholder_yield" }, { "key": "small_cap_value", "name": "Small Cap Value", "slug": "small-cap-value", "group": "universe", "page_url": "/factors/small-cap-value/", "rank_field": "-value_percentile" } ], "coverage": { "factor_history_points": 1, "annual_financial_periods": 4, "quarterly_financial_periods": 6, "latest_factor_week": "2026-06-07", "latest_financials_period_end": "2025-03-31" }, "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" ] } } }