{ "ticker": { "uuid": "b4f0c362-88d1-4aff-9668-da9813644ca3", "symbol": "AAV", "name": "Advantage Energy Ltd.", "exchange": "TOR", "exchange_name": "Toronto Stock Exchange", "country": "CA", "currency": "CAD", "sector": "Energy", "industry": "Oil & Gas E&P", "page_url": "https://sharemaestro.com/factors/ticker/b4f0c362-88d1-4aff-9668-da9813644ca3/", "api_url": "https://sharemaestro.com/factors/api/tickers/b4f0c362-88d1-4aff-9668-da9813644ca3/" }, "ticker_metadata": { "id": 34964, "uuid": "b4f0c362-88d1-4aff-9668-da9813644ca3", "symbol": "AAV", "name": "Advantage Energy Ltd.", "asset_type": "equity", "market_cap": 1632408576, "stock_exchange_id": 42, "industry": "Oil & Gas E&P", "sector": "Energy", "description": "Advantage Energy Ltd., together with its subsidiaries, engages in the acquisition, exploitation, development, and production natural gas, crude oil, and natural gas liquids (NGLs) in the Province of Alberta, Canada. Advantage Energy Ltd. was formerly known as Advantage Oil & Gas Ltd. and changed its name to Advantage Energy Ltd. in May 2021. The company was founded in 2001 and is headquartered in Calgary, 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": "b4f0c362-88d1-4aff-9668-da9813644ca3", "symbol": "AAV", "name": "Advantage Energy Ltd.", "exchange": "TOR", "exchange_name": "Toronto Stock Exchange", "country": "CA", "currency": "CAD", "sector": "Energy", "industry": "Oil & Gas E&P", "page_url": "https://sharemaestro.com/factors/ticker/b4f0c362-88d1-4aff-9668-da9813644ca3/", "api_url": "https://sharemaestro.com/factors/api/tickers/b4f0c362-88d1-4aff-9668-da9813644ca3/" }, "week_end_date": "2026-06-07", "universe": "CAD_CA", "score": { "os": 0.67, "value": 0.8, "quality": 0.62, "momentum": 0.09, "coverage": 0.939, "confidence": 0.939, "delta": null }, "headline_factors": { "price": 10.02, "market_cap": 1681062143.46, "pe_ratio": 20.3464, "earnings_yield": 0.0626, "ebitda_to_ev": 0.1619, "shareholder_yield": 0.0035, "roe": 0.0479, "piotroski_f_score": 7, "momentum_12_1": -0.149, "volatility_252d": 0.2794 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": false, "small_cap_core": false, "veiled_value": false, "earnings_consistent_5y": false }, "factor_groups": { "identity": { "week_end_date": "2026-06-07", "source_primary": "yfinance", "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 1, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T20:10:44.705514+00:00", "batch_id": "" }, "size": { "price_close": 10.02, "market_cap": 1681062143.46, "market_cap_usd": 1681062143.46, "enterprise_value": 2491676143.46, "shares_outstanding": 167770673, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": 20.3464, "pb_ratio": 0.9742, "ptbv_ratio": 0.9742, "ps_ratio": 2.1615, "pcf_ratio": 4.2616, "pfcf_ratio": -20.169, "ev_ebitda": 6.1783, "ev_ebit": 15.9805, "ev_sales": 3.2038, "ev_fcf": -29.8945, "earnings_yield": 0.0626, "fcf_yield": -0.0335, "price_to_sales": 2.1615, "price_to_book": 0.9742, "price_to_cashflow": 4.2616, "ebitda_to_ev": 0.1619, "sales_yield": 0.3121 }, "yield": { "dividend_yield": 0, "buyback_yield": 0.0035, "shareholder_yield": 0.0035, "debt_paydown_yield": 0, "total_yield": 0.0035 }, "quality": { "gross_margin": 0.6215, "operating_margin": 0.2005, "net_margin": 0.1062, "ebitda_margin": 0.5186, "fcf_margin": -0.1072, "roe": 0.0479, "roa": 0.0256, "roic": 0.0462, "roc_greenblatt": 0.0532, "asset_turnover": 0.2406, "cash_conversion": -1.0088, "accruals_ratio": -0.0965, "sbc_to_revenue": null, "piotroski_f_score": 7, "altman_z_score": null, "earnings_stability_5y": 1.836, "revenue_stability_5y": 0.2815, "eps_surprise_avg": -12.9575, "sue_score": -0.1069, "gross_profit_to_assets": 0.1495, "external_financing": 0.0018 }, "leverage_and_risk": { "debt_to_equity": null, "net_debt_to_ebitda": 1.9991, "debt_to_assets": 0.2595, "interest_coverage": 2.7693, "current_ratio": 0.3803, "quick_ratio": 0.3803, "net_debt": 806242000, "local_beta": -0.8752, "volatility_252d": 0.2794, "volatility_60d": 0.6486, "max_drawdown_12m": -0.2553, "risk_adjusted_momentum": -0.5332 }, "growth": { "revenue_growth_1y": 0.2833, "revenue_growth_3y_cagr": -0.0988, "revenue_growth_5y_cagr": null, "eps_growth_1y": 1.4425, "eps_growth_3y_cagr": -0.4609, "eps_growth_5y_cagr": null, "fcf_growth_1y": null, "book_value_growth_1y": 0.0344, "revenue_growth": 0.2833, "earnings_growth": 1.4425 }, "momentum": { "price_return_1m": 0.008, "price_return_3m": -0.0538, "price_return_6m": -0.2104, "price_return_9m": -0.1148, "price_return_12m": -0.1421, "price_return_12m_ex1m": -0.149, "momentum_6m": -0.2104, "momentum_12m": -0.1421, "momentum_12_1": -0.149, "distance_from_52w_high": -0.2104, "distance_from_52w_low": 0.0603, "relative_strength": -0.4442 }, "raw_ttm": { "revenue_ttm": 777722000, "gross_profit_ttm": 483341000, "ebit_ttm": 155920000, "ebitda_ttm": 403295000, "net_income_ttm": 82622000, "eps_diluted_ttm": 0.4925, "operating_cash_flow_ttm": 394468000, "capital_expenditure_ttm": -477817000, "fcf_ttm": -83349000, "dividends_paid_ttm": null, "share_repurchases_ttm": -5865000, "shares_issued_ttm": 0, "interest_expense_ttm": 56304000, "cash_and_equivalents": 32533000, "total_current_assets": 196000000, "total_current_liabilities": 515402000, "net_ppe": 2972693000, "total_assets": 3232073000, "total_debt": 838775000, "total_equity": 1725619000, "net_working_capital": -39863000, "book_value_per_share": 10.2856, "retained_earnings": null, "preferred_stock": null, "minority_interest": -4372000, "tangible_book_value": null, "tangible_book_per_share": 10.2856 }, "ranks": { "universe_ticker_count": 524, "rank_pe": 52, "rank_pb": 19, "rank_ptbv": 19, "rank_ps": 45, "rank_pcf": 14, "rank_ev_ebitda": 20, "rank_ev_ebit": 42, "rank_earnings_yield": 42, "rank_fcf_yield": 86, "rank_dividend_yield": 9, "rank_shareholder_yield": 66, "rank_total_yield": 79, "rank_roe": 65, "rank_roc": 68, "rank_roic": 65, "rank_gross_margin": 24, "rank_fcf_margin": 86, "rank_piotroski": 13, "rank_accruals": 28, "rank_sue": 64, "rank_eps_growth_1y": 15, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 19, "rank_momentum_12m": 87, "rank_momentum_12m_ex1m": 88, "rank_relative_strength": 87 }, "composites": { "value_composite": 20, "quality_composite": 38, "momentum_composite": 91, "growth_composite": 5, "yield_composite": 65, "svqf_composite": 68, "vc1_composite": 11, "vc2_composite": 18, "vc3_composite": 21, "trending_value_composite": null, "overall_composite": 33, "quality_value_composite": 0.7043, "os_score": 0.67, "value_percentile": 0.8, "quality_percentile": 0.62, "momentum_percentile": 0.09, "factor_coverage": 0.939, "signal_confidence": 0.939, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 35, "small_cap_core_rank": 21, "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": 11089, "ticker_id": 34964, "universe_id": 6, "week_end_date": "2026-06-07", "source_primary": "yfinance", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 1, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T20:10:44.705514+00:00", "batch_id": "", "os_score_delta": null, "price_close": 10.02, "market_cap": 1681062143.46, "market_cap_usd": 1681062143.46, "enterprise_value": 2491676143.46, "shares_outstanding": 167770673, "fx_rate_to_usd": null, "pe_ratio": 20.34642279, "pb_ratio": 0.9741792, "ptbv_ratio": 0.9741792, "ps_ratio": 2.16152062, "pcf_ratio": 4.26159319, "pfcf_ratio": -20.16895396, "ev_ebitda": 6.17829664, "ev_ebit": 15.98047809, "ev_sales": 3.20381337, "ev_fcf": -29.89449356, "earnings_yield": 0.06257635, "fcf_yield": -0.03345098, "dividend_yield": 0, "buyback_yield": 0.00348887, "shareholder_yield": 0.00348887, "debt_paydown_yield": 0, "total_yield": 0.00348887, "gross_margin": 0.621483, "operating_margin": 0.20048295, "net_margin": 0.1062359, "ebitda_margin": 0.51855933, "fcf_margin": -0.10717069, "roe": 0.04787963, "roa": 0.02556316, "roic": 0.04618737, "roc_greenblatt": 0.05316367, "asset_turnover": 0.24062637, "cash_conversion": -1.00879911, "accruals_ratio": -0.09648483, "sbc_to_revenue": null, "debt_to_equity": null, "net_debt_to_ebitda": 1.99913711, "debt_to_assets": 0.25951611, "interest_coverage": 2.76925263, "current_ratio": 0.38028568, "quick_ratio": 0.38028568, "net_debt": 806242000, "revenue_growth_1y": 0.28328746, "revenue_growth_3y_cagr": -0.0987573, "revenue_growth_5y_cagr": null, "eps_growth_1y": 1.44245905, "eps_growth_3y_cagr": -0.46093612, "eps_growth_5y_cagr": null, "fcf_growth_1y": null, "book_value_growth_1y": 0.03435804, "piotroski_f_score": 7, "altman_z_score": null, "earnings_stability_5y": 1.835988, "revenue_stability_5y": 0.281451, "eps_surprise_avg": -12.9575, "sue_score": -0.1069, "price_return_1m": 0.00804829, "price_return_3m": -0.05382436, "price_return_6m": -0.21040189, "price_return_9m": -0.11484099, "price_return_12m": -0.14212329, "price_return_12m_ex1m": -0.1489726, "distance_from_52w_high": -0.21040189, "distance_from_52w_low": 0.06031746, "relative_strength": -0.4442297, "local_beta": -0.8752, "volatility_252d": 0.279389, "volatility_60d": 0.648555, "max_drawdown_12m": -0.25531915, "revenue_ttm": 777722000, "gross_profit_ttm": 483341000, "ebit_ttm": 155920000, "ebitda_ttm": 403295000, "net_income_ttm": 82622000, "eps_diluted_ttm": 0.49246986, "operating_cash_flow_ttm": 394468000, "capital_expenditure_ttm": -477817000, "fcf_ttm": -83349000, "dividends_paid_ttm": null, "share_repurchases_ttm": -5865000, "shares_issued_ttm": 0, "interest_expense_ttm": 56304000, "cash_and_equivalents": 32533000, "total_current_assets": 196000000, "total_current_liabilities": 515402000, "net_ppe": 2972693000, "total_assets": 3232073000, "total_debt": 838775000, "total_equity": 1725619000, "net_working_capital": -39863000, "book_value_per_share": 10.28558191, "retained_earnings": null, "preferred_stock": null, "minority_interest": -4372000, "tangible_book_value": null, "tangible_book_per_share": 10.28558191, "universe_ticker_count": 524, "sector": "Energy", "rank_pe": 52, "rank_pb": 19, "rank_ptbv": 19, "rank_ps": 45, "rank_pcf": 14, "rank_ev_ebitda": 20, "rank_ev_ebit": 42, "rank_earnings_yield": 42, "rank_fcf_yield": 86, "rank_dividend_yield": 9, "rank_shareholder_yield": 66, "rank_total_yield": 79, "rank_roe": 65, "rank_roc": 68, "rank_roic": 65, "rank_gross_margin": 24, "rank_fcf_margin": 86, "rank_piotroski": 13, "rank_accruals": 28, "rank_sue": 64, "rank_eps_growth_1y": 15, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 19, "rank_momentum_12m": 87, "rank_momentum_12m_ex1m": 88, "rank_relative_strength": 87, "value_composite": 20, "quality_composite": 38, "momentum_composite": 91, "growth_composite": 5, "yield_composite": 65, "svqf_composite": 68, "vc1_composite": 11, "vc2_composite": 18, "vc3_composite": 21, "trending_value_composite": null, "overall_composite": 33, "factor_coverage": 0.939, "signal_confidence": 0.939, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 35, "small_cap_core_rank": 21, "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": 10.02, "os": 0.67, "value": 0.8, "quality": 0.62, "momentum": 0.09, "confidence": 0.939, "coverage": 0.939, "pe_ratio": 20.3464, "earnings_yield": 0.0626, "shareholder_yield": 0.0035, "roe": 0.0479, "momentum_12_1": -0.149, "complete_fields": { "id": 11089, "ticker_id": 34964, "universe_id": 6, "week_end_date": "2026-06-07", "source_primary": "yfinance", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 1, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T20:10:44.705514+00:00", "batch_id": "", "os_score_delta": null, "price_close": 10.02, "market_cap": 1681062143.46, "market_cap_usd": 1681062143.46, "enterprise_value": 2491676143.46, "shares_outstanding": 167770673, "fx_rate_to_usd": null, "pe_ratio": 20.34642279, "pb_ratio": 0.9741792, "ptbv_ratio": 0.9741792, "ps_ratio": 2.16152062, "pcf_ratio": 4.26159319, "pfcf_ratio": -20.16895396, "ev_ebitda": 6.17829664, "ev_ebit": 15.98047809, "ev_sales": 3.20381337, "ev_fcf": -29.89449356, "earnings_yield": 0.06257635, "fcf_yield": -0.03345098, "dividend_yield": 0, "buyback_yield": 0.00348887, "shareholder_yield": 0.00348887, "debt_paydown_yield": 0, "total_yield": 0.00348887, "gross_margin": 0.621483, "operating_margin": 0.20048295, "net_margin": 0.1062359, "ebitda_margin": 0.51855933, "fcf_margin": -0.10717069, "roe": 0.04787963, "roa": 0.02556316, "roic": 0.04618737, "roc_greenblatt": 0.05316367, "asset_turnover": 0.24062637, "cash_conversion": -1.00879911, "accruals_ratio": -0.09648483, "sbc_to_revenue": null, "debt_to_equity": null, "net_debt_to_ebitda": 1.99913711, "debt_to_assets": 0.25951611, "interest_coverage": 2.76925263, "current_ratio": 0.38028568, "quick_ratio": 0.38028568, "net_debt": 806242000, "revenue_growth_1y": 0.28328746, "revenue_growth_3y_cagr": -0.0987573, "revenue_growth_5y_cagr": null, "eps_growth_1y": 1.44245905, "eps_growth_3y_cagr": -0.46093612, "eps_growth_5y_cagr": null, "fcf_growth_1y": null, "book_value_growth_1y": 0.03435804, "piotroski_f_score": 7, "altman_z_score": null, "earnings_stability_5y": 1.835988, "revenue_stability_5y": 0.281451, "eps_surprise_avg": -12.9575, "sue_score": -0.1069, "price_return_1m": 0.00804829, "price_return_3m": -0.05382436, "price_return_6m": -0.21040189, "price_return_9m": -0.11484099, "price_return_12m": -0.14212329, "price_return_12m_ex1m": -0.1489726, "distance_from_52w_high": -0.21040189, "distance_from_52w_low": 0.06031746, "relative_strength": -0.4442297, "local_beta": -0.8752, "volatility_252d": 0.279389, "volatility_60d": 0.648555, "max_drawdown_12m": -0.25531915, "revenue_ttm": 777722000, "gross_profit_ttm": 483341000, "ebit_ttm": 155920000, "ebitda_ttm": 403295000, "net_income_ttm": 82622000, "eps_diluted_ttm": 0.49246986, "operating_cash_flow_ttm": 394468000, "capital_expenditure_ttm": -477817000, "fcf_ttm": -83349000, "dividends_paid_ttm": null, "share_repurchases_ttm": -5865000, "shares_issued_ttm": 0, "interest_expense_ttm": 56304000, "cash_and_equivalents": 32533000, "total_current_assets": 196000000, "total_current_liabilities": 515402000, "net_ppe": 2972693000, "total_assets": 3232073000, "total_debt": 838775000, "total_equity": 1725619000, "net_working_capital": -39863000, "book_value_per_share": 10.28558191, "retained_earnings": null, "preferred_stock": null, "minority_interest": -4372000, "tangible_book_value": null, "tangible_book_per_share": 10.28558191, "universe_ticker_count": 524, "sector": "Energy", "rank_pe": 52, "rank_pb": 19, "rank_ptbv": 19, "rank_ps": 45, "rank_pcf": 14, "rank_ev_ebitda": 20, "rank_ev_ebit": 42, "rank_earnings_yield": 42, "rank_fcf_yield": 86, "rank_dividend_yield": 9, "rank_shareholder_yield": 66, "rank_total_yield": 79, "rank_roe": 65, "rank_roc": 68, "rank_roic": 65, "rank_gross_margin": 24, "rank_fcf_margin": 86, "rank_piotroski": 13, "rank_accruals": 28, "rank_sue": 64, "rank_eps_growth_1y": 15, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 19, "rank_momentum_12m": 87, "rank_momentum_12m_ex1m": 88, "rank_relative_strength": 87, "value_composite": 20, "quality_composite": 38, "momentum_composite": 91, "growth_composite": 5, "yield_composite": 65, "svqf_composite": 68, "vc1_composite": 11, "vc2_composite": 18, "vc3_composite": 21, "trending_value_composite": null, "overall_composite": 33, "factor_coverage": 0.939, "signal_confidence": 0.939, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 35, "small_cap_core_rank": 21, "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": "2026-06-07T19:23:56.627266+00:00", "is_restated": false, "income_statement": { "revenue": 705939000, "cost_of_revenue": 287590000, "gross_profit": 418349000, "ebit": 98855000, "ebitda": 360643000, "pretax_income": null, "tax_provision": null, "net_income": 53051000, "net_income_to_common": 53051000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 17735000, "total_current_assets": 148558000, "total_assets": 3071015000, "short_term_debt": 255051000, "long_term_debt": 539576000, "total_debt": 794627000, "total_liabilities": null, "total_equity": 1691957000, "shares_outstanding": 166941610, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 357490000, "capital_expenditure": -391779000, "free_cash_flow": -34289000, "dividends_paid": null, "share_repurchases": -6725000, "shares_issued": 0, "net_debt_issued": 74043000 }, "complete_fields": { "id": 418101, "ticker_id": 34964, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "CAD", "fetched_at": "2026-06-07T19:23:56.627266+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "360643000", "netIncome": "53051000", "grossProfit": "418349000", "totalRevenue": "705939000", "costOfRevenue": "287590000", "interestExpense": "56887000", "operatingIncome": "98855000", "fiscalDateEnding": "2025-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "228041000" }, "balance": { "totalDebt": "794627000", "totalAssets": "3071015000", "longTermDebt": "539576000", "shortTermDebt": "255051000", "preferredStock": null, "fiscalDateEnding": "2025-12-31", "minorityInterest": "-3555000", "totalLiabilities": null, "sharesOutstanding": "166941610", "totalCurrentAssets": "148558000", "totalShareholderEquity": "1691957000", "totalCurrentLiabilities": "383222000", "propertyPlantEquipmentNet": "2857733000", "cashAndShortTermInvestments": "17735000" }, "cashflow": { "freeCashFlow": "-34289000", "dividendsPaid": null, "issuanceOfDebt": "132550000", "issuanceOfStock": "0", "repaymentOfDebt": "-58507000", "fiscalDateEnding": "2025-12-31", "operatingCashflow": "357490000", "repurchaseOfStock": "-6725000", "capitalExpenditures": "-391779000" } }, "revenue": 705939000, "cost_of_revenue": 287590000, "gross_profit": 418349000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 98855000, "depreciation_amortisation": 228041000, "ebitda": 360643000, "interest_expense": 56887000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 53051000, "net_income_continuing_ops": null, "net_income_to_common": 53051000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 17735000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 148558000, "net_ppe": 2857733000, "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": 3071015000, "short_term_debt": 255051000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 383222000, "long_term_debt": 539576000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 794627000, "preferred_stock": null, "minority_interest": -3555000, "retained_earnings": null, "total_equity": 1691957000, "shares_outstanding": 166941610, "operating_cash_flow": 357490000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -391779000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": -6725000, "shares_issued": 0, "net_debt_issued": 74043000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": -34289000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "360643000", "netIncome": "53051000", "grossProfit": "418349000", "totalRevenue": "705939000", "costOfRevenue": "287590000", "interestExpense": "56887000", "operatingIncome": "98855000", "fiscalDateEnding": "2025-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "228041000" }, "balance": { "totalDebt": "794627000", "totalAssets": "3071015000", "longTermDebt": "539576000", "shortTermDebt": "255051000", "preferredStock": null, "fiscalDateEnding": "2025-12-31", "minorityInterest": "-3555000", "totalLiabilities": null, "sharesOutstanding": "166941610", "totalCurrentAssets": "148558000", "totalShareholderEquity": "1691957000", "totalCurrentLiabilities": "383222000", "propertyPlantEquipmentNet": "2857733000", "cashAndShortTermInvestments": "17735000" }, "cashflow": { "freeCashFlow": "-34289000", "dividendsPaid": null, "issuanceOfDebt": "132550000", "issuanceOfStock": "0", "repaymentOfDebt": "-58507000", "fiscalDateEnding": "2025-12-31", "operatingCashflow": "357490000", "repurchaseOfStock": "-6725000", "capitalExpenditures": "-391779000" } } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "CAD", "fetched_at": "2026-06-07T19:23:56.627266+00:00", "is_restated": false, "income_statement": { "revenue": 550102000, "cost_of_revenue": 251960000, "gross_profit": 298142000, "ebit": 34280000, "ebitda": 281867000, "pretax_income": null, "tax_provision": null, "net_income": 21719000, "net_income_to_common": 21719000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 20146000, "total_current_assets": 163692000, "total_assets": 2945958000, "short_term_debt": 105026000, "long_term_debt": 593007000, "total_debt": 698033000, "total_liabilities": null, "total_equity": 1635656000, "shares_outstanding": 166931440, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 217533000, "capital_expenditure": -303058000, "free_cash_flow": -85525000, "dividends_paid": null, "share_repurchases": -21739000, "shares_issued": 62105000, "net_debt_issued": 445525000 }, "complete_fields": { "id": 418105, "ticker_id": 34964, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "CAD", "fetched_at": "2026-06-07T19:23:56.627266+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "281867000", "netIncome": "21719000", "grossProfit": "298142000", "totalRevenue": "550102000", "costOfRevenue": "251960000", "interestExpense": "49461000", "operatingIncome": "34280000", "fiscalDateEnding": "2024-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "199489000" }, "balance": { "totalDebt": "698033000", "totalAssets": "2945958000", "longTermDebt": "593007000", "shortTermDebt": "105026000", "preferredStock": null, "fiscalDateEnding": "2024-12-31", "minorityInterest": "-1506000", "totalLiabilities": null, "sharesOutstanding": "166931440", "totalCurrentAssets": "163692000", "totalShareholderEquity": "1635656000", "totalCurrentLiabilities": "250515000", "propertyPlantEquipmentNet": "2694852000", "cashAndShortTermInvestments": "20146000" }, "cashflow": { "freeCashFlow": "-85525000", "dividendsPaid": null, "issuanceOfDebt": "446310000", "issuanceOfStock": "62105000", "repaymentOfDebt": "-785000", "fiscalDateEnding": "2024-12-31", "operatingCashflow": "217533000", "repurchaseOfStock": "-21739000", "capitalExpenditures": "-303058000" } }, "revenue": 550102000, "cost_of_revenue": 251960000, "gross_profit": 298142000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 34280000, "depreciation_amortisation": 199489000, "ebitda": 281867000, "interest_expense": 49461000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 21719000, "net_income_continuing_ops": null, "net_income_to_common": 21719000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 20146000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 163692000, "net_ppe": 2694852000, "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": 2945958000, "short_term_debt": 105026000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 250515000, "long_term_debt": 593007000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 698033000, "preferred_stock": null, "minority_interest": -1506000, "retained_earnings": null, "total_equity": 1635656000, "shares_outstanding": 166931440, "operating_cash_flow": 217533000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -303058000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": -21739000, "shares_issued": 62105000, "net_debt_issued": 445525000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": -85525000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "281867000", "netIncome": "21719000", "grossProfit": "298142000", "totalRevenue": "550102000", "costOfRevenue": "251960000", "interestExpense": "49461000", "operatingIncome": "34280000", "fiscalDateEnding": "2024-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "199489000" }, "balance": { "totalDebt": "698033000", "totalAssets": "2945958000", "longTermDebt": "593007000", "shortTermDebt": "105026000", "preferredStock": null, "fiscalDateEnding": "2024-12-31", "minorityInterest": "-1506000", "totalLiabilities": null, "sharesOutstanding": "166931440", "totalCurrentAssets": "163692000", "totalShareholderEquity": "1635656000", "totalCurrentLiabilities": "250515000", "propertyPlantEquipmentNet": "2694852000", "cashAndShortTermInvestments": "20146000" }, "cashflow": { "freeCashFlow": "-85525000", "dividendsPaid": null, "issuanceOfDebt": "446310000", "issuanceOfStock": "62105000", "repaymentOfDebt": "-785000", "fiscalDateEnding": "2024-12-31", "operatingCashflow": "217533000", "repurchaseOfStock": "-21739000", "capitalExpenditures": "-303058000" } } }, { "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "CAD", "fetched_at": "2026-06-07T19:23:56.627266+00:00", "is_restated": false, "income_statement": { "revenue": 551851000, "cost_of_revenue": 194700000, "gross_profit": 357151000, "ebit": 150912000, "ebitda": 314897000, "pretax_income": null, "tax_provision": null, "net_income": 101597000, "net_income_to_common": 101597000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 19261000, "total_current_assets": 120457000, "total_assets": 2299028000, "short_term_debt": 46263000, "long_term_debt": 212854000, "total_debt": 259117000, "total_liabilities": null, "total_equity": 1556295000, "shares_outstanding": 162225180, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 323345000, "capital_expenditure": -273615000, "free_cash_flow": 49730000, "dividends_paid": null, "share_repurchases": -117343000, "shares_issued": 0, "net_debt_issued": 48888000 }, "complete_fields": { "id": 418107, "ticker_id": 34964, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "CAD", "fetched_at": "2026-06-07T19:23:56.627266+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "314897000", "netIncome": "101597000", "grossProfit": "357151000", "totalRevenue": "551851000", "costOfRevenue": "194700000", "interestExpense": "30092000", "operatingIncome": "150912000", "fiscalDateEnding": "2023-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "148897000" }, "balance": { "totalDebt": "259117000", "totalAssets": "2299028000", "longTermDebt": "212854000", "shortTermDebt": "46263000", "preferredStock": null, "fiscalDateEnding": "2023-12-31", "minorityInterest": "101000", "totalLiabilities": null, "sharesOutstanding": "162225180", "totalCurrentAssets": "120457000", "totalShareholderEquity": "1556295000", "totalCurrentLiabilities": "142700000", "propertyPlantEquipmentNet": "2089202000", "cashAndShortTermInvestments": "19261000" }, "cashflow": { "freeCashFlow": "49730000", "dividendsPaid": null, "issuanceOfDebt": "49487000", "issuanceOfStock": "0", "repaymentOfDebt": "-599000", "fiscalDateEnding": "2023-12-31", "operatingCashflow": "323345000", "repurchaseOfStock": "-117343000", "capitalExpenditures": "-273615000" } }, "revenue": 551851000, "cost_of_revenue": 194700000, "gross_profit": 357151000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 150912000, "depreciation_amortisation": 148897000, "ebitda": 314897000, "interest_expense": 30092000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 101597000, "net_income_continuing_ops": null, "net_income_to_common": 101597000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 19261000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 120457000, "net_ppe": 2089202000, "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": 2299028000, "short_term_debt": 46263000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 142700000, "long_term_debt": 212854000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 259117000, "preferred_stock": null, "minority_interest": 101000, "retained_earnings": null, "total_equity": 1556295000, "shares_outstanding": 162225180, "operating_cash_flow": 323345000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -273615000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": -117343000, "shares_issued": 0, "net_debt_issued": 48888000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 49730000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "314897000", "netIncome": "101597000", "grossProfit": "357151000", "totalRevenue": "551851000", "costOfRevenue": "194700000", "interestExpense": "30092000", "operatingIncome": "150912000", "fiscalDateEnding": "2023-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "148897000" }, "balance": { "totalDebt": "259117000", "totalAssets": "2299028000", "longTermDebt": "212854000", "shortTermDebt": "46263000", "preferredStock": null, "fiscalDateEnding": "2023-12-31", "minorityInterest": "101000", "totalLiabilities": null, "sharesOutstanding": "162225180", "totalCurrentAssets": "120457000", "totalShareholderEquity": "1556295000", "totalCurrentLiabilities": "142700000", "propertyPlantEquipmentNet": "2089202000", "cashAndShortTermInvestments": "19261000" }, "cashflow": { "freeCashFlow": "49730000", "dividendsPaid": null, "issuanceOfDebt": "49487000", "issuanceOfStock": "0", "repaymentOfDebt": "-599000", "fiscalDateEnding": "2023-12-31", "operatingCashflow": "323345000", "repurchaseOfStock": "-117343000", "capitalExpenditures": "-273615000" } } }, { "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "CAD", "fetched_at": "2026-06-07T19:23:56.627266+00:00", "is_restated": false, "income_statement": { "revenue": 964366000, "cost_of_revenue": 244930000, "gross_profit": 719436000, "ebit": 537267000, "ebitda": 596652000, "pretax_income": null, "tax_provision": null, "net_income": 338667000, "net_income_to_common": 338667000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 48940000, "total_current_assets": 178726000, "total_assets": 2216958000, "short_term_debt": 25444000, "long_term_debt": 177200000, "total_debt": 202644000, "total_liabilities": null, "total_equity": 1563253000, "shares_outstanding": 171652768, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 502378000, "capital_expenditure": -241790000, "free_cash_flow": 260588000, "dividends_paid": null, "share_repurchases": -240967000, "shares_issued": null, "net_debt_issued": 30659000 }, "complete_fields": { "id": 418108, "ticker_id": 34964, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "CAD", "fetched_at": "2026-06-07T19:23:56.627266+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "596652000", "netIncome": "338667000", "grossProfit": "719436000", "totalRevenue": "964366000", "costOfRevenue": "244930000", "interestExpense": "19836000", "operatingIncome": "537267000", "fiscalDateEnding": "2022-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "133917000" }, "balance": { "totalDebt": "202644000", "totalAssets": "2216958000", "longTermDebt": "177200000", "shortTermDebt": "25444000", "preferredStock": null, "fiscalDateEnding": "2022-12-31", "minorityInterest": "1425000", "totalLiabilities": null, "sharesOutstanding": "171652768", "totalCurrentAssets": "178726000", "totalShareholderEquity": "1563253000", "totalCurrentLiabilities": "137833000", "propertyPlantEquipmentNet": "1940228000", "cashAndShortTermInvestments": "48940000" }, "cashflow": { "freeCashFlow": "260588000", "dividendsPaid": null, "issuanceOfDebt": "31017000", "issuanceOfStock": null, "repaymentOfDebt": "-358000", "fiscalDateEnding": "2022-12-31", "operatingCashflow": "502378000", "repurchaseOfStock": "-240967000", "capitalExpenditures": "-241790000" } }, "revenue": 964366000, "cost_of_revenue": 244930000, "gross_profit": 719436000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 537267000, "depreciation_amortisation": 133917000, "ebitda": 596652000, "interest_expense": 19836000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 338667000, "net_income_continuing_ops": null, "net_income_to_common": 338667000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 48940000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 178726000, "net_ppe": 1940228000, "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": 2216958000, "short_term_debt": 25444000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 137833000, "long_term_debt": 177200000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 202644000, "preferred_stock": null, "minority_interest": 1425000, "retained_earnings": null, "total_equity": 1563253000, "shares_outstanding": 171652768, "operating_cash_flow": 502378000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -241790000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": -240967000, "shares_issued": null, "net_debt_issued": 30659000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 260588000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "596652000", "netIncome": "338667000", "grossProfit": "719436000", "totalRevenue": "964366000", "costOfRevenue": "244930000", "interestExpense": "19836000", "operatingIncome": "537267000", "fiscalDateEnding": "2022-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "133917000" }, "balance": { "totalDebt": "202644000", "totalAssets": "2216958000", "longTermDebt": "177200000", "shortTermDebt": "25444000", "preferredStock": null, "fiscalDateEnding": "2022-12-31", "minorityInterest": "1425000", "totalLiabilities": null, "sharesOutstanding": "171652768", "totalCurrentAssets": "178726000", "totalShareholderEquity": "1563253000", "totalCurrentLiabilities": "137833000", "propertyPlantEquipmentNet": "1940228000", "cashAndShortTermInvestments": "48940000" }, "cashflow": { "freeCashFlow": "260588000", "dividendsPaid": null, "issuanceOfDebt": "31017000", "issuanceOfStock": null, "repaymentOfDebt": "-358000", "fiscalDateEnding": "2022-12-31", "operatingCashflow": "502378000", "repurchaseOfStock": "-240967000", "capitalExpenditures": "-241790000" } } }, { "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "CAD", "fetched_at": "2026-06-07T19:23:56.627266+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": 418109, "ticker_id": 34964, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "CAD", "fetched_at": "2026-06-07T19:23:56.627266+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": 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": "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": null, "capitalExpenditures": null } } } ], "quarterly": [ { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider": "yFinance", "currency_reported": "CAD", "fetched_at": "2026-06-07T19:23:56.627266+00:00", "is_restated": false, "income_statement": { "revenue": 206922000, "cost_of_revenue": 74015000, "gross_profit": 132907000, "ebit": 46782000, "ebitda": 115259000, "pretax_income": null, "tax_provision": null, "net_income": 29528000, "net_income_to_common": 29528000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 32533000, "total_current_assets": 196000000, "total_assets": 3232073000, "short_term_debt": 312072000, "long_term_debt": 526703000, "total_debt": 838775000, "total_liabilities": null, "total_equity": 1725619000, "shares_outstanding": 167770673, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 117078000, "capital_expenditure": -180909000, "free_cash_flow": -63831000, "dividends_paid": null, "share_repurchases": 0, "shares_issued": null, "net_debt_issued": 33330000 }, "complete_fields": { "id": 418099, "ticker_id": 34964, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 2, "currency_reported": "CAD", "fetched_at": "2026-06-07T19:23:56.627266+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "115259000", "netIncome": "29528000", "grossProfit": "132907000", "totalRevenue": "206922000", "costOfRevenue": "74015000", "interestExpense": "14701000", "operatingIncome": "46782000", "fiscalDateEnding": "2026-03-31", "researchAndDevelopment": null, "depreciationAndAmortization": "59301000" }, "balance": { "totalDebt": "838775000", "totalAssets": "3232073000", "longTermDebt": "526703000", "shortTermDebt": "312072000", "preferredStock": null, "fiscalDateEnding": "2026-03-31", "minorityInterest": "-4372000", "totalLiabilities": null, "sharesOutstanding": "167770673", "totalCurrentAssets": "196000000", "totalShareholderEquity": "1725619000", "totalCurrentLiabilities": "515402000", "propertyPlantEquipmentNet": "2972693000", "cashAndShortTermInvestments": "32533000" }, "cashflow": { "freeCashFlow": "-63831000", "dividendsPaid": null, "issuanceOfDebt": "47559000", "issuanceOfStock": null, "repaymentOfDebt": "-14229000", "fiscalDateEnding": "2026-03-31", "operatingCashflow": "117078000", "repurchaseOfStock": "0", "capitalExpenditures": "-180909000" } }, "revenue": 206922000, "cost_of_revenue": 74015000, "gross_profit": 132907000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 46782000, "depreciation_amortisation": 59301000, "ebitda": 115259000, "interest_expense": 14701000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 29528000, "net_income_continuing_ops": null, "net_income_to_common": 29528000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 32533000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 196000000, "net_ppe": 2972693000, "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": 3232073000, "short_term_debt": 312072000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 515402000, "long_term_debt": 526703000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 838775000, "preferred_stock": null, "minority_interest": -4372000, "retained_earnings": null, "total_equity": 1725619000, "shares_outstanding": 167770673, "operating_cash_flow": 117078000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -180909000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": 0, "shares_issued": null, "net_debt_issued": 33330000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": -63831000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "115259000", "netIncome": "29528000", "grossProfit": "132907000", "totalRevenue": "206922000", "costOfRevenue": "74015000", "interestExpense": "14701000", "operatingIncome": "46782000", "fiscalDateEnding": "2026-03-31", "researchAndDevelopment": null, "depreciationAndAmortization": "59301000" }, "balance": { "totalDebt": "838775000", "totalAssets": "3232073000", "longTermDebt": "526703000", "shortTermDebt": "312072000", "preferredStock": null, "fiscalDateEnding": "2026-03-31", "minorityInterest": "-4372000", "totalLiabilities": null, "sharesOutstanding": "167770673", "totalCurrentAssets": "196000000", "totalShareholderEquity": "1725619000", "totalCurrentLiabilities": "515402000", "propertyPlantEquipmentNet": "2972693000", "cashAndShortTermInvestments": "32533000" }, "cashflow": { "freeCashFlow": "-63831000", "dividendsPaid": null, "issuanceOfDebt": "47559000", "issuanceOfStock": null, "repaymentOfDebt": "-14229000", "fiscalDateEnding": "2026-03-31", "operatingCashflow": "117078000", "repurchaseOfStock": "0", "capitalExpenditures": "-180909000" } } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider": "yFinance", "currency_reported": "CAD", "fetched_at": "2026-06-07T19:23:56.627266+00:00", "is_restated": false, "income_statement": { "revenue": 182490000, "cost_of_revenue": 69713000, "gross_profit": 112777000, "ebit": 28503000, "ebitda": 81559000, "pretax_income": null, "tax_provision": null, "net_income": 9616000, "net_income_to_common": 9616000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 17735000, "total_current_assets": 148558000, "total_assets": 3071015000, "short_term_debt": 255051000, "long_term_debt": 539576000, "total_debt": 794627000, "total_liabilities": null, "total_equity": 1691957000, "shares_outstanding": 166941610, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 74357000, "capital_expenditure": -111633000, "free_cash_flow": -37276000, "dividends_paid": null, "share_repurchases": 0, "shares_issued": 0, "net_debt_issued": 41250000 }, "complete_fields": { "id": 418100, "ticker_id": 34964, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 2, "currency_reported": "CAD", "fetched_at": "2026-06-07T19:23:56.627266+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "81559000", "netIncome": "9616000", "grossProfit": "112777000", "totalRevenue": "182490000", "costOfRevenue": "69713000", "interestExpense": "10933000", "operatingIncome": "28503000", "fiscalDateEnding": "2025-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "56252000" }, "balance": { "totalDebt": "794627000", "totalAssets": "3071015000", "longTermDebt": "539576000", "shortTermDebt": "255051000", "preferredStock": null, "fiscalDateEnding": "2025-12-31", "minorityInterest": "-3555000", "totalLiabilities": null, "sharesOutstanding": "166941610", "totalCurrentAssets": "148558000", "totalShareholderEquity": "1691957000", "totalCurrentLiabilities": "383222000", "propertyPlantEquipmentNet": "2857733000", "cashAndShortTermInvestments": "17735000" }, "cashflow": { "freeCashFlow": "-37276000", "dividendsPaid": null, "issuanceOfDebt": "42003000", "issuanceOfStock": "0", "repaymentOfDebt": "753000", "fiscalDateEnding": "2025-12-31", "operatingCashflow": "74357000", "repurchaseOfStock": "0", "capitalExpenditures": "-111633000" } }, "revenue": 182490000, "cost_of_revenue": 69713000, "gross_profit": 112777000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 28503000, "depreciation_amortisation": 56252000, "ebitda": 81559000, "interest_expense": 10933000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 9616000, "net_income_continuing_ops": null, "net_income_to_common": 9616000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 17735000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 148558000, "net_ppe": 2857733000, "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": 3071015000, "short_term_debt": 255051000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 383222000, "long_term_debt": 539576000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 794627000, "preferred_stock": null, "minority_interest": -3555000, "retained_earnings": null, "total_equity": 1691957000, "shares_outstanding": 166941610, "operating_cash_flow": 74357000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -111633000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": 0, "shares_issued": 0, "net_debt_issued": 41250000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": -37276000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "81559000", "netIncome": "9616000", "grossProfit": "112777000", "totalRevenue": "182490000", "costOfRevenue": "69713000", "interestExpense": "10933000", "operatingIncome": "28503000", "fiscalDateEnding": "2025-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "56252000" }, "balance": { "totalDebt": "794627000", "totalAssets": "3071015000", "longTermDebt": "539576000", "shortTermDebt": "255051000", "preferredStock": null, "fiscalDateEnding": "2025-12-31", "minorityInterest": "-3555000", "totalLiabilities": null, "sharesOutstanding": "166941610", "totalCurrentAssets": "148558000", "totalShareholderEquity": "1691957000", "totalCurrentLiabilities": "383222000", "propertyPlantEquipmentNet": "2857733000", "cashAndShortTermInvestments": "17735000" }, "cashflow": { "freeCashFlow": "-37276000", "dividendsPaid": null, "issuanceOfDebt": "42003000", "issuanceOfStock": "0", "repaymentOfDebt": "753000", "fiscalDateEnding": "2025-12-31", "operatingCashflow": "74357000", "repurchaseOfStock": "0", "capitalExpenditures": "-111633000" } } }, { "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider": "yFinance", "currency_reported": "CAD", "fetched_at": "2026-06-07T19:23:56.627266+00:00", "is_restated": false, "income_statement": { "revenue": 166520000, "cost_of_revenue": 69333000, "gross_profit": 97187000, "ebit": 19546000, "ebitda": 167439000, "pretax_income": null, "tax_provision": null, "net_income": 72502000, "net_income_to_common": 72502000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 73746000, "total_current_assets": 210676000, "total_assets": 3030570000, "short_term_debt": 202085000, "long_term_debt": 565479000, "total_debt": 767564000, "total_liabilities": null, "total_equity": 1678486000, "shares_outstanding": 167015022, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 80084000, "capital_expenditure": -67288000, "free_cash_flow": 12796000, "dividends_paid": null, "share_repurchases": -2971000, "shares_issued": 0, "net_debt_issued": 44789000 }, "complete_fields": { "id": 418102, "ticker_id": 34964, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 2, "currency_reported": "CAD", "fetched_at": "2026-06-07T19:23:56.627266+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "167439000", "netIncome": "72502000", "grossProfit": "97187000", "totalRevenue": "166520000", "costOfRevenue": "69333000", "interestExpense": "15502000", "operatingIncome": "19546000", "fiscalDateEnding": "2025-06-30", "researchAndDevelopment": null, "depreciationAndAmortization": "56077000" }, "balance": { "totalDebt": "767564000", "totalAssets": "3030570000", "longTermDebt": "565479000", "shortTermDebt": "202085000", "preferredStock": null, "fiscalDateEnding": "2025-06-30", "minorityInterest": "-2445000", "totalLiabilities": null, "sharesOutstanding": "167015022", "totalCurrentAssets": "210676000", "totalShareholderEquity": "1678486000", "totalCurrentLiabilities": "313945000", "propertyPlantEquipmentNet": "2756493000", "cashAndShortTermInvestments": "73746000" }, "cashflow": { "freeCashFlow": "12796000", "dividendsPaid": null, "issuanceOfDebt": "50413000", "issuanceOfStock": "0", "repaymentOfDebt": "-5624000", "fiscalDateEnding": "2025-06-30", "operatingCashflow": "80084000", "repurchaseOfStock": "-2971000", "capitalExpenditures": "-67288000" } }, "revenue": 166520000, "cost_of_revenue": 69333000, "gross_profit": 97187000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 19546000, "depreciation_amortisation": 56077000, "ebitda": 167439000, "interest_expense": 15502000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 72502000, "net_income_continuing_ops": null, "net_income_to_common": 72502000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 73746000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 210676000, "net_ppe": 2756493000, "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": 3030570000, "short_term_debt": 202085000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 313945000, "long_term_debt": 565479000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 767564000, "preferred_stock": null, "minority_interest": -2445000, "retained_earnings": null, "total_equity": 1678486000, "shares_outstanding": 167015022, "operating_cash_flow": 80084000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -67288000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": -2971000, "shares_issued": 0, "net_debt_issued": 44789000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 12796000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "167439000", "netIncome": "72502000", "grossProfit": "97187000", "totalRevenue": "166520000", "costOfRevenue": "69333000", "interestExpense": "15502000", "operatingIncome": "19546000", "fiscalDateEnding": "2025-06-30", "researchAndDevelopment": null, "depreciationAndAmortization": "56077000" }, "balance": { "totalDebt": "767564000", "totalAssets": "3030570000", "longTermDebt": "565479000", "shortTermDebt": "202085000", "preferredStock": null, "fiscalDateEnding": "2025-06-30", "minorityInterest": "-2445000", "totalLiabilities": null, "sharesOutstanding": "167015022", "totalCurrentAssets": "210676000", "totalShareholderEquity": "1678486000", "totalCurrentLiabilities": "313945000", "propertyPlantEquipmentNet": "2756493000", "cashAndShortTermInvestments": "73746000" }, "cashflow": { "freeCashFlow": "12796000", "dividendsPaid": null, "issuanceOfDebt": "50413000", "issuanceOfStock": "0", "repaymentOfDebt": "-5624000", "fiscalDateEnding": "2025-06-30", "operatingCashflow": "80084000", "repurchaseOfStock": "-2971000", "capitalExpenditures": "-67288000" } } }, { "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider": "yFinance", "currency_reported": "CAD", "fetched_at": "2026-06-07T19:23:56.627266+00:00", "is_restated": false, "income_statement": { "revenue": 221790000, "cost_of_revenue": 81320000, "gross_profit": 140470000, "ebit": 61089000, "ebitda": 39038000, "pretax_income": null, "tax_provision": null, "net_income": -29024000, "net_income_to_common": -29024000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 46846000, "total_current_assets": 163096000, "total_assets": 2962520000, "short_term_debt": 147169000, "long_term_debt": 569870000, "total_debt": 717039000, "total_liabilities": null, "total_equity": 1605773000, "shares_outstanding": 166628640, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 122949000, "capital_expenditure": -117987000, "free_cash_flow": 4962000, "dividends_paid": null, "share_repurchases": -2894000, "shares_issued": null, "net_debt_issued": 15815000 }, "complete_fields": { "id": 418103, "ticker_id": 34964, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 2, "currency_reported": "CAD", "fetched_at": "2026-06-07T19:23:56.627266+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "39038000", "netIncome": "-29024000", "grossProfit": "140470000", "totalRevenue": "221790000", "costOfRevenue": "81320000", "interestExpense": "15168000", "operatingIncome": "61089000", "fiscalDateEnding": "2025-03-31", "researchAndDevelopment": null, "depreciationAndAmortization": "60241000" }, "balance": { "totalDebt": "717039000", "totalAssets": "2962520000", "longTermDebt": "569870000", "shortTermDebt": "147169000", "preferredStock": null, "fiscalDateEnding": "2025-03-31", "minorityInterest": "-1841000", "totalLiabilities": null, "sharesOutstanding": "166628640", "totalCurrentAssets": "163096000", "totalShareholderEquity": "1605773000", "totalCurrentLiabilities": "319541000", "propertyPlantEquipmentNet": "2751584000", "cashAndShortTermInvestments": "46846000" }, "cashflow": { "freeCashFlow": "4962000", "dividendsPaid": null, "issuanceOfDebt": "40138000", "issuanceOfStock": null, "repaymentOfDebt": "-24323000", "fiscalDateEnding": "2025-03-31", "operatingCashflow": "122949000", "repurchaseOfStock": "-2894000", "capitalExpenditures": "-117987000" } }, "revenue": 221790000, "cost_of_revenue": 81320000, "gross_profit": 140470000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 61089000, "depreciation_amortisation": 60241000, "ebitda": 39038000, "interest_expense": 15168000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": -29024000, "net_income_continuing_ops": null, "net_income_to_common": -29024000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 46846000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 163096000, "net_ppe": 2751584000, "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": 2962520000, "short_term_debt": 147169000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 319541000, "long_term_debt": 569870000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 717039000, "preferred_stock": null, "minority_interest": -1841000, "retained_earnings": null, "total_equity": 1605773000, "shares_outstanding": 166628640, "operating_cash_flow": 122949000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -117987000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": -2894000, "shares_issued": null, "net_debt_issued": 15815000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 4962000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "39038000", "netIncome": "-29024000", "grossProfit": "140470000", "totalRevenue": "221790000", "costOfRevenue": "81320000", "interestExpense": "15168000", "operatingIncome": "61089000", "fiscalDateEnding": "2025-03-31", "researchAndDevelopment": null, "depreciationAndAmortization": "60241000" }, "balance": { "totalDebt": "717039000", "totalAssets": "2962520000", "longTermDebt": "569870000", "shortTermDebt": "147169000", "preferredStock": null, "fiscalDateEnding": "2025-03-31", "minorityInterest": "-1841000", "totalLiabilities": null, "sharesOutstanding": "166628640", "totalCurrentAssets": "163096000", "totalShareholderEquity": "1605773000", "totalCurrentLiabilities": "319541000", "propertyPlantEquipmentNet": "2751584000", "cashAndShortTermInvestments": "46846000" }, "cashflow": { "freeCashFlow": "4962000", "dividendsPaid": null, "issuanceOfDebt": "40138000", "issuanceOfStock": null, "repaymentOfDebt": "-24323000", "fiscalDateEnding": "2025-03-31", "operatingCashflow": "122949000", "repurchaseOfStock": "-2894000", "capitalExpenditures": "-117987000" } } }, { "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider": "yFinance", "currency_reported": "CAD", "fetched_at": "2026-06-07T19:23:56.627266+00:00", "is_restated": false, "income_statement": { "revenue": 165098000, "cost_of_revenue": 70295000, "gross_profit": 94803000, "ebit": 21009000, "ebitda": 90264000, "pretax_income": null, "tax_provision": null, "net_income": 17130000, "net_income_to_common": 17130000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 20146000, "total_current_assets": 163692000, "total_assets": 2945958000, "short_term_debt": 105026000, "long_term_debt": 593007000, "total_debt": 698033000, "total_liabilities": null, "total_equity": 1635656000, "shares_outstanding": 166931440, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 56350000, "capital_expenditure": -110583000, "free_cash_flow": -54233000, "dividends_paid": null, "share_repurchases": -392000, "shares_issued": 0, "net_debt_issued": 24433000 }, "complete_fields": { "id": 418104, "ticker_id": 34964, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 2, "currency_reported": "CAD", "fetched_at": "2026-06-07T19:23:56.627266+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "90264000", "netIncome": "17130000", "grossProfit": "94803000", "totalRevenue": "165098000", "costOfRevenue": "70295000", "interestExpense": "13744000", "operatingIncome": "21009000", "fiscalDateEnding": "2024-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "53312000" }, "balance": { "totalDebt": "698033000", "totalAssets": "2945958000", "longTermDebt": "593007000", "shortTermDebt": "105026000", "preferredStock": null, "fiscalDateEnding": "2024-12-31", "minorityInterest": "-1506000", "totalLiabilities": null, "sharesOutstanding": "166931440", "totalCurrentAssets": "163692000", "totalShareholderEquity": "1635656000", "totalCurrentLiabilities": "250515000", "propertyPlantEquipmentNet": "2694852000", "cashAndShortTermInvestments": "20146000" }, "cashflow": { "freeCashFlow": "-54233000", "dividendsPaid": null, "issuanceOfDebt": "24645000", "issuanceOfStock": "0", "repaymentOfDebt": "-212000", "fiscalDateEnding": "2024-12-31", "operatingCashflow": "56350000", "repurchaseOfStock": "-392000", "capitalExpenditures": "-110583000" } }, "revenue": 165098000, "cost_of_revenue": 70295000, "gross_profit": 94803000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 21009000, "depreciation_amortisation": 53312000, "ebitda": 90264000, "interest_expense": 13744000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 17130000, "net_income_continuing_ops": null, "net_income_to_common": 17130000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 20146000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 163692000, "net_ppe": 2694852000, "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": 2945958000, "short_term_debt": 105026000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 250515000, "long_term_debt": 593007000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 698033000, "preferred_stock": null, "minority_interest": -1506000, "retained_earnings": null, "total_equity": 1635656000, "shares_outstanding": 166931440, "operating_cash_flow": 56350000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -110583000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": -392000, "shares_issued": 0, "net_debt_issued": 24433000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": -54233000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "90264000", "netIncome": "17130000", "grossProfit": "94803000", "totalRevenue": "165098000", "costOfRevenue": "70295000", "interestExpense": "13744000", "operatingIncome": "21009000", "fiscalDateEnding": "2024-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "53312000" }, "balance": { "totalDebt": "698033000", "totalAssets": "2945958000", "longTermDebt": "593007000", "shortTermDebt": "105026000", "preferredStock": null, "fiscalDateEnding": "2024-12-31", "minorityInterest": "-1506000", "totalLiabilities": null, "sharesOutstanding": "166931440", "totalCurrentAssets": "163692000", "totalShareholderEquity": "1635656000", "totalCurrentLiabilities": "250515000", "propertyPlantEquipmentNet": "2694852000", "cashAndShortTermInvestments": "20146000" }, "cashflow": { "freeCashFlow": "-54233000", "dividendsPaid": null, "issuanceOfDebt": "24645000", "issuanceOfStock": "0", "repaymentOfDebt": "-212000", "fiscalDateEnding": "2024-12-31", "operatingCashflow": "56350000", "repurchaseOfStock": "-392000", "capitalExpenditures": "-110583000" } } }, { "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider": "yFinance", "currency_reported": "CAD", "fetched_at": "2026-06-07T19:23:56.627266+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": 418106, "ticker_id": 34964, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 2, "currency_reported": "CAD", "fetched_at": "2026-06-07T19:23:56.627266+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": "0", "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": 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": "2024-09-30", "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": "0", "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": "piotroski_bargains", "name": "Piotroski Bargains", "slug": "piotroski-bargains", "group": "quality", "page_url": "/factors/piotroski-bargains/", "rank_field": "-piotroski_f_score" }, { "key": "capital_allocators", "name": "Capital Allocators", "slug": "capital-allocators", "group": "quality", "page_url": "/factors/capital-allocators/", "rank_field": "-capital_allocation_quality" }, { "key": "garp", "name": "GARP", "slug": "garp", "group": "growth", "page_url": "/factors/garp/", "rank_field": "-revenue_growth" }, { "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" }, { "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": 5, "quarterly_financial_periods": 6, "latest_factor_week": "2026-06-07", "latest_financials_period_end": "2025-12-31" }, "schema": { "snapshot_field_groups": { "identity": [ "week_end_date", "source_primary", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id" ], "size": [ "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd" ], "valuation": [ "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "price_to_sales", "price_to_book", "price_to_cashflow", "ebitda_to_ev", "sales_yield" ], "yield": [ "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield" ], "quality": [ "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "gross_profit_to_assets", "external_financing" ], "leverage_and_risk": [ "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "risk_adjusted_momentum" ], "growth": [ "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "revenue_growth", "earnings_growth" ], "momentum": [ "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "momentum_6m", "momentum_12m", "momentum_12_1", "distance_from_52w_high", "distance_from_52w_low", "relative_strength" ], "raw_ttm": [ "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share" ], "ranks": [ "universe_ticker_count", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength" ], "composites": [ "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "quality_value_composite", "os_score", "value_percentile", "quality_percentile", "momentum_percentile", "factor_coverage", "signal_confidence", "os_score_delta" ], "strategy_ranks": [ "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core", "trending_value_rank", "veiled_value", "earnings_consistent_5y" ] }, "financial_field_groups": { "income_statement": [ "revenue", "cost_of_revenue", "gross_profit", "ebit", "ebitda", "pretax_income", "tax_provision", "net_income", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted" ], "balance_sheet": [ "cash_and_equivalents", "total_current_assets", "total_assets", "short_term_debt", "long_term_debt", "total_debt", "total_liabilities", "total_equity", "shares_outstanding", "goodwill_and_intangibles" ], "cash_flow": [ "operating_cash_flow", "capital_expenditure", "free_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued" ] }, "complete_model_fields": { "ticker": [ "id", "uuid", "symbol", "name", "asset_type", "market_cap", "stock_exchange", "industry", "sector", "description", "currency", "is_active" ], "exchange": [ "id", "name", "symbol", "country_code", "currency", "benchmark", "data_symbol", "ticker_suffix", "update_provider", "update_group", "update_order", "update_enabled", "is_active" ], "factor_snapshot": [ "id", "ticker", "universe", "week_end_date", "source_primary", "source_gaps", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "missing_fields", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id", "os_score_delta", "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd", "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield", "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "distance_from_52w_high", "distance_from_52w_low", "relative_strength", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share", "universe_ticker_count", "sector", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength", "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "factor_coverage", "signal_confidence", "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core" ], "financial_period": [ "id", "ticker", "period_end_date", "period_type", "fiscal_year", "fiscal_quarter", "provider", "currency_reported", "fetched_at", "is_restated", "raw_data", "revenue", "cost_of_revenue", "gross_profit", "research_and_development", "selling_general_admin", "other_operating_expenses", "total_operating_expenses", "ebit", "depreciation_amortisation", "ebitda", "interest_expense", "interest_income", "other_non_operating", "pretax_income", "tax_provision", "effective_tax_rate", "net_income", "net_income_continuing_ops", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted", "cash_and_equivalents", "short_term_investments", "net_receivables", "inventory", "other_current_assets", "total_current_assets", "net_ppe", "goodwill", "intangible_assets", "goodwill_and_intangibles", "long_term_investments", "other_non_current_assets", "total_non_current_assets", "total_assets", "short_term_debt", "accounts_payable", "deferred_revenue_current", "other_current_liabilities", "total_current_liabilities", "long_term_debt", "deferred_revenue_lt", "other_non_current_liabilities", "total_non_current_liabilities", "total_liabilities", "total_debt", "preferred_stock", "minority_interest", "retained_earnings", "total_equity", "shares_outstanding", "operating_cash_flow", "stock_based_compensation", "deferred_tax_cf", "change_in_working_capital", "capital_expenditure", "acquisitions", "other_investing", "investing_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued", "other_financing", "financing_cash_flow", "free_cash_flow", "net_change_in_cash" ] } } }