{ "ticker": { "uuid": "b899e689-9308-4add-88f5-c2e957013c0d", "symbol": "KEEL", "name": "Keel Infrastructure Corp.", "exchange": "TOR", "exchange_name": "Toronto Stock Exchange", "country": "CA", "currency": "CAD", "sector": "Technology", "industry": "Information Technology Services", "page_url": "https://sharemaestro.com/factors/ticker/b899e689-9308-4add-88f5-c2e957013c0d/", "api_url": "https://sharemaestro.com/factors/api/tickers/b899e689-9308-4add-88f5-c2e957013c0d/" }, "latest_snapshot": { "ticker": { "uuid": "b899e689-9308-4add-88f5-c2e957013c0d", "symbol": "KEEL", "name": "Keel Infrastructure Corp.", "exchange": "TOR", "exchange_name": "Toronto Stock Exchange", "country": "CA", "currency": "CAD", "sector": "Technology", "industry": "Information Technology Services", "page_url": "https://sharemaestro.com/factors/ticker/b899e689-9308-4add-88f5-c2e957013c0d/", "api_url": "https://sharemaestro.com/factors/api/tickers/b899e689-9308-4add-88f5-c2e957013c0d/" }, "week_end_date": "2026-07-19", "universe": "CAD_CA", "score": { "os": 0.16, "value": 0.13, "quality": 0, "momentum": 0.98, "coverage": 0.758, "confidence": 0.735, "delta": -1 }, "headline_factors": { "price": 5.52, "market_cap": 3333134153.52, "pe_ratio": null, "earnings_yield": null, "ebitda_to_ev": null, "shareholder_yield": -0.0118, "roe": -0.7637, "piotroski_f_score": 1, "momentum_12_1": 5.8483, "volatility_252d": 1.3754 }, "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": { "valuation": { "pe_ratio": null, "ev_ebitda": null, "earnings_yield": null, "fcf_yield": -0.1142, "shareholder_yield": -0.0118 }, "quality": { "roe": -0.7637, "roic": -0.2089, "gross_margin": -0.2174, "fcf_margin": -1.7385, "piotroski_f_score": 1 }, "growth": { "revenue_growth_1y": 0.7203, "eps_growth_1y": null, "fcf_growth_1y": null }, "momentum": { "price_return_12m": 2.8069, "momentum_12_1": 5.8483, "relative_strength": 2.5158 }, "scores": { "value_percentile": 0.13, "quality_percentile": 0, "momentum_percentile": 0.98, "growth_composite": 13, "yield_composite": 89, "overall_composite": 84, "os_score": 0.16, "factor_coverage": 0.758, "signal_confidence": 0.735 } } }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 7.13, "os": 0.15, "value": 0.13, "quality": 0, "momentum": 0.99, "confidence": 0.758, "coverage": 0.758, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": -0.0091, "roe": -0.7637, "momentum_12_1": 3.4262 }, { "week_end_date": "2026-06-14", "price": 7.8, "os": 0.16, "value": 0.13, "quality": 0, "momentum": 0.99, "confidence": 0.758, "coverage": 0.758, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": -0.0083, "roe": -0.7637, "momentum_12_1": 4.2807 }, { "week_end_date": "2026-06-21", "price": 9.93, "os": 0.15, "value": 0.12, "quality": 0, "momentum": 0.99, "confidence": 0.758, "coverage": 0.758, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": -0.0065, "roe": -0.7637, "momentum_12_1": 5.2547 }, { "week_end_date": "2026-06-28", "price": 8.49, "os": 0.15, "value": 0.12, "quality": 0, "momentum": 0.99, "confidence": 0.758, "coverage": 0.758, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": -0.0076, "roe": -0.7637, "momentum_12_1": 6.6214 }, { "week_end_date": "2026-07-05", "price": 6.54, "os": 0.15, "value": 0.13, "quality": 0, "momentum": 0.99, "confidence": 0.751, "coverage": 0.758, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": -0.0099, "roe": -0.7637, "momentum_12_1": 4.1667 }, { "week_end_date": "2026-07-12", "price": 6.57, "os": 0.15, "value": 0.13, "quality": 0, "momentum": 0.99, "confidence": 0.743, "coverage": 0.758, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": -0.0099, "roe": -0.7637, "momentum_12_1": 4.3425 }, { "week_end_date": "2026-07-19", "price": 5.52, "os": 0.16, "value": 0.13, "quality": 0, "momentum": 0.98, "confidence": 0.735, "coverage": 0.758, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": -0.0118, "roe": -0.7637, "momentum_12_1": 5.8483 } ], "financial_periods": { "annual": [ { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "CAD", "is_restated": false, "income_statement": { "revenue": 229276000, "cost_of_revenue": 248180000, "gross_profit": -18904000, "ebit": -97243000, "ebitda": -74012000, "pretax_income": null, "tax_provision": null, "net_income": -208514000, "net_income_to_common": -208514000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 573462000, "total_current_assets": 826465000, "total_assets": 1296344000, "short_term_debt": 97022000, "long_term_debt": 572447000, "total_debt": 683778000, "total_liabilities": null, "total_equity": 560375000, "shares_outstanding": 601579999, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -226594000, "capital_expenditure": -120461000, "free_cash_flow": -347055000, "dividends_paid": null, "share_repurchases": -9954000, "shares_issued": 72747000, "net_debt_issued": 664864000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "CAD", "is_restated": false, "income_statement": { "revenue": 229276000, "cost_of_revenue": 248180000, "gross_profit": -18904000, "ebit": -97243000, "ebitda": -74012000, "pretax_income": null, "tax_provision": null, "net_income": -208514000, "net_income_to_common": -208514000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 573462000, "total_current_assets": 826465000, "total_assets": 1296344000, "short_term_debt": 97022000, "long_term_debt": 572447000, "total_debt": 683778000, "total_liabilities": null, "total_equity": 560375000, "shares_outstanding": 601579999, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -226594000, "capital_expenditure": -120461000, "free_cash_flow": -347055000, "dividends_paid": null, "share_repurchases": -9954000, "shares_issued": 72747000, "net_debt_issued": 664864000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "CAD", "is_restated": false, "income_statement": { "revenue": 229276000, "cost_of_revenue": 248180000, "gross_profit": -18904000, "ebit": -97243000, "ebitda": -74012000, "pretax_income": null, "tax_provision": null, "net_income": -208514000, "net_income_to_common": -208514000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 573462000, "total_current_assets": 826465000, "total_assets": 1296344000, "short_term_debt": 97022000, "long_term_debt": 572447000, "total_debt": 683778000, "total_liabilities": null, "total_equity": 560375000, "shares_outstanding": 601579999, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -226594000, "capital_expenditure": -120461000, "free_cash_flow": -347055000, "dividends_paid": null, "share_repurchases": -9954000, "shares_issued": 72747000, "net_debt_issued": 664864000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "CAD", "is_restated": false, "income_statement": { "revenue": 229276000, "cost_of_revenue": 248180000, "gross_profit": -18904000, "ebit": -97243000, "ebitda": -74012000, "pretax_income": null, "tax_provision": null, "net_income": -208514000, "net_income_to_common": -208514000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 573462000, "total_current_assets": 826465000, "total_assets": 1296344000, "short_term_debt": 97022000, "long_term_debt": 572447000, "total_debt": 683778000, "total_liabilities": null, "total_equity": 560375000, "shares_outstanding": 601579999, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -226594000, "capital_expenditure": -120461000, "free_cash_flow": -347055000, "dividends_paid": null, "share_repurchases": -9954000, "shares_issued": 72747000, "net_debt_issued": 664864000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "CAD", "is_restated": false, "income_statement": { "revenue": 229276000, "cost_of_revenue": 248180000, "gross_profit": -18904000, "ebit": -97243000, "ebitda": -74012000, "pretax_income": null, "tax_provision": null, "net_income": -208514000, "net_income_to_common": -208514000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 573462000, "total_current_assets": 826465000, "total_assets": 1296344000, "short_term_debt": 97022000, "long_term_debt": 572447000, "total_debt": 683778000, "total_liabilities": null, "total_equity": 560375000, "shares_outstanding": 601579999, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -226594000, "capital_expenditure": -120461000, "free_cash_flow": -347055000, "dividends_paid": null, "share_repurchases": -9954000, "shares_issued": 72747000, "net_debt_issued": 664864000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "CAD", "is_restated": false, "income_statement": { "revenue": 229276000, "cost_of_revenue": 248180000, "gross_profit": -18904000, "ebit": -97243000, "ebitda": -74012000, "pretax_income": null, "tax_provision": null, "net_income": -208514000, "net_income_to_common": -208514000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 573462000, "total_current_assets": 826465000, "total_assets": 1296344000, "short_term_debt": 97022000, "long_term_debt": 572447000, "total_debt": 683778000, "total_liabilities": null, "total_equity": 560375000, "shares_outstanding": 601579999, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -226594000, "capital_expenditure": -120461000, "free_cash_flow": -347055000, "dividends_paid": null, "share_repurchases": -9954000, "shares_issued": 72747000, "net_debt_issued": 664864000 } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "currency_reported": "CAD", "is_restated": false, "income_statement": { "revenue": 133274000, "cost_of_revenue": 149186000, "gross_profit": -15912000, "ebit": -77837000, "ebitda": 129156000, "pretax_income": null, "tax_provision": null, "net_income": -7359000, "net_income_to_common": -7359000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 59542000, "total_current_assets": 213735000, "total_assets": 663132000, "short_term_debt": 146000, "long_term_debt": 1430000, "total_debt": 23415000, "total_liabilities": null, "total_equity": 611146000, "shares_outstanding": 479332885, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -141707000, "capital_expenditure": -339854000, "free_cash_flow": -481561000, "dividends_paid": null, "share_repurchases": 0, "shares_issued": 289534000, "net_debt_issued": -3525000 } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "currency_reported": "CAD", "is_restated": false, "income_statement": { "revenue": 133274000, "cost_of_revenue": 149186000, "gross_profit": -15912000, "ebit": -77837000, "ebitda": 129156000, "pretax_income": null, "tax_provision": null, "net_income": -7359000, "net_income_to_common": -7359000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 59542000, "total_current_assets": 213735000, "total_assets": 663132000, "short_term_debt": 146000, "long_term_debt": 1430000, "total_debt": 23415000, "total_liabilities": null, "total_equity": 611146000, "shares_outstanding": 479332885, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -141707000, "capital_expenditure": -339854000, "free_cash_flow": -481561000, "dividends_paid": null, "share_repurchases": 0, "shares_issued": 289534000, "net_debt_issued": -3525000 } } ], "quarterly": [ { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "CAD", "is_restated": false, "income_statement": { "revenue": 36992000, "cost_of_revenue": 63297000, "gross_profit": -26305000, "ebit": -94591000, "ebitda": -96283000, "pretax_income": null, "tax_provision": null, "net_income": -145353000, "net_income_to_common": -145353000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 357277000, "total_current_assets": 575646000, "total_assets": 1066711000, "short_term_debt": 4242000, "long_term_debt": 573203000, "total_debt": 590970000, "total_liabilities": null, "total_equity": 419135000, "shares_outstanding": 602851137, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -64687000, "capital_expenditure": -62172000, "free_cash_flow": -126859000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 0, "net_debt_issued": -113575000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "CAD", "is_restated": false, "income_statement": { "revenue": 36992000, "cost_of_revenue": 63297000, "gross_profit": -26305000, "ebit": -94591000, "ebitda": -96283000, "pretax_income": null, "tax_provision": null, "net_income": -145353000, "net_income_to_common": -145353000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 357277000, "total_current_assets": 575646000, "total_assets": 1066711000, "short_term_debt": 4242000, "long_term_debt": 573203000, "total_debt": 590970000, "total_liabilities": null, "total_equity": 419135000, "shares_outstanding": 602851137, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -64687000, "capital_expenditure": -62172000, "free_cash_flow": -126859000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 0, "net_debt_issued": -113575000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "CAD", "is_restated": false, "income_statement": { "revenue": 36992000, "cost_of_revenue": 63297000, "gross_profit": -26305000, "ebit": -94591000, "ebitda": -96283000, "pretax_income": null, "tax_provision": null, "net_income": -145353000, "net_income_to_common": -145353000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 357277000, "total_current_assets": 575646000, "total_assets": 1066711000, "short_term_debt": 4242000, "long_term_debt": 573203000, "total_debt": 590970000, "total_liabilities": null, "total_equity": 419135000, "shares_outstanding": 602851137, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -64687000, "capital_expenditure": -62172000, "free_cash_flow": -126859000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 0, "net_debt_issued": -113575000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "CAD", "is_restated": false, "income_statement": { "revenue": 36992000, "cost_of_revenue": 63297000, "gross_profit": -26305000, "ebit": -94591000, "ebitda": -96283000, "pretax_income": null, "tax_provision": null, "net_income": -145353000, "net_income_to_common": -145353000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 357277000, "total_current_assets": 575646000, "total_assets": 1066711000, "short_term_debt": 4242000, "long_term_debt": 573203000, "total_debt": 590970000, "total_liabilities": null, "total_equity": 419135000, "shares_outstanding": 602851137, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -64687000, "capital_expenditure": -62172000, "free_cash_flow": -126859000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 0, "net_debt_issued": -113575000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "CAD", "is_restated": false, "income_statement": { "revenue": 36992000, "cost_of_revenue": 63297000, "gross_profit": -26305000, "ebit": -94591000, "ebitda": -96283000, "pretax_income": null, "tax_provision": null, "net_income": -145353000, "net_income_to_common": -145353000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 357277000, "total_current_assets": 575646000, "total_assets": 1066711000, "short_term_debt": 4242000, "long_term_debt": 573203000, "total_debt": 590970000, "total_liabilities": null, "total_equity": 419135000, "shares_outstanding": 602851137, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -64687000, "capital_expenditure": -62172000, "free_cash_flow": -126859000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 0, "net_debt_issued": -113575000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "CAD", "is_restated": false, "income_statement": { "revenue": 36992000, "cost_of_revenue": 63297000, "gross_profit": -26305000, "ebit": -94591000, "ebitda": -96283000, "pretax_income": null, "tax_provision": null, "net_income": -145353000, "net_income_to_common": -145353000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 357277000, "total_current_assets": 575646000, "total_assets": 1066711000, "short_term_debt": 4242000, "long_term_debt": 573203000, "total_debt": 590970000, "total_liabilities": null, "total_equity": 419135000, "shares_outstanding": 602851137, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -64687000, "capital_expenditure": -62172000, "free_cash_flow": -126859000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 0, "net_debt_issued": -113575000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "CAD", "is_restated": false, "income_statement": { "revenue": 50226000, "cost_of_revenue": 66496000, "gross_profit": -16270000, "ebit": -40406000, "ebitda": -104593000, "pretax_income": null, "tax_provision": null, "net_income": -65145000, "net_income_to_common": -65145000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 573462000, "total_current_assets": 826465000, "total_assets": 1296344000, "short_term_debt": 97022000, "long_term_debt": 572447000, "total_debt": 683778000, "total_liabilities": null, "total_equity": 560375000, "shares_outstanding": 601579999, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -73650000, "capital_expenditure": -44274000, "free_cash_flow": -117924000, "dividends_paid": null, "share_repurchases": 2000, "shares_issued": 34704000, "net_debt_issued": 618401000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "CAD", "is_restated": false, "income_statement": { "revenue": 50226000, "cost_of_revenue": 66496000, "gross_profit": -16270000, "ebit": -40406000, "ebitda": -104593000, "pretax_income": null, "tax_provision": null, "net_income": -65145000, "net_income_to_common": -65145000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 573462000, "total_current_assets": 826465000, "total_assets": 1296344000, "short_term_debt": 97022000, "long_term_debt": 572447000, "total_debt": 683778000, "total_liabilities": null, "total_equity": 560375000, "shares_outstanding": 601579999, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -73650000, "capital_expenditure": -44274000, "free_cash_flow": -117924000, "dividends_paid": null, "share_repurchases": 2000, "shares_issued": 34704000, "net_debt_issued": 618401000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "CAD", "is_restated": false, "income_statement": { "revenue": 50226000, "cost_of_revenue": 66496000, "gross_profit": -16270000, "ebit": -40406000, "ebitda": -104593000, "pretax_income": null, "tax_provision": null, "net_income": -65145000, "net_income_to_common": -65145000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 573462000, "total_current_assets": 826465000, "total_assets": 1296344000, "short_term_debt": 97022000, "long_term_debt": 572447000, "total_debt": 683778000, "total_liabilities": null, "total_equity": 560375000, "shares_outstanding": 601579999, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -73650000, "capital_expenditure": -44274000, "free_cash_flow": -117924000, "dividends_paid": null, "share_repurchases": 2000, "shares_issued": 34704000, "net_debt_issued": 618401000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "CAD", "is_restated": false, "income_statement": { "revenue": 50226000, "cost_of_revenue": 66496000, "gross_profit": -16270000, "ebit": -40406000, "ebitda": -104593000, "pretax_income": null, "tax_provision": null, "net_income": -65145000, "net_income_to_common": -65145000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 573462000, "total_current_assets": 826465000, "total_assets": 1296344000, "short_term_debt": 97022000, "long_term_debt": 572447000, "total_debt": 683778000, "total_liabilities": null, "total_equity": 560375000, "shares_outstanding": 601579999, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -73650000, "capital_expenditure": -44274000, "free_cash_flow": -117924000, "dividends_paid": null, "share_repurchases": 2000, "shares_issued": 34704000, "net_debt_issued": 618401000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "CAD", "is_restated": false, "income_statement": { "revenue": 50226000, "cost_of_revenue": 66496000, "gross_profit": -16270000, "ebit": -40406000, "ebitda": -104593000, "pretax_income": null, "tax_provision": null, "net_income": -65145000, "net_income_to_common": -65145000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 573462000, "total_current_assets": 826465000, "total_assets": 1296344000, "short_term_debt": 97022000, "long_term_debt": 572447000, "total_debt": 683778000, "total_liabilities": null, "total_equity": 560375000, "shares_outstanding": 601579999, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -73650000, "capital_expenditure": -44274000, "free_cash_flow": -117924000, "dividends_paid": null, "share_repurchases": 2000, "shares_issued": 34704000, "net_debt_issued": 618401000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "CAD", "is_restated": false, "income_statement": { "revenue": 50226000, "cost_of_revenue": 66496000, "gross_profit": -16270000, "ebit": -40406000, "ebitda": -104593000, "pretax_income": null, "tax_provision": null, "net_income": -65145000, "net_income_to_common": -65145000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 573462000, "total_current_assets": 826465000, "total_assets": 1296344000, "short_term_debt": 97022000, "long_term_debt": 572447000, "total_debt": 683778000, "total_liabilities": null, "total_equity": 560375000, "shares_outstanding": 601579999, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -73650000, "capital_expenditure": -44274000, "free_cash_flow": -117924000, "dividends_paid": null, "share_repurchases": 2000, "shares_issued": 34704000, "net_debt_issued": 618401000 } } ] }, "strategy_matches": [ { "key": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/" }, { "key": "capital_allocators", "name": "Capital Allocators", "slug": "capital-allocators", "group": "quality", "page_url": "/factors/capital-allocators/" }, { "key": "risk_adj_momentum", "name": "Risk-Adjusted Momentum", "slug": "risk-adj-momentum", "group": "momentum", "page_url": "/factors/risk-adj-momentum/" }, { "key": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/" } ], "coverage": { "factor_history_points": 7, "annual_financial_periods": 8, "quarterly_financial_periods": 12, "latest_factor_week": "2026-07-19", "latest_financials_period_end": "2025-12-31" }, "schema": { "public_fields_only": true } }