{ "ticker": { "uuid": "b945fbcd-7ac8-41c0-a483-5852b093c453", "symbol": "BDGI", "name": "Badger Infrastructure Solutions Ltd.", "exchange": "TOR", "exchange_name": "Toronto Stock Exchange", "country": "CA", "currency": "CAD", "sector": "Industrials", "industry": "Engineering & Construction", "page_url": "https://sharemaestro.com/factors/ticker/b945fbcd-7ac8-41c0-a483-5852b093c453/", "api_url": "https://sharemaestro.com/factors/api/tickers/b945fbcd-7ac8-41c0-a483-5852b093c453/" }, "latest_snapshot": { "ticker": { "uuid": "b945fbcd-7ac8-41c0-a483-5852b093c453", "symbol": "BDGI", "name": "Badger Infrastructure Solutions Ltd.", "exchange": "TOR", "exchange_name": "Toronto Stock Exchange", "country": "CA", "currency": "CAD", "sector": "Industrials", "industry": "Engineering & Construction", "page_url": "https://sharemaestro.com/factors/ticker/b945fbcd-7ac8-41c0-a483-5852b093c453/", "api_url": "https://sharemaestro.com/factors/api/tickers/b945fbcd-7ac8-41c0-a483-5852b093c453/" }, "week_end_date": "2026-08-09", "universe": "CAD_CA", "score": { "os": 0.32, "value": 0.05, "quality": 0.7, "momentum": 0.82, "coverage": 0.909, "confidence": 0.851, "delta": 0 }, "headline_factors": { "price": 88.82, "market_cap": 2989642296.84, "pe_ratio": 50.4768, "earnings_yield": 0.0206, "ebitda_to_ev": 0.056, "shareholder_yield": 0.0129, "roe": 0.2036, "piotroski_f_score": 5, "momentum_12_1": 0.7345, "volatility_252d": 0.3727 }, "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": 50.4768, "ev_ebitda": 17.8552, "earnings_yield": 0.0206, "fcf_yield": 0.0119, "shareholder_yield": 0.0129 }, "quality": { "roe": 0.2036, "roic": 0.0873, "gross_margin": 0.2895, "fcf_margin": 0.047, "piotroski_f_score": 5 }, "growth": { "revenue_growth_1y": 0.1165, "eps_growth_1y": 0.2553, "fcf_growth_1y": -0.1071 }, "momentum": { "price_return_12m": 0.6782, "momentum_12_1": 0.7345, "relative_strength": 0.3675 }, "scores": { "value_percentile": 0.05, "quality_percentile": 0.7, "momentum_percentile": 0.82, "growth_composite": 22, "yield_composite": 76, "overall_composite": 68, "os_score": 0.32, "factor_coverage": 0.909, "signal_confidence": 0.851 } } }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 88.42, "os": 0.31, "value": 0.04, "quality": 0.68, "momentum": 0.86, "confidence": 0.939, "coverage": 0.939, "pe_ratio": 50.252, "earnings_yield": 0.0207, "shareholder_yield": 0.0129, "roe": 0.2036, "momentum_12_1": 0.8704 }, { "week_end_date": "2026-06-14", "price": 90.86, "os": 0.32, "value": 0.04, "quality": 0.68, "momentum": 0.88, "confidence": 0.939, "coverage": 0.939, "pe_ratio": 51.6358, "earnings_yield": 0.0202, "shareholder_yield": 0.0125, "roe": 0.2036, "momentum_12_1": 0.8741 }, { "week_end_date": "2026-06-21", "price": 90.36, "os": 0.3, "value": 0.05, "quality": 0.64, "momentum": 0.87, "confidence": 0.939, "coverage": 0.939, "pe_ratio": 51.3522, "earnings_yield": 0.0203, "shareholder_yield": 0.0126, "roe": 0.2036, "momentum_12_1": 0.887 }, { "week_end_date": "2026-06-28", "price": 94.69, "os": 0.32, "value": 0.04, "quality": 0.68, "momentum": 0.87, "confidence": 0.939, "coverage": 0.939, "pe_ratio": 53.8135, "earnings_yield": 0.0194, "shareholder_yield": 0.012, "roe": 0.2036, "momentum_12_1": 0.8713 }, { "week_end_date": "2026-07-05", "price": 93.9, "os": 0.31, "value": 0.04, "quality": 0.68, "momentum": 0.87, "confidence": 0.931, "coverage": 0.939, "pe_ratio": 53.3638, "earnings_yield": 0.0196, "shareholder_yield": 0.0122, "roe": 0.2036, "momentum_12_1": 0.7991 }, { "week_end_date": "2026-07-12", "price": 91.8, "os": 0.33, "value": 0.04, "quality": 0.72, "momentum": 0.87, "confidence": 0.92, "coverage": 0.939, "pe_ratio": 52.1704, "earnings_yield": 0.02, "shareholder_yield": 0.0125, "roe": 0.2036, "momentum_12_1": 0.8138 }, { "week_end_date": "2026-07-19", "price": 94.59, "os": 0.32, "value": 0.03, "quality": 0.72, "momentum": 0.86, "confidence": 0.91, "coverage": 0.939, "pe_ratio": 53.756, "earnings_yield": 0.0194, "shareholder_yield": 0.0121, "roe": 0.2036, "momentum_12_1": 0.7041 }, { "week_end_date": "2026-07-26", "price": 98.37, "os": 0.31, "value": 0.02, "quality": 0.71, "momentum": 0.88, "confidence": 0.9, "coverage": 0.939, "pe_ratio": 55.9042, "earnings_yield": 0.0188, "shareholder_yield": 0.0116, "roe": 0.2036, "momentum_12_1": 0.7556 }, { "week_end_date": "2026-08-02", "price": 88.86, "os": 0.32, "value": 0.05, "quality": 0.7, "momentum": 0.84, "confidence": 0.861, "coverage": 0.909, "pe_ratio": 50.4996, "earnings_yield": 0.0206, "shareholder_yield": 0.0129, "roe": 0.2036, "momentum_12_1": 0.8008 }, { "week_end_date": "2026-08-09", "price": 88.82, "os": 0.32, "value": 0.05, "quality": 0.7, "momentum": 0.82, "confidence": 0.851, "coverage": 0.909, "pe_ratio": 50.4768, "earnings_yield": 0.0206, "shareholder_yield": 0.0129, "roe": 0.2036, "momentum_12_1": 0.7345 } ], "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": 831702000, "cost_of_revenue": 590888000, "gross_profit": 240814000, "ebit": 67546000, "ebitda": 183661000, "pretax_income": null, "tax_provision": null, "net_income": 59228000, "net_income_to_common": 59228000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 4768000, "total_current_assets": 220083000, "total_assets": 762783000, "short_term_debt": null, "long_term_debt": 198011000, "total_debt": 258538000, "total_liabilities": null, "total_equity": 296083000, "shares_outstanding": 33740238, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 163693000, "capital_expenditure": -124569000, "free_cash_flow": 39124000, "dividends_paid": -17997000, "share_repurchases": -12744000, "shares_issued": null, "net_debt_issued": -2589000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "CAD", "is_restated": false, "income_statement": { "revenue": 831702000, "cost_of_revenue": 590888000, "gross_profit": 240814000, "ebit": 67546000, "ebitda": 183661000, "pretax_income": null, "tax_provision": null, "net_income": 59228000, "net_income_to_common": 59228000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 4768000, "total_current_assets": 220083000, "total_assets": 762783000, "short_term_debt": null, "long_term_debt": 198011000, "total_debt": 258538000, "total_liabilities": null, "total_equity": 296083000, "shares_outstanding": 33740238, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 163693000, "capital_expenditure": -124569000, "free_cash_flow": 39124000, "dividends_paid": -17997000, "share_repurchases": -12744000, "shares_issued": null, "net_debt_issued": -2589000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "CAD", "is_restated": false, "income_statement": { "revenue": 831702000, "cost_of_revenue": 590888000, "gross_profit": 240814000, "ebit": 67546000, "ebitda": 183661000, "pretax_income": null, "tax_provision": null, "net_income": 59228000, "net_income_to_common": 59228000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 4768000, "total_current_assets": 220083000, "total_assets": 762783000, "short_term_debt": null, "long_term_debt": 198011000, "total_debt": 258538000, "total_liabilities": null, "total_equity": 296083000, "shares_outstanding": 33740238, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 163693000, "capital_expenditure": -124569000, "free_cash_flow": 39124000, "dividends_paid": -17997000, "share_repurchases": -12744000, "shares_issued": null, "net_debt_issued": -2589000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "CAD", "is_restated": false, "income_statement": { "revenue": 831702000, "cost_of_revenue": 590888000, "gross_profit": 240814000, "ebit": 67546000, "ebitda": 183661000, "pretax_income": null, "tax_provision": null, "net_income": 59228000, "net_income_to_common": 59228000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 4768000, "total_current_assets": 220083000, "total_assets": 762783000, "short_term_debt": null, "long_term_debt": 198011000, "total_debt": 258538000, "total_liabilities": null, "total_equity": 296083000, "shares_outstanding": 33740238, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 163693000, "capital_expenditure": -124569000, "free_cash_flow": 39124000, "dividends_paid": -17997000, "share_repurchases": -12744000, "shares_issued": null, "net_debt_issued": -2589000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "CAD", "is_restated": false, "income_statement": { "revenue": 831702000, "cost_of_revenue": 590888000, "gross_profit": 240814000, "ebit": 67546000, "ebitda": 183661000, "pretax_income": null, "tax_provision": null, "net_income": 59228000, "net_income_to_common": 59228000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 4768000, "total_current_assets": 220083000, "total_assets": 762783000, "short_term_debt": null, "long_term_debt": 198011000, "total_debt": 258538000, "total_liabilities": null, "total_equity": 296083000, "shares_outstanding": 33740238, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 163693000, "capital_expenditure": -124569000, "free_cash_flow": 39124000, "dividends_paid": -17997000, "share_repurchases": -12744000, "shares_issued": null, "net_debt_issued": -2589000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "CAD", "is_restated": false, "income_statement": { "revenue": 831702000, "cost_of_revenue": 590888000, "gross_profit": 240814000, "ebit": 67546000, "ebitda": 183661000, "pretax_income": null, "tax_provision": null, "net_income": 59228000, "net_income_to_common": 59228000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 4768000, "total_current_assets": 220083000, "total_assets": 762783000, "short_term_debt": null, "long_term_debt": 198011000, "total_debt": 258538000, "total_liabilities": null, "total_equity": 296083000, "shares_outstanding": 33740238, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 163693000, "capital_expenditure": -124569000, "free_cash_flow": 39124000, "dividends_paid": -17997000, "share_repurchases": -12744000, "shares_issued": null, "net_debt_issued": -2589000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "CAD", "is_restated": false, "income_statement": { "revenue": 831702000, "cost_of_revenue": 590888000, "gross_profit": 240814000, "ebit": 67546000, "ebitda": 183661000, "pretax_income": null, "tax_provision": null, "net_income": 59228000, "net_income_to_common": 59228000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 4768000, "total_current_assets": 220083000, "total_assets": 762783000, "short_term_debt": null, "long_term_debt": 198011000, "total_debt": 258538000, "total_liabilities": null, "total_equity": 296083000, "shares_outstanding": 33740238, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 163693000, "capital_expenditure": -124569000, "free_cash_flow": 39124000, "dividends_paid": -17997000, "share_repurchases": -12744000, "shares_issued": null, "net_debt_issued": -2589000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "CAD", "is_restated": false, "income_statement": { "revenue": 831702000, "cost_of_revenue": 590888000, "gross_profit": 240814000, "ebit": 67546000, "ebitda": 183661000, "pretax_income": null, "tax_provision": null, "net_income": 59228000, "net_income_to_common": 59228000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 4768000, "total_current_assets": 220083000, "total_assets": 762783000, "short_term_debt": null, "long_term_debt": 198011000, "total_debt": 258538000, "total_liabilities": null, "total_equity": 296083000, "shares_outstanding": 33740238, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 163693000, "capital_expenditure": -124569000, "free_cash_flow": 39124000, "dividends_paid": -17997000, "share_repurchases": -12744000, "shares_issued": null, "net_debt_issued": -2589000 } } ], "quarterly": [ { "period_end_date": "2026-06-30", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 2, "currency_reported": "CAD", "is_restated": false, "income_statement": { "revenue": 257129000, "cost_of_revenue": 179578000, "gross_profit": 77551000, "ebit": 18593000, "ebitda": 64763000, "pretax_income": null, "tax_provision": null, "net_income": 22467000, "net_income_to_common": 22467000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 7072000, "total_current_assets": 268970000, "total_assets": 885676000, "short_term_debt": 24315000, "long_term_debt": 255179000, "total_debt": 328457000, "total_liabilities": null, "total_equity": 312398000, "shares_outstanding": 33659562, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 46949000, "capital_expenditure": -60588000, "free_cash_flow": -13639000, "dividends_paid": -4776000, "share_repurchases": -1489000, "shares_issued": null, "net_debt_issued": 24722000 } }, { "period_end_date": "2026-06-30", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 2, "currency_reported": "CAD", "is_restated": false, "income_statement": { "revenue": 257129000, "cost_of_revenue": 179578000, "gross_profit": 77551000, "ebit": 18593000, "ebitda": 64763000, "pretax_income": null, "tax_provision": null, "net_income": 22467000, "net_income_to_common": 22467000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 7072000, "total_current_assets": 268970000, "total_assets": 885676000, "short_term_debt": 24315000, "long_term_debt": 255179000, "total_debt": 328457000, "total_liabilities": null, "total_equity": 312398000, "shares_outstanding": 33659562, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 46949000, "capital_expenditure": -60588000, "free_cash_flow": -13639000, "dividends_paid": -4776000, "share_repurchases": -1489000, "shares_issued": null, "net_debt_issued": 24722000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "CAD", "is_restated": false, "income_statement": { "revenue": 203244000, "cost_of_revenue": 153381000, "gross_profit": 49863000, "ebit": 13076000, "ebitda": 29094000, "pretax_income": null, "tax_provision": null, "net_income": 862000, "net_income_to_common": 862000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 6800000, "total_current_assets": 229915000, "total_assets": 791556000, "short_term_debt": 23085000, "long_term_debt": 234712000, "total_debt": 296462000, "total_liabilities": null, "total_equity": 290942000, "shares_outstanding": 33692865, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 18316000, "capital_expenditure": -40274000, "free_cash_flow": -21958000, "dividends_paid": -4559000, "share_repurchases": -2151000, "shares_issued": null, "net_debt_issued": 34263000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "CAD", "is_restated": false, "income_statement": { "revenue": 203244000, "cost_of_revenue": 153381000, "gross_profit": 49863000, "ebit": 13076000, "ebitda": 29094000, "pretax_income": null, "tax_provision": null, "net_income": 862000, "net_income_to_common": 862000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 6800000, "total_current_assets": 229915000, "total_assets": 791556000, "short_term_debt": 23085000, "long_term_debt": 234712000, "total_debt": 296462000, "total_liabilities": null, "total_equity": 290942000, "shares_outstanding": 33692865, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 18316000, "capital_expenditure": -40274000, "free_cash_flow": -21958000, "dividends_paid": -4559000, "share_repurchases": -2151000, "shares_issued": null, "net_debt_issued": 34263000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "CAD", "is_restated": false, "income_statement": { "revenue": 203244000, "cost_of_revenue": 153381000, "gross_profit": 49863000, "ebit": 13076000, "ebitda": 29094000, "pretax_income": null, "tax_provision": null, "net_income": 862000, "net_income_to_common": 862000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 6800000, "total_current_assets": 229915000, "total_assets": 791556000, "short_term_debt": 23085000, "long_term_debt": 234712000, "total_debt": 296462000, "total_liabilities": null, "total_equity": 290942000, "shares_outstanding": 33692865, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 18316000, "capital_expenditure": -40274000, "free_cash_flow": -21958000, "dividends_paid": -4559000, "share_repurchases": -2151000, "shares_issued": null, "net_debt_issued": 34263000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "CAD", "is_restated": false, "income_statement": { "revenue": 203244000, "cost_of_revenue": 153381000, "gross_profit": 49863000, "ebit": 13076000, "ebitda": 29094000, "pretax_income": null, "tax_provision": null, "net_income": 862000, "net_income_to_common": 862000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 6800000, "total_current_assets": 229915000, "total_assets": 791556000, "short_term_debt": 23085000, "long_term_debt": 234712000, "total_debt": 296462000, "total_liabilities": null, "total_equity": 290942000, "shares_outstanding": 33692865, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 18316000, "capital_expenditure": -40274000, "free_cash_flow": -21958000, "dividends_paid": -4559000, "share_repurchases": -2151000, "shares_issued": null, "net_debt_issued": 34263000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "CAD", "is_restated": false, "income_statement": { "revenue": 203244000, "cost_of_revenue": 153381000, "gross_profit": 49863000, "ebit": 13076000, "ebitda": 29094000, "pretax_income": null, "tax_provision": null, "net_income": 862000, "net_income_to_common": 862000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 6800000, "total_current_assets": 229915000, "total_assets": 791556000, "short_term_debt": 23085000, "long_term_debt": 234712000, "total_debt": 296462000, "total_liabilities": null, "total_equity": 290942000, "shares_outstanding": 33692865, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 18316000, "capital_expenditure": -40274000, "free_cash_flow": -21958000, "dividends_paid": -4559000, "share_repurchases": -2151000, "shares_issued": null, "net_debt_issued": 34263000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "CAD", "is_restated": false, "income_statement": { "revenue": 203244000, "cost_of_revenue": 153381000, "gross_profit": 49863000, "ebit": 13076000, "ebitda": 29094000, "pretax_income": null, "tax_provision": null, "net_income": 862000, "net_income_to_common": 862000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 6800000, "total_current_assets": 229915000, "total_assets": 791556000, "short_term_debt": 23085000, "long_term_debt": 234712000, "total_debt": 296462000, "total_liabilities": null, "total_equity": 290942000, "shares_outstanding": 33692865, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 18316000, "capital_expenditure": -40274000, "free_cash_flow": -21958000, "dividends_paid": -4559000, "share_repurchases": -2151000, "shares_issued": null, "net_debt_issued": 34263000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "CAD", "is_restated": false, "income_statement": { "revenue": 203244000, "cost_of_revenue": 153381000, "gross_profit": 49863000, "ebit": 13076000, "ebitda": 29094000, "pretax_income": null, "tax_provision": null, "net_income": 862000, "net_income_to_common": 862000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 6800000, "total_current_assets": 229915000, "total_assets": 791556000, "short_term_debt": 23085000, "long_term_debt": 234712000, "total_debt": 296462000, "total_liabilities": null, "total_equity": 290942000, "shares_outstanding": 33692865, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 18316000, "capital_expenditure": -40274000, "free_cash_flow": -21958000, "dividends_paid": -4559000, "share_repurchases": -2151000, "shares_issued": null, "net_debt_issued": 34263000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "CAD", "is_restated": false, "income_statement": { "revenue": 203244000, "cost_of_revenue": 153381000, "gross_profit": 49863000, "ebit": 13076000, "ebitda": 29094000, "pretax_income": null, "tax_provision": null, "net_income": 862000, "net_income_to_common": 862000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 6800000, "total_current_assets": 229915000, "total_assets": 791556000, "short_term_debt": 23085000, "long_term_debt": 234712000, "total_debt": 296462000, "total_liabilities": null, "total_equity": 290942000, "shares_outstanding": 33692865, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 18316000, "capital_expenditure": -40274000, "free_cash_flow": -21958000, "dividends_paid": -4559000, "share_repurchases": -2151000, "shares_issued": null, "net_debt_issued": 34263000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "CAD", "is_restated": false, "income_statement": { "revenue": 203244000, "cost_of_revenue": 153381000, "gross_profit": 49863000, "ebit": 13076000, "ebitda": 29094000, "pretax_income": null, "tax_provision": null, "net_income": 862000, "net_income_to_common": 862000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 6800000, "total_current_assets": 229915000, "total_assets": 791556000, "short_term_debt": 23085000, "long_term_debt": 234712000, "total_debt": 296462000, "total_liabilities": null, "total_equity": 290942000, "shares_outstanding": 33692865, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 18316000, "capital_expenditure": -40274000, "free_cash_flow": -21958000, "dividends_paid": -4559000, "share_repurchases": -2151000, "shares_issued": null, "net_debt_issued": 34263000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "CAD", "is_restated": false, "income_statement": { "revenue": 213524000, "cost_of_revenue": 157701000, "gross_profit": 55823000, "ebit": 7538000, "ebitda": 40299000, "pretax_income": null, "tax_provision": null, "net_income": 8446000, "net_income_to_common": 8446000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 4768000, "total_current_assets": 220083000, "total_assets": 762783000, "short_term_debt": 22191000, "long_term_debt": 198011000, "total_debt": 258538000, "total_liabilities": null, "total_equity": 296083000, "shares_outstanding": 33740238, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 57068000, "capital_expenditure": -27966000, "free_cash_flow": 29102000, "dividends_paid": -4504000, "share_repurchases": 0, "shares_issued": 0, "net_debt_issued": -18847000 } } ] }, "strategy_matches": [ { "key": "ebitda_ev", "name": "EBITDA/EV Value", "slug": "ebitda-ev", "group": "value", "page_url": "/factors/ebitda-ev/" }, { "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": "Price Strength Relative to Volatility", "slug": "risk-adj-momentum", "group": "momentum", "page_url": "/factors/risk-adj-momentum/" }, { "key": "momentum_leaders", "name": "Price Leaders", "slug": "momentum-leaders", "group": "momentum", "page_url": "/factors/momentum-leaders/" }, { "key": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/" } ], "coverage": { "factor_history_points": 10, "annual_financial_periods": 8, "quarterly_financial_periods": 12, "latest_factor_week": "2026-08-09", "latest_financials_period_end": "2026-03-31" }, "schema": { "public_fields_only": true } }