{ "ticker": { "uuid": "bc692a79-d180-48b3-84c6-a21bc55b97e0", "symbol": "CGX", "name": "Cineplex Inc.", "exchange": "TOR", "exchange_name": "Toronto Stock Exchange", "country": "CA", "currency": "CAD", "sector": "Communication Services", "industry": "Entertainment", "page_url": "https://sharemaestro.com/factors/ticker/bc692a79-d180-48b3-84c6-a21bc55b97e0/", "api_url": "https://sharemaestro.com/factors/api/tickers/bc692a79-d180-48b3-84c6-a21bc55b97e0/" }, "latest_snapshot": { "ticker": { "uuid": "bc692a79-d180-48b3-84c6-a21bc55b97e0", "symbol": "CGX", "name": "Cineplex Inc.", "exchange": "TOR", "exchange_name": "Toronto Stock Exchange", "country": "CA", "currency": "CAD", "sector": "Communication Services", "industry": "Entertainment", "page_url": "https://sharemaestro.com/factors/ticker/bc692a79-d180-48b3-84c6-a21bc55b97e0/", "api_url": "https://sharemaestro.com/factors/api/tickers/bc692a79-d180-48b3-84c6-a21bc55b97e0/" }, "week_end_date": "2026-08-09", "universe": "CAD_CA", "score": { "os": 0.73, "value": 0.67, "quality": 0.78, "momentum": 0.29, "coverage": 0.788, "confidence": 0.738, "delta": 0.02 }, "headline_factors": { "price": 12.75, "market_cap": 809195835, "pe_ratio": null, "earnings_yield": 0.0378, "ebitda_to_ev": 0.1006, "shareholder_yield": 0.0088, "roe": 0.3579, "piotroski_f_score": 5, "momentum_12_1": 0.1334, "volatility_252d": 0.3408 }, "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": 9.9401, "earnings_yield": 0.0378, "fcf_yield": 0.0368, "shareholder_yield": 0.0088 }, "quality": { "roe": 0.3579, "roic": 0.0446, "gross_margin": 0.6898, "fcf_margin": 0.0718, "piotroski_f_score": 5 }, "growth": { "revenue_growth_1y": 0.0079, "eps_growth_1y": null, "fcf_growth_1y": 0.1406 }, "momentum": { "price_return_12m": 0.2236, "momentum_12_1": 0.1334, "relative_strength": -0.087 }, "scores": { "value_percentile": 0.67, "quality_percentile": 0.78, "momentum_percentile": 0.29, "growth_composite": 73, "yield_composite": 30, "overall_composite": 27, "os_score": 0.73, "factor_coverage": 0.788, "signal_confidence": 0.738 } } }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 11.2, "os": 0.68, "value": 0.68, "quality": 0.78, "momentum": 0.16, "confidence": 0.788, "coverage": 0.788, "pe_ratio": null, "earnings_yield": 0.0393, "shareholder_yield": 0.0101, "roe": 0.3579, "momentum_12_1": 0.0261 }, { "week_end_date": "2026-06-14", "price": 11.84, "os": 0.69, "value": 0.68, "quality": 0.78, "momentum": 0.18, "confidence": 0.788, "coverage": 0.788, "pe_ratio": null, "earnings_yield": 0.0387, "shareholder_yield": 0.0095, "roe": 0.3579, "momentum_12_1": -0.0661 }, { "week_end_date": "2026-06-21", "price": 11.74, "os": 0.67, "value": 0.67, "quality": 0.78, "momentum": 0.19, "confidence": 0.788, "coverage": 0.788, "pe_ratio": null, "earnings_yield": 0.0388, "shareholder_yield": 0.0096, "roe": 0.3579, "momentum_12_1": -0.0459 }, { "week_end_date": "2026-06-28", "price": 11.61, "os": 0.67, "value": 0.67, "quality": 0.77, "momentum": 0.18, "confidence": 0.788, "coverage": 0.788, "pe_ratio": null, "earnings_yield": 0.0389, "shareholder_yield": 0.0097, "roe": 0.3579, "momentum_12_1": -0.0454 }, { "week_end_date": "2026-07-05", "price": 11.89, "os": 0.67, "value": 0.67, "quality": 0.78, "momentum": 0.2, "confidence": 0.781, "coverage": 0.788, "pe_ratio": null, "earnings_yield": 0.0386, "shareholder_yield": 0.0095, "roe": 0.3579, "momentum_12_1": -0.0269 }, { "week_end_date": "2026-07-12", "price": 11.81, "os": 0.7, "value": 0.68, "quality": 0.78, "momentum": 0.21, "confidence": 0.772, "coverage": 0.788, "pe_ratio": null, "earnings_yield": 0.0387, "shareholder_yield": 0.0095, "roe": 0.3579, "momentum_12_1": 0.0296 }, { "week_end_date": "2026-07-19", "price": 11.74, "os": 0.7, "value": 0.68, "quality": 0.78, "momentum": 0.23, "confidence": 0.764, "coverage": 0.788, "pe_ratio": null, "earnings_yield": 0.0388, "shareholder_yield": 0.0096, "roe": 0.3579, "momentum_12_1": 0.0417 }, { "week_end_date": "2026-07-26", "price": 12, "os": 0.71, "value": 0.68, "quality": 0.79, "momentum": 0.23, "confidence": 0.755, "coverage": 0.788, "pe_ratio": null, "earnings_yield": 0.0385, "shareholder_yield": 0.0094, "roe": 0.3579, "momentum_12_1": 0.0229 }, { "week_end_date": "2026-08-02", "price": 12.92, "os": 0.71, "value": 0.66, "quality": 0.78, "momentum": 0.26, "confidence": 0.746, "coverage": 0.788, "pe_ratio": null, "earnings_yield": 0.0376, "shareholder_yield": 0.0087, "roe": 0.3579, "momentum_12_1": 0.0819 }, { "week_end_date": "2026-08-09", "price": 12.75, "os": 0.73, "value": 0.67, "quality": 0.78, "momentum": 0.29, "confidence": 0.738, "coverage": 0.788, "pe_ratio": null, "earnings_yield": 0.0378, "shareholder_yield": 0.0088, "roe": 0.3579, "momentum_12_1": 0.1334 } ], "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": 1284766000, "cost_of_revenue": 432016000, "gross_profit": 852750000, "ebit": 94556000, "ebitda": 251850000, "pretax_income": null, "tax_provision": null, "net_income": -37233000, "net_income_to_common": -37233000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 133997000, "total_current_assets": 276500000, "total_assets": 2187480000, "short_term_debt": 82484000, "long_term_debt": 744101000, "total_debt": 1793650000, "total_liabilities": null, "total_equity": -79492000, "shares_outstanding": 63466340, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 140779000, "capital_expenditure": -48592000, "free_cash_flow": 92187000, "dividends_paid": null, "share_repurchases": -7147000, "shares_issued": null, "net_debt_issued": -89769000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "CAD", "is_restated": false, "income_statement": { "revenue": 1284766000, "cost_of_revenue": 432016000, "gross_profit": 852750000, "ebit": 94556000, "ebitda": 251850000, "pretax_income": null, "tax_provision": null, "net_income": -37233000, "net_income_to_common": -37233000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 133997000, "total_current_assets": 276500000, "total_assets": 2187480000, "short_term_debt": 82484000, "long_term_debt": 744101000, "total_debt": 1793650000, "total_liabilities": null, "total_equity": -79492000, "shares_outstanding": 63466340, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 140779000, "capital_expenditure": -48592000, "free_cash_flow": 92187000, "dividends_paid": null, "share_repurchases": -7147000, "shares_issued": null, "net_debt_issued": -89769000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "CAD", "is_restated": false, "income_statement": { "revenue": 1284766000, "cost_of_revenue": 432016000, "gross_profit": 852750000, "ebit": 94556000, "ebitda": 251850000, "pretax_income": null, "tax_provision": null, "net_income": -37233000, "net_income_to_common": -37233000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 133997000, "total_current_assets": 276500000, "total_assets": 2187480000, "short_term_debt": 82484000, "long_term_debt": 744101000, "total_debt": 1793650000, "total_liabilities": null, "total_equity": -79492000, "shares_outstanding": 63466340, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 140779000, "capital_expenditure": -48592000, "free_cash_flow": 92187000, "dividends_paid": null, "share_repurchases": -7147000, "shares_issued": null, "net_debt_issued": -89769000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "CAD", "is_restated": false, "income_statement": { "revenue": 1284766000, "cost_of_revenue": 432016000, "gross_profit": 852750000, "ebit": 94556000, "ebitda": 251850000, "pretax_income": null, "tax_provision": null, "net_income": -37233000, "net_income_to_common": -37233000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 133997000, "total_current_assets": 276500000, "total_assets": 2187480000, "short_term_debt": 82484000, "long_term_debt": 744101000, "total_debt": 1793650000, "total_liabilities": null, "total_equity": -79492000, "shares_outstanding": 63466340, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 140779000, "capital_expenditure": -48592000, "free_cash_flow": 92187000, "dividends_paid": null, "share_repurchases": -7147000, "shares_issued": null, "net_debt_issued": -89769000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "CAD", "is_restated": false, "income_statement": { "revenue": 1284766000, "cost_of_revenue": 432016000, "gross_profit": 852750000, "ebit": 94556000, "ebitda": 251850000, "pretax_income": null, "tax_provision": null, "net_income": -37233000, "net_income_to_common": -37233000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 133997000, "total_current_assets": 276500000, "total_assets": 2187480000, "short_term_debt": 82484000, "long_term_debt": 744101000, "total_debt": 1793650000, "total_liabilities": null, "total_equity": -79492000, "shares_outstanding": 63466340, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 140779000, "capital_expenditure": -48592000, "free_cash_flow": 92187000, "dividends_paid": null, "share_repurchases": -7147000, "shares_issued": null, "net_debt_issued": -89769000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "CAD", "is_restated": false, "income_statement": { "revenue": 1284766000, "cost_of_revenue": 432016000, "gross_profit": 852750000, "ebit": 94556000, "ebitda": 251850000, "pretax_income": null, "tax_provision": null, "net_income": -37233000, "net_income_to_common": -37233000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 133997000, "total_current_assets": 276500000, "total_assets": 2187480000, "short_term_debt": 82484000, "long_term_debt": 744101000, "total_debt": 1793650000, "total_liabilities": null, "total_equity": -79492000, "shares_outstanding": 63466340, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 140779000, "capital_expenditure": -48592000, "free_cash_flow": 92187000, "dividends_paid": null, "share_repurchases": -7147000, "shares_issued": null, "net_debt_issued": -89769000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "CAD", "is_restated": false, "income_statement": { "revenue": 1284766000, "cost_of_revenue": 432016000, "gross_profit": 852750000, "ebit": 94556000, "ebitda": 251850000, "pretax_income": null, "tax_provision": null, "net_income": -37233000, "net_income_to_common": -37233000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 133997000, "total_current_assets": 276500000, "total_assets": 2187480000, "short_term_debt": 82484000, "long_term_debt": 744101000, "total_debt": 1793650000, "total_liabilities": null, "total_equity": -79492000, "shares_outstanding": 63466340, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 140779000, "capital_expenditure": -48592000, "free_cash_flow": 92187000, "dividends_paid": null, "share_repurchases": -7147000, "shares_issued": null, "net_debt_issued": -89769000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "CAD", "is_restated": false, "income_statement": { "revenue": 1284766000, "cost_of_revenue": 432016000, "gross_profit": 852750000, "ebit": 94556000, "ebitda": 251850000, "pretax_income": null, "tax_provision": null, "net_income": -37233000, "net_income_to_common": -37233000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 133997000, "total_current_assets": 276500000, "total_assets": 2187480000, "short_term_debt": 82484000, "long_term_debt": 744101000, "total_debt": 1793650000, "total_liabilities": null, "total_equity": -79492000, "shares_outstanding": 63466340, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 140779000, "capital_expenditure": -48592000, "free_cash_flow": 92187000, "dividends_paid": null, "share_repurchases": -7147000, "shares_issued": null, "net_debt_issued": -89769000 } } ], "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": 290983000, "cost_of_revenue": 97572000, "gross_profit": 193411000, "ebit": 7889000, "ebitda": 44892000, "pretax_income": null, "tax_provision": null, "net_income": -22389000, "net_income_to_common": -22389000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 77854000, "total_current_assets": 171998000, "total_assets": 2059696000, "short_term_debt": 82829000, "long_term_debt": 746162000, "total_debt": 1772061000, "total_liabilities": null, "total_equity": -104025000, "shares_outstanding": 63002834, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -14762000, "capital_expenditure": -10442000, "free_cash_flow": -25204000, "dividends_paid": 0, "share_repurchases": -5005000, "shares_issued": null, "net_debt_issued": -24290000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "CAD", "is_restated": false, "income_statement": { "revenue": 290983000, "cost_of_revenue": 97572000, "gross_profit": 193411000, "ebit": 7889000, "ebitda": 44892000, "pretax_income": null, "tax_provision": null, "net_income": -22389000, "net_income_to_common": -22389000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 77854000, "total_current_assets": 171998000, "total_assets": 2059696000, "short_term_debt": 82829000, "long_term_debt": 746162000, "total_debt": 1772061000, "total_liabilities": null, "total_equity": -104025000, "shares_outstanding": 63002834, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -14762000, "capital_expenditure": -10442000, "free_cash_flow": -25204000, "dividends_paid": 0, "share_repurchases": -5005000, "shares_issued": null, "net_debt_issued": -24290000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "CAD", "is_restated": false, "income_statement": { "revenue": 290983000, "cost_of_revenue": 97572000, "gross_profit": 193411000, "ebit": 7889000, "ebitda": 44892000, "pretax_income": null, "tax_provision": null, "net_income": -22389000, "net_income_to_common": -22389000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 77854000, "total_current_assets": 171998000, "total_assets": 2059696000, "short_term_debt": 82829000, "long_term_debt": 746162000, "total_debt": 1772061000, "total_liabilities": null, "total_equity": -104025000, "shares_outstanding": 63002834, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -14762000, "capital_expenditure": -10442000, "free_cash_flow": -25204000, "dividends_paid": 0, "share_repurchases": -5005000, "shares_issued": null, "net_debt_issued": -24290000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "CAD", "is_restated": false, "income_statement": { "revenue": 290983000, "cost_of_revenue": 97572000, "gross_profit": 193411000, "ebit": 7889000, "ebitda": 44892000, "pretax_income": null, "tax_provision": null, "net_income": -22389000, "net_income_to_common": -22389000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 77854000, "total_current_assets": 171998000, "total_assets": 2059696000, "short_term_debt": 82829000, "long_term_debt": 746162000, "total_debt": 1772061000, "total_liabilities": null, "total_equity": -104025000, "shares_outstanding": 63002834, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -14762000, "capital_expenditure": -10442000, "free_cash_flow": -25204000, "dividends_paid": 0, "share_repurchases": -5005000, "shares_issued": null, "net_debt_issued": -24290000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "CAD", "is_restated": false, "income_statement": { "revenue": 290983000, "cost_of_revenue": 97572000, "gross_profit": 193411000, "ebit": 7889000, "ebitda": 44892000, "pretax_income": null, "tax_provision": null, "net_income": -22389000, "net_income_to_common": -22389000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 77854000, "total_current_assets": 171998000, "total_assets": 2059696000, "short_term_debt": 82829000, "long_term_debt": 746162000, "total_debt": 1772061000, "total_liabilities": null, "total_equity": -104025000, "shares_outstanding": 63002834, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -14762000, "capital_expenditure": -10442000, "free_cash_flow": -25204000, "dividends_paid": 0, "share_repurchases": -5005000, "shares_issued": null, "net_debt_issued": -24290000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "CAD", "is_restated": false, "income_statement": { "revenue": 290983000, "cost_of_revenue": 97572000, "gross_profit": 193411000, "ebit": 7889000, "ebitda": 44892000, "pretax_income": null, "tax_provision": null, "net_income": -22389000, "net_income_to_common": -22389000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 77854000, "total_current_assets": 171998000, "total_assets": 2059696000, "short_term_debt": 82829000, "long_term_debt": 746162000, "total_debt": 1772061000, "total_liabilities": null, "total_equity": -104025000, "shares_outstanding": 63002834, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -14762000, "capital_expenditure": -10442000, "free_cash_flow": -25204000, "dividends_paid": 0, "share_repurchases": -5005000, "shares_issued": null, "net_debt_issued": -24290000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "CAD", "is_restated": false, "income_statement": { "revenue": 290983000, "cost_of_revenue": 97572000, "gross_profit": 193411000, "ebit": 7889000, "ebitda": 44892000, "pretax_income": null, "tax_provision": null, "net_income": -22389000, "net_income_to_common": -22389000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 77854000, "total_current_assets": 171998000, "total_assets": 2059696000, "short_term_debt": 82829000, "long_term_debt": 746162000, "total_debt": 1772061000, "total_liabilities": null, "total_equity": -104025000, "shares_outstanding": 63002834, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -14762000, "capital_expenditure": -10442000, "free_cash_flow": -25204000, "dividends_paid": 0, "share_repurchases": -5005000, "shares_issued": null, "net_debt_issued": -24290000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "CAD", "is_restated": false, "income_statement": { "revenue": 290983000, "cost_of_revenue": 97572000, "gross_profit": 193411000, "ebit": 7889000, "ebitda": 44892000, "pretax_income": null, "tax_provision": null, "net_income": -22389000, "net_income_to_common": -22389000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 77854000, "total_current_assets": 171998000, "total_assets": 2059696000, "short_term_debt": 82829000, "long_term_debt": 746162000, "total_debt": 1772061000, "total_liabilities": null, "total_equity": -104025000, "shares_outstanding": 63002834, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -14762000, "capital_expenditure": -10442000, "free_cash_flow": -25204000, "dividends_paid": 0, "share_repurchases": -5005000, "shares_issued": null, "net_debt_issued": -24290000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "CAD", "is_restated": false, "income_statement": { "revenue": 290983000, "cost_of_revenue": 97572000, "gross_profit": 193411000, "ebit": 7889000, "ebitda": 44892000, "pretax_income": null, "tax_provision": null, "net_income": -22389000, "net_income_to_common": -22389000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 77854000, "total_current_assets": 171998000, "total_assets": 2059696000, "short_term_debt": 82829000, "long_term_debt": 746162000, "total_debt": 1772061000, "total_liabilities": null, "total_equity": -104025000, "shares_outstanding": 63002834, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -14762000, "capital_expenditure": -10442000, "free_cash_flow": -25204000, "dividends_paid": 0, "share_repurchases": -5005000, "shares_issued": null, "net_debt_issued": -24290000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "CAD", "is_restated": false, "income_statement": { "revenue": 334768000, "cost_of_revenue": 106271000, "gross_profit": 228497000, "ebit": 38029000, "ebitda": 71013000, "pretax_income": null, "tax_provision": null, "net_income": 369000, "net_income_to_common": 369000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 133997000, "total_current_assets": 276500000, "total_assets": 2187480000, "short_term_debt": 82484000, "long_term_debt": 744101000, "total_debt": 1793650000, "total_liabilities": null, "total_equity": -79492000, "shares_outstanding": 63466340, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 81042000, "capital_expenditure": -13282000, "free_cash_flow": 67760000, "dividends_paid": null, "share_repurchases": -7147000, "shares_issued": null, "net_debt_issued": -21744000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "CAD", "is_restated": false, "income_statement": { "revenue": 334768000, "cost_of_revenue": 106271000, "gross_profit": 228497000, "ebit": 38029000, "ebitda": 71013000, "pretax_income": null, "tax_provision": null, "net_income": 369000, "net_income_to_common": 369000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 133997000, "total_current_assets": 276500000, "total_assets": 2187480000, "short_term_debt": 82484000, "long_term_debt": 744101000, "total_debt": 1793650000, "total_liabilities": null, "total_equity": -79492000, "shares_outstanding": 63466340, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 81042000, "capital_expenditure": -13282000, "free_cash_flow": 67760000, "dividends_paid": null, "share_repurchases": -7147000, "shares_issued": null, "net_debt_issued": -21744000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "CAD", "is_restated": false, "income_statement": { "revenue": 334768000, "cost_of_revenue": 106271000, "gross_profit": 228497000, "ebit": 38029000, "ebitda": 71013000, "pretax_income": null, "tax_provision": null, "net_income": 369000, "net_income_to_common": 369000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 133997000, "total_current_assets": 276500000, "total_assets": 2187480000, "short_term_debt": 82484000, "long_term_debt": 744101000, "total_debt": 1793650000, "total_liabilities": null, "total_equity": -79492000, "shares_outstanding": 63466340, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 81042000, "capital_expenditure": -13282000, "free_cash_flow": 67760000, "dividends_paid": null, "share_repurchases": -7147000, "shares_issued": null, "net_debt_issued": -21744000 } } ] }, "strategy_matches": [ { "key": "os_composite", "name": "Combined Factor Score", "slug": "composite", "group": "multi_factor", "page_url": "/factors/composite/" }, { "key": "quality_value", "name": "Value and Financial Strength", "slug": "quality-value", "group": "multi_factor", "page_url": "/factors/quality-value/" }, { "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": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/" }, { "key": "small_cap_value", "name": "Small Cap Value", "slug": "small-cap-value", "group": "universe", "page_url": "/factors/small-cap-value/" } ], "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 } }