{ "ticker": { "uuid": "bd2a0921-5ab1-48f1-a014-c8efa6937180", "symbol": "FORA", "name": "VerticalScope Holdings Inc.", "exchange": "TOR", "exchange_name": "Toronto Stock Exchange", "country": "CA", "currency": "CAD", "sector": "Communication Services", "industry": "Internet Content & Information", "page_url": "https://sharemaestro.com/factors/ticker/bd2a0921-5ab1-48f1-a014-c8efa6937180/", "api_url": "https://sharemaestro.com/factors/api/tickers/bd2a0921-5ab1-48f1-a014-c8efa6937180/" }, "ticker_metadata": { "id": 35847, "uuid": "bd2a0921-5ab1-48f1-a014-c8efa6937180", "symbol": "FORA", "name": "VerticalScope Holdings Inc.", "asset_type": "equity", "market_cap": 63052364, "stock_exchange_id": 42, "industry": "Internet Content & Information", "sector": "Communication Services", "description": "VerticalScope Holdings Inc., a technology company, operates a cloud-based digital community platform for online enthusiast communities in the United States, Canada, the United Kingdom, Australia, and internationally. The company offers digital advertising services comprising direct advertising campaigns; programmatic advertising, such as monetization of display and video impressions, and private marketplace and programmatic guaranteed advertising; and custom content solutions that manages and produces branded content for advertisers, including product reviews, articles, e-mail features, and short videos. It also provides e-commerce solutions that monetize content through arrangements in respect of commissions and referral payments with e-commerce merchants, brands, and marketplaces. The company focuses on hyper-specific subjects that engender strong affinity from online communities of super fans, experts, pros, hobbyists, and armchair analysts. Its brands include communities for watch geeks, audio nerds, motorheads, fitness-obsessed, mountain bikers, DIYers, deal junkies, and enthusiasts. VerticalScope Holdings Inc. was founded in 1999 and is headquartered in Toronto, Canada.", "currency": "CAD", "is_active": true }, "exchange_metadata": { "id": 42, "name": "Toronto Stock Exchange", "symbol": "TOR", "country_code": "CA", "currency": "CAD", "benchmark": "^GSPTSE", "data_symbol": "TOR", "ticker_suffix": ".TO", "update_provider": "yfinance", "update_group": "primary", "update_order": 0, "update_enabled": true, "is_active": true }, "latest_snapshot": { "ticker": { "uuid": "bd2a0921-5ab1-48f1-a014-c8efa6937180", "symbol": "FORA", "name": "VerticalScope Holdings Inc.", "exchange": "TOR", "exchange_name": "Toronto Stock Exchange", "country": "CA", "currency": "CAD", "sector": "Communication Services", "industry": "Internet Content & Information", "page_url": "https://sharemaestro.com/factors/ticker/bd2a0921-5ab1-48f1-a014-c8efa6937180/", "api_url": "https://sharemaestro.com/factors/api/tickers/bd2a0921-5ab1-48f1-a014-c8efa6937180/" }, "week_end_date": "2026-06-07", "universe": "CAD_CA", "score": { "os": 0.25, "value": 0.38, "quality": 0.38, "momentum": 0.39, "coverage": 0.818, "confidence": 0.818, "delta": null }, "headline_factors": { "price": 2.81, "market_cap": 61095565.14, "pe_ratio": null, "earnings_yield": null, "ebitda_to_ev": 0.181, "shareholder_yield": 0.0302, "roe": -0.1202, "piotroski_f_score": 3, "momentum_12_1": -0.3449, "volatility_252d": 0.4758 }, "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": false, "completeness_score": 0.7143, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T20:10:54.812756+00:00", "batch_id": "" }, "size": { "price_close": 2.81, "market_cap": 61095565.14, "market_cap_usd": 61095565.14, "enterprise_value": 87017181.14, "shares_outstanding": 21742194, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": null, "pb_ratio": 0.8414, "ptbv_ratio": 0.8414, "ps_ratio": 1.0882, "pcf_ratio": 3.1939, "pfcf_ratio": 3.3901, "ev_ebitda": 5.5261, "ev_ebit": null, "ev_sales": 1.55, "ev_fcf": 4.8285, "earnings_yield": null, "fcf_yield": 0.2071, "price_to_sales": 1.0882, "price_to_book": 0.8414, "price_to_cashflow": 3.1939, "ebitda_to_ev": 0.181, "sales_yield": 0.6452 }, "yield": { "dividend_yield": 0, "buyback_yield": 0.0302, "shareholder_yield": 0.0302, "debt_paydown_yield": 0, "total_yield": 0.0302 }, "quality": { "gross_margin": null, "operating_margin": -0.1152, "net_margin": -0.1554, "ebitda_margin": 0.2805, "fcf_margin": 0.321, "roe": -0.1202, "roa": -0.0671, "roic": -0.0492, "roc_greenblatt": -2.277, "asset_turnover": 0.4315, "cash_conversion": -2.0653, "accruals_ratio": -0.2141, "sbc_to_revenue": null, "piotroski_f_score": 3, "altman_z_score": null, "earnings_stability_5y": 0.5328, "revenue_stability_5y": 0.1493, "eps_surprise_avg": 71.7267, "sue_score": 0.7122, "gross_profit_to_assets": null, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": null, "net_debt_to_ebitda": 1.6462, "debt_to_assets": 0.3498, "interest_coverage": -2.0421, "current_ratio": 2.6206, "quick_ratio": 2.6206, "net_debt": 25921616, "local_beta": -0.1373, "volatility_252d": 0.4758, "volatility_60d": 1.1735, "max_drawdown_12m": -0.388, "risk_adjusted_momentum": -0.7249 }, "growth": { "revenue_growth_1y": -0.1579, "revenue_growth_3y_cagr": -0.1027, "revenue_growth_5y_cagr": null, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": -0.2471, "book_value_growth_1y": -0.0984, "revenue_growth": -0.1579, "earnings_growth": null }, "momentum": { "price_return_1m": -0.0071, "price_return_3m": -0.1948, "price_return_6m": -0.0757, "price_return_9m": -0.1246, "price_return_12m": -0.3495, "price_return_12m_ex1m": -0.3449, "momentum_6m": -0.0757, "momentum_12m": -0.3495, "momentum_12_1": -0.3449, "distance_from_52w_high": -0.3229, "distance_from_52w_low": 0.1063, "relative_strength": -0.6516 }, "raw_ttm": { "revenue_ttm": 56141267, "gross_profit_ttm": null, "ebit_ttm": -6468365, "ebitda_ttm": 15746705, "net_income_ttm": -8725784, "eps_diluted_ttm": -0.4013, "operating_cash_flow_ttm": 19128620, "capital_expenditure_ttm": -1106936, "fcf_ttm": 18021684, "dividends_paid_ttm": null, "share_repurchases_ttm": -1845071, "shares_issued_ttm": null, "interest_expense_ttm": 3167545, "cash_and_equivalents": 19586318, "total_current_assets": 34097188, "total_current_liabilities": 13011128, "net_ppe": 763153, "total_assets": 130101017, "total_debt": 45507934, "total_equity": 72613685, "net_working_capital": 2077595, "book_value_per_share": 3.3398, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 3.3398 }, "ranks": { "universe_ticker_count": null, "rank_pe": null, "rank_pb": null, "rank_ptbv": null, "rank_ps": null, "rank_pcf": null, "rank_ev_ebitda": null, "rank_ev_ebit": null, "rank_earnings_yield": null, "rank_fcf_yield": null, "rank_dividend_yield": null, "rank_shareholder_yield": null, "rank_total_yield": null, "rank_roe": null, "rank_roc": null, "rank_roic": null, "rank_gross_margin": null, "rank_fcf_margin": null, "rank_piotroski": null, "rank_accruals": null, "rank_sue": null, "rank_eps_growth_1y": null, "rank_eps_growth_5y": null, "rank_revenue_growth_1y": null, "rank_momentum_12m": null, "rank_momentum_12m_ex1m": null, "rank_relative_strength": null }, "composites": { "value_composite": 62, "quality_composite": 62, "momentum_composite": 61, "growth_composite": 60, "yield_composite": 63, "svqf_composite": 57, "vc1_composite": 63, "vc2_composite": 63, "vc3_composite": 63, "trending_value_composite": null, "overall_composite": 75, "quality_value_composite": 0.38, "os_score": 0.25, "value_percentile": 0.38, "quality_percentile": 0.38, "momentum_percentile": 0.39, "factor_coverage": 0.818, "signal_confidence": 0.818, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 12, "small_cap_core_rank": 62, "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": 11726, "ticker_id": 35847, "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": false, "completeness_score": 0.7143, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T20:10:54.812756+00:00", "batch_id": "", "os_score_delta": null, "price_close": 2.81, "market_cap": 61095565.14, "market_cap_usd": 61095565.14, "enterprise_value": 87017181.14, "shares_outstanding": 21742194, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": 0.84137811, "ptbv_ratio": 0.84137811, "ps_ratio": 1.088247, "pcf_ratio": 3.1939348, "pfcf_ratio": 3.39011411, "ev_ebitda": 5.52605648, "ev_ebit": null, "ev_sales": 1.54996825, "ev_fcf": 4.82847114, "earnings_yield": null, "fcf_yield": 0.20710489, "dividend_yield": 0, "buyback_yield": 0.03019975, "shareholder_yield": 0.03019975, "debt_paydown_yield": 0, "total_yield": 0.03019975, "gross_margin": null, "operating_margin": -0.11521587, "net_margin": -0.15542549, "ebitda_margin": 0.28048361, "fcf_margin": 0.32100601, "roe": -0.12016721, "roa": -0.0670693, "roic": -0.04923387, "roc_greenblatt": -2.27699359, "asset_turnover": 0.43152059, "cash_conversion": -2.06533694, "accruals_ratio": -0.21409828, "sbc_to_revenue": null, "debt_to_equity": null, "net_debt_to_ebitda": 1.64616128, "debt_to_assets": 0.34978923, "interest_coverage": -2.04207517, "current_ratio": 2.62061737, "quick_ratio": 2.62061737, "net_debt": 25921616, "revenue_growth_1y": -0.15793649, "revenue_growth_3y_cagr": -0.10271605, "revenue_growth_5y_cagr": null, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": -0.2470812, "book_value_growth_1y": -0.0984043, "piotroski_f_score": 3, "altman_z_score": null, "earnings_stability_5y": 0.532805, "revenue_stability_5y": 0.149341, "eps_surprise_avg": 71.7267, "sue_score": 0.7122, "price_return_1m": -0.00706714, "price_return_3m": -0.19484241, "price_return_6m": -0.07565789, "price_return_9m": -0.12461059, "price_return_12m": -0.34953704, "price_return_12m_ex1m": -0.34490741, "distance_from_52w_high": -0.32289157, "distance_from_52w_low": 0.10629921, "relative_strength": -0.65164345, "local_beta": -0.1373, "volatility_252d": 0.47578, "volatility_60d": 1.173544, "max_drawdown_12m": -0.38795181, "revenue_ttm": 56141267, "gross_profit_ttm": null, "ebit_ttm": -6468365, "ebitda_ttm": 15746705, "net_income_ttm": -8725784, "eps_diluted_ttm": -0.40132951, "operating_cash_flow_ttm": 19128620, "capital_expenditure_ttm": -1106936, "fcf_ttm": 18021684, "dividends_paid_ttm": null, "share_repurchases_ttm": -1845071, "shares_issued_ttm": null, "interest_expense_ttm": 3167545, "cash_and_equivalents": 19586318, "total_current_assets": 34097188, "total_current_liabilities": 13011128, "net_ppe": 763153, "total_assets": 130101017, "total_debt": 45507934, "total_equity": 72613685, "net_working_capital": 2077595, "book_value_per_share": 3.33975886, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 3.33975886, "universe_ticker_count": null, "sector": "Communication Services", "rank_pe": null, "rank_pb": null, "rank_ptbv": null, "rank_ps": null, "rank_pcf": null, "rank_ev_ebitda": null, "rank_ev_ebit": null, "rank_earnings_yield": null, "rank_fcf_yield": null, "rank_dividend_yield": null, "rank_shareholder_yield": null, "rank_total_yield": null, "rank_roe": null, "rank_roc": null, "rank_roic": null, "rank_gross_margin": null, "rank_fcf_margin": null, "rank_piotroski": null, "rank_accruals": null, "rank_sue": null, "rank_eps_growth_1y": null, "rank_eps_growth_5y": null, "rank_revenue_growth_1y": null, "rank_momentum_12m": null, "rank_momentum_12m_ex1m": null, "rank_relative_strength": null, "value_composite": 62, "quality_composite": 62, "momentum_composite": 61, "growth_composite": 60, "yield_composite": 63, "svqf_composite": 57, "vc1_composite": 63, "vc2_composite": 63, "vc3_composite": 63, "trending_value_composite": null, "overall_composite": 75, "factor_coverage": 0.818, "signal_confidence": 0.818, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 12, "small_cap_core_rank": 62, "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": 2.81, "os": 0.25, "value": 0.38, "quality": 0.38, "momentum": 0.39, "confidence": 0.818, "coverage": 0.818, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": 0.0302, "roe": -0.1202, "momentum_12_1": -0.3449, "complete_fields": { "id": 11726, "ticker_id": 35847, "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": false, "completeness_score": 0.7143, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T20:10:54.812756+00:00", "batch_id": "", "os_score_delta": null, "price_close": 2.81, "market_cap": 61095565.14, "market_cap_usd": 61095565.14, "enterprise_value": 87017181.14, "shares_outstanding": 21742194, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": 0.84137811, "ptbv_ratio": 0.84137811, "ps_ratio": 1.088247, "pcf_ratio": 3.1939348, "pfcf_ratio": 3.39011411, "ev_ebitda": 5.52605648, "ev_ebit": null, "ev_sales": 1.54996825, "ev_fcf": 4.82847114, "earnings_yield": null, "fcf_yield": 0.20710489, "dividend_yield": 0, "buyback_yield": 0.03019975, "shareholder_yield": 0.03019975, "debt_paydown_yield": 0, "total_yield": 0.03019975, "gross_margin": null, "operating_margin": -0.11521587, "net_margin": -0.15542549, "ebitda_margin": 0.28048361, "fcf_margin": 0.32100601, "roe": -0.12016721, "roa": -0.0670693, "roic": -0.04923387, "roc_greenblatt": -2.27699359, "asset_turnover": 0.43152059, "cash_conversion": -2.06533694, "accruals_ratio": -0.21409828, "sbc_to_revenue": null, "debt_to_equity": null, "net_debt_to_ebitda": 1.64616128, "debt_to_assets": 0.34978923, "interest_coverage": -2.04207517, "current_ratio": 2.62061737, "quick_ratio": 2.62061737, "net_debt": 25921616, "revenue_growth_1y": -0.15793649, "revenue_growth_3y_cagr": -0.10271605, "revenue_growth_5y_cagr": null, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": -0.2470812, "book_value_growth_1y": -0.0984043, "piotroski_f_score": 3, "altman_z_score": null, "earnings_stability_5y": 0.532805, "revenue_stability_5y": 0.149341, "eps_surprise_avg": 71.7267, "sue_score": 0.7122, "price_return_1m": -0.00706714, "price_return_3m": -0.19484241, "price_return_6m": -0.07565789, "price_return_9m": -0.12461059, "price_return_12m": -0.34953704, "price_return_12m_ex1m": -0.34490741, "distance_from_52w_high": -0.32289157, "distance_from_52w_low": 0.10629921, "relative_strength": -0.65164345, "local_beta": -0.1373, "volatility_252d": 0.47578, "volatility_60d": 1.173544, "max_drawdown_12m": -0.38795181, "revenue_ttm": 56141267, "gross_profit_ttm": null, "ebit_ttm": -6468365, "ebitda_ttm": 15746705, "net_income_ttm": -8725784, "eps_diluted_ttm": -0.40132951, "operating_cash_flow_ttm": 19128620, "capital_expenditure_ttm": -1106936, "fcf_ttm": 18021684, "dividends_paid_ttm": null, "share_repurchases_ttm": -1845071, "shares_issued_ttm": null, "interest_expense_ttm": 3167545, "cash_and_equivalents": 19586318, "total_current_assets": 34097188, "total_current_liabilities": 13011128, "net_ppe": 763153, "total_assets": 130101017, "total_debt": 45507934, "total_equity": 72613685, "net_working_capital": 2077595, "book_value_per_share": 3.33975886, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 3.33975886, "universe_ticker_count": null, "sector": "Communication Services", "rank_pe": null, "rank_pb": null, "rank_ptbv": null, "rank_ps": null, "rank_pcf": null, "rank_ev_ebitda": null, "rank_ev_ebit": null, "rank_earnings_yield": null, "rank_fcf_yield": null, "rank_dividend_yield": null, "rank_shareholder_yield": null, "rank_total_yield": null, "rank_roe": null, "rank_roc": null, "rank_roic": null, "rank_gross_margin": null, "rank_fcf_margin": null, "rank_piotroski": null, "rank_accruals": null, "rank_sue": null, "rank_eps_growth_1y": null, "rank_eps_growth_5y": null, "rank_revenue_growth_1y": null, "rank_momentum_12m": null, "rank_momentum_12m_ex1m": null, "rank_relative_strength": null, "value_composite": 62, "quality_composite": 62, "momentum_composite": 61, "growth_composite": 60, "yield_composite": 63, "svqf_composite": 57, "vc1_composite": 63, "vc2_composite": 63, "vc3_composite": 63, "trending_value_composite": null, "overall_composite": 75, "factor_coverage": 0.818, "signal_confidence": 0.818, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 12, "small_cap_core_rank": 62, "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": "2026-06-07T19:42:18.225668+00:00", "is_restated": false, "income_statement": { "revenue": 58146238, "cost_of_revenue": null, "gross_profit": null, "ebit": -4891035, "ebitda": 16427631, "pretax_income": null, "tax_provision": null, "net_income": -8021690, "net_income_to_common": -8021690, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 16373449, "total_current_assets": 32722042, "total_assets": 132341041, "short_term_debt": 619313, "long_term_debt": 44000000, "total_debt": 45623694, "total_liabilities": null, "total_equity": 75274113, "shares_outstanding": 21609235, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 18548360, "capital_expenditure": -1318116, "free_cash_flow": 17230244, "dividends_paid": null, "share_repurchases": -1845071, "shares_issued": null, "net_debt_issued": 5559163 }, "complete_fields": { "id": 421184, "ticker_id": 35847, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "CAD", "fetched_at": "2026-06-07T19:42:18.225668+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "16427631", "netIncome": "-8021690", "grossProfit": null, "totalRevenue": "58146238", "costOfRevenue": null, "interestExpense": "3164991", "operatingIncome": "-4891035", "fiscalDateEnding": "2025-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "21175916" }, "balance": { "totalDebt": "45623694", "totalAssets": "132341041", "longTermDebt": "44000000", "shortTermDebt": "619313", "preferredStock": null, "fiscalDateEnding": "2025-12-31", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": "21609235", "totalCurrentAssets": "32722042", "totalShareholderEquity": "75274113", "totalCurrentLiabilities": "12484917", "propertyPlantEquipmentNet": "818556", "cashAndShortTermInvestments": "16373449" }, "cashflow": { "freeCashFlow": "17230244", "dividendsPaid": null, "issuanceOfDebt": "6461038", "issuanceOfStock": null, "repaymentOfDebt": "-901875", "fiscalDateEnding": "2025-12-31", "operatingCashflow": "18548360", "repurchaseOfStock": "-1845071", "capitalExpenditures": "-1318116" } }, "revenue": 58146238, "cost_of_revenue": null, "gross_profit": null, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -4891035, "depreciation_amortisation": 21175916, "ebitda": 16427631, "interest_expense": 3164991, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": -8021690, "net_income_continuing_ops": null, "net_income_to_common": -8021690, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 16373449, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 32722042, "net_ppe": 818556, "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": 132341041, "short_term_debt": 619313, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 12484917, "long_term_debt": 44000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 45623694, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 75274113, "shares_outstanding": 21609235, "operating_cash_flow": 18548360, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -1318116, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": -1845071, "shares_issued": null, "net_debt_issued": 5559163, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 17230244, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "16427631", "netIncome": "-8021690", "grossProfit": null, "totalRevenue": "58146238", "costOfRevenue": null, "interestExpense": "3164991", "operatingIncome": "-4891035", "fiscalDateEnding": "2025-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "21175916" }, "balance": { "totalDebt": "45623694", "totalAssets": "132341041", "longTermDebt": "44000000", "shortTermDebt": "619313", "preferredStock": null, "fiscalDateEnding": "2025-12-31", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": "21609235", "totalCurrentAssets": "32722042", "totalShareholderEquity": "75274113", "totalCurrentLiabilities": "12484917", "propertyPlantEquipmentNet": "818556", "cashAndShortTermInvestments": "16373449" }, "cashflow": { "freeCashFlow": "17230244", "dividendsPaid": null, "issuanceOfDebt": "6461038", "issuanceOfStock": null, "repaymentOfDebt": "-901875", "fiscalDateEnding": "2025-12-31", "operatingCashflow": "18548360", "repurchaseOfStock": "-1845071", "capitalExpenditures": "-1318116" } } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "CAD", "fetched_at": "2026-06-07T19:42:18.225668+00:00", "is_restated": false, "income_statement": { "revenue": 69052081, "cost_of_revenue": null, "gross_profit": null, "ebit": 7322398, "ebitda": 23682784, "pretax_income": null, "tax_provision": null, "net_income": -15863, "net_income_to_common": -15863, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 5189315, "total_current_assets": 22033692, "total_assets": 132406014, "short_term_debt": 687875, "long_term_debt": 38000000, "total_debt": 40815379, "total_liabilities": null, "total_equity": 82686722, "shares_outstanding": 21401359, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 24773638, "capital_expenditure": -1889040, "free_cash_flow": 22884598, "dividends_paid": null, "share_repurchases": -2101298, "shares_issued": null, "net_debt_issued": -19772477 }, "complete_fields": { "id": 421189, "ticker_id": 35847, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "CAD", "fetched_at": "2026-06-07T19:42:18.225668+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "23682784", "netIncome": "-15863", "grossProfit": null, "totalRevenue": "69052081", "costOfRevenue": null, "interestExpense": "4045354", "operatingIncome": "7322398", "fiscalDateEnding": "2024-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "17892421" }, "balance": { "totalDebt": "40815379", "totalAssets": "132406014", "longTermDebt": "38000000", "shortTermDebt": "687875", "preferredStock": null, "fiscalDateEnding": "2024-12-31", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": "21401359", "totalCurrentAssets": "22033692", "totalShareholderEquity": "82686722", "totalCurrentLiabilities": "10196195", "propertyPlantEquipmentNet": "2046963", "cashAndShortTermInvestments": "5189315" }, "cashflow": { "freeCashFlow": "22884598", "dividendsPaid": null, "issuanceOfDebt": "41840893", "issuanceOfStock": null, "repaymentOfDebt": "-61613370", "fiscalDateEnding": "2024-12-31", "operatingCashflow": "24773638", "repurchaseOfStock": "-2101298", "capitalExpenditures": "-1889040" } }, "revenue": 69052081, "cost_of_revenue": null, "gross_profit": null, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 7322398, "depreciation_amortisation": 17892421, "ebitda": 23682784, "interest_expense": 4045354, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": -15863, "net_income_continuing_ops": null, "net_income_to_common": -15863, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 5189315, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 22033692, "net_ppe": 2046963, "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": 132406014, "short_term_debt": 687875, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 10196195, "long_term_debt": 38000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 40815379, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 82686722, "shares_outstanding": 21401359, "operating_cash_flow": 24773638, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -1889040, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": -2101298, "shares_issued": null, "net_debt_issued": -19772477, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 22884598, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "23682784", "netIncome": "-15863", "grossProfit": null, "totalRevenue": "69052081", "costOfRevenue": null, "interestExpense": "4045354", "operatingIncome": "7322398", "fiscalDateEnding": "2024-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "17892421" }, "balance": { "totalDebt": "40815379", "totalAssets": "132406014", "longTermDebt": "38000000", "shortTermDebt": "687875", "preferredStock": null, "fiscalDateEnding": "2024-12-31", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": "21401359", "totalCurrentAssets": "22033692", "totalShareholderEquity": "82686722", "totalCurrentLiabilities": "10196195", "propertyPlantEquipmentNet": "2046963", "cashAndShortTermInvestments": "5189315" }, "cashflow": { "freeCashFlow": "22884598", "dividendsPaid": null, "issuanceOfDebt": "41840893", "issuanceOfStock": null, "repaymentOfDebt": "-61613370", "fiscalDateEnding": "2024-12-31", "operatingCashflow": "24773638", "repurchaseOfStock": "-2101298", "capitalExpenditures": "-1889040" } } }, { "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "CAD", "fetched_at": "2026-06-07T19:42:18.225668+00:00", "is_restated": false, "income_statement": { "revenue": 60899089, "cost_of_revenue": null, "gross_profit": null, "ebit": -4043985, "ebitda": 18547618, "pretax_income": null, "tax_provision": null, "net_income": -4950955, "net_income_to_common": -4950955, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 6015184, "total_current_assets": 22533797, "total_assets": 152951523, "short_term_debt": 3614396, "long_term_debt": 54431100, "total_debt": 61520685, "total_liabilities": null, "total_equity": 80685583, "shares_outstanding": 21624305, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 15506751, "capital_expenditure": -2257811, "free_cash_flow": 13248940, "dividends_paid": null, "share_repurchases": -134803, "shares_issued": null, "net_debt_issued": -999359 }, "complete_fields": { "id": 421191, "ticker_id": 35847, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "CAD", "fetched_at": "2026-06-07T19:42:18.225668+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "18547618", "netIncome": "-4950955", "grossProfit": null, "totalRevenue": "60899089", "costOfRevenue": null, "interestExpense": "5093674", "operatingIncome": "-4043985", "fiscalDateEnding": "2023-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "21321892" }, "balance": { "totalDebt": "61520685", "totalAssets": "152951523", "longTermDebt": "54431100", "shortTermDebt": "3614396", "preferredStock": null, "fiscalDateEnding": "2023-12-31", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": "21624305", "totalCurrentAssets": "22533797", "totalShareholderEquity": "80685583", "totalCurrentLiabilities": "11791729", "propertyPlantEquipmentNet": "2878032", "cashAndShortTermInvestments": "6015184" }, "cashflow": { "freeCashFlow": "13248940", "dividendsPaid": null, "issuanceOfDebt": "15706060", "issuanceOfStock": null, "repaymentOfDebt": "-16705419", "fiscalDateEnding": "2023-12-31", "operatingCashflow": "15506751", "repurchaseOfStock": "-134803", "capitalExpenditures": "-2257811" } }, "revenue": 60899089, "cost_of_revenue": null, "gross_profit": null, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -4043985, "depreciation_amortisation": 21321892, "ebitda": 18547618, "interest_expense": 5093674, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": -4950955, "net_income_continuing_ops": null, "net_income_to_common": -4950955, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 6015184, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 22533797, "net_ppe": 2878032, "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": 152951523, "short_term_debt": 3614396, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 11791729, "long_term_debt": 54431100, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 61520685, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 80685583, "shares_outstanding": 21624305, "operating_cash_flow": 15506751, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -2257811, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": -134803, "shares_issued": null, "net_debt_issued": -999359, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 13248940, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "18547618", "netIncome": "-4950955", "grossProfit": null, "totalRevenue": "60899089", "costOfRevenue": null, "interestExpense": "5093674", "operatingIncome": "-4043985", "fiscalDateEnding": "2023-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "21321892" }, "balance": { "totalDebt": "61520685", "totalAssets": "152951523", "longTermDebt": "54431100", "shortTermDebt": "3614396", "preferredStock": null, "fiscalDateEnding": "2023-12-31", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": "21624305", "totalCurrentAssets": "22533797", "totalShareholderEquity": "80685583", "totalCurrentLiabilities": "11791729", "propertyPlantEquipmentNet": "2878032", "cashAndShortTermInvestments": "6015184" }, "cashflow": { "freeCashFlow": "13248940", "dividendsPaid": null, "issuanceOfDebt": "15706060", "issuanceOfStock": null, "repaymentOfDebt": "-16705419", "fiscalDateEnding": "2023-12-31", "operatingCashflow": "15506751", "repurchaseOfStock": "-134803", "capitalExpenditures": "-2257811" } } }, { "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "CAD", "fetched_at": "2026-06-07T19:42:18.225668+00:00", "is_restated": false, "income_statement": { "revenue": 80488146, "cost_of_revenue": null, "gross_profit": null, "ebit": -20358086, "ebitda": 14712037, "pretax_income": null, "tax_provision": null, "net_income": -24772051, "net_income_to_common": -24772051, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 8766769, "total_current_assets": 26292750, "total_assets": 177555834, "short_term_debt": 3209382, "long_term_debt": 54883514, "total_debt": 61638258, "total_liabilities": null, "total_equity": 81495584, "shares_outstanding": 21225269, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 20635900, "capital_expenditure": -9715075, "free_cash_flow": 10920825, "dividends_paid": null, "share_repurchases": -430324, "shares_issued": 0, "net_debt_issued": -22230021 }, "complete_fields": { "id": 421192, "ticker_id": 35847, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "CAD", "fetched_at": "2026-06-07T19:42:18.225668+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "14712037", "netIncome": "-24772051", "grossProfit": null, "totalRevenue": "80488146", "costOfRevenue": null, "interestExpense": "3157945", "operatingIncome": "-20358086", "fiscalDateEnding": "2022-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "38659197" }, "balance": { "totalDebt": "61638258", "totalAssets": "177555834", "longTermDebt": "54883514", "shortTermDebt": "3209382", "preferredStock": null, "fiscalDateEnding": "2022-12-31", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": "21225269", "totalCurrentAssets": "26292750", "totalShareholderEquity": "81495584", "totalCurrentLiabilities": "29010219", "propertyPlantEquipmentNet": "2811286", "cashAndShortTermInvestments": "8766769" }, "cashflow": { "freeCashFlow": "10920825", "dividendsPaid": null, "issuanceOfDebt": "622604", "issuanceOfStock": "0", "repaymentOfDebt": "-22852625", "fiscalDateEnding": "2022-12-31", "operatingCashflow": "20635900", "repurchaseOfStock": "-430324", "capitalExpenditures": "-9715075" } }, "revenue": 80488146, "cost_of_revenue": null, "gross_profit": null, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -20358086, "depreciation_amortisation": 38659197, "ebitda": 14712037, "interest_expense": 3157945, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": -24772051, "net_income_continuing_ops": null, "net_income_to_common": -24772051, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 8766769, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 26292750, "net_ppe": 2811286, "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": 177555834, "short_term_debt": 3209382, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 29010219, "long_term_debt": 54883514, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 61638258, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 81495584, "shares_outstanding": 21225269, "operating_cash_flow": 20635900, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -9715075, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": -430324, "shares_issued": 0, "net_debt_issued": -22230021, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 10920825, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "14712037", "netIncome": "-24772051", "grossProfit": null, "totalRevenue": "80488146", "costOfRevenue": null, "interestExpense": "3157945", "operatingIncome": "-20358086", "fiscalDateEnding": "2022-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "38659197" }, "balance": { "totalDebt": "61638258", "totalAssets": "177555834", "longTermDebt": "54883514", "shortTermDebt": "3209382", "preferredStock": null, "fiscalDateEnding": "2022-12-31", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": "21225269", "totalCurrentAssets": "26292750", "totalShareholderEquity": "81495584", "totalCurrentLiabilities": "29010219", "propertyPlantEquipmentNet": "2811286", "cashAndShortTermInvestments": "8766769" }, "cashflow": { "freeCashFlow": "10920825", "dividendsPaid": null, "issuanceOfDebt": "622604", "issuanceOfStock": "0", "repaymentOfDebt": "-22852625", "fiscalDateEnding": "2022-12-31", "operatingCashflow": "20635900", "repurchaseOfStock": "-430324", "capitalExpenditures": "-9715075" } } }, { "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "CAD", "fetched_at": "2026-06-07T19:42:18.225668+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": 110308011, "net_debt_issued": null }, "complete_fields": { "id": 421193, "ticker_id": 35847, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "CAD", "fetched_at": "2026-06-07T19:42:18.225668+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": "110308011", "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": 110308011, "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": "110308011", "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": "2026-06-07T19:42:18.225668+00:00", "is_restated": false, "income_statement": { "revenue": 11560546, "cost_of_revenue": null, "gross_profit": null, "ebit": -3549648, "ebitda": 1610998, "pretax_income": null, "tax_provision": null, "net_income": -3119603, "net_income_to_common": -3119603, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 19586318, "total_current_assets": 34097188, "total_assets": 130101017, "short_term_debt": 577853, "long_term_debt": 44000000, "total_debt": 45507934, "total_liabilities": null, "total_equity": 72613685, "shares_outstanding": 21679735, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 3546603, "capital_expenditure": -234762, "free_cash_flow": 3311841, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -101269 }, "complete_fields": { "id": 421182, "ticker_id": 35847, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 2, "currency_reported": "CAD", "fetched_at": "2026-06-07T19:42:18.225668+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "1610998", "netIncome": "-3119603", "grossProfit": null, "totalRevenue": "11560546", "costOfRevenue": null, "interestExpense": "740384", "operatingIncome": "-3549648", "fiscalDateEnding": "2026-03-31", "researchAndDevelopment": null, "depreciationAndAmortization": "5079149" }, "balance": { "totalDebt": "45507934", "totalAssets": "130101017", "longTermDebt": "44000000", "shortTermDebt": "577853", "preferredStock": null, "fiscalDateEnding": "2026-03-31", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": "21679735", "totalCurrentAssets": "34097188", "totalShareholderEquity": "72613685", "totalCurrentLiabilities": "13011128", "propertyPlantEquipmentNet": "763153", "cashAndShortTermInvestments": "19586318" }, "cashflow": { "freeCashFlow": "3311841", "dividendsPaid": null, "issuanceOfDebt": "33970", "issuanceOfStock": null, "repaymentOfDebt": "-135239", "fiscalDateEnding": "2026-03-31", "operatingCashflow": "3546603", "repurchaseOfStock": null, "capitalExpenditures": "-234762" } }, "revenue": 11560546, "cost_of_revenue": null, "gross_profit": null, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -3549648, "depreciation_amortisation": 5079149, "ebitda": 1610998, "interest_expense": 740384, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": -3119603, "net_income_continuing_ops": null, "net_income_to_common": -3119603, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 19586318, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 34097188, "net_ppe": 763153, "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": 130101017, "short_term_debt": 577853, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 13011128, "long_term_debt": 44000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 45507934, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 72613685, "shares_outstanding": 21679735, "operating_cash_flow": 3546603, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -234762, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -101269, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 3311841, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "1610998", "netIncome": "-3119603", "grossProfit": null, "totalRevenue": "11560546", "costOfRevenue": null, "interestExpense": "740384", "operatingIncome": "-3549648", "fiscalDateEnding": "2026-03-31", "researchAndDevelopment": null, "depreciationAndAmortization": "5079149" }, "balance": { "totalDebt": "45507934", "totalAssets": "130101017", "longTermDebt": "44000000", "shortTermDebt": "577853", "preferredStock": null, "fiscalDateEnding": "2026-03-31", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": "21679735", "totalCurrentAssets": "34097188", "totalShareholderEquity": "72613685", "totalCurrentLiabilities": "13011128", "propertyPlantEquipmentNet": "763153", "cashAndShortTermInvestments": "19586318" }, "cashflow": { "freeCashFlow": "3311841", "dividendsPaid": null, "issuanceOfDebt": "33970", "issuanceOfStock": null, "repaymentOfDebt": "-135239", "fiscalDateEnding": "2026-03-31", "operatingCashflow": "3546603", "repurchaseOfStock": null, "capitalExpenditures": "-234762" } } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider": "yFinance", "currency_reported": "CAD", "fetched_at": "2026-06-07T19:42:18.225668+00:00", "is_restated": false, "income_statement": { "revenue": 15352207, "cost_of_revenue": null, "gross_profit": null, "ebit": -1519526, "ebitda": 5939427, "pretax_income": null, "tax_provision": null, "net_income": -3392244, "net_income_to_common": -3392244, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 16373449, "total_current_assets": 32722042, "total_assets": 132341041, "short_term_debt": 619313, "long_term_debt": 44000000, "total_debt": 45623694, "total_liabilities": null, "total_equity": 75274113, "shares_outstanding": 21609235, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 4412763, "capital_expenditure": -295416, "free_cash_flow": 4117347, "dividends_paid": null, "share_repurchases": -1, "shares_issued": 0, "net_debt_issued": 16282 }, "complete_fields": { "id": 421183, "ticker_id": 35847, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 2, "currency_reported": "CAD", "fetched_at": "2026-06-07T19:42:18.225668+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "5939427", "netIncome": "-3392244", "grossProfit": null, "totalRevenue": "15352207", "costOfRevenue": null, "interestExpense": "777118", "operatingIncome": "-1519526", "fiscalDateEnding": "2025-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "7153407" }, "balance": { "totalDebt": "45623694", "totalAssets": "132341041", "longTermDebt": "44000000", "shortTermDebt": "619313", "preferredStock": null, "fiscalDateEnding": "2025-12-31", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": "21609235", "totalCurrentAssets": "32722042", "totalShareholderEquity": "75274113", "totalCurrentLiabilities": "12484917", "propertyPlantEquipmentNet": "818556", "cashAndShortTermInvestments": "16373449" }, "cashflow": { "freeCashFlow": "4117347", "dividendsPaid": null, "issuanceOfDebt": "132794", "issuanceOfStock": "0", "repaymentOfDebt": "-116512", "fiscalDateEnding": "2025-12-31", "operatingCashflow": "4412763", "repurchaseOfStock": "-1", "capitalExpenditures": "-295416" } }, "revenue": 15352207, "cost_of_revenue": null, "gross_profit": null, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -1519526, "depreciation_amortisation": 7153407, "ebitda": 5939427, "interest_expense": 777118, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": -3392244, "net_income_continuing_ops": null, "net_income_to_common": -3392244, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 16373449, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 32722042, "net_ppe": 818556, "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": 132341041, "short_term_debt": 619313, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 12484917, "long_term_debt": 44000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 45623694, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 75274113, "shares_outstanding": 21609235, "operating_cash_flow": 4412763, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -295416, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": -1, "shares_issued": 0, "net_debt_issued": 16282, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 4117347, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "5939427", "netIncome": "-3392244", "grossProfit": null, "totalRevenue": "15352207", "costOfRevenue": null, "interestExpense": "777118", "operatingIncome": "-1519526", "fiscalDateEnding": "2025-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "7153407" }, "balance": { "totalDebt": "45623694", "totalAssets": "132341041", "longTermDebt": "44000000", "shortTermDebt": "619313", "preferredStock": null, "fiscalDateEnding": "2025-12-31", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": "21609235", "totalCurrentAssets": "32722042", "totalShareholderEquity": "75274113", "totalCurrentLiabilities": "12484917", "propertyPlantEquipmentNet": "818556", "cashAndShortTermInvestments": "16373449" }, "cashflow": { "freeCashFlow": "4117347", "dividendsPaid": null, "issuanceOfDebt": "132794", "issuanceOfStock": "0", "repaymentOfDebt": "-116512", "fiscalDateEnding": "2025-12-31", "operatingCashflow": "4412763", "repurchaseOfStock": "-1", "capitalExpenditures": "-295416" } } }, { "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider": "yFinance", "currency_reported": "CAD", "fetched_at": "2026-06-07T19:42:18.225668+00:00", "is_restated": false, "income_statement": { "revenue": 14688198, "cost_of_revenue": null, "gross_profit": null, "ebit": 499747, "ebitda": 5275027, "pretax_income": null, "tax_provision": null, "net_income": -421759, "net_income_to_common": -421759, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 12381348, "total_current_assets": 25636229, "total_assets": 133861485, "short_term_debt": 653682, "long_term_debt": 44000000, "total_debt": 46063525, "total_liabilities": null, "total_equity": 77765851, "shares_outstanding": 21509624, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 4727902, "capital_expenditure": -308046, "free_cash_flow": 4419856, "dividends_paid": null, "share_repurchases": 0, "shares_issued": 0, "net_debt_issued": -180410 }, "complete_fields": { "id": 421185, "ticker_id": 35847, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 2, "currency_reported": "CAD", "fetched_at": "2026-06-07T19:42:18.225668+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "5275027", "netIncome": "-421759", "grossProfit": null, "totalRevenue": "14688198", "costOfRevenue": null, "interestExpense": "831597", "operatingIncome": "499747", "fiscalDateEnding": "2025-09-30", "researchAndDevelopment": null, "depreciationAndAmortization": "4768585" }, "balance": { "totalDebt": "46063525", "totalAssets": "133861485", "longTermDebt": "44000000", "shortTermDebt": "653682", "preferredStock": null, "fiscalDateEnding": "2025-09-30", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": "21509624", "totalCurrentAssets": "25636229", "totalShareholderEquity": "77765851", "totalCurrentLiabilities": "11290659", "propertyPlantEquipmentNet": "1450106", "cashAndShortTermInvestments": "12381348" }, "cashflow": { "freeCashFlow": "4419856", "dividendsPaid": null, "issuanceOfDebt": "49302", "issuanceOfStock": "0", "repaymentOfDebt": "-229712", "fiscalDateEnding": "2025-09-30", "operatingCashflow": "4727902", "repurchaseOfStock": "0", "capitalExpenditures": "-308046" } }, "revenue": 14688198, "cost_of_revenue": null, "gross_profit": null, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 499747, "depreciation_amortisation": 4768585, "ebitda": 5275027, "interest_expense": 831597, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": -421759, "net_income_continuing_ops": null, "net_income_to_common": -421759, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 12381348, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 25636229, "net_ppe": 1450106, "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": 133861485, "short_term_debt": 653682, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 11290659, "long_term_debt": 44000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 46063525, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 77765851, "shares_outstanding": 21509624, "operating_cash_flow": 4727902, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -308046, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": 0, "shares_issued": 0, "net_debt_issued": -180410, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 4419856, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "5275027", "netIncome": "-421759", "grossProfit": null, "totalRevenue": "14688198", "costOfRevenue": null, "interestExpense": "831597", "operatingIncome": "499747", "fiscalDateEnding": "2025-09-30", "researchAndDevelopment": null, "depreciationAndAmortization": "4768585" }, "balance": { "totalDebt": "46063525", "totalAssets": "133861485", "longTermDebt": "44000000", "shortTermDebt": "653682", "preferredStock": null, "fiscalDateEnding": "2025-09-30", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": "21509624", "totalCurrentAssets": "25636229", "totalShareholderEquity": "77765851", "totalCurrentLiabilities": "11290659", "propertyPlantEquipmentNet": "1450106", "cashAndShortTermInvestments": "12381348" }, "cashflow": { "freeCashFlow": "4419856", "dividendsPaid": null, "issuanceOfDebt": "49302", "issuanceOfStock": "0", "repaymentOfDebt": "-229712", "fiscalDateEnding": "2025-09-30", "operatingCashflow": "4727902", "repurchaseOfStock": "0", "capitalExpenditures": "-308046" } } }, { "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider": "yFinance", "currency_reported": "CAD", "fetched_at": "2026-06-07T19:42:18.225668+00:00", "is_restated": false, "income_statement": { "revenue": 14540316, "cost_of_revenue": null, "gross_profit": null, "ebit": -1898938, "ebitda": 2921253, "pretax_income": null, "tax_provision": null, "net_income": -1792178, "net_income_to_common": -1792178, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 8143612, "total_current_assets": 21581127, "total_assets": 134135623, "short_term_debt": 646004, "long_term_debt": 44000000, "total_debt": 46266327, "total_liabilities": null, "total_equity": 77642063, "shares_outstanding": 21487085, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 6441352, "capital_expenditure": -268712, "free_cash_flow": 6172640, "dividends_paid": null, "share_repurchases": -1845070, "shares_issued": null, "net_debt_issued": 2905630 }, "complete_fields": { "id": 421186, "ticker_id": 35847, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 2, "currency_reported": "CAD", "fetched_at": "2026-06-07T19:42:18.225668+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "2921253", "netIncome": "-1792178", "grossProfit": null, "totalRevenue": "14540316", "costOfRevenue": null, "interestExpense": "818446", "operatingIncome": "-1898938", "fiscalDateEnding": "2025-06-30", "researchAndDevelopment": null, "depreciationAndAmortization": "4830349" }, "balance": { "totalDebt": "46266327", "totalAssets": "134135623", "longTermDebt": "44000000", "shortTermDebt": "646004", "preferredStock": null, "fiscalDateEnding": "2025-06-30", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": "21487085", "totalCurrentAssets": "21581127", "totalShareholderEquity": "77642063", "totalCurrentLiabilities": "11522690", "propertyPlantEquipmentNet": "1638359", "cashAndShortTermInvestments": "8143612" }, "cashflow": { "freeCashFlow": "6172640", "dividendsPaid": null, "issuanceOfDebt": "3138002", "issuanceOfStock": "-119753", "repaymentOfDebt": "-232372", "fiscalDateEnding": "2025-06-30", "operatingCashflow": "6441352", "repurchaseOfStock": "-1845070", "capitalExpenditures": "-268712" } }, "revenue": 14540316, "cost_of_revenue": null, "gross_profit": null, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -1898938, "depreciation_amortisation": 4830349, "ebitda": 2921253, "interest_expense": 818446, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": -1792178, "net_income_continuing_ops": null, "net_income_to_common": -1792178, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 8143612, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 21581127, "net_ppe": 1638359, "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": 134135623, "short_term_debt": 646004, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 11522690, "long_term_debt": 44000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 46266327, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 77642063, "shares_outstanding": 21487085, "operating_cash_flow": 6441352, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -268712, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": -1845070, "shares_issued": null, "net_debt_issued": 2905630, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 6172640, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "2921253", "netIncome": "-1792178", "grossProfit": null, "totalRevenue": "14540316", "costOfRevenue": null, "interestExpense": "818446", "operatingIncome": "-1898938", "fiscalDateEnding": "2025-06-30", "researchAndDevelopment": null, "depreciationAndAmortization": "4830349" }, "balance": { "totalDebt": "46266327", "totalAssets": "134135623", "longTermDebt": "44000000", "shortTermDebt": "646004", "preferredStock": null, "fiscalDateEnding": "2025-06-30", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": "21487085", "totalCurrentAssets": "21581127", "totalShareholderEquity": "77642063", "totalCurrentLiabilities": "11522690", "propertyPlantEquipmentNet": "1638359", "cashAndShortTermInvestments": "8143612" }, "cashflow": { "freeCashFlow": "6172640", "dividendsPaid": null, "issuanceOfDebt": "3138002", "issuanceOfStock": "-119753", "repaymentOfDebt": "-232372", "fiscalDateEnding": "2025-06-30", "operatingCashflow": "6441352", "repurchaseOfStock": "-1845070", "capitalExpenditures": "-268712" } } }, { "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider": "yFinance", "currency_reported": "CAD", "fetched_at": "2026-06-07T19:42:18.225668+00:00", "is_restated": false, "income_statement": { "revenue": 13565517, "cost_of_revenue": null, "gross_profit": null, "ebit": -1972318, "ebitda": 2291924, "pretax_income": null, "tax_provision": null, "net_income": -2415509, "net_income_to_common": -2415509, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 5014293, "total_current_assets": 18584514, "total_assets": 130947516, "short_term_debt": 606257, "long_term_debt": 41000000, "total_debt": 43437758, "total_liabilities": null, "total_equity": 81523206, "shares_outstanding": 21822641, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 2966343, "capital_expenditure": -5902344, "free_cash_flow": -2936001, "dividends_paid": null, "share_repurchases": 0, "shares_issued": null, "net_debt_issued": 2817661 }, "complete_fields": { "id": 421187, "ticker_id": 35847, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 2, "currency_reported": "CAD", "fetched_at": "2026-06-07T19:42:18.225668+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "2291924", "netIncome": "-2415509", "grossProfit": null, "totalRevenue": "13565517", "costOfRevenue": null, "interestExpense": "737830", "operatingIncome": "-1972318", "fiscalDateEnding": "2025-03-31", "researchAndDevelopment": null, "depreciationAndAmortization": "4423575" }, "balance": { "totalDebt": "43437758", "totalAssets": "130947516", "longTermDebt": "41000000", "shortTermDebt": "606257", "preferredStock": null, "fiscalDateEnding": "2025-03-31", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": "21822641", "totalCurrentAssets": "18584514", "totalShareholderEquity": "81523206", "totalCurrentLiabilities": "7366386", "propertyPlantEquipmentNet": "1844186", "cashAndShortTermInvestments": "5014293" }, "cashflow": { "freeCashFlow": "-2936001", "dividendsPaid": null, "issuanceOfDebt": "3140940", "issuanceOfStock": null, "repaymentOfDebt": "-323279", "fiscalDateEnding": "2025-03-31", "operatingCashflow": "2966343", "repurchaseOfStock": "0", "capitalExpenditures": "-5902344" } }, "revenue": 13565517, "cost_of_revenue": null, "gross_profit": null, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -1972318, "depreciation_amortisation": 4423575, "ebitda": 2291924, "interest_expense": 737830, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": -2415509, "net_income_continuing_ops": null, "net_income_to_common": -2415509, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 5014293, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 18584514, "net_ppe": 1844186, "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": 130947516, "short_term_debt": 606257, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 7366386, "long_term_debt": 41000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 43437758, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 81523206, "shares_outstanding": 21822641, "operating_cash_flow": 2966343, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -5902344, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": 0, "shares_issued": null, "net_debt_issued": 2817661, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": -2936001, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "2291924", "netIncome": "-2415509", "grossProfit": null, "totalRevenue": "13565517", "costOfRevenue": null, "interestExpense": "737830", "operatingIncome": "-1972318", "fiscalDateEnding": "2025-03-31", "researchAndDevelopment": null, "depreciationAndAmortization": "4423575" }, "balance": { "totalDebt": "43437758", "totalAssets": "130947516", "longTermDebt": "41000000", "shortTermDebt": "606257", "preferredStock": null, "fiscalDateEnding": "2025-03-31", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": "21822641", "totalCurrentAssets": "18584514", "totalShareholderEquity": "81523206", "totalCurrentLiabilities": "7366386", "propertyPlantEquipmentNet": "1844186", "cashAndShortTermInvestments": "5014293" }, "cashflow": { "freeCashFlow": "-2936001", "dividendsPaid": null, "issuanceOfDebt": "3140940", "issuanceOfStock": null, "repaymentOfDebt": "-323279", "fiscalDateEnding": "2025-03-31", "operatingCashflow": "2966343", "repurchaseOfStock": "0", "capitalExpenditures": "-5902344" } } }, { "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider": "yFinance", "currency_reported": "CAD", "fetched_at": "2026-06-07T19:42:18.225668+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": -1397802, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 421188, "ticker_id": 35847, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 2, "currency_reported": "CAD", "fetched_at": "2026-06-07T19:42:18.225668+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": null, "netIncome": null, "grossProfit": null, "totalRevenue": null, "costOfRevenue": null, "interestExpense": null, "operatingIncome": null, "fiscalDateEnding": "2024-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": null }, "balance": { "totalDebt": null, "totalAssets": null, "longTermDebt": null, "shortTermDebt": null, "preferredStock": null, "fiscalDateEnding": "2024-12-31", "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": "2024-12-31", "operatingCashflow": null, "repurchaseOfStock": "-1397802", "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": -1397802, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": null, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": null, "netIncome": null, "grossProfit": null, "totalRevenue": null, "costOfRevenue": null, "interestExpense": null, "operatingIncome": null, "fiscalDateEnding": "2024-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": null }, "balance": { "totalDebt": null, "totalAssets": null, "longTermDebt": null, "shortTermDebt": null, "preferredStock": null, "fiscalDateEnding": "2024-12-31", "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": "2024-12-31", "operatingCashflow": null, "repurchaseOfStock": "-1397802", "capitalExpenditures": null } } }, { "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider": "yFinance", "currency_reported": "CAD", "fetched_at": "2026-06-07T19:42:18.225668+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": 421190, "ticker_id": 35847, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 2, "currency_reported": "CAD", "fetched_at": "2026-06-07T19:42:18.225668+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": "capital_allocators", "name": "Capital Allocators", "slug": "capital-allocators", "group": "quality", "page_url": "/factors/capital-allocators/", "rank_field": "-capital_allocation_quality" }, { "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" } ], "coverage": { "factor_history_points": 1, "annual_financial_periods": 5, "quarterly_financial_periods": 7, "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" ] } } }