{ "ticker": { "uuid": "c03574c7-0e1d-4aca-914e-ef29dafe012a", "symbol": "CHR", "name": "Chorus Aviation Inc.", "exchange": "TOR", "exchange_name": "Toronto Stock Exchange", "country": "CA", "currency": "CAD", "sector": "Industrials", "industry": "Airports & Air Services", "page_url": "https://sharemaestro.com/factors/ticker/c03574c7-0e1d-4aca-914e-ef29dafe012a/", "api_url": "https://sharemaestro.com/factors/api/tickers/c03574c7-0e1d-4aca-914e-ef29dafe012a/" }, "latest_snapshot": { "ticker": { "uuid": "c03574c7-0e1d-4aca-914e-ef29dafe012a", "symbol": "CHR", "name": "Chorus Aviation Inc.", "exchange": "TOR", "exchange_name": "Toronto Stock Exchange", "country": "CA", "currency": "CAD", "sector": "Industrials", "industry": "Airports & Air Services", "page_url": "https://sharemaestro.com/factors/ticker/c03574c7-0e1d-4aca-914e-ef29dafe012a/", "api_url": "https://sharemaestro.com/factors/api/tickers/c03574c7-0e1d-4aca-914e-ef29dafe012a/" }, "week_end_date": "2026-07-19", "universe": "CAD_CA", "score": { "os": 0.75, "value": 0.95, "quality": 0.28, "momentum": 0.24, "coverage": 0.909, "confidence": 0.881, "delta": -1 }, "headline_factors": { "price": 24.31, "market_cap": 558695946.28, "pe_ratio": 7.0955, "earnings_yield": 0.118, "ebitda_to_ev": 0.2648, "shareholder_yield": 0.1692, "roe": 0.1577, "piotroski_f_score": 7, "momentum_12_1": 0.1024, "volatility_252d": 0.2627 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": true, "small_cap_core": true, "veiled_value": false, "earnings_consistent_5y": false }, "factor_groups": { "valuation": { "pe_ratio": 7.0955, "ev_ebitda": 3.7761, "earnings_yield": 0.118, "fcf_yield": 0.033, "shareholder_yield": 0.1692 }, "quality": { "roe": 0.1577, "roic": 0.0952, "gross_margin": 0.2012, "fcf_margin": 0.0212, "piotroski_f_score": 7 }, "growth": { "revenue_growth_1y": -0.063, "eps_growth_1y": null, "fcf_growth_1y": -0.8687 }, "momentum": { "price_return_12m": 0.0784, "momentum_12_1": 0.1024, "relative_strength": -0.2126 }, "scores": { "value_percentile": 0.95, "quality_percentile": 0.28, "momentum_percentile": 0.24, "growth_composite": 82, "yield_composite": 12, "overall_composite": 25, "os_score": 0.75, "factor_coverage": 0.909, "signal_confidence": 0.881 } } }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 23.78, "os": 0.77, "value": 0.95, "quality": 0.31, "momentum": 0.26, "confidence": 0.909, "coverage": 0.909, "pe_ratio": 6.9415, "earnings_yield": 0.1197, "shareholder_yield": 0.1683, "roe": 0.1577, "momentum_12_1": 0.1258 }, { "week_end_date": "2026-06-14", "price": 24.25, "os": 0.78, "value": 0.95, "quality": 0.31, "momentum": 0.3, "confidence": 0.909, "coverage": 0.909, "pe_ratio": 7.078, "earnings_yield": 0.1182, "shareholder_yield": 0.1651, "roe": 0.1577, "momentum_12_1": 0.1669 }, { "week_end_date": "2026-06-21", "price": 24.85, "os": 0.77, "value": 0.95, "quality": 0.28, "momentum": 0.31, "confidence": 0.909, "coverage": 0.909, "pe_ratio": 7.2532, "earnings_yield": 0.1163, "shareholder_yield": 0.1655, "roe": 0.1577, "momentum_12_1": 0.1872 }, { "week_end_date": "2026-06-28", "price": 24.56, "os": 0.76, "value": 0.95, "quality": 0.3, "momentum": 0.27, "confidence": 0.909, "coverage": 0.909, "pe_ratio": 7.1685, "earnings_yield": 0.1172, "shareholder_yield": 0.1675, "roe": 0.1577, "momentum_12_1": 0.1717 }, { "week_end_date": "2026-07-05", "price": 24.79, "os": 0.76, "value": 0.95, "quality": 0.3, "momentum": 0.25, "confidence": 0.901, "coverage": 0.909, "pe_ratio": 7.2356, "earnings_yield": 0.1165, "shareholder_yield": 0.1659, "roe": 0.1577, "momentum_12_1": 0.0742 }, { "week_end_date": "2026-07-12", "price": 24.02, "os": 0.74, "value": 0.95, "quality": 0.28, "momentum": 0.24, "confidence": 0.891, "coverage": 0.909, "pe_ratio": 7.0109, "earnings_yield": 0.1189, "shareholder_yield": 0.1712, "roe": 0.1577, "momentum_12_1": 0.0683 }, { "week_end_date": "2026-07-19", "price": 24.31, "os": 0.75, "value": 0.95, "quality": 0.28, "momentum": 0.24, "confidence": 0.881, "coverage": 0.909, "pe_ratio": 7.0955, "earnings_yield": 0.118, "shareholder_yield": 0.1692, "roe": 0.1577, "momentum_12_1": 0.1024 } ], "financial_periods": { "annual": [ { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "CAD", "is_restated": false, "income_statement": { "revenue": 1316498000, "cost_of_revenue": 1051635000, "gross_profit": 264863000, "ebit": 99605000, "ebitda": 223534000, "pretax_income": null, "tax_provision": null, "net_income": 78739000, "net_income_to_common": 78739000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 28656000, "total_current_assets": 336751000, "total_assets": 1310446000, "short_term_debt": 64336000, "long_term_debt": 296145000, "total_debt": 374156000, "total_liabilities": null, "total_equity": 507837000, "shares_outstanding": 23415381, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 62747000, "capital_expenditure": -34892000, "free_cash_flow": 27855000, "dividends_paid": -3931000, "share_repurchases": -85800000, "shares_issued": null, "net_debt_issued": -135756000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "CAD", "is_restated": false, "income_statement": { "revenue": 1316498000, "cost_of_revenue": 1051635000, "gross_profit": 264863000, "ebit": 99605000, "ebitda": 223534000, "pretax_income": null, "tax_provision": null, "net_income": 78739000, "net_income_to_common": 78739000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 28656000, "total_current_assets": 336751000, "total_assets": 1310446000, "short_term_debt": 64336000, "long_term_debt": 296145000, "total_debt": 374156000, "total_liabilities": null, "total_equity": 507837000, "shares_outstanding": 23415381, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 62747000, "capital_expenditure": -34892000, "free_cash_flow": 27855000, "dividends_paid": -3931000, "share_repurchases": -85800000, "shares_issued": null, "net_debt_issued": -135756000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "CAD", "is_restated": false, "income_statement": { "revenue": 1316498000, "cost_of_revenue": 1051635000, "gross_profit": 264863000, "ebit": 99605000, "ebitda": 223534000, "pretax_income": null, "tax_provision": null, "net_income": 78739000, "net_income_to_common": 78739000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 28656000, "total_current_assets": 336751000, "total_assets": 1310446000, "short_term_debt": 64336000, "long_term_debt": 296145000, "total_debt": 374156000, "total_liabilities": null, "total_equity": 507837000, "shares_outstanding": 23415381, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 62747000, "capital_expenditure": -34892000, "free_cash_flow": 27855000, "dividends_paid": -3931000, "share_repurchases": -85800000, "shares_issued": null, "net_debt_issued": -135756000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "CAD", "is_restated": false, "income_statement": { "revenue": 1316498000, "cost_of_revenue": 1051635000, "gross_profit": 264863000, "ebit": 99605000, "ebitda": 223534000, "pretax_income": null, "tax_provision": null, "net_income": 78739000, "net_income_to_common": 78739000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 28656000, "total_current_assets": 336751000, "total_assets": 1310446000, "short_term_debt": 64336000, "long_term_debt": 296145000, "total_debt": 374156000, "total_liabilities": null, "total_equity": 507837000, "shares_outstanding": 23415381, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 62747000, "capital_expenditure": -34892000, "free_cash_flow": 27855000, "dividends_paid": -3931000, "share_repurchases": -85800000, "shares_issued": null, "net_debt_issued": -135756000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "CAD", "is_restated": false, "income_statement": { "revenue": 1316498000, "cost_of_revenue": 1051635000, "gross_profit": 264863000, "ebit": 99605000, "ebitda": 223534000, "pretax_income": null, "tax_provision": null, "net_income": 78739000, "net_income_to_common": 78739000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 28656000, "total_current_assets": 336751000, "total_assets": 1310446000, "short_term_debt": 64336000, "long_term_debt": 296145000, "total_debt": 374156000, "total_liabilities": null, "total_equity": 507837000, "shares_outstanding": 23415381, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 62747000, "capital_expenditure": -34892000, "free_cash_flow": 27855000, "dividends_paid": -3931000, "share_repurchases": -85800000, "shares_issued": null, "net_debt_issued": -135756000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "CAD", "is_restated": false, "income_statement": { "revenue": 1316498000, "cost_of_revenue": 1051635000, "gross_profit": 264863000, "ebit": 99605000, "ebitda": 223534000, "pretax_income": null, "tax_provision": null, "net_income": 78739000, "net_income_to_common": 78739000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 28656000, "total_current_assets": 336751000, "total_assets": 1310446000, "short_term_debt": 64336000, "long_term_debt": 296145000, "total_debt": 374156000, "total_liabilities": null, "total_equity": 507837000, "shares_outstanding": 23415381, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 62747000, "capital_expenditure": -34892000, "free_cash_flow": 27855000, "dividends_paid": -3931000, "share_repurchases": -85800000, "shares_issued": null, "net_debt_issued": -135756000 } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "currency_reported": "CAD", "is_restated": false, "income_statement": { "revenue": 1404954000, "cost_of_revenue": 1134061000, "gross_profit": 270893000, "ebit": 92646000, "ebitda": 165536000, "pretax_income": null, "tax_provision": null, "net_income": -158500000, "net_income_to_common": -158500000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 222216000, "total_current_assets": 540491000, "total_assets": 1607099000, "short_term_debt": 231528000, "long_term_debt": 276299000, "total_debt": 516379000, "total_liabilities": null, "total_equity": 511948000, "shares_outstanding": 27175310, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 265016000, "capital_expenditure": -52891000, "free_cash_flow": 212125000, "dividends_paid": 0, "share_repurchases": -531341000, "shares_issued": null, "net_debt_issued": -295285000 } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "currency_reported": "CAD", "is_restated": false, "income_statement": { "revenue": 1404954000, "cost_of_revenue": 1134061000, "gross_profit": 270893000, "ebit": 92646000, "ebitda": 165536000, "pretax_income": null, "tax_provision": null, "net_income": -158500000, "net_income_to_common": -158500000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 222216000, "total_current_assets": 540491000, "total_assets": 1607099000, "short_term_debt": 231528000, "long_term_debt": 276299000, "total_debt": 516379000, "total_liabilities": null, "total_equity": 511948000, "shares_outstanding": 27175310, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 265016000, "capital_expenditure": -52891000, "free_cash_flow": 212125000, "dividends_paid": 0, "share_repurchases": -531341000, "shares_issued": null, "net_debt_issued": -295285000 } } ], "quarterly": [ { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "CAD", "is_restated": false, "income_statement": { "revenue": 325424000, "cost_of_revenue": 266396000, "gross_profit": 59028000, "ebit": 18154000, "ebitda": 40107000, "pretax_income": null, "tax_provision": null, "net_income": 7001000, "net_income_to_common": 7001000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 98032000, "total_current_assets": 373707000, "total_assets": 1315608000, "short_term_debt": 65924000, "long_term_debt": 304297000, "total_debt": 383421000, "total_liabilities": null, "total_equity": 499192000, "shares_outstanding": 23187296, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 63577000, "capital_expenditure": -11173000, "free_cash_flow": 52404000, "dividends_paid": -2564000, "share_repurchases": -5251000, "shares_issued": null, "net_debt_issued": 4781000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "CAD", "is_restated": false, "income_statement": { "revenue": 325424000, "cost_of_revenue": 266396000, "gross_profit": 59028000, "ebit": 18154000, "ebitda": 40107000, "pretax_income": null, "tax_provision": null, "net_income": 7001000, "net_income_to_common": 7001000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 98032000, "total_current_assets": 373707000, "total_assets": 1315608000, "short_term_debt": 65924000, "long_term_debt": 304297000, "total_debt": 383421000, "total_liabilities": null, "total_equity": 499192000, "shares_outstanding": 23187296, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 63577000, "capital_expenditure": -11173000, "free_cash_flow": 52404000, "dividends_paid": -2564000, "share_repurchases": -5251000, "shares_issued": null, "net_debt_issued": 4781000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "CAD", "is_restated": false, "income_statement": { "revenue": 325424000, "cost_of_revenue": 266396000, "gross_profit": 59028000, "ebit": 18154000, "ebitda": 40107000, "pretax_income": null, "tax_provision": null, "net_income": 7001000, "net_income_to_common": 7001000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 98032000, "total_current_assets": 373707000, "total_assets": 1315608000, "short_term_debt": 65924000, "long_term_debt": 304297000, "total_debt": 383421000, "total_liabilities": null, "total_equity": 499192000, "shares_outstanding": 23187296, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 63577000, "capital_expenditure": -11173000, "free_cash_flow": 52404000, "dividends_paid": -2564000, "share_repurchases": -5251000, "shares_issued": null, "net_debt_issued": 4781000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "CAD", "is_restated": false, "income_statement": { "revenue": 325424000, "cost_of_revenue": 266396000, "gross_profit": 59028000, "ebit": 18154000, "ebitda": 40107000, "pretax_income": null, "tax_provision": null, "net_income": 7001000, "net_income_to_common": 7001000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 98032000, "total_current_assets": 373707000, "total_assets": 1315608000, "short_term_debt": 65924000, "long_term_debt": 304297000, "total_debt": 383421000, "total_liabilities": null, "total_equity": 499192000, "shares_outstanding": 23187296, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 63577000, "capital_expenditure": -11173000, "free_cash_flow": 52404000, "dividends_paid": -2564000, "share_repurchases": -5251000, "shares_issued": null, "net_debt_issued": 4781000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "CAD", "is_restated": false, "income_statement": { "revenue": 325424000, "cost_of_revenue": 266396000, "gross_profit": 59028000, "ebit": 18154000, "ebitda": 40107000, "pretax_income": null, "tax_provision": null, "net_income": 7001000, "net_income_to_common": 7001000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 98032000, "total_current_assets": 373707000, "total_assets": 1315608000, "short_term_debt": 65924000, "long_term_debt": 304297000, "total_debt": 383421000, "total_liabilities": null, "total_equity": 499192000, "shares_outstanding": 23187296, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 63577000, "capital_expenditure": -11173000, "free_cash_flow": 52404000, "dividends_paid": -2564000, "share_repurchases": -5251000, "shares_issued": null, "net_debt_issued": 4781000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "CAD", "is_restated": false, "income_statement": { "revenue": 325424000, "cost_of_revenue": 266396000, "gross_profit": 59028000, "ebit": 18154000, "ebitda": 40107000, "pretax_income": null, "tax_provision": null, "net_income": 7001000, "net_income_to_common": 7001000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 98032000, "total_current_assets": 373707000, "total_assets": 1315608000, "short_term_debt": 65924000, "long_term_debt": 304297000, "total_debt": 383421000, "total_liabilities": null, "total_equity": 499192000, "shares_outstanding": 23187296, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 63577000, "capital_expenditure": -11173000, "free_cash_flow": 52404000, "dividends_paid": -2564000, "share_repurchases": -5251000, "shares_issued": null, "net_debt_issued": 4781000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "CAD", "is_restated": false, "income_statement": { "revenue": 320190000, "cost_of_revenue": 258885000, "gross_profit": 61305000, "ebit": 20976000, "ebitda": 53221000, "pretax_income": null, "tax_provision": null, "net_income": 16703000, "net_income_to_common": 16703000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 28656000, "total_current_assets": 336751000, "total_assets": 1310446000, "short_term_debt": 64336000, "long_term_debt": 296145000, "total_debt": 374156000, "total_liabilities": null, "total_equity": 507837000, "shares_outstanding": 23415381, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 23213000, "capital_expenditure": -8939000, "free_cash_flow": 14274000, "dividends_paid": -1873000, "share_repurchases": -50271000, "shares_issued": null, "net_debt_issued": -17957000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "CAD", "is_restated": false, "income_statement": { "revenue": 320190000, "cost_of_revenue": 258885000, "gross_profit": 61305000, "ebit": 20976000, "ebitda": 53221000, "pretax_income": null, "tax_provision": null, "net_income": 16703000, "net_income_to_common": 16703000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 28656000, "total_current_assets": 336751000, "total_assets": 1310446000, "short_term_debt": 64336000, "long_term_debt": 296145000, "total_debt": 374156000, "total_liabilities": null, "total_equity": 507837000, "shares_outstanding": 23415381, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 23213000, "capital_expenditure": -8939000, "free_cash_flow": 14274000, "dividends_paid": -1873000, "share_repurchases": -50271000, "shares_issued": null, "net_debt_issued": -17957000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "CAD", "is_restated": false, "income_statement": { "revenue": 320190000, "cost_of_revenue": 258885000, "gross_profit": 61305000, "ebit": 20976000, "ebitda": 53221000, "pretax_income": null, "tax_provision": null, "net_income": 16703000, "net_income_to_common": 16703000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 28656000, "total_current_assets": 336751000, "total_assets": 1310446000, "short_term_debt": 64336000, "long_term_debt": 296145000, "total_debt": 374156000, "total_liabilities": null, "total_equity": 507837000, "shares_outstanding": 23415381, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 23213000, "capital_expenditure": -8939000, "free_cash_flow": 14274000, "dividends_paid": -1873000, "share_repurchases": -50271000, "shares_issued": null, "net_debt_issued": -17957000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "CAD", "is_restated": false, "income_statement": { "revenue": 320190000, "cost_of_revenue": 258885000, "gross_profit": 61305000, "ebit": 20976000, "ebitda": 53221000, "pretax_income": null, "tax_provision": null, "net_income": 16703000, "net_income_to_common": 16703000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 28656000, "total_current_assets": 336751000, "total_assets": 1310446000, "short_term_debt": 64336000, "long_term_debt": 296145000, "total_debt": 374156000, "total_liabilities": null, "total_equity": 507837000, "shares_outstanding": 23415381, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 23213000, "capital_expenditure": -8939000, "free_cash_flow": 14274000, "dividends_paid": -1873000, "share_repurchases": -50271000, "shares_issued": null, "net_debt_issued": -17957000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "CAD", "is_restated": false, "income_statement": { "revenue": 320190000, "cost_of_revenue": 258885000, "gross_profit": 61305000, "ebit": 20976000, "ebitda": 53221000, "pretax_income": null, "tax_provision": null, "net_income": 16703000, "net_income_to_common": 16703000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 28656000, "total_current_assets": 336751000, "total_assets": 1310446000, "short_term_debt": 64336000, "long_term_debt": 296145000, "total_debt": 374156000, "total_liabilities": null, "total_equity": 507837000, "shares_outstanding": 23415381, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 23213000, "capital_expenditure": -8939000, "free_cash_flow": 14274000, "dividends_paid": -1873000, "share_repurchases": -50271000, "shares_issued": null, "net_debt_issued": -17957000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "CAD", "is_restated": false, "income_statement": { "revenue": 320190000, "cost_of_revenue": 258885000, "gross_profit": 61305000, "ebit": 20976000, "ebitda": 53221000, "pretax_income": null, "tax_provision": null, "net_income": 16703000, "net_income_to_common": 16703000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 28656000, "total_current_assets": 336751000, "total_assets": 1310446000, "short_term_debt": 64336000, "long_term_debt": 296145000, "total_debt": 374156000, "total_liabilities": null, "total_equity": 507837000, "shares_outstanding": 23415381, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 23213000, "capital_expenditure": -8939000, "free_cash_flow": 14274000, "dividends_paid": -1873000, "share_repurchases": -50271000, "shares_issued": null, "net_debt_issued": -17957000 } } ] }, "strategy_matches": [ { "key": "os_composite", "name": "OS Composite Score", "slug": "composite", "group": "multi_factor", "page_url": "/factors/composite/" }, { "key": "deep_value", "name": "Deep Value", "slug": "deep-value", "group": "value", "page_url": "/factors/deep-value/" }, { "key": "vc2_cheapest", "name": "VC2 Cheapest Decile", "slug": "vc2-cheapest", "group": "value", "page_url": "/factors/vc2-cheapest/" }, { "key": "ebitda_ev", "name": "EBITDA/EV Value", "slug": "ebitda-ev", "group": "value", "page_url": "/factors/ebitda-ev/" }, { "key": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/" }, { "key": "piotroski_bargains", "name": "Piotroski Bargains", "slug": "piotroski-bargains", "group": "quality", "page_url": "/factors/piotroski-bargains/" }, { "key": "capital_allocators", "name": "Capital Allocators", "slug": "capital-allocators", "group": "quality", "page_url": "/factors/capital-allocators/" }, { "key": "risk_adj_momentum", "name": "Risk-Adjusted Momentum", "slug": "risk-adj-momentum", "group": "momentum", "page_url": "/factors/risk-adj-momentum/" }, { "key": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/" }, { "key": "small_cap_value", "name": "Small Cap Value", "slug": "small-cap-value", "group": "universe", "page_url": "/factors/small-cap-value/" } ], "coverage": { "factor_history_points": 7, "annual_financial_periods": 8, "quarterly_financial_periods": 12, "latest_factor_week": "2026-07-19", "latest_financials_period_end": "2025-12-31" }, "schema": { "public_fields_only": true } }