{ "ticker": { "uuid": "c1c21b0a-974d-4288-a194-2b8f636fbc2b", "symbol": "TI", "name": "Titan Mining Corporation", "exchange": "TOR", "exchange_name": "Toronto Stock Exchange", "country": "CA", "currency": "CAD", "sector": "Basic Materials", "industry": "Other Industrial Metals & Mining", "page_url": "https://sharemaestro.com/factors/ticker/c1c21b0a-974d-4288-a194-2b8f636fbc2b/", "api_url": "https://sharemaestro.com/factors/api/tickers/c1c21b0a-974d-4288-a194-2b8f636fbc2b/" }, "ticker_metadata": { "id": 36693, "uuid": "c1c21b0a-974d-4288-a194-2b8f636fbc2b", "symbol": "TI", "name": "Titan Mining Corporation", "asset_type": "equity", "market_cap": 321402112, "stock_exchange_id": 42, "industry": "Other Industrial Metals & Mining", "sector": "Basic Materials", "description": "Titan Mining Corporation, a natural resource company, acquires, explores, develops, produces, and extracts mineral properties. The company explores for zinc and graphite, as well as iron-oxide copper gold deposits. Its principal asset is the Empire State Mine project covering an area of approximately 80,000 acres located in the Balmat\u0096 Edwards mining district in northern New York. The company was formerly known as Triton Mining Corporation and changed its name to Titan Mining Corporation in November 2016. Titan Mining Corporation was incorporated in 2012 and is headquartered in Vancouver, 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": "c1c21b0a-974d-4288-a194-2b8f636fbc2b", "symbol": "TI", "name": "Titan Mining Corporation", "exchange": "TOR", "exchange_name": "Toronto Stock Exchange", "country": "CA", "currency": "CAD", "sector": "Basic Materials", "industry": "Other Industrial Metals & Mining", "page_url": "https://sharemaestro.com/factors/ticker/c1c21b0a-974d-4288-a194-2b8f636fbc2b/", "api_url": "https://sharemaestro.com/factors/api/tickers/c1c21b0a-974d-4288-a194-2b8f636fbc2b/" }, "week_end_date": "2026-06-07", "universe": "CAD_CA", "score": { "os": 0.19, "value": 0.06, "quality": 0.28, "momentum": 0.98, "coverage": 0.879, "confidence": 0.879, "delta": null }, "headline_factors": { "price": 2.91, "market_cap": 286018382.64, "pe_ratio": null, "earnings_yield": 0.0273, "ebitda_to_ev": null, "shareholder_yield": -0.0524, "roe": -0.7246, "piotroski_f_score": 5, "momentum_12_1": 3.1761, "volatility_252d": 1.058 }, "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": true, "completeness_score": 0.8571, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T20:10:54.357636+00:00", "batch_id": "" }, "size": { "price_close": 2.91, "market_cap": 286018382.64, "market_cap_usd": 286018382.64, "enterprise_value": 299068382.64, "shares_outstanding": 98288104, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": null, "pb_ratio": 15.3213, "ptbv_ratio": 15.3213, "ps_ratio": 3.7118, "pcf_ratio": 51.9372, "pfcf_ratio": -86.5149, "ev_ebitda": null, "ev_ebit": 36.673, "ev_sales": 3.8811, "ev_fcf": -90.4623, "earnings_yield": 0.0273, "fcf_yield": -0.0111, "price_to_sales": 3.7118, "price_to_book": 15.3213, "price_to_cashflow": 51.9372, "ebitda_to_ev": null, "sales_yield": 0.2577 }, "yield": { "dividend_yield": 0, "buyback_yield": -0.0524, "shareholder_yield": -0.0524, "debt_paydown_yield": 0.0402, "total_yield": -0.0122 }, "quality": { "gross_margin": 0.2121, "operating_margin": 0.1058, "net_margin": -0.1755, "ebitda_margin": -0.0772, "fcf_margin": -0.0429, "roe": -0.7246, "roa": -0.1766, "roic": 0.1928, "roc_greenblatt": 0.171, "asset_turnover": 1.0061, "cash_conversion": 0.2444, "accruals_ratio": -0.2485, "sbc_to_revenue": null, "piotroski_f_score": 5, "altman_z_score": null, "earnings_stability_5y": 20.9478, "revenue_stability_5y": 0.1439, "eps_surprise_avg": 7.1371, "sue_score": null, "gross_profit_to_assets": 0.2134, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": null, "net_debt_to_ebitda": -2.1933, "debt_to_assets": 0.3508, "interest_coverage": 3.6148, "current_ratio": 1.4849, "quick_ratio": 1.4849, "net_debt": 13050000, "local_beta": 2.651, "volatility_252d": 1.058, "volatility_60d": 2.2112, "max_drawdown_12m": -0.541, "risk_adjusted_momentum": 3.0021 }, "growth": { "revenue_growth_1y": 0.1545, "revenue_growth_3y_cagr": 0.0615, "revenue_growth_5y_cagr": null, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": -1.0079, "book_value_growth_1y": 0.8756, "revenue_growth": 0.1545, "earnings_growth": null }, "momentum": { "price_return_1m": -0.1235, "price_return_3m": -0.4121, "price_return_6m": -0.1235, "price_return_9m": 0.6303, "price_return_12m": 2.6604, "price_return_12m_ex1m": 3.1761, "momentum_6m": -0.1235, "momentum_12m": 2.6604, "momentum_12_1": 3.1761, "distance_from_52w_high": -0.541, "distance_from_52w_low": 2.5926, "relative_strength": 2.3583 }, "raw_ttm": { "revenue_ttm": 77057000, "gross_profit_ttm": 16344000, "ebit_ttm": 8155000, "ebitda_ttm": -5950000, "net_income_ttm": -13526000, "eps_diluted_ttm": -0.1376, "operating_cash_flow_ttm": 5507000, "capital_expenditure_ttm": -8813000, "fcf_ttm": -3306000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": 15000000, "interest_expense_ttm": 2256000, "cash_and_equivalents": 13816000, "total_current_assets": 35481000, "total_current_liabilities": 23894000, "net_ppe": 40240000, "total_assets": 76587000, "total_debt": 26866000, "total_equity": 18668000, "net_working_capital": 7445000, "book_value_per_share": 0.1899, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 0.1899 }, "ranks": { "universe_ticker_count": 524, "rank_pe": 50, "rank_pb": 97, "rank_ptbv": 97, "rank_ps": 65, "rank_pcf": 93, "rank_ev_ebitda": 50, "rank_ev_ebit": 84, "rank_earnings_yield": 84, "rank_fcf_yield": 80, "rank_dividend_yield": 92, "rank_shareholder_yield": 93, "rank_total_yield": 89, "rank_roe": 97, "rank_roc": 40, "rank_roic": 14, "rank_gross_margin": 82, "rank_fcf_margin": 80, "rank_piotroski": 68, "rank_accruals": 5, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 28, "rank_momentum_12m": 3, "rank_momentum_12m_ex1m": 3, "rank_relative_strength": 3 }, "composites": { "value_composite": 94, "quality_composite": 72, "momentum_composite": 2, "growth_composite": 26, "yield_composite": 99, "svqf_composite": 75, "vc1_composite": 88, "vc2_composite": 91, "vc3_composite": 91, "trending_value_composite": null, "overall_composite": 81, "quality_value_composite": 0.1296, "os_score": 0.19, "value_percentile": 0.06, "quality_percentile": 0.28, "momentum_percentile": 0.98, "factor_coverage": 0.879, "signal_confidence": 0.879, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 85, "small_cap_core_rank": 92, "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": 11699, "ticker_id": 36693, "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": true, "completeness_score": 0.8571, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T20:10:54.357636+00:00", "batch_id": "", "os_score_delta": null, "price_close": 2.91, "market_cap": 286018382.64, "market_cap_usd": 286018382.64, "enterprise_value": 299068382.64, "shares_outstanding": 98288104, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": 15.32131898, "ptbv_ratio": 15.32131898, "ps_ratio": 3.71177677, "pcf_ratio": 51.93724036, "pfcf_ratio": -86.51493728, "ev_ebitda": null, "ev_ebit": 36.67300829, "ev_sales": 3.88113192, "ev_fcf": -90.4623057, "earnings_yield": 0.02726801, "fcf_yield": -0.01105433, "dividend_yield": 0, "buyback_yield": -0.05244418, "shareholder_yield": -0.05244418, "debt_paydown_yield": 0.04019672, "total_yield": -0.01224746, "gross_margin": 0.21210273, "operating_margin": 0.10583075, "net_margin": -0.1755324, "ebitda_margin": -0.07721557, "fcf_margin": -0.04290331, "roe": -0.72455539, "roa": -0.17660961, "roic": 0.19283215, "roc_greenblatt": 0.17101814, "asset_turnover": 1.00613681, "cash_conversion": 0.24441816, "accruals_ratio": -0.24851476, "sbc_to_revenue": null, "debt_to_equity": null, "net_debt_to_ebitda": -2.19327731, "debt_to_assets": 0.3507906, "interest_coverage": 3.61480496, "current_ratio": 1.48493346, "quick_ratio": 1.48493346, "net_debt": 13050000, "revenue_growth_1y": 0.15450771, "revenue_growth_3y_cagr": 0.06152917, "revenue_growth_5y_cagr": null, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": -1.00793905, "book_value_growth_1y": 0.87555758, "piotroski_f_score": 5, "altman_z_score": null, "earnings_stability_5y": 20.947848, "revenue_stability_5y": 0.143877, "eps_surprise_avg": 7.1371, "sue_score": null, "price_return_1m": -0.12349398, "price_return_3m": -0.41212121, "price_return_6m": -0.12349398, "price_return_9m": 0.6302521, "price_return_12m": 2.66037736, "price_return_12m_ex1m": 3.17610063, "distance_from_52w_high": -0.54100946, "distance_from_52w_low": 2.59259259, "relative_strength": 2.35827095, "local_beta": 2.651, "volatility_252d": 1.057967, "volatility_60d": 2.211154, "max_drawdown_12m": -0.54100946, "revenue_ttm": 77057000, "gross_profit_ttm": 16344000, "ebit_ttm": 8155000, "ebitda_ttm": -5950000, "net_income_ttm": -13526000, "eps_diluted_ttm": -0.13761584, "operating_cash_flow_ttm": 5507000, "capital_expenditure_ttm": -8813000, "fcf_ttm": -3306000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": 15000000, "interest_expense_ttm": 2256000, "cash_and_equivalents": 13816000, "total_current_assets": 35481000, "total_current_liabilities": 23894000, "net_ppe": 40240000, "total_assets": 76587000, "total_debt": 26866000, "total_equity": 18668000, "net_working_capital": 7445000, "book_value_per_share": 0.18993143, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 0.18993143, "universe_ticker_count": 524, "sector": "Basic Materials", "rank_pe": 50, "rank_pb": 97, "rank_ptbv": 97, "rank_ps": 65, "rank_pcf": 93, "rank_ev_ebitda": 50, "rank_ev_ebit": 84, "rank_earnings_yield": 84, "rank_fcf_yield": 80, "rank_dividend_yield": 92, "rank_shareholder_yield": 93, "rank_total_yield": 89, "rank_roe": 97, "rank_roc": 40, "rank_roic": 14, "rank_gross_margin": 82, "rank_fcf_margin": 80, "rank_piotroski": 68, "rank_accruals": 5, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 28, "rank_momentum_12m": 3, "rank_momentum_12m_ex1m": 3, "rank_relative_strength": 3, "value_composite": 94, "quality_composite": 72, "momentum_composite": 2, "growth_composite": 26, "yield_composite": 99, "svqf_composite": 75, "vc1_composite": 88, "vc2_composite": 91, "vc3_composite": 91, "trending_value_composite": null, "overall_composite": 81, "factor_coverage": 0.879, "signal_confidence": 0.879, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 85, "small_cap_core_rank": 92, "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": 2.91, "os": 0.19, "value": 0.06, "quality": 0.28, "momentum": 0.98, "confidence": 0.879, "coverage": 0.879, "pe_ratio": null, "earnings_yield": 0.0273, "shareholder_yield": -0.0524, "roe": -0.7246, "momentum_12_1": 3.1761, "complete_fields": { "id": 11699, "ticker_id": 36693, "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": true, "completeness_score": 0.8571, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T20:10:54.357636+00:00", "batch_id": "", "os_score_delta": null, "price_close": 2.91, "market_cap": 286018382.64, "market_cap_usd": 286018382.64, "enterprise_value": 299068382.64, "shares_outstanding": 98288104, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": 15.32131898, "ptbv_ratio": 15.32131898, "ps_ratio": 3.71177677, "pcf_ratio": 51.93724036, "pfcf_ratio": -86.51493728, "ev_ebitda": null, "ev_ebit": 36.67300829, "ev_sales": 3.88113192, "ev_fcf": -90.4623057, "earnings_yield": 0.02726801, "fcf_yield": -0.01105433, "dividend_yield": 0, "buyback_yield": -0.05244418, "shareholder_yield": -0.05244418, "debt_paydown_yield": 0.04019672, "total_yield": -0.01224746, "gross_margin": 0.21210273, "operating_margin": 0.10583075, "net_margin": -0.1755324, "ebitda_margin": -0.07721557, "fcf_margin": -0.04290331, "roe": -0.72455539, "roa": -0.17660961, "roic": 0.19283215, "roc_greenblatt": 0.17101814, "asset_turnover": 1.00613681, "cash_conversion": 0.24441816, "accruals_ratio": -0.24851476, "sbc_to_revenue": null, "debt_to_equity": null, "net_debt_to_ebitda": -2.19327731, "debt_to_assets": 0.3507906, "interest_coverage": 3.61480496, "current_ratio": 1.48493346, "quick_ratio": 1.48493346, "net_debt": 13050000, "revenue_growth_1y": 0.15450771, "revenue_growth_3y_cagr": 0.06152917, "revenue_growth_5y_cagr": null, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": -1.00793905, "book_value_growth_1y": 0.87555758, "piotroski_f_score": 5, "altman_z_score": null, "earnings_stability_5y": 20.947848, "revenue_stability_5y": 0.143877, "eps_surprise_avg": 7.1371, "sue_score": null, "price_return_1m": -0.12349398, "price_return_3m": -0.41212121, "price_return_6m": -0.12349398, "price_return_9m": 0.6302521, "price_return_12m": 2.66037736, "price_return_12m_ex1m": 3.17610063, "distance_from_52w_high": -0.54100946, "distance_from_52w_low": 2.59259259, "relative_strength": 2.35827095, "local_beta": 2.651, "volatility_252d": 1.057967, "volatility_60d": 2.211154, "max_drawdown_12m": -0.54100946, "revenue_ttm": 77057000, "gross_profit_ttm": 16344000, "ebit_ttm": 8155000, "ebitda_ttm": -5950000, "net_income_ttm": -13526000, "eps_diluted_ttm": -0.13761584, "operating_cash_flow_ttm": 5507000, "capital_expenditure_ttm": -8813000, "fcf_ttm": -3306000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": 15000000, "interest_expense_ttm": 2256000, "cash_and_equivalents": 13816000, "total_current_assets": 35481000, "total_current_liabilities": 23894000, "net_ppe": 40240000, "total_assets": 76587000, "total_debt": 26866000, "total_equity": 18668000, "net_working_capital": 7445000, "book_value_per_share": 0.18993143, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 0.18993143, "universe_ticker_count": 524, "sector": "Basic Materials", "rank_pe": 50, "rank_pb": 97, "rank_ptbv": 97, "rank_ps": 65, "rank_pcf": 93, "rank_ev_ebitda": 50, "rank_ev_ebit": 84, "rank_earnings_yield": 84, "rank_fcf_yield": 80, "rank_dividend_yield": 92, "rank_shareholder_yield": 93, "rank_total_yield": 89, "rank_roe": 97, "rank_roc": 40, "rank_roic": 14, "rank_gross_margin": 82, "rank_fcf_margin": 80, "rank_piotroski": 68, "rank_accruals": 5, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 28, "rank_momentum_12m": 3, "rank_momentum_12m_ex1m": 3, "rank_relative_strength": 3, "value_composite": 94, "quality_composite": 72, "momentum_composite": 2, "growth_composite": 26, "yield_composite": 99, "svqf_composite": 75, "vc1_composite": 88, "vc2_composite": 91, "vc3_composite": 91, "trending_value_composite": null, "overall_composite": 81, "factor_coverage": 0.879, "signal_confidence": 0.879, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 85, "small_cap_core_rank": 92, "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": "2026-06-07T20:04:57.712426+00:00", "is_restated": false, "income_statement": { "revenue": 74236000, "cost_of_revenue": 58561000, "gross_profit": 15675000, "ebit": 8407000, "ebitda": 7670000, "pretax_income": null, "tax_provision": null, "net_income": -76000, "net_income_to_common": -76000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 17484000, "total_current_assets": 34897000, "total_assets": 74968000, "short_term_debt": 23387000, "long_term_debt": 2777000, "total_debt": 26391000, "total_liabilities": null, "total_equity": 3784000, "shares_outstanding": 91616438, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 12575000, "capital_expenditure": -12674000, "free_cash_flow": -99000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 15000000, "net_debt_issued": -11011000 }, "complete_fields": { "id": 425018, "ticker_id": 36693, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "CAD", "fetched_at": "2026-06-07T20:04:57.712426+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "7670000", "netIncome": "-76000", "grossProfit": "15675000", "totalRevenue": "74236000", "costOfRevenue": "58561000", "interestExpense": "2485000", "operatingIncome": "8407000", "fiscalDateEnding": "2025-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "5213000" }, "balance": { "totalDebt": "26391000", "totalAssets": "74968000", "longTermDebt": "2777000", "shortTermDebt": "23387000", "preferredStock": null, "fiscalDateEnding": "2025-12-31", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": "91616438", "totalCurrentAssets": "34897000", "totalShareholderEquity": "3784000", "totalCurrentLiabilities": "51451000", "propertyPlantEquipmentNet": "39205000", "cashAndShortTermInvestments": "17484000" }, "cashflow": { "freeCashFlow": "-99000", "dividendsPaid": null, "issuanceOfDebt": "4305000", "issuanceOfStock": "15000000", "repaymentOfDebt": "-15316000", "fiscalDateEnding": "2025-12-31", "operatingCashflow": "12575000", "repurchaseOfStock": null, "capitalExpenditures": "-12674000" } }, "revenue": 74236000, "cost_of_revenue": 58561000, "gross_profit": 15675000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 8407000, "depreciation_amortisation": 5213000, "ebitda": 7670000, "interest_expense": 2485000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": -76000, "net_income_continuing_ops": null, "net_income_to_common": -76000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 17484000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 34897000, "net_ppe": 39205000, "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": 74968000, "short_term_debt": 23387000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 51451000, "long_term_debt": 2777000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 26391000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 3784000, "shares_outstanding": 91616438, "operating_cash_flow": 12575000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -12674000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": 15000000, "net_debt_issued": -11011000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": -99000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "7670000", "netIncome": "-76000", "grossProfit": "15675000", "totalRevenue": "74236000", "costOfRevenue": "58561000", "interestExpense": "2485000", "operatingIncome": "8407000", "fiscalDateEnding": "2025-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "5213000" }, "balance": { "totalDebt": "26391000", "totalAssets": "74968000", "longTermDebt": "2777000", "shortTermDebt": "23387000", "preferredStock": null, "fiscalDateEnding": "2025-12-31", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": "91616438", "totalCurrentAssets": "34897000", "totalShareholderEquity": "3784000", "totalCurrentLiabilities": "51451000", "propertyPlantEquipmentNet": "39205000", "cashAndShortTermInvestments": "17484000" }, "cashflow": { "freeCashFlow": "-99000", "dividendsPaid": null, "issuanceOfDebt": "4305000", "issuanceOfStock": "15000000", "repaymentOfDebt": "-15316000", "fiscalDateEnding": "2025-12-31", "operatingCashflow": "12575000", "repurchaseOfStock": null, "capitalExpenditures": "-12674000" } } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "CAD", "fetched_at": "2026-06-07T20:04:57.712426+00:00", "is_restated": false, "income_statement": { "revenue": 64301000, "cost_of_revenue": 51515000, "gross_profit": 12786000, "ebit": 8703000, "ebitda": 18547000, "pretax_income": null, "tax_provision": null, "net_income": 6547000, "net_income_to_common": 6547000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 10163000, "total_current_assets": 24030000, "total_assets": 55148000, "short_term_debt": 32081000, "long_term_debt": null, "total_debt": 32208000, "total_liabilities": null, "total_equity": 3003000, "shares_outstanding": 136366599, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 14290000, "capital_expenditure": -1820000, "free_cash_flow": 12470000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": 0, "net_debt_issued": -5567000 }, "complete_fields": { "id": 425022, "ticker_id": 36693, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "CAD", "fetched_at": "2026-06-07T20:04:57.712426+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "18547000", "netIncome": "6547000", "grossProfit": "12786000", "totalRevenue": "64301000", "costOfRevenue": "51515000", "interestExpense": "3035000", "operatingIncome": "8703000", "fiscalDateEnding": "2024-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "8795000" }, "balance": { "totalDebt": "32208000", "totalAssets": "55148000", "longTermDebt": null, "shortTermDebt": "32081000", "preferredStock": null, "fiscalDateEnding": "2024-12-31", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": "136366599", "totalCurrentAssets": "24030000", "totalShareholderEquity": "3003000", "totalCurrentLiabilities": "36611000", "propertyPlantEquipmentNet": "30429000", "cashAndShortTermInvestments": "10163000" }, "cashflow": { "freeCashFlow": "12470000", "dividendsPaid": "0", "issuanceOfDebt": "16500000", "issuanceOfStock": "0", "repaymentOfDebt": "-22067000", "fiscalDateEnding": "2024-12-31", "operatingCashflow": "14290000", "repurchaseOfStock": null, "capitalExpenditures": "-1820000" } }, "revenue": 64301000, "cost_of_revenue": 51515000, "gross_profit": 12786000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 8703000, "depreciation_amortisation": 8795000, "ebitda": 18547000, "interest_expense": 3035000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 6547000, "net_income_continuing_ops": null, "net_income_to_common": 6547000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 10163000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 24030000, "net_ppe": 30429000, "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": 55148000, "short_term_debt": 32081000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 36611000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 32208000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 3003000, "shares_outstanding": 136366599, "operating_cash_flow": 14290000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -1820000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": 0, "share_repurchases": null, "shares_issued": 0, "net_debt_issued": -5567000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 12470000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "18547000", "netIncome": "6547000", "grossProfit": "12786000", "totalRevenue": "64301000", "costOfRevenue": "51515000", "interestExpense": "3035000", "operatingIncome": "8703000", "fiscalDateEnding": "2024-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "8795000" }, "balance": { "totalDebt": "32208000", "totalAssets": "55148000", "longTermDebt": null, "shortTermDebt": "32081000", "preferredStock": null, "fiscalDateEnding": "2024-12-31", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": "136366599", "totalCurrentAssets": "24030000", "totalShareholderEquity": "3003000", "totalCurrentLiabilities": "36611000", "propertyPlantEquipmentNet": "30429000", "cashAndShortTermInvestments": "10163000" }, "cashflow": { "freeCashFlow": "12470000", "dividendsPaid": "0", "issuanceOfDebt": "16500000", "issuanceOfStock": "0", "repaymentOfDebt": "-22067000", "fiscalDateEnding": "2024-12-31", "operatingCashflow": "14290000", "repurchaseOfStock": null, "capitalExpenditures": "-1820000" } } }, { "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "CAD", "fetched_at": "2026-06-07T20:04:57.712426+00:00", "is_restated": false, "income_statement": { "revenue": 52086000, "cost_of_revenue": 59740000, "gross_profit": -7654000, "ebit": -13833000, "ebitda": 6920000, "pretax_income": null, "tax_provision": null, "net_income": -10210000, "net_income_to_common": -10210000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 5031000, "total_current_assets": 15221000, "total_assets": 52762000, "short_term_debt": 4124000, "long_term_debt": null, "total_debt": 35855000, "total_liabilities": null, "total_equity": -2270000, "shares_outstanding": 136366599, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 419000, "capital_expenditure": -2647000, "free_cash_flow": -2228000, "dividends_paid": -1978000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 5800000 }, "complete_fields": { "id": 425024, "ticker_id": 36693, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "CAD", "fetched_at": "2026-06-07T20:04:57.712426+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "6920000", "netIncome": "-10210000", "grossProfit": "-7654000", "totalRevenue": "52086000", "costOfRevenue": "59740000", "interestExpense": "4150000", "operatingIncome": "-13833000", "fiscalDateEnding": "2023-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "12966000" }, "balance": { "totalDebt": "35855000", "totalAssets": "52762000", "longTermDebt": null, "shortTermDebt": "4124000", "preferredStock": null, "fiscalDateEnding": "2023-12-31", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": "136366599", "totalCurrentAssets": "15221000", "totalShareholderEquity": "-2270000", "totalCurrentLiabilities": "38733000", "propertyPlantEquipmentNet": "36869000", "cashAndShortTermInvestments": "5031000" }, "cashflow": { "freeCashFlow": "-2228000", "dividendsPaid": "-1978000", "issuanceOfDebt": "10900000", "issuanceOfStock": null, "repaymentOfDebt": "-5100000", "fiscalDateEnding": "2023-12-31", "operatingCashflow": "419000", "repurchaseOfStock": null, "capitalExpenditures": "-2647000" } }, "revenue": 52086000, "cost_of_revenue": 59740000, "gross_profit": -7654000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -13833000, "depreciation_amortisation": 12966000, "ebitda": 6920000, "interest_expense": 4150000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": -10210000, "net_income_continuing_ops": null, "net_income_to_common": -10210000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 5031000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 15221000, "net_ppe": 36869000, "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": 52762000, "short_term_debt": 4124000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 38733000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 35855000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": -2270000, "shares_outstanding": 136366599, "operating_cash_flow": 419000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -2647000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": -1978000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 5800000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": -2228000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "6920000", "netIncome": "-10210000", "grossProfit": "-7654000", "totalRevenue": "52086000", "costOfRevenue": "59740000", "interestExpense": "4150000", "operatingIncome": "-13833000", "fiscalDateEnding": "2023-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "12966000" }, "balance": { "totalDebt": "35855000", "totalAssets": "52762000", "longTermDebt": null, "shortTermDebt": "4124000", "preferredStock": null, "fiscalDateEnding": "2023-12-31", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": "136366599", "totalCurrentAssets": "15221000", "totalShareholderEquity": "-2270000", "totalCurrentLiabilities": "38733000", "propertyPlantEquipmentNet": "36869000", "cashAndShortTermInvestments": "5031000" }, "cashflow": { "freeCashFlow": "-2228000", "dividendsPaid": "-1978000", "issuanceOfDebt": "10900000", "issuanceOfStock": null, "repaymentOfDebt": "-5100000", "fiscalDateEnding": "2023-12-31", "operatingCashflow": "419000", "repurchaseOfStock": null, "capitalExpenditures": "-2647000" } } }, { "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "CAD", "fetched_at": "2026-06-07T20:04:57.712426+00:00", "is_restated": false, "income_statement": { "revenue": 62061000, "cost_of_revenue": 54807000, "gross_profit": 7254000, "ebit": -3062000, "ebitda": 13896000, "pretax_income": null, "tax_provision": null, "net_income": -940000, "net_income_to_common": -940000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 6720000, "total_current_assets": 17590000, "total_assets": 65999000, "short_term_debt": 8000, "long_term_debt": 29856000, "total_debt": 30224000, "total_liabilities": null, "total_equity": 10513000, "shares_outstanding": 138979000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 15667000, "capital_expenditure": -4309000, "free_cash_flow": 11358000, "dividends_paid": -4104000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 1642000 }, "complete_fields": { "id": 425025, "ticker_id": 36693, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "CAD", "fetched_at": "2026-06-07T20:04:57.712426+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "13896000", "netIncome": "-940000", "grossProfit": "7254000", "totalRevenue": "62061000", "costOfRevenue": "54807000", "interestExpense": "2429000", "operatingIncome": "-3062000", "fiscalDateEnding": "2022-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "12337000" }, "balance": { "totalDebt": "30224000", "totalAssets": "65999000", "longTermDebt": "29856000", "shortTermDebt": "8000", "preferredStock": null, "fiscalDateEnding": "2022-12-31", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": "138979000", "totalCurrentAssets": "17590000", "totalShareholderEquity": "10513000", "totalCurrentLiabilities": "10301000", "propertyPlantEquipmentNet": "46391000", "cashAndShortTermInvestments": "6720000" }, "cashflow": { "freeCashFlow": "11358000", "dividendsPaid": "-4104000", "issuanceOfDebt": "35779000", "issuanceOfStock": null, "repaymentOfDebt": "-34137000", "fiscalDateEnding": "2022-12-31", "operatingCashflow": "15667000", "repurchaseOfStock": null, "capitalExpenditures": "-4309000" } }, "revenue": 62061000, "cost_of_revenue": 54807000, "gross_profit": 7254000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -3062000, "depreciation_amortisation": 12337000, "ebitda": 13896000, "interest_expense": 2429000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": -940000, "net_income_continuing_ops": null, "net_income_to_common": -940000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 6720000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 17590000, "net_ppe": 46391000, "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": 65999000, "short_term_debt": 8000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 10301000, "long_term_debt": 29856000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 30224000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 10513000, "shares_outstanding": 138979000, "operating_cash_flow": 15667000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -4309000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": -4104000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 1642000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 11358000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "13896000", "netIncome": "-940000", "grossProfit": "7254000", "totalRevenue": "62061000", "costOfRevenue": "54807000", "interestExpense": "2429000", "operatingIncome": "-3062000", "fiscalDateEnding": "2022-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "12337000" }, "balance": { "totalDebt": "30224000", "totalAssets": "65999000", "longTermDebt": "29856000", "shortTermDebt": "8000", "preferredStock": null, "fiscalDateEnding": "2022-12-31", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": "138979000", "totalCurrentAssets": "17590000", "totalShareholderEquity": "10513000", "totalCurrentLiabilities": "10301000", "propertyPlantEquipmentNet": "46391000", "cashAndShortTermInvestments": "6720000" }, "cashflow": { "freeCashFlow": "11358000", "dividendsPaid": "-4104000", "issuanceOfDebt": "35779000", "issuanceOfStock": null, "repaymentOfDebt": "-34137000", "fiscalDateEnding": "2022-12-31", "operatingCashflow": "15667000", "repurchaseOfStock": null, "capitalExpenditures": "-4309000" } } }, { "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "CAD", "fetched_at": "2026-06-07T20:04:57.712426+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": 34617000, "total_debt": 34617000, "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": -1096000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 425026, "ticker_id": 36693, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "CAD", "fetched_at": "2026-06-07T20:04:57.712426+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": "34617000", "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": "-1096000", "issuanceOfDebt": null, "issuanceOfStock": null, "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": 34617000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 34617000, "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": -1096000, "share_repurchases": null, "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": "2021-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": null }, "balance": { "totalDebt": null, "totalAssets": null, "longTermDebt": "34617000", "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": "-1096000", "issuanceOfDebt": null, "issuanceOfStock": null, "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": "2026-06-07T20:04:57.712426+00:00", "is_restated": false, "income_statement": { "revenue": 19596000, "cost_of_revenue": 16236000, "gross_profit": 3360000, "ebit": 470000, "ebitda": -11678000, "pretax_income": null, "tax_provision": null, "net_income": -13370000, "net_income_to_common": -13370000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 13816000, "total_current_assets": 35481000, "total_assets": 76587000, "short_term_debt": 9674000, "long_term_debt": 16716000, "total_debt": 26866000, "total_liabilities": null, "total_equity": 18668000, "shares_outstanding": 98288104, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -2045000, "capital_expenditure": -1608000, "free_cash_flow": -3653000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 3000, "net_debt_issued": -62000 }, "complete_fields": { "id": 425016, "ticker_id": 36693, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 2, "currency_reported": "CAD", "fetched_at": "2026-06-07T20:04:57.712426+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "-11678000", "netIncome": "-13370000", "grossProfit": "3360000", "totalRevenue": "19596000", "costOfRevenue": "16236000", "interestExpense": "593000", "operatingIncome": "470000", "fiscalDateEnding": "2026-03-31", "researchAndDevelopment": null, "depreciationAndAmortization": "1071000" }, "balance": { "totalDebt": "26866000", "totalAssets": "76587000", "longTermDebt": "16716000", "shortTermDebt": "9674000", "preferredStock": null, "fiscalDateEnding": "2026-03-31", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": "98288104", "totalCurrentAssets": "35481000", "totalShareholderEquity": "18668000", "totalCurrentLiabilities": "23894000", "propertyPlantEquipmentNet": "40240000", "cashAndShortTermInvestments": "13816000" }, "cashflow": { "freeCashFlow": "-3653000", "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": "3000", "repaymentOfDebt": "-62000", "fiscalDateEnding": "2026-03-31", "operatingCashflow": "-2045000", "repurchaseOfStock": null, "capitalExpenditures": "-1608000" } }, "revenue": 19596000, "cost_of_revenue": 16236000, "gross_profit": 3360000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 470000, "depreciation_amortisation": 1071000, "ebitda": -11678000, "interest_expense": 593000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": -13370000, "net_income_continuing_ops": null, "net_income_to_common": -13370000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 13816000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 35481000, "net_ppe": 40240000, "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": 76587000, "short_term_debt": 9674000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 23894000, "long_term_debt": 16716000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 26866000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 18668000, "shares_outstanding": 98288104, "operating_cash_flow": -2045000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -1608000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": 3000, "net_debt_issued": -62000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": -3653000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "-11678000", "netIncome": "-13370000", "grossProfit": "3360000", "totalRevenue": "19596000", "costOfRevenue": "16236000", "interestExpense": "593000", "operatingIncome": "470000", "fiscalDateEnding": "2026-03-31", "researchAndDevelopment": null, "depreciationAndAmortization": "1071000" }, "balance": { "totalDebt": "26866000", "totalAssets": "76587000", "longTermDebt": "16716000", "shortTermDebt": "9674000", "preferredStock": null, "fiscalDateEnding": "2026-03-31", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": "98288104", "totalCurrentAssets": "35481000", "totalShareholderEquity": "18668000", "totalCurrentLiabilities": "23894000", "propertyPlantEquipmentNet": "40240000", "cashAndShortTermInvestments": "13816000" }, "cashflow": { "freeCashFlow": "-3653000", "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": "3000", "repaymentOfDebt": "-62000", "fiscalDateEnding": "2026-03-31", "operatingCashflow": "-2045000", "repurchaseOfStock": null, "capitalExpenditures": "-1608000" } } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider": "yFinance", "currency_reported": "CAD", "fetched_at": "2026-06-07T20:04:57.712426+00:00", "is_restated": false, "income_statement": { "revenue": 25102000, "cost_of_revenue": 16577000, "gross_profit": 8525000, "ebit": 5999000, "ebitda": 453000, "pretax_income": null, "tax_provision": null, "net_income": -1049000, "net_income_to_common": -1049000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 17484000, "total_current_assets": 34897000, "total_assets": 74968000, "short_term_debt": 23387000, "long_term_debt": 2777000, "total_debt": 26391000, "total_liabilities": null, "total_equity": 3784000, "shares_outstanding": 91616438, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 5530000, "capital_expenditure": -3647000, "free_cash_flow": 1883000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 9000, "net_debt_issued": -6395000 }, "complete_fields": { "id": 425017, "ticker_id": 36693, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 2, "currency_reported": "CAD", "fetched_at": "2026-06-07T20:04:57.712426+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "453000", "netIncome": "-1049000", "grossProfit": "8525000", "totalRevenue": "25102000", "costOfRevenue": "16577000", "interestExpense": "384000", "operatingIncome": "5999000", "fiscalDateEnding": "2025-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "1070000" }, "balance": { "totalDebt": "26391000", "totalAssets": "74968000", "longTermDebt": "2777000", "shortTermDebt": "23387000", "preferredStock": null, "fiscalDateEnding": "2025-12-31", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": "91616438", "totalCurrentAssets": "34897000", "totalShareholderEquity": "3784000", "totalCurrentLiabilities": "51451000", "propertyPlantEquipmentNet": "39205000", "cashAndShortTermInvestments": "17484000" }, "cashflow": { "freeCashFlow": "1883000", "dividendsPaid": null, "issuanceOfDebt": "-1143000", "issuanceOfStock": "9000", "repaymentOfDebt": "-5252000", "fiscalDateEnding": "2025-12-31", "operatingCashflow": "5530000", "repurchaseOfStock": null, "capitalExpenditures": "-3647000" } }, "revenue": 25102000, "cost_of_revenue": 16577000, "gross_profit": 8525000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 5999000, "depreciation_amortisation": 1070000, "ebitda": 453000, "interest_expense": 384000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": -1049000, "net_income_continuing_ops": null, "net_income_to_common": -1049000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 17484000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 34897000, "net_ppe": 39205000, "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": 74968000, "short_term_debt": 23387000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 51451000, "long_term_debt": 2777000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 26391000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 3784000, "shares_outstanding": 91616438, "operating_cash_flow": 5530000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -3647000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": 9000, "net_debt_issued": -6395000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 1883000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "453000", "netIncome": "-1049000", "grossProfit": "8525000", "totalRevenue": "25102000", "costOfRevenue": "16577000", "interestExpense": "384000", "operatingIncome": "5999000", "fiscalDateEnding": "2025-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "1070000" }, "balance": { "totalDebt": "26391000", "totalAssets": "74968000", "longTermDebt": "2777000", "shortTermDebt": "23387000", "preferredStock": null, "fiscalDateEnding": "2025-12-31", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": "91616438", "totalCurrentAssets": "34897000", "totalShareholderEquity": "3784000", "totalCurrentLiabilities": "51451000", "propertyPlantEquipmentNet": "39205000", "cashAndShortTermInvestments": "17484000" }, "cashflow": { "freeCashFlow": "1883000", "dividendsPaid": null, "issuanceOfDebt": "-1143000", "issuanceOfStock": "9000", "repaymentOfDebt": "-5252000", "fiscalDateEnding": "2025-12-31", "operatingCashflow": "5530000", "repurchaseOfStock": null, "capitalExpenditures": "-3647000" } } }, { "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider": "yFinance", "currency_reported": "CAD", "fetched_at": "2026-06-07T20:04:57.712426+00:00", "is_restated": false, "income_statement": { "revenue": 16344000, "cost_of_revenue": 14273000, "gross_profit": 2071000, "ebit": 669000, "ebitda": 2755000, "pretax_income": null, "tax_provision": null, "net_income": 539000, "net_income_to_common": 539000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 8142000, "total_current_assets": 24323000, "total_assets": 57143000, "short_term_debt": 22547000, "long_term_debt": 3254000, "total_debt": 32575000, "total_liabilities": null, "total_equity": 4029000, "shares_outstanding": 136366599, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 1819000, "capital_expenditure": -2834000, "free_cash_flow": -1015000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -5022000 }, "complete_fields": { "id": 425019, "ticker_id": 36693, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 2, "currency_reported": "CAD", "fetched_at": "2026-06-07T20:04:57.712426+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "2755000", "netIncome": "539000", "grossProfit": "2071000", "totalRevenue": "16344000", "costOfRevenue": "14273000", "interestExpense": "634000", "operatingIncome": "669000", "fiscalDateEnding": "2025-06-30", "researchAndDevelopment": null, "depreciationAndAmortization": "1582000" }, "balance": { "totalDebt": "32575000", "totalAssets": "57143000", "longTermDebt": "3254000", "shortTermDebt": "22547000", "preferredStock": null, "fiscalDateEnding": "2025-06-30", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": "136366599", "totalCurrentAssets": "24323000", "totalShareholderEquity": "4029000", "totalCurrentLiabilities": "33383000", "propertyPlantEquipmentNet": "31953000", "cashAndShortTermInvestments": "8142000" }, "cashflow": { "freeCashFlow": "-1015000", "dividendsPaid": null, "issuanceOfDebt": "0", "issuanceOfStock": null, "repaymentOfDebt": "-5022000", "fiscalDateEnding": "2025-06-30", "operatingCashflow": "1819000", "repurchaseOfStock": null, "capitalExpenditures": "-2834000" } }, "revenue": 16344000, "cost_of_revenue": 14273000, "gross_profit": 2071000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 669000, "depreciation_amortisation": 1582000, "ebitda": 2755000, "interest_expense": 634000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 539000, "net_income_continuing_ops": null, "net_income_to_common": 539000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 8142000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 24323000, "net_ppe": 31953000, "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": 57143000, "short_term_debt": 22547000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 33383000, "long_term_debt": 3254000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 32575000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 4029000, "shares_outstanding": 136366599, "operating_cash_flow": 1819000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -2834000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -5022000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": -1015000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "2755000", "netIncome": "539000", "grossProfit": "2071000", "totalRevenue": "16344000", "costOfRevenue": "14273000", "interestExpense": "634000", "operatingIncome": "669000", "fiscalDateEnding": "2025-06-30", "researchAndDevelopment": null, "depreciationAndAmortization": "1582000" }, "balance": { "totalDebt": "32575000", "totalAssets": "57143000", "longTermDebt": "3254000", "shortTermDebt": "22547000", "preferredStock": null, "fiscalDateEnding": "2025-06-30", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": "136366599", "totalCurrentAssets": "24323000", "totalShareholderEquity": "4029000", "totalCurrentLiabilities": "33383000", "propertyPlantEquipmentNet": "31953000", "cashAndShortTermInvestments": "8142000" }, "cashflow": { "freeCashFlow": "-1015000", "dividendsPaid": null, "issuanceOfDebt": "0", "issuanceOfStock": null, "repaymentOfDebt": "-5022000", "fiscalDateEnding": "2025-06-30", "operatingCashflow": "1819000", "repurchaseOfStock": null, "capitalExpenditures": "-2834000" } } }, { "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider": "yFinance", "currency_reported": "CAD", "fetched_at": "2026-06-07T20:04:57.712426+00:00", "is_restated": false, "income_statement": { "revenue": 16015000, "cost_of_revenue": 13627000, "gross_profit": 2388000, "ebit": 1017000, "ebitda": 2520000, "pretax_income": null, "tax_provision": null, "net_income": 354000, "net_income_to_common": 354000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 12183000, "total_current_assets": 27634000, "total_assets": 58927000, "short_term_debt": 33727000, "long_term_debt": 1510000, "total_debt": 35389000, "total_liabilities": null, "total_equity": 3467000, "shares_outstanding": 136366599, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 203000, "capital_expenditure": -724000, "free_cash_flow": -521000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 0, "net_debt_issued": -18000 }, "complete_fields": { "id": 425020, "ticker_id": 36693, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 2, "currency_reported": "CAD", "fetched_at": "2026-06-07T20:04:57.712426+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "2520000", "netIncome": "354000", "grossProfit": "2388000", "totalRevenue": "16015000", "costOfRevenue": "13627000", "interestExpense": "645000", "operatingIncome": "1017000", "fiscalDateEnding": "2025-03-31", "researchAndDevelopment": null, "depreciationAndAmortization": "1521000" }, "balance": { "totalDebt": "35389000", "totalAssets": "58927000", "longTermDebt": "1510000", "shortTermDebt": "33727000", "preferredStock": null, "fiscalDateEnding": "2025-03-31", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": "136366599", "totalCurrentAssets": "27634000", "totalShareholderEquity": "3467000", "totalCurrentLiabilities": "37362000", "propertyPlantEquipmentNet": "30621000", "cashAndShortTermInvestments": "12183000" }, "cashflow": { "freeCashFlow": "-521000", "dividendsPaid": null, "issuanceOfDebt": "0", "issuanceOfStock": "0", "repaymentOfDebt": "-18000", "fiscalDateEnding": "2025-03-31", "operatingCashflow": "203000", "repurchaseOfStock": null, "capitalExpenditures": "-724000" } }, "revenue": 16015000, "cost_of_revenue": 13627000, "gross_profit": 2388000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 1017000, "depreciation_amortisation": 1521000, "ebitda": 2520000, "interest_expense": 645000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 354000, "net_income_continuing_ops": null, "net_income_to_common": 354000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 12183000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 27634000, "net_ppe": 30621000, "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": 58927000, "short_term_debt": 33727000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 37362000, "long_term_debt": 1510000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 35389000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 3467000, "shares_outstanding": 136366599, "operating_cash_flow": 203000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -724000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": 0, "net_debt_issued": -18000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": -521000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "2520000", "netIncome": "354000", "grossProfit": "2388000", "totalRevenue": "16015000", "costOfRevenue": "13627000", "interestExpense": "645000", "operatingIncome": "1017000", "fiscalDateEnding": "2025-03-31", "researchAndDevelopment": null, "depreciationAndAmortization": "1521000" }, "balance": { "totalDebt": "35389000", "totalAssets": "58927000", "longTermDebt": "1510000", "shortTermDebt": "33727000", "preferredStock": null, "fiscalDateEnding": "2025-03-31", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": "136366599", "totalCurrentAssets": "27634000", "totalShareholderEquity": "3467000", "totalCurrentLiabilities": "37362000", "propertyPlantEquipmentNet": "30621000", "cashAndShortTermInvestments": "12183000" }, "cashflow": { "freeCashFlow": "-521000", "dividendsPaid": null, "issuanceOfDebt": "0", "issuanceOfStock": "0", "repaymentOfDebt": "-18000", "fiscalDateEnding": "2025-03-31", "operatingCashflow": "203000", "repurchaseOfStock": null, "capitalExpenditures": "-724000" } } }, { "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider": "yFinance", "currency_reported": "CAD", "fetched_at": "2026-06-07T20:04:57.712426+00:00", "is_restated": false, "income_statement": { "revenue": 26327000, "cost_of_revenue": 14903000, "gross_profit": 11424000, "ebit": 11010000, "ebitda": 13908000, "pretax_income": null, "tax_provision": null, "net_income": 11425000, "net_income_to_common": 11425000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 10163000, "total_current_assets": 24030000, "total_assets": 55148000, "short_term_debt": 32081000, "long_term_debt": null, "total_debt": 32208000, "total_liabilities": null, "total_equity": 3003000, "shares_outstanding": 136366599, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 10351000, "capital_expenditure": -559000, "free_cash_flow": 9792000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": 0, "net_debt_issued": -5010000 }, "complete_fields": { "id": 425021, "ticker_id": 36693, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 2, "currency_reported": "CAD", "fetched_at": "2026-06-07T20:04:57.712426+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "13908000", "netIncome": "11425000", "grossProfit": "11424000", "totalRevenue": "26327000", "costOfRevenue": "14903000", "interestExpense": "1102000", "operatingIncome": "11010000", "fiscalDateEnding": "2024-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "1211000" }, "balance": { "totalDebt": "32208000", "totalAssets": "55148000", "longTermDebt": null, "shortTermDebt": "32081000", "preferredStock": null, "fiscalDateEnding": "2024-12-31", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": "136366599", "totalCurrentAssets": "24030000", "totalShareholderEquity": "3003000", "totalCurrentLiabilities": "36611000", "propertyPlantEquipmentNet": "30429000", "cashAndShortTermInvestments": "10163000" }, "cashflow": { "freeCashFlow": "9792000", "dividendsPaid": "0", "issuanceOfDebt": "0", "issuanceOfStock": "0", "repaymentOfDebt": "-5010000", "fiscalDateEnding": "2024-12-31", "operatingCashflow": "10351000", "repurchaseOfStock": null, "capitalExpenditures": "-559000" } }, "revenue": 26327000, "cost_of_revenue": 14903000, "gross_profit": 11424000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 11010000, "depreciation_amortisation": 1211000, "ebitda": 13908000, "interest_expense": 1102000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 11425000, "net_income_continuing_ops": null, "net_income_to_common": 11425000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 10163000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 24030000, "net_ppe": 30429000, "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": 55148000, "short_term_debt": 32081000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 36611000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 32208000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 3003000, "shares_outstanding": 136366599, "operating_cash_flow": 10351000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -559000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": 0, "share_repurchases": null, "shares_issued": 0, "net_debt_issued": -5010000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 9792000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "13908000", "netIncome": "11425000", "grossProfit": "11424000", "totalRevenue": "26327000", "costOfRevenue": "14903000", "interestExpense": "1102000", "operatingIncome": "11010000", "fiscalDateEnding": "2024-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "1211000" }, "balance": { "totalDebt": "32208000", "totalAssets": "55148000", "longTermDebt": null, "shortTermDebt": "32081000", "preferredStock": null, "fiscalDateEnding": "2024-12-31", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": "136366599", "totalCurrentAssets": "24030000", "totalShareholderEquity": "3003000", "totalCurrentLiabilities": "36611000", "propertyPlantEquipmentNet": "30429000", "cashAndShortTermInvestments": "10163000" }, "cashflow": { "freeCashFlow": "9792000", "dividendsPaid": "0", "issuanceOfDebt": "0", "issuanceOfStock": "0", "repaymentOfDebt": "-5010000", "fiscalDateEnding": "2024-12-31", "operatingCashflow": "10351000", "repurchaseOfStock": null, "capitalExpenditures": "-559000" } } }, { "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider": "yFinance", "currency_reported": "CAD", "fetched_at": "2026-06-07T20:04:57.712426+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": 0, "share_repurchases": null, "shares_issued": 0, "net_debt_issued": null }, "complete_fields": { "id": 425023, "ticker_id": 36693, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 2, "currency_reported": "CAD", "fetched_at": "2026-06-07T20:04:57.712426+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": "0", "issuanceOfDebt": "0", "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": 0, "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": "0", "issuanceOfDebt": "0", "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": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/", "rank_field": "-sector_value_pct" }, { "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": 6, "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" ] } } }