{ "ticker": { "uuid": "c336f368-77d8-4bb1-83a2-607b3c0d9c99", "symbol": "LGO", "name": "Largo Inc.", "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/c336f368-77d8-4bb1-83a2-607b3c0d9c99/", "api_url": "https://sharemaestro.com/factors/api/tickers/c336f368-77d8-4bb1-83a2-607b3c0d9c99/" }, "ticker_metadata": { "id": 36146, "uuid": "c336f368-77d8-4bb1-83a2-607b3c0d9c99", "symbol": "LGO", "name": "Largo Inc.", "asset_type": "equity", "market_cap": 131737920, "stock_exchange_id": 42, "industry": "Other Industrial Metals & Mining", "sector": "Basic Materials", "description": "Largo Inc., together with its subsidiaries, produces, supplies, and sells vanadium and ilmenite products in Canada and internationally. It operates through six segments: Sales and Trading; Mine Properties; Corporate; Exploration and Evaluation Properties; Clean Energy; and Largo Physical Vanadium. The company offers vanadium pentoxide flakes and powder, vanadium trioxide powder, and ferrovanadium, as well as ilmenite concentrate; and vanadium flow battery electrolyte and technology. Its products are used in steel, aerospace, defense, chemical and catalysts, master alloys, and titanium dioxide production applications. The company was formerly known as Largo Resources Ltd. and changed its name to Largo Inc. in November 2021. Largo Inc. was incorporated in 1988 and is headquartered in Toronto, Canada.", "currency": "CAD", "is_active": true }, "exchange_metadata": { "id": 42, "name": "Toronto Stock Exchange", "symbol": "TOR", "country_code": "CA", "currency": "CAD", "benchmark": "^GSPTSE", "data_symbol": "TOR", "ticker_suffix": ".TO", "update_provider": "yfinance", "update_group": "primary", "update_order": 0, "update_enabled": true, "is_active": true }, "latest_snapshot": { "ticker": { "uuid": "c336f368-77d8-4bb1-83a2-607b3c0d9c99", "symbol": "LGO", "name": "Largo Inc.", "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/c336f368-77d8-4bb1-83a2-607b3c0d9c99/", "api_url": "https://sharemaestro.com/factors/api/tickers/c336f368-77d8-4bb1-83a2-607b3c0d9c99/" }, "week_end_date": "2026-06-07", "universe": "CAD_CA", "score": { "os": 0.23, "value": 0.71, "quality": 0.01, "momentum": 0.05, "coverage": 0.788, "confidence": 0.788, "delta": null }, "headline_factors": { "price": 1.17, "market_cap": 118564127.37, "pe_ratio": null, "earnings_yield": null, "ebitda_to_ev": null, "shareholder_yield": -0.1828, "roe": -0.4451, "piotroski_f_score": 1, "momentum_12_1": -0.1514, "volatility_252d": 0.8838 }, "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": 0.7857, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T20:10:50.264006+00:00", "batch_id": "" }, "size": { "price_close": 1.17, "market_cap": 118564127.37, "market_cap_usd": 118564127.37, "enterprise_value": 223469127.37, "shares_outstanding": 101336861, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": null, "pb_ratio": 0.8021, "ptbv_ratio": 0.8021, "ps_ratio": 1.0859, "pcf_ratio": null, "pfcf_ratio": -2.9692, "ev_ebitda": null, "ev_ebit": null, "ev_sales": 2.0468, "ev_fcf": -5.5962, "earnings_yield": null, "fcf_yield": -0.1787, "price_to_sales": 1.0859, "price_to_book": 0.8021, "price_to_cashflow": null, "ebitda_to_ev": null, "sales_yield": 0.4886 }, "yield": { "dividend_yield": 0, "buyback_yield": -0.1828, "shareholder_yield": -0.1828, "debt_paydown_yield": 0, "total_yield": -0.1828 }, "quality": { "gross_margin": -0.1417, "operating_margin": -0.3505, "net_margin": -0.6027, "ebitda_margin": -0.0595, "fcf_margin": -0.3657, "roe": -0.4451, "roa": -0.1914, "roic": -0.1172, "roc_greenblatt": -0.1709, "asset_turnover": 0.3175, "cash_conversion": 0.6069, "accruals_ratio": -0.149, "sbc_to_revenue": null, "piotroski_f_score": 1, "altman_z_score": null, "earnings_stability_5y": 0.8642, "revenue_stability_5y": 0.3468, "eps_surprise_avg": 45.71, "sue_score": null, "gross_profit_to_assets": -0.045, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": null, "net_debt_to_ebitda": -14.9689, "debt_to_assets": 0.3152, "interest_coverage": -2.6394, "current_ratio": 0.5489, "quick_ratio": 0.5489, "net_debt": 97163000, "local_beta": 2.2596, "volatility_252d": 0.8838, "volatility_60d": 1.9372, "max_drawdown_12m": -0.5836, "risk_adjusted_momentum": -0.1713 }, "growth": { "revenue_growth_1y": -0.1203, "revenue_growth_3y_cagr": -0.2174, "revenue_growth_5y_cagr": null, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": null, "book_value_growth_1y": -0.394, "revenue_growth": -0.1203, "earnings_growth": null }, "momentum": { "price_return_1m": -0.2548, "price_return_3m": -0.4455, "price_return_6m": -0.1702, "price_return_9m": -0.4293, "price_return_12m": -0.3676, "price_return_12m_ex1m": -0.1514, "momentum_6m": -0.1702, "momentum_12m": -0.3676, "momentum_12_1": -0.1514, "distance_from_52w_high": -0.5836, "distance_from_52w_low": 0, "relative_strength": -0.6697 }, "raw_ttm": { "revenue_ttm": 109181000, "gross_profit_ttm": -15476000, "ebit_ttm": -38266000, "ebitda_ttm": -6491000, "net_income_ttm": -65799000, "eps_diluted_ttm": -0.6493, "operating_cash_flow_ttm": -14562000, "capital_expenditure_ttm": -25370000, "fcf_ttm": -39932000, "dividends_paid_ttm": 0, "share_repurchases_ttm": null, "shares_issued_ttm": 21675000, "interest_expense_ttm": 14498000, "cash_and_equivalents": 11204000, "total_current_assets": 88695000, "total_current_liabilities": 161587000, "net_ppe": 199642000, "total_assets": 343841000, "total_debt": 108367000, "total_equity": 147817000, "net_working_capital": 24271000, "book_value_per_share": 1.4587, "retained_earnings": null, "preferred_stock": null, "minority_interest": 7742000, "tangible_book_value": null, "tangible_book_per_share": 1.4587 }, "ranks": { "universe_ticker_count": 524, "rank_pe": 50, "rank_pb": 12, "rank_ptbv": 12, "rank_ps": 24, "rank_pcf": 50, "rank_ev_ebitda": 50, "rank_ev_ebit": 50, "rank_earnings_yield": 50, "rank_fcf_yield": 98, "rank_dividend_yield": 58, "rank_shareholder_yield": 98, "rank_total_yield": 98, "rank_roe": 95, "rank_roc": 88, "rank_roic": 96, "rank_gross_margin": 99, "rank_fcf_margin": 93, "rank_piotroski": 99, "rank_accruals": 13, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 89, "rank_momentum_12m": 96, "rank_momentum_12m_ex1m": 88, "rank_relative_strength": 96 }, "composites": { "value_composite": 29, "quality_composite": 99, "momentum_composite": 95, "growth_composite": 86, "yield_composite": 96, "svqf_composite": 85, "vc1_composite": 20, "vc2_composite": 35, "vc3_composite": 36, "trending_value_composite": null, "overall_composite": 77, "quality_value_composite": 0.0843, "os_score": 0.23, "value_percentile": 0.71, "quality_percentile": 0.01, "momentum_percentile": 0.05, "factor_coverage": 0.788, "signal_confidence": 0.788, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 95, "small_cap_core_rank": 39, "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": 11442, "ticker_id": 36146, "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": 0.7857, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T20:10:50.264006+00:00", "batch_id": "", "os_score_delta": null, "price_close": 1.17, "market_cap": 118564127.37, "market_cap_usd": 118564127.37, "enterprise_value": 223469127.37, "shares_outstanding": 101336861, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": 0.80210076, "ptbv_ratio": 0.80210076, "ps_ratio": 1.08594103, "pcf_ratio": null, "pfcf_ratio": -2.96915074, "ev_ebitda": null, "ev_ebit": null, "ev_sales": 2.0467767, "ev_fcf": -5.5962418, "earnings_yield": null, "fcf_yield": -0.17869135, "dividend_yield": 0, "buyback_yield": -0.18281246, "shareholder_yield": -0.18281246, "debt_paydown_yield": 0, "total_yield": -0.18281246, "gross_margin": -0.14174627, "operating_margin": -0.35048223, "net_margin": -0.6026598, "ebitda_margin": -0.05945174, "fcf_margin": -0.36574129, "roe": -0.44513825, "roa": -0.19136461, "roic": -0.11715038, "roc_greenblatt": -0.17089673, "asset_turnover": 0.31753339, "cash_conversion": 0.60687852, "accruals_ratio": -0.14901364, "sbc_to_revenue": null, "debt_to_equity": null, "net_debt_to_ebitda": -14.96887999, "debt_to_assets": 0.31516602, "interest_coverage": -2.63939854, "current_ratio": 0.54889935, "quick_ratio": 0.54889935, "net_debt": 97163000, "revenue_growth_1y": -0.12034102, "revenue_growth_3y_cagr": -0.21739066, "revenue_growth_5y_cagr": null, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": null, "book_value_growth_1y": -0.39399759, "piotroski_f_score": 1, "altman_z_score": null, "earnings_stability_5y": 0.864238, "revenue_stability_5y": 0.346798, "eps_surprise_avg": 45.71, "sue_score": null, "price_return_1m": -0.25477707, "price_return_3m": -0.44549763, "price_return_6m": -0.17021277, "price_return_9m": -0.42926829, "price_return_12m": -0.36756757, "price_return_12m_ex1m": -0.15135135, "distance_from_52w_high": -0.58362989, "distance_from_52w_low": 0, "relative_strength": -0.66967398, "local_beta": 2.2596, "volatility_252d": 0.883802, "volatility_60d": 1.93719, "max_drawdown_12m": -0.58362989, "revenue_ttm": 109181000, "gross_profit_ttm": -15476000, "ebit_ttm": -38266000, "ebitda_ttm": -6491000, "net_income_ttm": -65799000, "eps_diluted_ttm": -0.64930963, "operating_cash_flow_ttm": -14562000, "capital_expenditure_ttm": -25370000, "fcf_ttm": -39932000, "dividends_paid_ttm": 0, "share_repurchases_ttm": null, "shares_issued_ttm": 21675000, "interest_expense_ttm": 14498000, "cash_and_equivalents": 11204000, "total_current_assets": 88695000, "total_current_liabilities": 161587000, "net_ppe": 199642000, "total_assets": 343841000, "total_debt": 108367000, "total_equity": 147817000, "net_working_capital": 24271000, "book_value_per_share": 1.45866961, "retained_earnings": null, "preferred_stock": null, "minority_interest": 7742000, "tangible_book_value": null, "tangible_book_per_share": 1.45866961, "universe_ticker_count": 524, "sector": "Basic Materials", "rank_pe": 50, "rank_pb": 12, "rank_ptbv": 12, "rank_ps": 24, "rank_pcf": 50, "rank_ev_ebitda": 50, "rank_ev_ebit": 50, "rank_earnings_yield": 50, "rank_fcf_yield": 98, "rank_dividend_yield": 58, "rank_shareholder_yield": 98, "rank_total_yield": 98, "rank_roe": 95, "rank_roc": 88, "rank_roic": 96, "rank_gross_margin": 99, "rank_fcf_margin": 93, "rank_piotroski": 99, "rank_accruals": 13, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 89, "rank_momentum_12m": 96, "rank_momentum_12m_ex1m": 88, "rank_relative_strength": 96, "value_composite": 29, "quality_composite": 99, "momentum_composite": 95, "growth_composite": 86, "yield_composite": 96, "svqf_composite": 85, "vc1_composite": 20, "vc2_composite": 35, "vc3_composite": 36, "trending_value_composite": null, "overall_composite": 77, "factor_coverage": 0.788, "signal_confidence": 0.788, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 95, "small_cap_core_rank": 39, "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": 1.17, "os": 0.23, "value": 0.71, "quality": 0.01, "momentum": 0.05, "confidence": 0.788, "coverage": 0.788, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": -0.1828, "roe": -0.4451, "momentum_12_1": -0.1514, "complete_fields": { "id": 11442, "ticker_id": 36146, "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": 0.7857, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T20:10:50.264006+00:00", "batch_id": "", "os_score_delta": null, "price_close": 1.17, "market_cap": 118564127.37, "market_cap_usd": 118564127.37, "enterprise_value": 223469127.37, "shares_outstanding": 101336861, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": 0.80210076, "ptbv_ratio": 0.80210076, "ps_ratio": 1.08594103, "pcf_ratio": null, "pfcf_ratio": -2.96915074, "ev_ebitda": null, "ev_ebit": null, "ev_sales": 2.0467767, "ev_fcf": -5.5962418, "earnings_yield": null, "fcf_yield": -0.17869135, "dividend_yield": 0, "buyback_yield": -0.18281246, "shareholder_yield": -0.18281246, "debt_paydown_yield": 0, "total_yield": -0.18281246, "gross_margin": -0.14174627, "operating_margin": -0.35048223, "net_margin": -0.6026598, "ebitda_margin": -0.05945174, "fcf_margin": -0.36574129, "roe": -0.44513825, "roa": -0.19136461, "roic": -0.11715038, "roc_greenblatt": -0.17089673, "asset_turnover": 0.31753339, "cash_conversion": 0.60687852, "accruals_ratio": -0.14901364, "sbc_to_revenue": null, "debt_to_equity": null, "net_debt_to_ebitda": -14.96887999, "debt_to_assets": 0.31516602, "interest_coverage": -2.63939854, "current_ratio": 0.54889935, "quick_ratio": 0.54889935, "net_debt": 97163000, "revenue_growth_1y": -0.12034102, "revenue_growth_3y_cagr": -0.21739066, "revenue_growth_5y_cagr": null, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": null, "book_value_growth_1y": -0.39399759, "piotroski_f_score": 1, "altman_z_score": null, "earnings_stability_5y": 0.864238, "revenue_stability_5y": 0.346798, "eps_surprise_avg": 45.71, "sue_score": null, "price_return_1m": -0.25477707, "price_return_3m": -0.44549763, "price_return_6m": -0.17021277, "price_return_9m": -0.42926829, "price_return_12m": -0.36756757, "price_return_12m_ex1m": -0.15135135, "distance_from_52w_high": -0.58362989, "distance_from_52w_low": 0, "relative_strength": -0.66967398, "local_beta": 2.2596, "volatility_252d": 0.883802, "volatility_60d": 1.93719, "max_drawdown_12m": -0.58362989, "revenue_ttm": 109181000, "gross_profit_ttm": -15476000, "ebit_ttm": -38266000, "ebitda_ttm": -6491000, "net_income_ttm": -65799000, "eps_diluted_ttm": -0.64930963, "operating_cash_flow_ttm": -14562000, "capital_expenditure_ttm": -25370000, "fcf_ttm": -39932000, "dividends_paid_ttm": 0, "share_repurchases_ttm": null, "shares_issued_ttm": 21675000, "interest_expense_ttm": 14498000, "cash_and_equivalents": 11204000, "total_current_assets": 88695000, "total_current_liabilities": 161587000, "net_ppe": 199642000, "total_assets": 343841000, "total_debt": 108367000, "total_equity": 147817000, "net_working_capital": 24271000, "book_value_per_share": 1.45866961, "retained_earnings": null, "preferred_stock": null, "minority_interest": 7742000, "tangible_book_value": null, "tangible_book_per_share": 1.45866961, "universe_ticker_count": 524, "sector": "Basic Materials", "rank_pe": 50, "rank_pb": 12, "rank_ptbv": 12, "rank_ps": 24, "rank_pcf": 50, "rank_ev_ebitda": 50, "rank_ev_ebit": 50, "rank_earnings_yield": 50, "rank_fcf_yield": 98, "rank_dividend_yield": 58, "rank_shareholder_yield": 98, "rank_total_yield": 98, "rank_roe": 95, "rank_roc": 88, "rank_roic": 96, "rank_gross_margin": 99, "rank_fcf_margin": 93, "rank_piotroski": 99, "rank_accruals": 13, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 89, "rank_momentum_12m": 96, "rank_momentum_12m_ex1m": 88, "rank_relative_strength": 96, "value_composite": 29, "quality_composite": 99, "momentum_composite": 95, "growth_composite": 86, "yield_composite": 96, "svqf_composite": 85, "vc1_composite": 20, "vc2_composite": 35, "vc3_composite": 36, "trending_value_composite": null, "overall_composite": 77, "factor_coverage": 0.788, "signal_confidence": 0.788, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 95, "small_cap_core_rank": 39, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false } } ], "financial_periods": { "annual": [ { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "CAD", "fetched_at": "2026-06-07T19:50:04.844908+00:00", "is_restated": false, "income_statement": { "revenue": 109887000, "cost_of_revenue": 132640000, "gross_profit": -22753000, "ebit": -46064000, "ebitda": -16537000, "pretax_income": null, "tax_provision": null, "net_income": -68509000, "net_income_to_common": -68509000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 9716000, "total_current_assets": 78050000, "total_assets": 318755000, "short_term_debt": null, "long_term_debt": null, "total_debt": 107066000, "total_liabilities": null, "total_equity": 130355000, "shares_outstanding": 83673905, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -10222000, "capital_expenditure": -27440000, "free_cash_flow": -37662000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": 21675000, "net_debt_issued": 14786000 }, "complete_fields": { "id": 422542, "ticker_id": 36146, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "CAD", "fetched_at": "2026-06-07T19:50:04.844908+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "-16537000", "netIncome": "-68509000", "grossProfit": "-22753000", "totalRevenue": "109887000", "costOfRevenue": "132640000", "interestExpense": "13143000", "operatingIncome": "-46064000", "fiscalDateEnding": "2025-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "21995000" }, "balance": { "totalDebt": "107066000", "totalAssets": "318755000", "longTermDebt": null, "shortTermDebt": null, "preferredStock": null, "fiscalDateEnding": "2025-12-31", "minorityInterest": "6181000", "totalLiabilities": null, "sharesOutstanding": "83673905", "totalCurrentAssets": "78050000", "totalShareholderEquity": "130355000", "totalCurrentLiabilities": "153933000", "propertyPlantEquipmentNet": "191867000", "cashAndShortTermInvestments": "9716000" }, "cashflow": { "freeCashFlow": "-37662000", "dividendsPaid": "0", "issuanceOfDebt": "107015000", "issuanceOfStock": "21675000", "repaymentOfDebt": "-92229000", "fiscalDateEnding": "2025-12-31", "operatingCashflow": "-10222000", "repurchaseOfStock": null, "capitalExpenditures": "-27440000" } }, "revenue": 109887000, "cost_of_revenue": 132640000, "gross_profit": -22753000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -46064000, "depreciation_amortisation": 21995000, "ebitda": -16537000, "interest_expense": 13143000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": -68509000, "net_income_continuing_ops": null, "net_income_to_common": -68509000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 9716000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 78050000, "net_ppe": 191867000, "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": 318755000, "short_term_debt": null, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 153933000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 107066000, "preferred_stock": null, "minority_interest": 6181000, "retained_earnings": null, "total_equity": 130355000, "shares_outstanding": 83673905, "operating_cash_flow": -10222000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -27440000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": 0, "share_repurchases": null, "shares_issued": 21675000, "net_debt_issued": 14786000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": -37662000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "-16537000", "netIncome": "-68509000", "grossProfit": "-22753000", "totalRevenue": "109887000", "costOfRevenue": "132640000", "interestExpense": "13143000", "operatingIncome": "-46064000", "fiscalDateEnding": "2025-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "21995000" }, "balance": { "totalDebt": "107066000", "totalAssets": "318755000", "longTermDebt": null, "shortTermDebt": null, "preferredStock": null, "fiscalDateEnding": "2025-12-31", "minorityInterest": "6181000", "totalLiabilities": null, "sharesOutstanding": "83673905", "totalCurrentAssets": "78050000", "totalShareholderEquity": "130355000", "totalCurrentLiabilities": "153933000", "propertyPlantEquipmentNet": "191867000", "cashAndShortTermInvestments": "9716000" }, "cashflow": { "freeCashFlow": "-37662000", "dividendsPaid": "0", "issuanceOfDebt": "107015000", "issuanceOfStock": "21675000", "repaymentOfDebt": "-92229000", "fiscalDateEnding": "2025-12-31", "operatingCashflow": "-10222000", "repurchaseOfStock": null, "capitalExpenditures": "-27440000" } } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "CAD", "fetched_at": "2026-06-07T19:50:04.844908+00:00", "is_restated": false, "income_statement": { "revenue": 124920000, "cost_of_revenue": 145818000, "gross_profit": -20898000, "ebit": -46280000, "ebitda": -33110000, "pretax_income": null, "tax_provision": null, "net_income": -49828000, "net_income_to_common": -49828000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 22106000, "total_current_assets": 93287000, "total_assets": 318668000, "short_term_debt": null, "long_term_debt": 17500000, "total_debt": 92280000, "total_liabilities": null, "total_equity": 164818000, "shares_outstanding": 64112297, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 11159000, "capital_expenditure": -42226000, "free_cash_flow": -31067000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": 0, "net_debt_issued": 16680000 }, "complete_fields": { "id": 422547, "ticker_id": 36146, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "CAD", "fetched_at": "2026-06-07T19:50:04.844908+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "-33110000", "netIncome": "-49828000", "grossProfit": "-20898000", "totalRevenue": "124920000", "costOfRevenue": "145818000", "interestExpense": "9460000", "operatingIncome": "-46280000", "fiscalDateEnding": "2024-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "28675000" }, "balance": { "totalDebt": "92280000", "totalAssets": "318668000", "longTermDebt": "17500000", "shortTermDebt": null, "preferredStock": null, "fiscalDateEnding": "2024-12-31", "minorityInterest": "6410000", "totalLiabilities": null, "sharesOutstanding": "64112297", "totalCurrentAssets": "93287000", "totalShareholderEquity": "164818000", "totalCurrentLiabilities": "114259000", "propertyPlantEquipmentNet": "170756000", "cashAndShortTermInvestments": "22106000" }, "cashflow": { "freeCashFlow": "-31067000", "dividendsPaid": "0", "issuanceOfDebt": "44355000", "issuanceOfStock": "0", "repaymentOfDebt": "-27675000", "fiscalDateEnding": "2024-12-31", "operatingCashflow": "11159000", "repurchaseOfStock": null, "capitalExpenditures": "-42226000" } }, "revenue": 124920000, "cost_of_revenue": 145818000, "gross_profit": -20898000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -46280000, "depreciation_amortisation": 28675000, "ebitda": -33110000, "interest_expense": 9460000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": -49828000, "net_income_continuing_ops": null, "net_income_to_common": -49828000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 22106000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 93287000, "net_ppe": 170756000, "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": 318668000, "short_term_debt": null, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 114259000, "long_term_debt": 17500000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 92280000, "preferred_stock": null, "minority_interest": 6410000, "retained_earnings": null, "total_equity": 164818000, "shares_outstanding": 64112297, "operating_cash_flow": 11159000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -42226000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": 0, "share_repurchases": null, "shares_issued": 0, "net_debt_issued": 16680000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": -31067000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "-33110000", "netIncome": "-49828000", "grossProfit": "-20898000", "totalRevenue": "124920000", "costOfRevenue": "145818000", "interestExpense": "9460000", "operatingIncome": "-46280000", "fiscalDateEnding": "2024-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "28675000" }, "balance": { "totalDebt": "92280000", "totalAssets": "318668000", "longTermDebt": "17500000", "shortTermDebt": null, "preferredStock": null, "fiscalDateEnding": "2024-12-31", "minorityInterest": "6410000", "totalLiabilities": null, "sharesOutstanding": "64112297", "totalCurrentAssets": "93287000", "totalShareholderEquity": "164818000", "totalCurrentLiabilities": "114259000", "propertyPlantEquipmentNet": "170756000", "cashAndShortTermInvestments": "22106000" }, "cashflow": { "freeCashFlow": "-31067000", "dividendsPaid": "0", "issuanceOfDebt": "44355000", "issuanceOfStock": "0", "repaymentOfDebt": "-27675000", "fiscalDateEnding": "2024-12-31", "operatingCashflow": "11159000", "repurchaseOfStock": null, "capitalExpenditures": "-42226000" } } }, { "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "CAD", "fetched_at": "2026-06-07T19:50:04.844908+00:00", "is_restated": false, "income_statement": { "revenue": 198684000, "cost_of_revenue": 174758000, "gross_profit": 23926000, "ebit": -16277000, "ebitda": 3824000, "pretax_income": null, "tax_provision": null, "net_income": -30343000, "net_income_to_common": -30343000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 42714000, "total_current_assets": 137123000, "total_assets": 381621000, "short_term_debt": null, "long_term_debt": 75000000, "total_debt": 76525000, "total_liabilities": null, "total_equity": 248652000, "shares_outstanding": 64051362, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 21197000, "capital_expenditure": -53703000, "free_cash_flow": -32506000, "dividends_paid": 0, "share_repurchases": 0, "shares_issued": 0, "net_debt_issued": 34420000 }, "complete_fields": { "id": 422549, "ticker_id": 36146, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "CAD", "fetched_at": "2026-06-07T19:50:04.844908+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "3824000", "netIncome": "-30343000", "grossProfit": "23926000", "totalRevenue": "198684000", "costOfRevenue": "174758000", "interestExpense": "9630000", "operatingIncome": "-16277000", "fiscalDateEnding": "2023-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "29250000" }, "balance": { "totalDebt": "76525000", "totalAssets": "381621000", "longTermDebt": "75000000", "shortTermDebt": null, "preferredStock": null, "fiscalDateEnding": "2023-12-31", "minorityInterest": "7147000", "totalLiabilities": null, "sharesOutstanding": "64051362", "totalCurrentAssets": "137123000", "totalShareholderEquity": "248652000", "totalCurrentLiabilities": "42455000", "propertyPlantEquipmentNet": "212176000", "cashAndShortTermInvestments": "42714000" }, "cashflow": { "freeCashFlow": "-32506000", "dividendsPaid": "0", "issuanceOfDebt": "70000000", "issuanceOfStock": "0", "repaymentOfDebt": "-35580000", "fiscalDateEnding": "2023-12-31", "operatingCashflow": "21197000", "repurchaseOfStock": "0", "capitalExpenditures": "-53703000" } }, "revenue": 198684000, "cost_of_revenue": 174758000, "gross_profit": 23926000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -16277000, "depreciation_amortisation": 29250000, "ebitda": 3824000, "interest_expense": 9630000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": -30343000, "net_income_continuing_ops": null, "net_income_to_common": -30343000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 42714000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 137123000, "net_ppe": 212176000, "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": 381621000, "short_term_debt": null, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 42455000, "long_term_debt": 75000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 76525000, "preferred_stock": null, "minority_interest": 7147000, "retained_earnings": null, "total_equity": 248652000, "shares_outstanding": 64051362, "operating_cash_flow": 21197000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -53703000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": 0, "share_repurchases": 0, "shares_issued": 0, "net_debt_issued": 34420000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": -32506000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "3824000", "netIncome": "-30343000", "grossProfit": "23926000", "totalRevenue": "198684000", "costOfRevenue": "174758000", "interestExpense": "9630000", "operatingIncome": "-16277000", "fiscalDateEnding": "2023-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "29250000" }, "balance": { "totalDebt": "76525000", "totalAssets": "381621000", "longTermDebt": "75000000", "shortTermDebt": null, "preferredStock": null, "fiscalDateEnding": "2023-12-31", "minorityInterest": "7147000", "totalLiabilities": null, "sharesOutstanding": "64051362", "totalCurrentAssets": "137123000", "totalShareholderEquity": "248652000", "totalCurrentLiabilities": "42455000", "propertyPlantEquipmentNet": "212176000", "cashAndShortTermInvestments": "42714000" }, "cashflow": { "freeCashFlow": "-32506000", "dividendsPaid": "0", "issuanceOfDebt": "70000000", "issuanceOfStock": "0", "repaymentOfDebt": "-35580000", "fiscalDateEnding": "2023-12-31", "operatingCashflow": "21197000", "repurchaseOfStock": "0", "capitalExpenditures": "-53703000" } } }, { "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "CAD", "fetched_at": "2026-06-07T19:50:04.844908+00:00", "is_restated": false, "income_statement": { "revenue": 229251000, "cost_of_revenue": 169719000, "gross_profit": 59532000, "ebit": 15687000, "ebitda": 28963000, "pretax_income": null, "tax_provision": null, "net_income": -1451000, "net_income_to_common": -1451000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 54471000, "total_current_assets": 154144000, "total_assets": 355750000, "short_term_debt": 4000000, "long_term_debt": 36000000, "total_debt": 42054000, "total_liabilities": null, "total_equity": 265392000, "shares_outstanding": 64004956, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 3460000, "capital_expenditure": -45637000, "free_cash_flow": -42177000, "dividends_paid": 0, "share_repurchases": -6088000, "shares_issued": 277000, "net_debt_issued": 24431000 }, "complete_fields": { "id": 422550, "ticker_id": 36146, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "CAD", "fetched_at": "2026-06-07T19:50:04.844908+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "28963000", "netIncome": "-1451000", "grossProfit": "59532000", "totalRevenue": "229251000", "costOfRevenue": "169719000", "interestExpense": "1646000", "operatingIncome": "15687000", "fiscalDateEnding": "2022-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "23278000" }, "balance": { "totalDebt": "42054000", "totalAssets": "355750000", "longTermDebt": "36000000", "shortTermDebt": "4000000", "preferredStock": null, "fiscalDateEnding": "2022-12-31", "minorityInterest": "9162000", "totalLiabilities": null, "sharesOutstanding": "64004956", "totalCurrentAssets": "154144000", "totalShareholderEquity": "265392000", "totalCurrentLiabilities": "38973000", "propertyPlantEquipmentNet": "175237000", "cashAndShortTermInvestments": "54471000" }, "cashflow": { "freeCashFlow": "-42177000", "dividendsPaid": "0", "issuanceOfDebt": "55000000", "issuanceOfStock": "277000", "repaymentOfDebt": "-30569000", "fiscalDateEnding": "2022-12-31", "operatingCashflow": "3460000", "repurchaseOfStock": "-6088000", "capitalExpenditures": "-45637000" } }, "revenue": 229251000, "cost_of_revenue": 169719000, "gross_profit": 59532000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 15687000, "depreciation_amortisation": 23278000, "ebitda": 28963000, "interest_expense": 1646000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": -1451000, "net_income_continuing_ops": null, "net_income_to_common": -1451000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 54471000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 154144000, "net_ppe": 175237000, "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": 355750000, "short_term_debt": 4000000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 38973000, "long_term_debt": 36000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 42054000, "preferred_stock": null, "minority_interest": 9162000, "retained_earnings": null, "total_equity": 265392000, "shares_outstanding": 64004956, "operating_cash_flow": 3460000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -45637000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": 0, "share_repurchases": -6088000, "shares_issued": 277000, "net_debt_issued": 24431000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": -42177000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "28963000", "netIncome": "-1451000", "grossProfit": "59532000", "totalRevenue": "229251000", "costOfRevenue": "169719000", "interestExpense": "1646000", "operatingIncome": "15687000", "fiscalDateEnding": "2022-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "23278000" }, "balance": { "totalDebt": "42054000", "totalAssets": "355750000", "longTermDebt": "36000000", "shortTermDebt": "4000000", "preferredStock": null, "fiscalDateEnding": "2022-12-31", "minorityInterest": "9162000", "totalLiabilities": null, "sharesOutstanding": "64004956", "totalCurrentAssets": "154144000", "totalShareholderEquity": "265392000", "totalCurrentLiabilities": "38973000", "propertyPlantEquipmentNet": "175237000", "cashAndShortTermInvestments": "54471000" }, "cashflow": { "freeCashFlow": "-42177000", "dividendsPaid": "0", "issuanceOfDebt": "55000000", "issuanceOfStock": "277000", "repaymentOfDebt": "-30569000", "fiscalDateEnding": "2022-12-31", "operatingCashflow": "3460000", "repurchaseOfStock": "-6088000", "capitalExpenditures": "-45637000" } } }, { "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "CAD", "fetched_at": "2026-06-07T19:50:04.844908+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": 15000000, "long_term_debt": null, "total_debt": 15000000, "total_liabilities": null, "total_equity": null, "shares_outstanding": null, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": null, "capital_expenditure": null, "free_cash_flow": null, "dividends_paid": null, "share_repurchases": 0, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 422551, "ticker_id": 36146, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "CAD", "fetched_at": "2026-06-07T19:50:04.844908+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": null, "netIncome": null, "grossProfit": null, "totalRevenue": null, "costOfRevenue": null, "interestExpense": null, "operatingIncome": null, "fiscalDateEnding": "2021-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": null }, "balance": { "totalDebt": null, "totalAssets": null, "longTermDebt": null, "shortTermDebt": "15000000", "preferredStock": null, "fiscalDateEnding": "2021-12-31", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": null, "totalCurrentAssets": null, "totalShareholderEquity": null, "totalCurrentLiabilities": null, "propertyPlantEquipmentNet": null, "cashAndShortTermInvestments": null }, "cashflow": { "freeCashFlow": null, "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": null, "fiscalDateEnding": "2021-12-31", "operatingCashflow": null, "repurchaseOfStock": "0", "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": 15000000, "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": 15000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": null, "shares_outstanding": null, "operating_cash_flow": null, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": null, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": 0, "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": null, "shortTermDebt": "15000000", "preferredStock": null, "fiscalDateEnding": "2021-12-31", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": null, "totalCurrentAssets": null, "totalShareholderEquity": null, "totalCurrentLiabilities": null, "propertyPlantEquipmentNet": null, "cashAndShortTermInvestments": null }, "cashflow": { "freeCashFlow": null, "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": null, "fiscalDateEnding": "2021-12-31", "operatingCashflow": null, "repurchaseOfStock": "0", "capitalExpenditures": null } } } ], "quarterly": [ { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider": "yFinance", "currency_reported": "CAD", "fetched_at": "2026-06-07T19:50:04.844908+00:00", "is_restated": false, "income_statement": { "revenue": 27529000, "cost_of_revenue": 34494000, "gross_profit": -6965000, "ebit": -11724000, "ebitda": 6059000, "pretax_income": null, "tax_provision": null, "net_income": -6291000, "net_income_to_common": -6291000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 11204000, "total_current_assets": 88695000, "total_assets": 343841000, "short_term_debt": 108367000, "long_term_debt": null, "total_debt": 108367000, "total_liabilities": null, "total_equity": 147817000, "shares_outstanding": 97739000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -9952000, "capital_expenditure": -6615000, "free_cash_flow": -16567000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": 19266000, "net_debt_issued": 1300000 }, "complete_fields": { "id": 422540, "ticker_id": 36146, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 2, "currency_reported": "CAD", "fetched_at": "2026-06-07T19:50:04.844908+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "6059000", "netIncome": "-6291000", "grossProfit": "-6965000", "totalRevenue": "27529000", "costOfRevenue": "34494000", "interestExpense": "3506000", "operatingIncome": "-11724000", "fiscalDateEnding": "2026-03-31", "researchAndDevelopment": null, "depreciationAndAmortization": "7134000" }, "balance": { "totalDebt": "108367000", "totalAssets": "343841000", "longTermDebt": null, "shortTermDebt": "108367000", "preferredStock": null, "fiscalDateEnding": "2026-03-31", "minorityInterest": "7742000", "totalLiabilities": null, "sharesOutstanding": "97739000", "totalCurrentAssets": "88695000", "totalShareholderEquity": "147817000", "totalCurrentLiabilities": "161587000", "propertyPlantEquipmentNet": "199642000", "cashAndShortTermInvestments": "11204000" }, "cashflow": { "freeCashFlow": "-16567000", "dividendsPaid": "0", "issuanceOfDebt": "39387000", "issuanceOfStock": "19266000", "repaymentOfDebt": "-38087000", "fiscalDateEnding": "2026-03-31", "operatingCashflow": "-9952000", "repurchaseOfStock": null, "capitalExpenditures": "-6615000" } }, "revenue": 27529000, "cost_of_revenue": 34494000, "gross_profit": -6965000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -11724000, "depreciation_amortisation": 7134000, "ebitda": 6059000, "interest_expense": 3506000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": -6291000, "net_income_continuing_ops": null, "net_income_to_common": -6291000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 11204000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 88695000, "net_ppe": 199642000, "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": 343841000, "short_term_debt": 108367000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 161587000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 108367000, "preferred_stock": null, "minority_interest": 7742000, "retained_earnings": null, "total_equity": 147817000, "shares_outstanding": 97739000, "operating_cash_flow": -9952000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -6615000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": 0, "share_repurchases": null, "shares_issued": 19266000, "net_debt_issued": 1300000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": -16567000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "6059000", "netIncome": "-6291000", "grossProfit": "-6965000", "totalRevenue": "27529000", "costOfRevenue": "34494000", "interestExpense": "3506000", "operatingIncome": "-11724000", "fiscalDateEnding": "2026-03-31", "researchAndDevelopment": null, "depreciationAndAmortization": "7134000" }, "balance": { "totalDebt": "108367000", "totalAssets": "343841000", "longTermDebt": null, "shortTermDebt": "108367000", "preferredStock": null, "fiscalDateEnding": "2026-03-31", "minorityInterest": "7742000", "totalLiabilities": null, "sharesOutstanding": "97739000", "totalCurrentAssets": "88695000", "totalShareholderEquity": "147817000", "totalCurrentLiabilities": "161587000", "propertyPlantEquipmentNet": "199642000", "cashAndShortTermInvestments": "11204000" }, "cashflow": { "freeCashFlow": "-16567000", "dividendsPaid": "0", "issuanceOfDebt": "39387000", "issuanceOfStock": "19266000", "repaymentOfDebt": "-38087000", "fiscalDateEnding": "2026-03-31", "operatingCashflow": "-9952000", "repurchaseOfStock": null, "capitalExpenditures": "-6615000" } } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider": "yFinance", "currency_reported": "CAD", "fetched_at": "2026-06-07T19:50:04.844908+00:00", "is_restated": false, "income_statement": { "revenue": 22271000, "cost_of_revenue": 25792000, "gross_profit": -3521000, "ebit": -13052000, "ebitda": -11433000, "pretax_income": null, "tax_provision": null, "net_income": -17280000, "net_income_to_common": -17280000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 9716000, "total_current_assets": 78050000, "total_assets": 318755000, "short_term_debt": null, "long_term_debt": null, "total_debt": 107066000, "total_liabilities": null, "total_equity": 130355000, "shares_outstanding": 83673905, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -12526000, "capital_expenditure": -1845000, "free_cash_flow": -14371000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 1060000 }, "complete_fields": { "id": 422541, "ticker_id": 36146, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 2, "currency_reported": "CAD", "fetched_at": "2026-06-07T19:50:04.844908+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "-11433000", "netIncome": "-17280000", "grossProfit": "-3521000", "totalRevenue": "22271000", "costOfRevenue": "25792000", "interestExpense": "3957000", "operatingIncome": "-13052000", "fiscalDateEnding": "2025-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "6699000" }, "balance": { "totalDebt": "107066000", "totalAssets": "318755000", "longTermDebt": null, "shortTermDebt": null, "preferredStock": null, "fiscalDateEnding": "2025-12-31", "minorityInterest": "6181000", "totalLiabilities": null, "sharesOutstanding": "83673905", "totalCurrentAssets": "78050000", "totalShareholderEquity": "130355000", "totalCurrentLiabilities": "153933000", "propertyPlantEquipmentNet": "191867000", "cashAndShortTermInvestments": "9716000" }, "cashflow": { "freeCashFlow": "-14371000", "dividendsPaid": "0", "issuanceOfDebt": "50026000", "issuanceOfStock": null, "repaymentOfDebt": "-48966000", "fiscalDateEnding": "2025-12-31", "operatingCashflow": "-12526000", "repurchaseOfStock": null, "capitalExpenditures": "-1845000" } }, "revenue": 22271000, "cost_of_revenue": 25792000, "gross_profit": -3521000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -13052000, "depreciation_amortisation": 6699000, "ebitda": -11433000, "interest_expense": 3957000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": -17280000, "net_income_continuing_ops": null, "net_income_to_common": -17280000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 9716000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 78050000, "net_ppe": 191867000, "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": 318755000, "short_term_debt": null, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 153933000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 107066000, "preferred_stock": null, "minority_interest": 6181000, "retained_earnings": null, "total_equity": 130355000, "shares_outstanding": 83673905, "operating_cash_flow": -12526000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -1845000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 1060000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": -14371000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "-11433000", "netIncome": "-17280000", "grossProfit": "-3521000", "totalRevenue": "22271000", "costOfRevenue": "25792000", "interestExpense": "3957000", "operatingIncome": "-13052000", "fiscalDateEnding": "2025-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "6699000" }, "balance": { "totalDebt": "107066000", "totalAssets": "318755000", "longTermDebt": null, "shortTermDebt": null, "preferredStock": null, "fiscalDateEnding": "2025-12-31", "minorityInterest": "6181000", "totalLiabilities": null, "sharesOutstanding": "83673905", "totalCurrentAssets": "78050000", "totalShareholderEquity": "130355000", "totalCurrentLiabilities": "153933000", "propertyPlantEquipmentNet": "191867000", "cashAndShortTermInvestments": "9716000" }, "cashflow": { "freeCashFlow": "-14371000", "dividendsPaid": "0", "issuanceOfDebt": "50026000", "issuanceOfStock": null, "repaymentOfDebt": "-48966000", "fiscalDateEnding": "2025-12-31", "operatingCashflow": "-12526000", "repurchaseOfStock": null, "capitalExpenditures": "-1845000" } } }, { "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider": "yFinance", "currency_reported": "CAD", "fetched_at": "2026-06-07T19:50:04.844908+00:00", "is_restated": false, "income_statement": { "revenue": 33264000, "cost_of_revenue": 34314000, "gross_profit": -1050000, "ebit": -6013000, "ebitda": -1036000, "pretax_income": null, "tax_provision": null, "net_income": -36555000, "net_income_to_common": -36555000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 7847000, "total_current_assets": 77746000, "total_assets": 322307000, "short_term_debt": null, "long_term_debt": 10000000, "total_debt": 106005000, "total_liabilities": null, "total_equity": 130221000, "shares_outstanding": 64132680, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 1151000, "capital_expenditure": -8285000, "free_cash_flow": -7134000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 10933000 }, "complete_fields": { "id": 422543, "ticker_id": 36146, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 2, "currency_reported": "CAD", "fetched_at": "2026-06-07T19:50:04.844908+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "-1036000", "netIncome": "-36555000", "grossProfit": "-1050000", "totalRevenue": "33264000", "costOfRevenue": "34314000", "interestExpense": "4084000", "operatingIncome": "-6013000", "fiscalDateEnding": "2025-09-30", "researchAndDevelopment": null, "depreciationAndAmortization": "5306000" }, "balance": { "totalDebt": "106005000", "totalAssets": "322307000", "longTermDebt": "10000000", "shortTermDebt": null, "preferredStock": null, "fiscalDateEnding": "2025-09-30", "minorityInterest": "6066000", "totalLiabilities": null, "sharesOutstanding": "64132680", "totalCurrentAssets": "77746000", "totalShareholderEquity": "130221000", "totalCurrentLiabilities": "156651000", "propertyPlantEquipmentNet": "202866000", "cashAndShortTermInvestments": "7847000" }, "cashflow": { "freeCashFlow": "-7134000", "dividendsPaid": "0", "issuanceOfDebt": "26811000", "issuanceOfStock": null, "repaymentOfDebt": "-15878000", "fiscalDateEnding": "2025-09-30", "operatingCashflow": "1151000", "repurchaseOfStock": null, "capitalExpenditures": "-8285000" } }, "revenue": 33264000, "cost_of_revenue": 34314000, "gross_profit": -1050000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -6013000, "depreciation_amortisation": 5306000, "ebitda": -1036000, "interest_expense": 4084000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": -36555000, "net_income_continuing_ops": null, "net_income_to_common": -36555000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 7847000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 77746000, "net_ppe": 202866000, "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": 322307000, "short_term_debt": null, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 156651000, "long_term_debt": 10000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 106005000, "preferred_stock": null, "minority_interest": 6066000, "retained_earnings": null, "total_equity": 130221000, "shares_outstanding": 64132680, "operating_cash_flow": 1151000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -8285000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 10933000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": -7134000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "-1036000", "netIncome": "-36555000", "grossProfit": "-1050000", "totalRevenue": "33264000", "costOfRevenue": "34314000", "interestExpense": "4084000", "operatingIncome": "-6013000", "fiscalDateEnding": "2025-09-30", "researchAndDevelopment": null, "depreciationAndAmortization": "5306000" }, "balance": { "totalDebt": "106005000", "totalAssets": "322307000", "longTermDebt": "10000000", "shortTermDebt": null, "preferredStock": null, "fiscalDateEnding": "2025-09-30", "minorityInterest": "6066000", "totalLiabilities": null, "sharesOutstanding": "64132680", "totalCurrentAssets": "77746000", "totalShareholderEquity": "130221000", "totalCurrentLiabilities": "156651000", "propertyPlantEquipmentNet": "202866000", "cashAndShortTermInvestments": "7847000" }, "cashflow": { "freeCashFlow": "-7134000", "dividendsPaid": "0", "issuanceOfDebt": "26811000", "issuanceOfStock": null, "repaymentOfDebt": "-15878000", "fiscalDateEnding": "2025-09-30", "operatingCashflow": "1151000", "repurchaseOfStock": null, "capitalExpenditures": "-8285000" } } }, { "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider": "yFinance", "currency_reported": "CAD", "fetched_at": "2026-06-07T19:50:04.844908+00:00", "is_restated": false, "income_statement": { "revenue": 26117000, "cost_of_revenue": 30057000, "gross_profit": -3940000, "ebit": -7477000, "ebitda": -81000, "pretax_income": null, "tax_provision": null, "net_income": -5673000, "net_income_to_common": -5673000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 5616000, "total_current_assets": 71835000, "total_assets": 340479000, "short_term_debt": null, "long_term_debt": 13750000, "total_debt": 95073000, "total_liabilities": null, "total_equity": 163215000, "shares_outstanding": 64128000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 6765000, "capital_expenditure": -8625000, "free_cash_flow": -1860000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 2958000 }, "complete_fields": { "id": 422544, "ticker_id": 36146, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 2, "currency_reported": "CAD", "fetched_at": "2026-06-07T19:50:04.844908+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "-81000", "netIncome": "-5673000", "grossProfit": "-3940000", "totalRevenue": "26117000", "costOfRevenue": "30057000", "interestExpense": "2951000", "operatingIncome": "-7477000", "fiscalDateEnding": "2025-06-30", "researchAndDevelopment": null, "depreciationAndAmortization": "4307000" }, "balance": { "totalDebt": "95073000", "totalAssets": "340479000", "longTermDebt": "13750000", "shortTermDebt": null, "preferredStock": null, "fiscalDateEnding": "2025-06-30", "minorityInterest": "6127000", "totalLiabilities": null, "sharesOutstanding": "64128000", "totalCurrentAssets": "71835000", "totalShareholderEquity": "163215000", "totalCurrentLiabilities": "141233000", "propertyPlantEquipmentNet": "199151000", "cashAndShortTermInvestments": "5616000" }, "cashflow": { "freeCashFlow": "-1860000", "dividendsPaid": "0", "issuanceOfDebt": "16285000", "issuanceOfStock": null, "repaymentOfDebt": "-13327000", "fiscalDateEnding": "2025-06-30", "operatingCashflow": "6765000", "repurchaseOfStock": null, "capitalExpenditures": "-8625000" } }, "revenue": 26117000, "cost_of_revenue": 30057000, "gross_profit": -3940000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -7477000, "depreciation_amortisation": 4307000, "ebitda": -81000, "interest_expense": 2951000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": -5673000, "net_income_continuing_ops": null, "net_income_to_common": -5673000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 5616000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 71835000, "net_ppe": 199151000, "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": 340479000, "short_term_debt": null, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 141233000, "long_term_debt": 13750000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 95073000, "preferred_stock": null, "minority_interest": 6127000, "retained_earnings": null, "total_equity": 163215000, "shares_outstanding": 64128000, "operating_cash_flow": 6765000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -8625000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 2958000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": -1860000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "-81000", "netIncome": "-5673000", "grossProfit": "-3940000", "totalRevenue": "26117000", "costOfRevenue": "30057000", "interestExpense": "2951000", "operatingIncome": "-7477000", "fiscalDateEnding": "2025-06-30", "researchAndDevelopment": null, "depreciationAndAmortization": "4307000" }, "balance": { "totalDebt": "95073000", "totalAssets": "340479000", "longTermDebt": "13750000", "shortTermDebt": null, "preferredStock": null, "fiscalDateEnding": "2025-06-30", "minorityInterest": "6127000", "totalLiabilities": null, "sharesOutstanding": "64128000", "totalCurrentAssets": "71835000", "totalShareholderEquity": "163215000", "totalCurrentLiabilities": "141233000", "propertyPlantEquipmentNet": "199151000", "cashAndShortTermInvestments": "5616000" }, "cashflow": { "freeCashFlow": "-1860000", "dividendsPaid": "0", "issuanceOfDebt": "16285000", "issuanceOfStock": null, "repaymentOfDebt": "-13327000", "fiscalDateEnding": "2025-06-30", "operatingCashflow": "6765000", "repurchaseOfStock": null, "capitalExpenditures": "-8625000" } } }, { "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider": "yFinance", "currency_reported": "CAD", "fetched_at": "2026-06-07T19:50:04.844908+00:00", "is_restated": false, "income_statement": { "revenue": 28235000, "cost_of_revenue": 42477000, "gross_profit": -14242000, "ebit": -19522000, "ebitda": -3987000, "pretax_income": null, "tax_provision": null, "net_income": -9001000, "net_income_to_common": -9001000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 8445000, "total_current_assets": 69613000, "total_assets": 324250000, "short_term_debt": null, "long_term_debt": 13750000, "total_debt": 92115000, "total_liabilities": null, "total_equity": 164131000, "shares_outstanding": 64112297, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -5612000, "capital_expenditure": -8685000, "free_cash_flow": -14297000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": 0, "net_debt_issued": -165000 }, "complete_fields": { "id": 422545, "ticker_id": 36146, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 2, "currency_reported": "CAD", "fetched_at": "2026-06-07T19:50:04.844908+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "-3987000", "netIncome": "-9001000", "grossProfit": "-14242000", "totalRevenue": "28235000", "costOfRevenue": "42477000", "interestExpense": "2151000", "operatingIncome": "-19522000", "fiscalDateEnding": "2025-03-31", "researchAndDevelopment": null, "depreciationAndAmortization": "5683000" }, "balance": { "totalDebt": "92115000", "totalAssets": "324250000", "longTermDebt": "13750000", "shortTermDebt": null, "preferredStock": null, "fiscalDateEnding": "2025-03-31", "minorityInterest": "6206000", "totalLiabilities": null, "sharesOutstanding": "64112297", "totalCurrentAssets": "69613000", "totalShareholderEquity": "164131000", "totalCurrentLiabilities": "124350000", "propertyPlantEquipmentNet": "186323000", "cashAndShortTermInvestments": "8445000" }, "cashflow": { "freeCashFlow": "-14297000", "dividendsPaid": "0", "issuanceOfDebt": "13893000", "issuanceOfStock": "0", "repaymentOfDebt": "-14058000", "fiscalDateEnding": "2025-03-31", "operatingCashflow": "-5612000", "repurchaseOfStock": null, "capitalExpenditures": "-8685000" } }, "revenue": 28235000, "cost_of_revenue": 42477000, "gross_profit": -14242000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -19522000, "depreciation_amortisation": 5683000, "ebitda": -3987000, "interest_expense": 2151000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": -9001000, "net_income_continuing_ops": null, "net_income_to_common": -9001000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 8445000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 69613000, "net_ppe": 186323000, "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": 324250000, "short_term_debt": null, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 124350000, "long_term_debt": 13750000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 92115000, "preferred_stock": null, "minority_interest": 6206000, "retained_earnings": null, "total_equity": 164131000, "shares_outstanding": 64112297, "operating_cash_flow": -5612000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -8685000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": 0, "share_repurchases": null, "shares_issued": 0, "net_debt_issued": -165000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": -14297000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "-3987000", "netIncome": "-9001000", "grossProfit": "-14242000", "totalRevenue": "28235000", "costOfRevenue": "42477000", "interestExpense": "2151000", "operatingIncome": "-19522000", "fiscalDateEnding": "2025-03-31", "researchAndDevelopment": null, "depreciationAndAmortization": "5683000" }, "balance": { "totalDebt": "92115000", "totalAssets": "324250000", "longTermDebt": "13750000", "shortTermDebt": null, "preferredStock": null, "fiscalDateEnding": "2025-03-31", "minorityInterest": "6206000", "totalLiabilities": null, "sharesOutstanding": "64112297", "totalCurrentAssets": "69613000", "totalShareholderEquity": "164131000", "totalCurrentLiabilities": "124350000", "propertyPlantEquipmentNet": "186323000", "cashAndShortTermInvestments": "8445000" }, "cashflow": { "freeCashFlow": "-14297000", "dividendsPaid": "0", "issuanceOfDebt": "13893000", "issuanceOfStock": "0", "repaymentOfDebt": "-14058000", "fiscalDateEnding": "2025-03-31", "operatingCashflow": "-5612000", "repurchaseOfStock": null, "capitalExpenditures": "-8685000" } } }, { "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider": "yFinance", "currency_reported": "CAD", "fetched_at": "2026-06-07T19:50:04.844908+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": 17500000, "total_debt": 17500000, "total_liabilities": null, "total_equity": null, "shares_outstanding": null, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": null, "capital_expenditure": null, "free_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 422546, "ticker_id": 36146, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 2, "currency_reported": "CAD", "fetched_at": "2026-06-07T19:50:04.844908+00:00", "is_restated": false, "raw_data": { "balance": { "totalDebt": null, "totalAssets": null, "longTermDebt": "17500000", "shortTermDebt": null, "preferredStock": null, "fiscalDateEnding": "2024-12-31", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": null, "totalCurrentAssets": null, "totalShareholderEquity": null, "totalCurrentLiabilities": null, "propertyPlantEquipmentNet": null, "cashAndShortTermInvestments": null }, "cashflow": { "freeCashFlow": null, "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": null, "fiscalDateEnding": "2024-12-31", "operatingCashflow": null, "repurchaseOfStock": 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": 17500000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 17500000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": null, "shares_outstanding": null, "operating_cash_flow": null, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": null, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": null, "net_change_in_cash": null }, "raw_data": { "balance": { "totalDebt": null, "totalAssets": null, "longTermDebt": "17500000", "shortTermDebt": null, "preferredStock": null, "fiscalDateEnding": "2024-12-31", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": null, "totalCurrentAssets": null, "totalShareholderEquity": null, "totalCurrentLiabilities": null, "propertyPlantEquipmentNet": null, "cashAndShortTermInvestments": null }, "cashflow": { "freeCashFlow": null, "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": null, "fiscalDateEnding": "2024-12-31", "operatingCashflow": null, "repurchaseOfStock": null, "capitalExpenditures": null } } }, { "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider": "yFinance", "currency_reported": "CAD", "fetched_at": "2026-06-07T19:50:04.844908+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": 26204000, "long_term_debt": 67500000, "total_debt": 93704000, "total_liabilities": null, "total_equity": null, "shares_outstanding": null, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": null, "capital_expenditure": null, "free_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 422548, "ticker_id": 36146, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 2, "currency_reported": "CAD", "fetched_at": "2026-06-07T19:50:04.844908+00:00", "is_restated": false, "raw_data": { "balance": { "totalDebt": null, "totalAssets": null, "longTermDebt": "67500000", "shortTermDebt": "26204000", "preferredStock": null, "fiscalDateEnding": "2024-09-30", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": null, "totalCurrentAssets": null, "totalShareholderEquity": null, "totalCurrentLiabilities": null, "propertyPlantEquipmentNet": null, "cashAndShortTermInvestments": null }, "cashflow": { "freeCashFlow": null, "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": null, "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": 26204000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": null, "long_term_debt": 67500000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 93704000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": null, "shares_outstanding": null, "operating_cash_flow": null, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": null, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": null, "net_change_in_cash": null }, "raw_data": { "balance": { "totalDebt": null, "totalAssets": null, "longTermDebt": "67500000", "shortTermDebt": "26204000", "preferredStock": null, "fiscalDateEnding": "2024-09-30", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": null, "totalCurrentAssets": null, "totalShareholderEquity": null, "totalCurrentLiabilities": null, "propertyPlantEquipmentNet": null, "cashAndShortTermInvestments": null }, "cashflow": { "freeCashFlow": null, "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": null, "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": 7, "latest_factor_week": "2026-06-07", "latest_financials_period_end": "2025-12-31" }, "schema": { "snapshot_field_groups": { "identity": [ "week_end_date", "source_primary", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id" ], "size": [ "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd" ], "valuation": [ "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "price_to_sales", "price_to_book", "price_to_cashflow", "ebitda_to_ev", "sales_yield" ], "yield": [ "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield" ], "quality": [ "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "gross_profit_to_assets", "external_financing" ], "leverage_and_risk": [ "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "risk_adjusted_momentum" ], "growth": [ "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "revenue_growth", "earnings_growth" ], "momentum": [ "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "momentum_6m", "momentum_12m", "momentum_12_1", "distance_from_52w_high", "distance_from_52w_low", "relative_strength" ], "raw_ttm": [ "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share" ], "ranks": [ "universe_ticker_count", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength" ], "composites": [ "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "quality_value_composite", "os_score", "value_percentile", "quality_percentile", "momentum_percentile", "factor_coverage", "signal_confidence", "os_score_delta" ], "strategy_ranks": [ "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core", "trending_value_rank", "veiled_value", "earnings_consistent_5y" ] }, "financial_field_groups": { "income_statement": [ "revenue", "cost_of_revenue", "gross_profit", "ebit", "ebitda", "pretax_income", "tax_provision", "net_income", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted" ], "balance_sheet": [ "cash_and_equivalents", "total_current_assets", "total_assets", "short_term_debt", "long_term_debt", "total_debt", "total_liabilities", "total_equity", "shares_outstanding", "goodwill_and_intangibles" ], "cash_flow": [ "operating_cash_flow", "capital_expenditure", "free_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued" ] }, "complete_model_fields": { "ticker": [ "id", "uuid", "symbol", "name", "asset_type", "market_cap", "stock_exchange", "industry", "sector", "description", "currency", "is_active" ], "exchange": [ "id", "name", "symbol", "country_code", "currency", "benchmark", "data_symbol", "ticker_suffix", "update_provider", "update_group", "update_order", "update_enabled", "is_active" ], "factor_snapshot": [ "id", "ticker", "universe", "week_end_date", "source_primary", "source_gaps", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "missing_fields", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id", "os_score_delta", "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd", "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield", "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "distance_from_52w_high", "distance_from_52w_low", "relative_strength", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share", "universe_ticker_count", "sector", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength", "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "factor_coverage", "signal_confidence", "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core" ], "financial_period": [ "id", "ticker", "period_end_date", "period_type", "fiscal_year", "fiscal_quarter", "provider", "currency_reported", "fetched_at", "is_restated", "raw_data", "revenue", "cost_of_revenue", "gross_profit", "research_and_development", "selling_general_admin", "other_operating_expenses", "total_operating_expenses", "ebit", "depreciation_amortisation", "ebitda", "interest_expense", "interest_income", "other_non_operating", "pretax_income", "tax_provision", "effective_tax_rate", "net_income", "net_income_continuing_ops", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted", "cash_and_equivalents", "short_term_investments", "net_receivables", "inventory", "other_current_assets", "total_current_assets", "net_ppe", "goodwill", "intangible_assets", "goodwill_and_intangibles", "long_term_investments", "other_non_current_assets", "total_non_current_assets", "total_assets", "short_term_debt", "accounts_payable", "deferred_revenue_current", "other_current_liabilities", "total_current_liabilities", "long_term_debt", "deferred_revenue_lt", "other_non_current_liabilities", "total_non_current_liabilities", "total_liabilities", "total_debt", "preferred_stock", "minority_interest", "retained_earnings", "total_equity", "shares_outstanding", "operating_cash_flow", "stock_based_compensation", "deferred_tax_cf", "change_in_working_capital", "capital_expenditure", "acquisitions", "other_investing", "investing_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued", "other_financing", "financing_cash_flow", "free_cash_flow", "net_change_in_cash" ] } } }