{ "ticker": { "uuid": "c3a8c486-1dc0-4382-95b5-7f89442d0310", "symbol": "CMG", "name": "Computer Modelling Group Ltd.", "exchange": "TOR", "exchange_name": "Toronto Stock Exchange", "country": "CA", "currency": "CAD", "sector": "Technology", "industry": "Software - Application", "page_url": "https://sharemaestro.com/factors/ticker/c3a8c486-1dc0-4382-95b5-7f89442d0310/", "api_url": "https://sharemaestro.com/factors/api/tickers/c3a8c486-1dc0-4382-95b5-7f89442d0310/" }, "latest_snapshot": { "ticker": { "uuid": "c3a8c486-1dc0-4382-95b5-7f89442d0310", "symbol": "CMG", "name": "Computer Modelling Group Ltd.", "exchange": "TOR", "exchange_name": "Toronto Stock Exchange", "country": "CA", "currency": "CAD", "sector": "Technology", "industry": "Software - Application", "page_url": "https://sharemaestro.com/factors/ticker/c3a8c486-1dc0-4382-95b5-7f89442d0310/", "api_url": "https://sharemaestro.com/factors/api/tickers/c3a8c486-1dc0-4382-95b5-7f89442d0310/" }, "week_end_date": "2026-07-19", "universe": "CAD_CA", "score": { "os": 0.75, "value": 0.72, "quality": 0.97, "momentum": 0.01, "coverage": 0.939, "confidence": 0.91, "delta": -2 }, "headline_factors": { "price": 3.76, "market_cap": 293257440, "pe_ratio": 16.8384, "earnings_yield": 0.0866, "ebitda_to_ev": 0.1167, "shareholder_yield": 0.0777, "roe": 0.2223, "piotroski_f_score": 6, "momentum_12_1": -0.4916, "volatility_252d": 0.3727 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": true, "small_cap_core": false, "veiled_value": false, "earnings_consistent_5y": true }, "factor_groups": { "valuation": { "pe_ratio": 16.8384, "ev_ebitda": 8.567, "earnings_yield": 0.0866, "fcf_yield": 0.0919, "shareholder_yield": 0.0777 }, "quality": { "roe": 0.2223, "roic": 0.208, "gross_margin": 0.8175, "fcf_margin": 0.2276, "piotroski_f_score": 6 }, "growth": { "revenue_growth_1y": -0.0252, "eps_growth_1y": -0.1822, "fcf_growth_1y": 0.0075 }, "momentum": { "price_return_12m": -0.4983, "momentum_12_1": -0.4916, "relative_strength": -0.7894 }, "scores": { "value_percentile": 0.72, "quality_percentile": 0.97, "momentum_percentile": 0.01, "growth_composite": 90, "yield_composite": 23, "overall_composite": 25, "os_score": 0.75, "factor_coverage": 0.939, "signal_confidence": 0.91 } } }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 3.76, "os": 0.76, "value": 0.73, "quality": 0.97, "momentum": 0.02, "confidence": 0.939, "coverage": 0.939, "pe_ratio": 16.8384, "earnings_yield": 0.0866, "shareholder_yield": 0.0777, "roe": 0.2223, "momentum_12_1": -0.4293 }, { "week_end_date": "2026-06-14", "price": 3.85, "os": 0.74, "value": 0.72, "quality": 0.97, "momentum": 0.02, "confidence": 0.939, "coverage": 0.939, "pe_ratio": 17.2414, "earnings_yield": 0.0847, "shareholder_yield": 0.0759, "roe": 0.2223, "momentum_12_1": -0.4573 }, { "week_end_date": "2026-06-21", "price": 3.81, "os": 0.74, "value": 0.72, "quality": 0.96, "momentum": 0.01, "confidence": 0.939, "coverage": 0.939, "pe_ratio": 17.0623, "earnings_yield": 0.0855, "shareholder_yield": 0.0767, "roe": 0.2223, "momentum_12_1": -0.4591 }, { "week_end_date": "2026-06-28", "price": 3.5, "os": 0.77, "value": 0.76, "quality": 0.97, "momentum": 0.02, "confidence": 0.939, "coverage": 0.939, "pe_ratio": 15.674, "earnings_yield": 0.0926, "shareholder_yield": 0.0835, "roe": 0.2223, "momentum_12_1": -0.4516 }, { "week_end_date": "2026-07-05", "price": 3.69, "os": 0.76, "value": 0.75, "quality": 0.97, "momentum": 0.01, "confidence": 0.931, "coverage": 0.939, "pe_ratio": 16.5249, "earnings_yield": 0.0881, "shareholder_yield": 0.0792, "roe": 0.2223, "momentum_12_1": -0.4963 }, { "week_end_date": "2026-07-12", "price": 3.93, "os": 0.73, "value": 0.71, "quality": 0.97, "momentum": 0.01, "confidence": 0.92, "coverage": 0.939, "pe_ratio": 17.5997, "earnings_yield": 0.083, "shareholder_yield": 0.0744, "roe": 0.2223, "momentum_12_1": -0.4752 }, { "week_end_date": "2026-07-19", "price": 3.76, "os": 0.75, "value": 0.72, "quality": 0.97, "momentum": 0.01, "confidence": 0.91, "coverage": 0.939, "pe_ratio": 16.8384, "earnings_yield": 0.0866, "shareholder_yield": 0.0777, "roe": 0.2223, "momentum_12_1": -0.4916 } ], "financial_periods": { "annual": [ { "period_end_date": "2026-03-31", "period_type": "annual", "fiscal_year": 2026, "fiscal_quarter": null, "currency_reported": "CAD", "is_restated": false, "income_statement": { "revenue": 126189000, "cost_of_revenue": 23031000, "gross_profit": 103158000, "ebit": 27045000, "ebitda": 36473000, "pretax_income": null, "tax_provision": null, "net_income": 17416000, "net_income_to_common": 17416000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 24100000, "total_current_assets": 64435000, "total_assets": 197306000, "short_term_debt": 320000, "long_term_debt": 7747000, "total_debt": 43272000, "total_liabilities": null, "total_equity": 78331000, "shares_outstanding": 78340000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 31269000, "capital_expenditure": -2560000, "free_cash_flow": 28709000, "dividends_paid": -6569000, "share_repurchases": -20508000, "shares_issued": 830000, "net_debt_issued": 3995000 } }, { "period_end_date": "2026-03-31", "period_type": "annual", "fiscal_year": 2026, "fiscal_quarter": null, "currency_reported": "CAD", "is_restated": false, "income_statement": { "revenue": 126189000, "cost_of_revenue": 23031000, "gross_profit": 103158000, "ebit": 27045000, "ebitda": 36473000, "pretax_income": null, "tax_provision": null, "net_income": 17416000, "net_income_to_common": 17416000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 24100000, "total_current_assets": 64435000, "total_assets": 197306000, "short_term_debt": 320000, "long_term_debt": 7747000, "total_debt": 43272000, "total_liabilities": null, "total_equity": 78331000, "shares_outstanding": 78340000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 31269000, "capital_expenditure": -2560000, "free_cash_flow": 28709000, "dividends_paid": -6569000, "share_repurchases": -20508000, "shares_issued": 830000, "net_debt_issued": 3995000 } }, { "period_end_date": "2026-03-31", "period_type": "annual", "fiscal_year": 2026, "fiscal_quarter": null, "currency_reported": "CAD", "is_restated": false, "income_statement": { "revenue": 126189000, "cost_of_revenue": 23031000, "gross_profit": 103158000, "ebit": 27045000, "ebitda": 36473000, "pretax_income": null, "tax_provision": null, "net_income": 17416000, "net_income_to_common": 17416000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 24100000, "total_current_assets": 64435000, "total_assets": 197306000, "short_term_debt": 320000, "long_term_debt": 7747000, "total_debt": 43272000, "total_liabilities": null, "total_equity": 78331000, "shares_outstanding": 78340000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 31269000, "capital_expenditure": -2560000, "free_cash_flow": 28709000, "dividends_paid": -6569000, "share_repurchases": -20508000, "shares_issued": 830000, "net_debt_issued": 3995000 } }, { "period_end_date": "2026-03-31", "period_type": "annual", "fiscal_year": 2026, "fiscal_quarter": null, "currency_reported": "CAD", "is_restated": false, "income_statement": { "revenue": 126189000, "cost_of_revenue": 23031000, "gross_profit": 103158000, "ebit": 27045000, "ebitda": 36473000, "pretax_income": null, "tax_provision": null, "net_income": 17416000, "net_income_to_common": 17416000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 24100000, "total_current_assets": 64435000, "total_assets": 197306000, "short_term_debt": 320000, "long_term_debt": 7747000, "total_debt": 43272000, "total_liabilities": null, "total_equity": 78331000, "shares_outstanding": 78340000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 31269000, "capital_expenditure": -2560000, "free_cash_flow": 28709000, "dividends_paid": -6569000, "share_repurchases": -20508000, "shares_issued": 830000, "net_debt_issued": 3995000 } }, { "period_end_date": "2026-03-31", "period_type": "annual", "fiscal_year": 2026, "fiscal_quarter": null, "currency_reported": "CAD", "is_restated": false, "income_statement": { "revenue": 126189000, "cost_of_revenue": 23031000, "gross_profit": 103158000, "ebit": 27045000, "ebitda": 36473000, "pretax_income": null, "tax_provision": null, "net_income": 17416000, "net_income_to_common": 17416000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 24100000, "total_current_assets": 64435000, "total_assets": 197306000, "short_term_debt": 320000, "long_term_debt": 7747000, "total_debt": 43272000, "total_liabilities": null, "total_equity": 78331000, "shares_outstanding": 78340000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 31269000, "capital_expenditure": -2560000, "free_cash_flow": 28709000, "dividends_paid": -6569000, "share_repurchases": -20508000, "shares_issued": 830000, "net_debt_issued": 3995000 } }, { "period_end_date": "2026-03-31", "period_type": "annual", "fiscal_year": 2026, "fiscal_quarter": null, "currency_reported": "CAD", "is_restated": false, "income_statement": { "revenue": 126189000, "cost_of_revenue": 23031000, "gross_profit": 103158000, "ebit": 27045000, "ebitda": 36473000, "pretax_income": null, "tax_provision": null, "net_income": 17416000, "net_income_to_common": 17416000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 24100000, "total_current_assets": 64435000, "total_assets": 197306000, "short_term_debt": 320000, "long_term_debt": 7747000, "total_debt": 43272000, "total_liabilities": null, "total_equity": 78331000, "shares_outstanding": 79697610, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 31269000, "capital_expenditure": -2560000, "free_cash_flow": 28709000, "dividends_paid": -6569000, "share_repurchases": -20508000, "shares_issued": 830000, "net_debt_issued": 3995000 } }, { "period_end_date": "2025-03-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "CAD", "is_restated": false, "income_statement": { "revenue": 129446000, "cost_of_revenue": 24940000, "gross_profit": 104506000, "ebit": 34148000, "ebitda": 43245000, "pretax_income": null, "tax_provision": null, "net_income": 22437000, "net_income_to_common": 22437000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 43884000, "total_current_assets": 89916000, "total_assets": 204756000, "short_term_debt": 310000, "long_term_debt": 1319000, "total_debt": 38575000, "total_liabilities": null, "total_equity": 85907000, "shares_outstanding": 82540000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 29917000, "capital_expenditure": -1422000, "free_cash_flow": 28495000, "dividends_paid": -16376000, "share_repurchases": 0, "shares_issued": 5597000, "net_debt_issued": -2891000 } }, { "period_end_date": "2025-03-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "CAD", "is_restated": false, "income_statement": { "revenue": 129446000, "cost_of_revenue": 24940000, "gross_profit": 104506000, "ebit": 34148000, "ebitda": 43245000, "pretax_income": null, "tax_provision": null, "net_income": 22437000, "net_income_to_common": 22437000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 43884000, "total_current_assets": 89916000, "total_assets": 204756000, "short_term_debt": 310000, "long_term_debt": 1319000, "total_debt": 38575000, "total_liabilities": null, "total_equity": 85907000, "shares_outstanding": 82540000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 29917000, "capital_expenditure": -1422000, "free_cash_flow": 28495000, "dividends_paid": -16376000, "share_repurchases": 0, "shares_issued": 5597000, "net_debt_issued": -2891000 } } ], "quarterly": [ { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "CAD", "is_restated": false, "income_statement": { "revenue": 33670000, "cost_of_revenue": 5556000, "gross_profit": 28114000, "ebit": 9352000, "ebitda": 11340000, "pretax_income": null, "tax_provision": null, "net_income": 5427000, "net_income_to_common": 5427000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 24100000, "total_current_assets": 64435000, "total_assets": 197306000, "short_term_debt": 320000, "long_term_debt": 7747000, "total_debt": 43272000, "total_liabilities": null, "total_equity": 78331000, "shares_outstanding": 78340000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 26729000, "capital_expenditure": -215000, "free_cash_flow": 26514000, "dividends_paid": -792000, "share_repurchases": -14484000, "shares_issued": 0, "net_debt_issued": 3759000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "CAD", "is_restated": false, "income_statement": { "revenue": 33670000, "cost_of_revenue": 5556000, "gross_profit": 28114000, "ebit": 9352000, "ebitda": 11340000, "pretax_income": null, "tax_provision": null, "net_income": 5427000, "net_income_to_common": 5427000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 24100000, "total_current_assets": 64435000, "total_assets": 197306000, "short_term_debt": 320000, "long_term_debt": 7747000, "total_debt": 43272000, "total_liabilities": null, "total_equity": 78331000, "shares_outstanding": 78340000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 26729000, "capital_expenditure": -215000, "free_cash_flow": 26514000, "dividends_paid": -792000, "share_repurchases": -14484000, "shares_issued": 0, "net_debt_issued": 3759000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "CAD", "is_restated": false, "income_statement": { "revenue": 33670000, "cost_of_revenue": 5556000, "gross_profit": 28114000, "ebit": 9352000, "ebitda": 11340000, "pretax_income": null, "tax_provision": null, "net_income": 5427000, "net_income_to_common": 5427000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 24100000, "total_current_assets": 64435000, "total_assets": 197306000, "short_term_debt": 320000, "long_term_debt": 7747000, "total_debt": 43272000, "total_liabilities": null, "total_equity": 78331000, "shares_outstanding": 78340000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 26729000, "capital_expenditure": -215000, "free_cash_flow": 26514000, "dividends_paid": -792000, "share_repurchases": -14484000, "shares_issued": 0, "net_debt_issued": 3759000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "CAD", "is_restated": false, "income_statement": { "revenue": 33670000, "cost_of_revenue": 5556000, "gross_profit": 28114000, "ebit": 9352000, "ebitda": 11340000, "pretax_income": null, "tax_provision": null, "net_income": 5427000, "net_income_to_common": 5427000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 24100000, "total_current_assets": 64435000, "total_assets": 197306000, "short_term_debt": 320000, "long_term_debt": 7747000, "total_debt": 43272000, "total_liabilities": null, "total_equity": 78331000, "shares_outstanding": 78340000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 26729000, "capital_expenditure": -215000, "free_cash_flow": 26514000, "dividends_paid": -792000, "share_repurchases": -14484000, "shares_issued": 0, "net_debt_issued": 3759000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "CAD", "is_restated": false, "income_statement": { "revenue": 33670000, "cost_of_revenue": 5556000, "gross_profit": 28114000, "ebit": 9352000, "ebitda": 11340000, "pretax_income": null, "tax_provision": null, "net_income": 5427000, "net_income_to_common": 5427000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 24100000, "total_current_assets": 64435000, "total_assets": 197306000, "short_term_debt": 320000, "long_term_debt": 7747000, "total_debt": 43272000, "total_liabilities": null, "total_equity": 78331000, "shares_outstanding": 78340000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 26729000, "capital_expenditure": -215000, "free_cash_flow": 26514000, "dividends_paid": -792000, "share_repurchases": -14484000, "shares_issued": 0, "net_debt_issued": 3759000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "CAD", "is_restated": false, "income_statement": { "revenue": 33670000, "cost_of_revenue": 5556000, "gross_profit": 28114000, "ebit": 9352000, "ebitda": 11340000, "pretax_income": null, "tax_provision": null, "net_income": 5427000, "net_income_to_common": 5427000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 24100000, "total_current_assets": 64435000, "total_assets": 197306000, "short_term_debt": 320000, "long_term_debt": 7747000, "total_debt": 43272000, "total_liabilities": null, "total_equity": 78331000, "shares_outstanding": 79697610, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 26729000, "capital_expenditure": -215000, "free_cash_flow": 26514000, "dividends_paid": -792000, "share_repurchases": -14484000, "shares_issued": 0, "net_debt_issued": 3759000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "CAD", "is_restated": false, "income_statement": { "revenue": 32685000, "cost_of_revenue": 5975000, "gross_profit": 26710000, "ebit": 7219000, "ebitda": 10636000, "pretax_income": null, "tax_provision": null, "net_income": 5964000, "net_income_to_common": 5964000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 20040000, "total_current_assets": 70607000, "total_assets": 192398000, "short_term_debt": 322000, "long_term_debt": 3207000, "total_debt": 39364000, "total_liabilities": null, "total_equity": 87335000, "shares_outstanding": 81574000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 5000, "capital_expenditure": -723000, "free_cash_flow": -718000, "dividends_paid": -823000, "share_repurchases": -6024000, "shares_issued": 0, "net_debt_issued": 1461000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "CAD", "is_restated": false, "income_statement": { "revenue": 32685000, "cost_of_revenue": 5975000, "gross_profit": 26710000, "ebit": 7219000, "ebitda": 10636000, "pretax_income": null, "tax_provision": null, "net_income": 5964000, "net_income_to_common": 5964000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 20040000, "total_current_assets": 70607000, "total_assets": 192398000, "short_term_debt": 322000, "long_term_debt": 3207000, "total_debt": 39364000, "total_liabilities": null, "total_equity": 87335000, "shares_outstanding": 81574000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 5000, "capital_expenditure": null, "free_cash_flow": -718000, "dividends_paid": -823000, "share_repurchases": -6024000, "shares_issued": 0, "net_debt_issued": 1461000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "CAD", "is_restated": false, "income_statement": { "revenue": 32685000, "cost_of_revenue": 5975000, "gross_profit": 26710000, "ebit": 7219000, "ebitda": 10636000, "pretax_income": null, "tax_provision": null, "net_income": 5964000, "net_income_to_common": 5964000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 20040000, "total_current_assets": 70607000, "total_assets": 192398000, "short_term_debt": 322000, "long_term_debt": 3207000, "total_debt": 39364000, "total_liabilities": null, "total_equity": 87335000, "shares_outstanding": 81574000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 5000, "capital_expenditure": null, "free_cash_flow": -718000, "dividends_paid": -823000, "share_repurchases": -6024000, "shares_issued": 0, "net_debt_issued": 1461000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "CAD", "is_restated": false, "income_statement": { "revenue": 32685000, "cost_of_revenue": 5975000, "gross_profit": 26710000, "ebit": 7219000, "ebitda": 10636000, "pretax_income": null, "tax_provision": null, "net_income": 5964000, "net_income_to_common": 5964000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 20040000, "total_current_assets": 70607000, "total_assets": 192398000, "short_term_debt": 322000, "long_term_debt": 3207000, "total_debt": 39364000, "total_liabilities": null, "total_equity": 87335000, "shares_outstanding": 81574000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 5000, "capital_expenditure": null, "free_cash_flow": -718000, "dividends_paid": -823000, "share_repurchases": -6024000, "shares_issued": 0, "net_debt_issued": 1461000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "CAD", "is_restated": false, "income_statement": { "revenue": 32685000, "cost_of_revenue": 5975000, "gross_profit": 26710000, "ebit": 7219000, "ebitda": 10636000, "pretax_income": null, "tax_provision": null, "net_income": 5964000, "net_income_to_common": 5964000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 20040000, "total_current_assets": 70607000, "total_assets": 192398000, "short_term_debt": 322000, "long_term_debt": 3207000, "total_debt": 39364000, "total_liabilities": null, "total_equity": 87335000, "shares_outstanding": 81574000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 5000, "capital_expenditure": null, "free_cash_flow": -718000, "dividends_paid": -823000, "share_repurchases": -6024000, "shares_issued": 0, "net_debt_issued": 1461000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "CAD", "is_restated": false, "income_statement": { "revenue": 32685000, "cost_of_revenue": 5975000, "gross_profit": 26710000, "ebit": 7219000, "ebitda": 10636000, "pretax_income": null, "tax_provision": null, "net_income": 5964000, "net_income_to_common": 5964000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 20040000, "total_current_assets": 70607000, "total_assets": 192398000, "short_term_debt": 322000, "long_term_debt": 3207000, "total_debt": 39364000, "total_liabilities": null, "total_equity": 87335000, "shares_outstanding": 81574000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 5000, "capital_expenditure": null, "free_cash_flow": -718000, "dividends_paid": -823000, "share_repurchases": -6024000, "shares_issued": 0, "net_debt_issued": 1461000 } } ] }, "strategy_matches": [ { "key": "os_composite", "name": "OS Composite Score", "slug": "composite", "group": "multi_factor", "page_url": "/factors/composite/" }, { "key": "quality_value", "name": "Quality \u00d7 Value", "slug": "quality-value", "group": "multi_factor", "page_url": "/factors/quality-value/" }, { "key": "ebitda_ev", "name": "EBITDA/EV Value", "slug": "ebitda-ev", "group": "value", "page_url": "/factors/ebitda-ev/" }, { "key": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/" }, { "key": "capital_allocators", "name": "Capital Allocators", "slug": "capital-allocators", "group": "quality", "page_url": "/factors/capital-allocators/" }, { "key": "risk_adj_momentum", "name": "Risk-Adjusted Momentum", "slug": "risk-adj-momentum", "group": "momentum", "page_url": "/factors/risk-adj-momentum/" }, { "key": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/" }, { "key": "small_cap_value", "name": "Small Cap Value", "slug": "small-cap-value", "group": "universe", "page_url": "/factors/small-cap-value/" } ], "coverage": { "factor_history_points": 7, "annual_financial_periods": 8, "quarterly_financial_periods": 12, "latest_factor_week": "2026-07-19", "latest_financials_period_end": "2026-03-31" }, "schema": { "public_fields_only": true } }