{ "ticker": { "uuid": "c3b0c5b5-0b9e-40c3-81b1-96ba4c4174e7", "symbol": "TGO", "name": "TeraGo Inc.", "exchange": "TOR", "exchange_name": "Toronto Stock Exchange", "country": "CA", "currency": "CAD", "sector": "Communication Services", "industry": "Telecom Services", "page_url": "https://sharemaestro.com/factors/ticker/c3b0c5b5-0b9e-40c3-81b1-96ba4c4174e7/", "api_url": "https://sharemaestro.com/factors/api/tickers/c3b0c5b5-0b9e-40c3-81b1-96ba4c4174e7/" }, "ticker_metadata": { "id": 36687, "uuid": "c3b0c5b5-0b9e-40c3-81b1-96ba4c4174e7", "symbol": "TGO", "name": "TeraGo Inc.", "asset_type": "equity", "market_cap": 51917376, "stock_exchange_id": 42, "industry": "Telecom Services", "sector": "Communication Services", "description": "TeraGo Inc., together with its subsidiaries, provides connectivity services for businesses in Canada. It owns and operates a carrier-grade multi-protocol label switching enabled wireline and fixed wireless, fiber-based, and Internet protocol communications network that provide Internet access, private interconnection, and data connectivity services. The company also offers data connectivity services that allow businesses to connect their various sites within a city or across the company's geographic footprint through a private virtual local area network; and a range of diverse Ethernet-based services over a wireless connection to customer locations. In addition, it provides 5G private wireless networks; managed network services comprising proactive monitoring, advanced monitoring and reporting, and network device management; managed security services; and managed software-defined wide area network (SD-WAN) and cyber secure access service edge (SASE) solutions. The company markets its services through direct and indirect sales channels. TeraGo Inc. was founded in 1999 and is headquartered in Thornhill, 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": "c3b0c5b5-0b9e-40c3-81b1-96ba4c4174e7", "symbol": "TGO", "name": "TeraGo Inc.", "exchange": "TOR", "exchange_name": "Toronto Stock Exchange", "country": "CA", "currency": "CAD", "sector": "Communication Services", "industry": "Telecom Services", "page_url": "https://sharemaestro.com/factors/ticker/c3b0c5b5-0b9e-40c3-81b1-96ba4c4174e7/", "api_url": "https://sharemaestro.com/factors/api/tickers/c3b0c5b5-0b9e-40c3-81b1-96ba4c4174e7/" }, "week_end_date": "2026-06-07", "universe": "CAD_CA", "score": { "os": 0.01, "value": 0.1, "quality": 0.11, "momentum": 0.14, "coverage": 0.848, "confidence": 0.848, "delta": null }, "headline_factors": { "price": 1.3, "market_cap": 50746307.3, "pe_ratio": null, "earnings_yield": null, "ebitda_to_ev": 0.0163, "shareholder_yield": 0, "roe": -6.9084, "piotroski_f_score": 4, "momentum_12_1": -0.246, "volatility_252d": 0.5964 }, "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": "2026-06-07T20:10:54.059876+00:00", "batch_id": "" }, "size": { "price_close": 1.3, "market_cap": 50746307.3, "market_cap_usd": 50746307.3, "enterprise_value": 90742307.3, "shares_outstanding": 39035621, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": null, "pb_ratio": 21.421, "ptbv_ratio": 21.421, "ps_ratio": 2.0206, "pcf_ratio": 21.6494, "pfcf_ratio": -25.3225, "ev_ebitda": 61.4369, "ev_ebit": null, "ev_sales": 3.6132, "ev_fcf": -45.2806, "earnings_yield": null, "fcf_yield": -0.0221, "price_to_sales": 2.0206, "price_to_book": 21.421, "price_to_cashflow": 21.6494, "ebitda_to_ev": 0.0163, "sales_yield": 0.2768 }, "yield": { "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": 0.1377, "total_yield": 0.1377 }, "quality": { "gross_margin": 0.7352, "operating_margin": -0.2559, "net_margin": -0.6517, "ebitda_margin": 0.0588, "fcf_margin": -0.0798, "roe": -6.9084, "roa": -0.2868, "roic": -0.1138, "roc_greenblatt": -0.1179, "asset_turnover": 0.4402, "cash_conversion": 0.1224, "accruals_ratio": -0.3279, "sbc_to_revenue": null, "piotroski_f_score": 4, "altman_z_score": null, "earnings_stability_5y": 0.4065, "revenue_stability_5y": 0.0362, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.3236, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": null, "net_debt_to_ebitda": 27.0792, "debt_to_assets": 0.8721, "interest_coverage": -0.736, "current_ratio": 1.2718, "quick_ratio": 1.2718, "net_debt": 39996000, "local_beta": -0.5534, "volatility_252d": 0.5964, "volatility_60d": 1.3652, "max_drawdown_12m": -0.5745, "risk_adjusted_momentum": -0.4125 }, "growth": { "revenue_growth_1y": -0.0309, "revenue_growth_3y_cagr": -0.0281, "revenue_growth_5y_cagr": null, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": -1.6799, "book_value_growth_1y": -0.3961, "revenue_growth": -0.0309, "earnings_growth": null }, "momentum": { "price_return_1m": 0.3684, "price_return_3m": 0.5294, "price_return_6m": 0.831, "price_return_9m": 0.3, "price_return_12m": 0.0317, "price_return_12m_ex1m": -0.246, "momentum_6m": 0.831, "momentum_12m": 0.0317, "momentum_12_1": -0.246, "distance_from_52w_high": -0.078, "distance_from_52w_low": 1.1667, "relative_strength": -0.2704 }, "raw_ttm": { "revenue_ttm": 25114000, "gross_profit_ttm": 18465000, "ebit_ttm": -6427000, "ebitda_ttm": 1477000, "net_income_ttm": -16366000, "eps_diluted_ttm": -0.4193, "operating_cash_flow_ttm": 2344000, "capital_expenditure_ttm": -4348000, "fcf_ttm": -2004000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 8732000, "cash_and_equivalents": 9762000, "total_current_assets": 12652000, "total_current_liabilities": 9948000, "net_ppe": 32071000, "total_assets": 57056000, "total_debt": 49758000, "total_equity": 2369000, "net_working_capital": 22422000, "book_value_per_share": 0.0607, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 0.0607 }, "ranks": { "universe_ticker_count": 524, "rank_pe": 50, "rank_pb": 99, "rank_ptbv": 99, "rank_ps": 43, "rank_pcf": 79, "rank_ev_ebitda": 96, "rank_ev_ebit": 50, "rank_earnings_yield": 50, "rank_fcf_yield": 84, "rank_dividend_yield": 89, "rank_shareholder_yield": 79, "rank_total_yield": 14, "rank_roe": 100, "rank_roc": 86, "rank_roic": 95, "rank_gross_margin": 11, "rank_fcf_margin": 84, "rank_piotroski": 85, "rank_accruals": 3, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 78, "rank_momentum_12m": 74, "rank_momentum_12m_ex1m": 94, "rank_relative_strength": 74 }, "composites": { "value_composite": 90, "quality_composite": 89, "momentum_composite": 86, "growth_composite": 79, "yield_composite": 74, "svqf_composite": 84, "vc1_composite": 90, "vc2_composite": 91, "vc3_composite": 81, "trending_value_composite": null, "overall_composite": 99, "quality_value_composite": 0.1049, "os_score": 0.01, "value_percentile": 0.1, "quality_percentile": 0.11, "momentum_percentile": 0.14, "factor_coverage": 0.848, "signal_confidence": 0.848, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 65, "small_cap_core_rank": 92, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false, "trending_value_rank": null, "veiled_value": false, "earnings_consistent_5y": false } } }, "latest_snapshot_fields": { "id": 11679, "ticker_id": 36687, "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": "2026-06-07T20:10:54.059876+00:00", "batch_id": "", "os_score_delta": null, "price_close": 1.3, "market_cap": 50746307.3, "market_cap_usd": 50746307.3, "enterprise_value": 90742307.3, "shares_outstanding": 39035621, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": 21.4209824, "ptbv_ratio": 21.4209824, "ps_ratio": 2.02063818, "pcf_ratio": 21.64944851, "pfcf_ratio": -25.32250863, "ev_ebitda": 61.43690406, "ev_ebit": null, "ev_sales": 3.61321603, "ev_fcf": -45.28059247, "earnings_yield": null, "fcf_yield": -0.02208452, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": 0.13774401, "total_yield": 0.13774401, "gross_margin": 0.73524727, "operating_margin": -0.25591304, "net_margin": -0.65166839, "ebitda_margin": 0.05881182, "fcf_margin": -0.07979613, "roe": -6.90840017, "roa": -0.286841, "roic": -0.11377906, "roc_greenblatt": -0.11794175, "asset_turnover": 0.44016405, "cash_conversion": 0.12244898, "accruals_ratio": -0.32792344, "sbc_to_revenue": null, "debt_to_equity": null, "net_debt_to_ebitda": 27.07921462, "debt_to_assets": 0.87209058, "interest_coverage": -0.7360284, "current_ratio": 1.27181343, "quick_ratio": 1.27181343, "net_debt": 39996000, "revenue_growth_1y": -0.03091917, "revenue_growth_3y_cagr": -0.02812918, "revenue_growth_5y_cagr": null, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": -1.67991914, "book_value_growth_1y": -0.39613845, "piotroski_f_score": 4, "altman_z_score": null, "earnings_stability_5y": 0.40652, "revenue_stability_5y": 0.036197, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.36842105, "price_return_3m": 0.52941176, "price_return_6m": 0.83098592, "price_return_9m": 0.3, "price_return_12m": 0.03174603, "price_return_12m_ex1m": -0.24603175, "distance_from_52w_high": -0.07801418, "distance_from_52w_low": 1.16666667, "relative_strength": -0.27036038, "local_beta": -0.5534, "volatility_252d": 0.596441, "volatility_60d": 1.365205, "max_drawdown_12m": -0.57446809, "revenue_ttm": 25114000, "gross_profit_ttm": 18465000, "ebit_ttm": -6427000, "ebitda_ttm": 1477000, "net_income_ttm": -16366000, "eps_diluted_ttm": -0.41925809, "operating_cash_flow_ttm": 2344000, "capital_expenditure_ttm": -4348000, "fcf_ttm": -2004000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 8732000, "cash_and_equivalents": 9762000, "total_current_assets": 12652000, "total_current_liabilities": 9948000, "net_ppe": 32071000, "total_assets": 57056000, "total_debt": 49758000, "total_equity": 2369000, "net_working_capital": 22422000, "book_value_per_share": 0.06068816, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 0.06068816, "universe_ticker_count": 524, "sector": "Communication Services", "rank_pe": 50, "rank_pb": 99, "rank_ptbv": 99, "rank_ps": 43, "rank_pcf": 79, "rank_ev_ebitda": 96, "rank_ev_ebit": 50, "rank_earnings_yield": 50, "rank_fcf_yield": 84, "rank_dividend_yield": 89, "rank_shareholder_yield": 79, "rank_total_yield": 14, "rank_roe": 100, "rank_roc": 86, "rank_roic": 95, "rank_gross_margin": 11, "rank_fcf_margin": 84, "rank_piotroski": 85, "rank_accruals": 3, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 78, "rank_momentum_12m": 74, "rank_momentum_12m_ex1m": 94, "rank_relative_strength": 74, "value_composite": 90, "quality_composite": 89, "momentum_composite": 86, "growth_composite": 79, "yield_composite": 74, "svqf_composite": 84, "vc1_composite": 90, "vc2_composite": 91, "vc3_composite": 81, "trending_value_composite": null, "overall_composite": 99, "factor_coverage": 0.848, "signal_confidence": 0.848, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 65, "small_cap_core_rank": 92, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 1.3, "os": 0.01, "value": 0.1, "quality": 0.11, "momentum": 0.14, "confidence": 0.848, "coverage": 0.848, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": 0, "roe": -6.9084, "momentum_12_1": -0.246, "complete_fields": { "id": 11679, "ticker_id": 36687, "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": "2026-06-07T20:10:54.059876+00:00", "batch_id": "", "os_score_delta": null, "price_close": 1.3, "market_cap": 50746307.3, "market_cap_usd": 50746307.3, "enterprise_value": 90742307.3, "shares_outstanding": 39035621, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": 21.4209824, "ptbv_ratio": 21.4209824, "ps_ratio": 2.02063818, "pcf_ratio": 21.64944851, "pfcf_ratio": -25.32250863, "ev_ebitda": 61.43690406, "ev_ebit": null, "ev_sales": 3.61321603, "ev_fcf": -45.28059247, "earnings_yield": null, "fcf_yield": -0.02208452, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": 0.13774401, "total_yield": 0.13774401, "gross_margin": 0.73524727, "operating_margin": -0.25591304, "net_margin": -0.65166839, "ebitda_margin": 0.05881182, "fcf_margin": -0.07979613, "roe": -6.90840017, "roa": -0.286841, "roic": -0.11377906, "roc_greenblatt": -0.11794175, "asset_turnover": 0.44016405, "cash_conversion": 0.12244898, "accruals_ratio": -0.32792344, "sbc_to_revenue": null, "debt_to_equity": null, "net_debt_to_ebitda": 27.07921462, "debt_to_assets": 0.87209058, "interest_coverage": -0.7360284, "current_ratio": 1.27181343, "quick_ratio": 1.27181343, "net_debt": 39996000, "revenue_growth_1y": -0.03091917, "revenue_growth_3y_cagr": -0.02812918, "revenue_growth_5y_cagr": null, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": -1.67991914, "book_value_growth_1y": -0.39613845, "piotroski_f_score": 4, "altman_z_score": null, "earnings_stability_5y": 0.40652, "revenue_stability_5y": 0.036197, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.36842105, "price_return_3m": 0.52941176, "price_return_6m": 0.83098592, "price_return_9m": 0.3, "price_return_12m": 0.03174603, "price_return_12m_ex1m": -0.24603175, "distance_from_52w_high": -0.07801418, "distance_from_52w_low": 1.16666667, "relative_strength": -0.27036038, "local_beta": -0.5534, "volatility_252d": 0.596441, "volatility_60d": 1.365205, "max_drawdown_12m": -0.57446809, "revenue_ttm": 25114000, "gross_profit_ttm": 18465000, "ebit_ttm": -6427000, "ebitda_ttm": 1477000, "net_income_ttm": -16366000, "eps_diluted_ttm": -0.41925809, "operating_cash_flow_ttm": 2344000, "capital_expenditure_ttm": -4348000, "fcf_ttm": -2004000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 8732000, "cash_and_equivalents": 9762000, "total_current_assets": 12652000, "total_current_liabilities": 9948000, "net_ppe": 32071000, "total_assets": 57056000, "total_debt": 49758000, "total_equity": 2369000, "net_working_capital": 22422000, "book_value_per_share": 0.06068816, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 0.06068816, "universe_ticker_count": 524, "sector": "Communication Services", "rank_pe": 50, "rank_pb": 99, "rank_ptbv": 99, "rank_ps": 43, "rank_pcf": 79, "rank_ev_ebitda": 96, "rank_ev_ebit": 50, "rank_earnings_yield": 50, "rank_fcf_yield": 84, "rank_dividend_yield": 89, "rank_shareholder_yield": 79, "rank_total_yield": 14, "rank_roe": 100, "rank_roc": 86, "rank_roic": 95, "rank_gross_margin": 11, "rank_fcf_margin": 84, "rank_piotroski": 85, "rank_accruals": 3, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 78, "rank_momentum_12m": 74, "rank_momentum_12m_ex1m": 94, "rank_relative_strength": 74, "value_composite": 90, "quality_composite": 89, "momentum_composite": 86, "growth_composite": 79, "yield_composite": 74, "svqf_composite": 84, "vc1_composite": 90, "vc2_composite": 91, "vc3_composite": 81, "trending_value_composite": null, "overall_composite": 99, "factor_coverage": 0.848, "signal_confidence": 0.848, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 65, "small_cap_core_rank": 92, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false } } ], "financial_periods": { "annual": [ { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "CAD", "fetched_at": "2026-06-07T20:04:50.117989+00:00", "is_restated": false, "income_statement": { "revenue": 25356000, "cost_of_revenue": 6679000, "gross_profit": 18677000, "ebit": -6875000, "ebitda": 1150000, "pretax_income": null, "tax_provision": null, "net_income": -16765000, "net_income_to_common": -16765000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 12648000, "total_current_assets": 15141000, "total_assets": 58968000, "short_term_debt": null, "long_term_debt": 28932000, "total_debt": 48419000, "total_liabilities": null, "total_equity": 5602000, "shares_outstanding": 39016539, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 2885000, "capital_expenditure": -3894000, "free_cash_flow": -1009000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -7217000 }, "complete_fields": { "id": 424994, "ticker_id": 36687, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "CAD", "fetched_at": "2026-06-07T20:04:50.117989+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "1150000", "netIncome": "-16765000", "grossProfit": "18677000", "totalRevenue": "25356000", "costOfRevenue": "6679000", "interestExpense": "8644000", "operatingIncome": "-6875000", "fiscalDateEnding": "2025-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "9271000" }, "balance": { "totalDebt": "48419000", "totalAssets": "58968000", "longTermDebt": "28932000", "shortTermDebt": null, "preferredStock": null, "fiscalDateEnding": "2025-12-31", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": "39016539", "totalCurrentAssets": "15141000", "totalShareholderEquity": "5602000", "totalCurrentLiabilities": "9752000", "propertyPlantEquipmentNet": "31579000", "cashAndShortTermInvestments": "12648000" }, "cashflow": { "freeCashFlow": "-1009000", "dividendsPaid": null, "issuanceOfDebt": "33335000", "issuanceOfStock": null, "repaymentOfDebt": "-40552000", "fiscalDateEnding": "2025-12-31", "operatingCashflow": "2885000", "repurchaseOfStock": null, "capitalExpenditures": "-3894000" } }, "revenue": 25356000, "cost_of_revenue": 6679000, "gross_profit": 18677000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -6875000, "depreciation_amortisation": 9271000, "ebitda": 1150000, "interest_expense": 8644000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": -16765000, "net_income_continuing_ops": null, "net_income_to_common": -16765000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 12648000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 15141000, "net_ppe": 31579000, "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": 58968000, "short_term_debt": null, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 9752000, "long_term_debt": 28932000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 48419000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 5602000, "shares_outstanding": 39016539, "operating_cash_flow": 2885000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -3894000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -7217000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": -1009000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "1150000", "netIncome": "-16765000", "grossProfit": "18677000", "totalRevenue": "25356000", "costOfRevenue": "6679000", "interestExpense": "8644000", "operatingIncome": "-6875000", "fiscalDateEnding": "2025-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "9271000" }, "balance": { "totalDebt": "48419000", "totalAssets": "58968000", "longTermDebt": "28932000", "shortTermDebt": null, "preferredStock": null, "fiscalDateEnding": "2025-12-31", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": "39016539", "totalCurrentAssets": "15141000", "totalShareholderEquity": "5602000", "totalCurrentLiabilities": "9752000", "propertyPlantEquipmentNet": "31579000", "cashAndShortTermInvestments": "12648000" }, "cashflow": { "freeCashFlow": "-1009000", "dividendsPaid": null, "issuanceOfDebt": "33335000", "issuanceOfStock": null, "repaymentOfDebt": "-40552000", "fiscalDateEnding": "2025-12-31", "operatingCashflow": "2885000", "repurchaseOfStock": null, "capitalExpenditures": "-3894000" } } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "CAD", "fetched_at": "2026-06-07T20:04:50.117989+00:00", "is_restated": false, "income_statement": { "revenue": 26165000, "cost_of_revenue": 6981000, "gross_profit": 19184000, "ebit": -7153000, "ebitda": 2793000, "pretax_income": null, "tax_provision": null, "net_income": -13271000, "net_income_to_common": -13271000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 4186000, "total_current_assets": 7180000, "total_assets": 53987000, "short_term_debt": 25653000, "long_term_debt": null, "total_debt": 44334000, "total_liabilities": null, "total_equity": 4920000, "shares_outstanding": 20692269, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 5015000, "capital_expenditure": -3531000, "free_cash_flow": 1484000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -2041000 }, "complete_fields": { "id": 424999, "ticker_id": 36687, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "CAD", "fetched_at": "2026-06-07T20:04:50.117989+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "2793000", "netIncome": "-13271000", "grossProfit": "19184000", "totalRevenue": "26165000", "costOfRevenue": "6981000", "interestExpense": "6459000", "operatingIncome": "-7153000", "fiscalDateEnding": "2024-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "9605000" }, "balance": { "totalDebt": "44334000", "totalAssets": "53987000", "longTermDebt": null, "shortTermDebt": "25653000", "preferredStock": null, "fiscalDateEnding": "2024-12-31", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": "20692269", "totalCurrentAssets": "7180000", "totalShareholderEquity": "4920000", "totalCurrentLiabilities": "35587000", "propertyPlantEquipmentNet": "34485000", "cashAndShortTermInvestments": "4186000" }, "cashflow": { "freeCashFlow": "1484000", "dividendsPaid": null, "issuanceOfDebt": "7976000", "issuanceOfStock": null, "repaymentOfDebt": "-10017000", "fiscalDateEnding": "2024-12-31", "operatingCashflow": "5015000", "repurchaseOfStock": null, "capitalExpenditures": "-3531000" } }, "revenue": 26165000, "cost_of_revenue": 6981000, "gross_profit": 19184000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -7153000, "depreciation_amortisation": 9605000, "ebitda": 2793000, "interest_expense": 6459000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": -13271000, "net_income_continuing_ops": null, "net_income_to_common": -13271000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 4186000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 7180000, "net_ppe": 34485000, "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": 53987000, "short_term_debt": 25653000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 35587000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 44334000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 4920000, "shares_outstanding": 20692269, "operating_cash_flow": 5015000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -3531000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -2041000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 1484000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "2793000", "netIncome": "-13271000", "grossProfit": "19184000", "totalRevenue": "26165000", "costOfRevenue": "6981000", "interestExpense": "6459000", "operatingIncome": "-7153000", "fiscalDateEnding": "2024-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "9605000" }, "balance": { "totalDebt": "44334000", "totalAssets": "53987000", "longTermDebt": null, "shortTermDebt": "25653000", "preferredStock": null, "fiscalDateEnding": "2024-12-31", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": "20692269", "totalCurrentAssets": "7180000", "totalShareholderEquity": "4920000", "totalCurrentLiabilities": "35587000", "propertyPlantEquipmentNet": "34485000", "cashAndShortTermInvestments": "4186000" }, "cashflow": { "freeCashFlow": "1484000", "dividendsPaid": null, "issuanceOfDebt": "7976000", "issuanceOfStock": null, "repaymentOfDebt": "-10017000", "fiscalDateEnding": "2024-12-31", "operatingCashflow": "5015000", "repurchaseOfStock": null, "capitalExpenditures": "-3531000" } } }, { "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "CAD", "fetched_at": "2026-06-07T20:04:50.117989+00:00", "is_restated": false, "income_statement": { "revenue": 26052000, "cost_of_revenue": 6948000, "gross_profit": 19104000, "ebit": -9680000, "ebitda": 876000, "pretax_income": null, "tax_provision": null, "net_income": -13185000, "net_income_to_common": -13185000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 4403000, "total_current_assets": 7865000, "total_assets": 53496000, "short_term_debt": null, "long_term_debt": 17543000, "total_debt": 32607000, "total_liabilities": null, "total_equity": 17333000, "shares_outstanding": 20537586, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 523000, "capital_expenditure": -5949000, "free_cash_flow": -5426000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 2351000 }, "complete_fields": { "id": 425001, "ticker_id": 36687, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "CAD", "fetched_at": "2026-06-07T20:04:50.117989+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "876000", "netIncome": "-13185000", "grossProfit": "19104000", "totalRevenue": "26052000", "costOfRevenue": "6948000", "interestExpense": "3707000", "operatingIncome": "-9680000", "fiscalDateEnding": "2023-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "10354000" }, "balance": { "totalDebt": "32607000", "totalAssets": "53496000", "longTermDebt": "17543000", "shortTermDebt": null, "preferredStock": null, "fiscalDateEnding": "2023-12-31", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": "20537586", "totalCurrentAssets": "7865000", "totalShareholderEquity": "17333000", "totalCurrentLiabilities": "8429000", "propertyPlantEquipmentNet": "33549000", "cashAndShortTermInvestments": "4403000" }, "cashflow": { "freeCashFlow": "-5426000", "dividendsPaid": "0", "issuanceOfDebt": "10258000", "issuanceOfStock": null, "repaymentOfDebt": "-7907000", "fiscalDateEnding": "2023-12-31", "operatingCashflow": "523000", "repurchaseOfStock": null, "capitalExpenditures": "-5949000" } }, "revenue": 26052000, "cost_of_revenue": 6948000, "gross_profit": 19104000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -9680000, "depreciation_amortisation": 10354000, "ebitda": 876000, "interest_expense": 3707000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": -13185000, "net_income_continuing_ops": null, "net_income_to_common": -13185000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 4403000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 7865000, "net_ppe": 33549000, "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": 53496000, "short_term_debt": null, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 8429000, "long_term_debt": 17543000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 32607000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 17333000, "shares_outstanding": 20537586, "operating_cash_flow": 523000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -5949000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 2351000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": -5426000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "876000", "netIncome": "-13185000", "grossProfit": "19104000", "totalRevenue": "26052000", "costOfRevenue": "6948000", "interestExpense": "3707000", "operatingIncome": "-9680000", "fiscalDateEnding": "2023-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "10354000" }, "balance": { "totalDebt": "32607000", "totalAssets": "53496000", "longTermDebt": "17543000", "shortTermDebt": null, "preferredStock": null, "fiscalDateEnding": "2023-12-31", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": "20537586", "totalCurrentAssets": "7865000", "totalShareholderEquity": "17333000", "totalCurrentLiabilities": "8429000", "propertyPlantEquipmentNet": "33549000", "cashAndShortTermInvestments": "4403000" }, "cashflow": { "freeCashFlow": "-5426000", "dividendsPaid": "0", "issuanceOfDebt": "10258000", "issuanceOfStock": null, "repaymentOfDebt": "-7907000", "fiscalDateEnding": "2023-12-31", "operatingCashflow": "523000", "repurchaseOfStock": null, "capitalExpenditures": "-5949000" } } }, { "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "CAD", "fetched_at": "2026-06-07T20:04:50.117989+00:00", "is_restated": false, "income_statement": { "revenue": 27622000, "cost_of_revenue": 7437000, "gross_profit": 20185000, "ebit": -9088000, "ebitda": 603000, "pretax_income": null, "tax_provision": null, "net_income": -11571000, "net_income_to_common": -11571000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 6220000, "total_current_assets": 10938000, "total_assets": 55383000, "short_term_debt": null, "long_term_debt": 6157000, "total_debt": 20498000, "total_liabilities": null, "total_equity": 29599000, "shares_outstanding": 20415517, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 1336000, "capital_expenditure": -6212000, "free_cash_flow": -4876000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": 0, "net_debt_issued": -19659000 }, "complete_fields": { "id": 425002, "ticker_id": 36687, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "CAD", "fetched_at": "2026-06-07T20:04:50.117989+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "603000", "netIncome": "-11571000", "grossProfit": "20185000", "totalRevenue": "27622000", "costOfRevenue": "7437000", "interestExpense": "2089000", "operatingIncome": "-9088000", "fiscalDateEnding": "2022-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "10085000" }, "balance": { "totalDebt": "20498000", "totalAssets": "55383000", "longTermDebt": "6157000", "shortTermDebt": null, "preferredStock": null, "fiscalDateEnding": "2022-12-31", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": "20415517", "totalCurrentAssets": "10938000", "totalShareholderEquity": "29599000", "totalCurrentLiabilities": "9611000", "propertyPlantEquipmentNet": "32815000", "cashAndShortTermInvestments": "6220000" }, "cashflow": { "freeCashFlow": "-4876000", "dividendsPaid": "0", "issuanceOfDebt": "6157000", "issuanceOfStock": "0", "repaymentOfDebt": "-25816000", "fiscalDateEnding": "2022-12-31", "operatingCashflow": "1336000", "repurchaseOfStock": null, "capitalExpenditures": "-6212000" } }, "revenue": 27622000, "cost_of_revenue": 7437000, "gross_profit": 20185000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -9088000, "depreciation_amortisation": 10085000, "ebitda": 603000, "interest_expense": 2089000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": -11571000, "net_income_continuing_ops": null, "net_income_to_common": -11571000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 6220000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 10938000, "net_ppe": 32815000, "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": 55383000, "short_term_debt": null, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 9611000, "long_term_debt": 6157000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 20498000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 29599000, "shares_outstanding": 20415517, "operating_cash_flow": 1336000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -6212000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": 0, "share_repurchases": null, "shares_issued": 0, "net_debt_issued": -19659000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": -4876000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "603000", "netIncome": "-11571000", "grossProfit": "20185000", "totalRevenue": "27622000", "costOfRevenue": "7437000", "interestExpense": "2089000", "operatingIncome": "-9088000", "fiscalDateEnding": "2022-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "10085000" }, "balance": { "totalDebt": "20498000", "totalAssets": "55383000", "longTermDebt": "6157000", "shortTermDebt": null, "preferredStock": null, "fiscalDateEnding": "2022-12-31", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": "20415517", "totalCurrentAssets": "10938000", "totalShareholderEquity": "29599000", "totalCurrentLiabilities": "9611000", "propertyPlantEquipmentNet": "32815000", "cashAndShortTermInvestments": "6220000" }, "cashflow": { "freeCashFlow": "-4876000", "dividendsPaid": "0", "issuanceOfDebt": "6157000", "issuanceOfStock": "0", "repaymentOfDebt": "-25816000", "fiscalDateEnding": "2022-12-31", "operatingCashflow": "1336000", "repurchaseOfStock": null, "capitalExpenditures": "-6212000" } } }, { "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "CAD", "fetched_at": "2026-06-07T20:04:50.117989+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": 2250000, "long_term_debt": 17541000, "total_debt": 19791000, "total_liabilities": null, "total_equity": null, "shares_outstanding": null, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": null, "capital_expenditure": null, "free_cash_flow": null, "dividends_paid": 0, "share_repurchases": null, "shares_issued": 13812000, "net_debt_issued": null }, "complete_fields": { "id": 425003, "ticker_id": 36687, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "CAD", "fetched_at": "2026-06-07T20:04:50.117989+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": "17541000", "shortTermDebt": "2250000", "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": "0", "issuanceOfDebt": null, "issuanceOfStock": "13812000", "repaymentOfDebt": null, "fiscalDateEnding": "2021-12-31", "operatingCashflow": null, "repurchaseOfStock": null, "capitalExpenditures": null } }, "revenue": null, "cost_of_revenue": null, "gross_profit": null, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": null, "depreciation_amortisation": null, "ebitda": null, "interest_expense": null, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": null, "net_income_continuing_ops": null, "net_income_to_common": null, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": null, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": null, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": null, "total_assets": null, "short_term_debt": 2250000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": null, "long_term_debt": 17541000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 19791000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": null, "shares_outstanding": null, "operating_cash_flow": null, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": null, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": 0, "share_repurchases": null, "shares_issued": 13812000, "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": "17541000", "shortTermDebt": "2250000", "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": "0", "issuanceOfDebt": null, "issuanceOfStock": "13812000", "repaymentOfDebt": null, "fiscalDateEnding": "2021-12-31", "operatingCashflow": null, "repurchaseOfStock": null, "capitalExpenditures": null } } } ], "quarterly": [ { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider": "yFinance", "currency_reported": "CAD", "fetched_at": "2026-06-07T20:04:50.117989+00:00", "is_restated": false, "income_statement": { "revenue": 6172000, "cost_of_revenue": 1642000, "gross_profit": 4530000, "ebit": -1155000, "ebitda": 1097000, "pretax_income": null, "tax_provision": null, "net_income": -3137000, "net_income_to_common": -3137000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 9762000, "total_current_assets": 12652000, "total_assets": 57056000, "short_term_debt": null, "long_term_debt": 29481000, "total_debt": 49758000, "total_liabilities": null, "total_equity": 2369000, "shares_outstanding": 39016539, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 319000, "capital_expenditure": -1245000, "free_cash_flow": -926000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -2210000 }, "complete_fields": { "id": 424992, "ticker_id": 36687, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 2, "currency_reported": "CAD", "fetched_at": "2026-06-07T20:04:50.117989+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "1097000", "netIncome": "-3137000", "grossProfit": "4530000", "totalRevenue": "6172000", "costOfRevenue": "1642000", "interestExpense": "2052000", "operatingIncome": "-1155000", "fiscalDateEnding": "2026-03-31", "researchAndDevelopment": null, "depreciationAndAmortization": "2182000" }, "balance": { "totalDebt": "49758000", "totalAssets": "57056000", "longTermDebt": "29481000", "shortTermDebt": null, "preferredStock": null, "fiscalDateEnding": "2026-03-31", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": "39016539", "totalCurrentAssets": "12652000", "totalShareholderEquity": "2369000", "totalCurrentLiabilities": "9948000", "propertyPlantEquipmentNet": "32071000", "cashAndShortTermInvestments": "9762000" }, "cashflow": { "freeCashFlow": "-926000", "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": "-2210000", "fiscalDateEnding": "2026-03-31", "operatingCashflow": "319000", "repurchaseOfStock": null, "capitalExpenditures": "-1245000" } }, "revenue": 6172000, "cost_of_revenue": 1642000, "gross_profit": 4530000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -1155000, "depreciation_amortisation": 2182000, "ebitda": 1097000, "interest_expense": 2052000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": -3137000, "net_income_continuing_ops": null, "net_income_to_common": -3137000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 9762000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 12652000, "net_ppe": 32071000, "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": 57056000, "short_term_debt": null, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 9948000, "long_term_debt": 29481000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 49758000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 2369000, "shares_outstanding": 39016539, "operating_cash_flow": 319000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -1245000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -2210000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": -926000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "1097000", "netIncome": "-3137000", "grossProfit": "4530000", "totalRevenue": "6172000", "costOfRevenue": "1642000", "interestExpense": "2052000", "operatingIncome": "-1155000", "fiscalDateEnding": "2026-03-31", "researchAndDevelopment": null, "depreciationAndAmortization": "2182000" }, "balance": { "totalDebt": "49758000", "totalAssets": "57056000", "longTermDebt": "29481000", "shortTermDebt": null, "preferredStock": null, "fiscalDateEnding": "2026-03-31", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": "39016539", "totalCurrentAssets": "12652000", "totalShareholderEquity": "2369000", "totalCurrentLiabilities": "9948000", "propertyPlantEquipmentNet": "32071000", "cashAndShortTermInvestments": "9762000" }, "cashflow": { "freeCashFlow": "-926000", "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": "-2210000", "fiscalDateEnding": "2026-03-31", "operatingCashflow": "319000", "repurchaseOfStock": null, "capitalExpenditures": "-1245000" } } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider": "yFinance", "currency_reported": "CAD", "fetched_at": "2026-06-07T20:04:50.117989+00:00", "is_restated": false, "income_statement": { "revenue": 6200000, "cost_of_revenue": 1674000, "gross_profit": 4526000, "ebit": -1871000, "ebitda": -2180000, "pretax_income": null, "tax_provision": null, "net_income": -6605000, "net_income_to_common": -6605000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 12648000, "total_current_assets": 15141000, "total_assets": 58968000, "short_term_debt": null, "long_term_debt": 28932000, "total_debt": 48419000, "total_liabilities": null, "total_equity": 5602000, "shares_outstanding": 39016539, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -382000, "capital_expenditure": -874000, "free_cash_flow": -1256000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -2627000 }, "complete_fields": { "id": 424993, "ticker_id": 36687, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 2, "currency_reported": "CAD", "fetched_at": "2026-06-07T20:04:50.117989+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "-2180000", "netIncome": "-6605000", "grossProfit": "4526000", "totalRevenue": "6200000", "costOfRevenue": "1674000", "interestExpense": "2094000", "operatingIncome": "-1871000", "fiscalDateEnding": "2025-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "2331000" }, "balance": { "totalDebt": "48419000", "totalAssets": "58968000", "longTermDebt": "28932000", "shortTermDebt": null, "preferredStock": null, "fiscalDateEnding": "2025-12-31", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": "39016539", "totalCurrentAssets": "15141000", "totalShareholderEquity": "5602000", "totalCurrentLiabilities": "9752000", "propertyPlantEquipmentNet": "31579000", "cashAndShortTermInvestments": "12648000" }, "cashflow": { "freeCashFlow": "-1256000", "dividendsPaid": null, "issuanceOfDebt": "30575000", "issuanceOfStock": null, "repaymentOfDebt": "-33202000", "fiscalDateEnding": "2025-12-31", "operatingCashflow": "-382000", "repurchaseOfStock": null, "capitalExpenditures": "-874000" } }, "revenue": 6200000, "cost_of_revenue": 1674000, "gross_profit": 4526000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -1871000, "depreciation_amortisation": 2331000, "ebitda": -2180000, "interest_expense": 2094000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": -6605000, "net_income_continuing_ops": null, "net_income_to_common": -6605000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 12648000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 15141000, "net_ppe": 31579000, "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": 58968000, "short_term_debt": null, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 9752000, "long_term_debt": 28932000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 48419000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 5602000, "shares_outstanding": 39016539, "operating_cash_flow": -382000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -874000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -2627000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": -1256000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "-2180000", "netIncome": "-6605000", "grossProfit": "4526000", "totalRevenue": "6200000", "costOfRevenue": "1674000", "interestExpense": "2094000", "operatingIncome": "-1871000", "fiscalDateEnding": "2025-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "2331000" }, "balance": { "totalDebt": "48419000", "totalAssets": "58968000", "longTermDebt": "28932000", "shortTermDebt": null, "preferredStock": null, "fiscalDateEnding": "2025-12-31", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": "39016539", "totalCurrentAssets": "15141000", "totalShareholderEquity": "5602000", "totalCurrentLiabilities": "9752000", "propertyPlantEquipmentNet": "31579000", "cashAndShortTermInvestments": "12648000" }, "cashflow": { "freeCashFlow": "-1256000", "dividendsPaid": null, "issuanceOfDebt": "30575000", "issuanceOfStock": null, "repaymentOfDebt": "-33202000", "fiscalDateEnding": "2025-12-31", "operatingCashflow": "-382000", "repurchaseOfStock": null, "capitalExpenditures": "-874000" } } }, { "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider": "yFinance", "currency_reported": "CAD", "fetched_at": "2026-06-07T20:04:50.117989+00:00", "is_restated": false, "income_statement": { "revenue": 6398000, "cost_of_revenue": 1670000, "gross_profit": 4728000, "ebit": -1481000, "ebitda": 2139000, "pretax_income": null, "tax_provision": null, "net_income": -2368000, "net_income_to_common": -2368000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1297000, "total_current_assets": 3977000, "total_assets": 50289000, "short_term_debt": 29480000, "long_term_debt": null, "total_debt": 49379000, "total_liabilities": null, "total_equity": -4328000, "shares_outstanding": 20764138, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 1140000, "capital_expenditure": -1015000, "free_cash_flow": 125000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -2375000 }, "complete_fields": { "id": 424995, "ticker_id": 36687, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 2, "currency_reported": "CAD", "fetched_at": "2026-06-07T20:04:50.117989+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "2139000", "netIncome": "-2368000", "grossProfit": "4728000", "totalRevenue": "6398000", "costOfRevenue": "1670000", "interestExpense": "2214000", "operatingIncome": "-1481000", "fiscalDateEnding": "2025-09-30", "researchAndDevelopment": null, "depreciationAndAmortization": "2293000" }, "balance": { "totalDebt": "49379000", "totalAssets": "50289000", "longTermDebt": null, "shortTermDebt": "29480000", "preferredStock": null, "fiscalDateEnding": "2025-09-30", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": "20764138", "totalCurrentAssets": "3977000", "totalShareholderEquity": "-4328000", "totalCurrentLiabilities": "39664000", "propertyPlantEquipmentNet": "34049000", "cashAndShortTermInvestments": "1297000" }, "cashflow": { "freeCashFlow": "125000", "dividendsPaid": "0", "issuanceOfDebt": "0", "issuanceOfStock": null, "repaymentOfDebt": "-2375000", "fiscalDateEnding": "2025-09-30", "operatingCashflow": "1140000", "repurchaseOfStock": null, "capitalExpenditures": "-1015000" } }, "revenue": 6398000, "cost_of_revenue": 1670000, "gross_profit": 4728000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -1481000, "depreciation_amortisation": 2293000, "ebitda": 2139000, "interest_expense": 2214000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": -2368000, "net_income_continuing_ops": null, "net_income_to_common": -2368000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1297000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 3977000, "net_ppe": 34049000, "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": 50289000, "short_term_debt": 29480000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 39664000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 49379000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": -4328000, "shares_outstanding": 20764138, "operating_cash_flow": 1140000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -1015000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -2375000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 125000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "2139000", "netIncome": "-2368000", "grossProfit": "4728000", "totalRevenue": "6398000", "costOfRevenue": "1670000", "interestExpense": "2214000", "operatingIncome": "-1481000", "fiscalDateEnding": "2025-09-30", "researchAndDevelopment": null, "depreciationAndAmortization": "2293000" }, "balance": { "totalDebt": "49379000", "totalAssets": "50289000", "longTermDebt": null, "shortTermDebt": "29480000", "preferredStock": null, "fiscalDateEnding": "2025-09-30", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": "20764138", "totalCurrentAssets": "3977000", "totalShareholderEquity": "-4328000", "totalCurrentLiabilities": "39664000", "propertyPlantEquipmentNet": "34049000", "cashAndShortTermInvestments": "1297000" }, "cashflow": { "freeCashFlow": "125000", "dividendsPaid": "0", "issuanceOfDebt": "0", "issuanceOfStock": null, "repaymentOfDebt": "-2375000", "fiscalDateEnding": "2025-09-30", "operatingCashflow": "1140000", "repurchaseOfStock": null, "capitalExpenditures": "-1015000" } } }, { "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider": "yFinance", "currency_reported": "CAD", "fetched_at": "2026-06-07T20:04:50.117989+00:00", "is_restated": false, "income_statement": { "revenue": 6344000, "cost_of_revenue": 1663000, "gross_profit": 4681000, "ebit": -1920000, "ebitda": 421000, "pretax_income": null, "tax_provision": null, "net_income": -4256000, "net_income_to_common": -4256000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1699000, "total_current_assets": 4939000, "total_assets": 49700000, "short_term_debt": 28919000, "long_term_debt": null, "total_debt": 46571000, "total_liabilities": null, "total_equity": -2119000, "shares_outstanding": 20744482, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 1267000, "capital_expenditure": -1214000, "free_cash_flow": 53000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 222000 }, "complete_fields": { "id": 424996, "ticker_id": 36687, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 2, "currency_reported": "CAD", "fetched_at": "2026-06-07T20:04:50.117989+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "421000", "netIncome": "-4256000", "grossProfit": "4681000", "totalRevenue": "6344000", "costOfRevenue": "1663000", "interestExpense": "2372000", "operatingIncome": "-1920000", "fiscalDateEnding": "2025-06-30", "researchAndDevelopment": null, "depreciationAndAmortization": "2305000" }, "balance": { "totalDebt": "46571000", "totalAssets": "49700000", "longTermDebt": null, "shortTermDebt": "28919000", "preferredStock": null, "fiscalDateEnding": "2025-06-30", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": "20744482", "totalCurrentAssets": "4939000", "totalShareholderEquity": "-2119000", "totalCurrentLiabilities": "38920000", "propertyPlantEquipmentNet": "32489000", "cashAndShortTermInvestments": "1699000" }, "cashflow": { "freeCashFlow": "53000", "dividendsPaid": "0", "issuanceOfDebt": "2760000", "issuanceOfStock": null, "repaymentOfDebt": "-2538000", "fiscalDateEnding": "2025-06-30", "operatingCashflow": "1267000", "repurchaseOfStock": null, "capitalExpenditures": "-1214000" } }, "revenue": 6344000, "cost_of_revenue": 1663000, "gross_profit": 4681000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -1920000, "depreciation_amortisation": 2305000, "ebitda": 421000, "interest_expense": 2372000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": -4256000, "net_income_continuing_ops": null, "net_income_to_common": -4256000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1699000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 4939000, "net_ppe": 32489000, "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": 49700000, "short_term_debt": 28919000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 38920000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 46571000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": -2119000, "shares_outstanding": 20744482, "operating_cash_flow": 1267000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -1214000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 222000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 53000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "421000", "netIncome": "-4256000", "grossProfit": "4681000", "totalRevenue": "6344000", "costOfRevenue": "1663000", "interestExpense": "2372000", "operatingIncome": "-1920000", "fiscalDateEnding": "2025-06-30", "researchAndDevelopment": null, "depreciationAndAmortization": "2305000" }, "balance": { "totalDebt": "46571000", "totalAssets": "49700000", "longTermDebt": null, "shortTermDebt": "28919000", "preferredStock": null, "fiscalDateEnding": "2025-06-30", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": "20744482", "totalCurrentAssets": "4939000", "totalShareholderEquity": "-2119000", "totalCurrentLiabilities": "38920000", "propertyPlantEquipmentNet": "32489000", "cashAndShortTermInvestments": "1699000" }, "cashflow": { "freeCashFlow": "53000", "dividendsPaid": "0", "issuanceOfDebt": "2760000", "issuanceOfStock": null, "repaymentOfDebt": "-2538000", "fiscalDateEnding": "2025-06-30", "operatingCashflow": "1267000", "repurchaseOfStock": null, "capitalExpenditures": "-1214000" } } }, { "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider": "yFinance", "currency_reported": "CAD", "fetched_at": "2026-06-07T20:04:50.117989+00:00", "is_restated": false, "income_statement": { "revenue": 6414000, "cost_of_revenue": 1672000, "gross_profit": 4742000, "ebit": -1603000, "ebitda": 770000, "pretax_income": null, "tax_provision": null, "net_income": -3536000, "net_income_to_common": -3536000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1865000, "total_current_assets": 5198000, "total_assets": 50570000, "short_term_debt": 25799000, "long_term_debt": null, "total_debt": 43822000, "total_liabilities": null, "total_equity": 1613000, "shares_outstanding": 20724827, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 959000, "capital_expenditure": -791000, "free_cash_flow": 168000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -2536000 }, "complete_fields": { "id": 424997, "ticker_id": 36687, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 2, "currency_reported": "CAD", "fetched_at": "2026-06-07T20:04:50.117989+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "770000", "netIncome": "-3536000", "grossProfit": "4742000", "totalRevenue": "6414000", "costOfRevenue": "1672000", "interestExpense": "1964000", "operatingIncome": "-1603000", "fiscalDateEnding": "2025-03-31", "researchAndDevelopment": null, "depreciationAndAmortization": "2342000" }, "balance": { "totalDebt": "43822000", "totalAssets": "50570000", "longTermDebt": null, "shortTermDebt": "25799000", "preferredStock": null, "fiscalDateEnding": "2025-03-31", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": "20724827", "totalCurrentAssets": "5198000", "totalShareholderEquity": "1613000", "totalCurrentLiabilities": "35978000", "propertyPlantEquipmentNet": "33076000", "cashAndShortTermInvestments": "1865000" }, "cashflow": { "freeCashFlow": "168000", "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": "-2536000", "fiscalDateEnding": "2025-03-31", "operatingCashflow": "959000", "repurchaseOfStock": null, "capitalExpenditures": "-791000" } }, "revenue": 6414000, "cost_of_revenue": 1672000, "gross_profit": 4742000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -1603000, "depreciation_amortisation": 2342000, "ebitda": 770000, "interest_expense": 1964000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": -3536000, "net_income_continuing_ops": null, "net_income_to_common": -3536000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1865000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 5198000, "net_ppe": 33076000, "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": 50570000, "short_term_debt": 25799000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 35978000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 43822000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 1613000, "shares_outstanding": 20724827, "operating_cash_flow": 959000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -791000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -2536000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 168000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "770000", "netIncome": "-3536000", "grossProfit": "4742000", "totalRevenue": "6414000", "costOfRevenue": "1672000", "interestExpense": "1964000", "operatingIncome": "-1603000", "fiscalDateEnding": "2025-03-31", "researchAndDevelopment": null, "depreciationAndAmortization": "2342000" }, "balance": { "totalDebt": "43822000", "totalAssets": "50570000", "longTermDebt": null, "shortTermDebt": "25799000", "preferredStock": null, "fiscalDateEnding": "2025-03-31", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": "20724827", "totalCurrentAssets": "5198000", "totalShareholderEquity": "1613000", "totalCurrentLiabilities": "35978000", "propertyPlantEquipmentNet": "33076000", "cashAndShortTermInvestments": "1865000" }, "cashflow": { "freeCashFlow": "168000", "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": "-2536000", "fiscalDateEnding": "2025-03-31", "operatingCashflow": "959000", "repurchaseOfStock": null, "capitalExpenditures": "-791000" } } }, { "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider": "yFinance", "currency_reported": "CAD", "fetched_at": "2026-06-07T20:04:50.117989+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": 25653000, "long_term_debt": null, "total_debt": 25653000, "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": 973000 }, "complete_fields": { "id": 424998, "ticker_id": 36687, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 2, "currency_reported": "CAD", "fetched_at": "2026-06-07T20:04:50.117989+00:00", "is_restated": false, "raw_data": { "balance": { "totalDebt": null, "totalAssets": null, "longTermDebt": null, "shortTermDebt": "25653000", "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": "973000", "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": 25653000, "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": 25653000, "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": 973000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": null, "net_change_in_cash": null }, "raw_data": { "balance": { "totalDebt": null, "totalAssets": null, "longTermDebt": null, "shortTermDebt": "25653000", "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": "973000", "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": "2026-06-07T20:04:50.117989+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": 25311000, "long_term_debt": null, "total_debt": 25311000, "total_liabilities": null, "total_equity": null, "shares_outstanding": null, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": null, "capital_expenditure": null, "free_cash_flow": null, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 3972000 }, "complete_fields": { "id": 425000, "ticker_id": 36687, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 2, "currency_reported": "CAD", "fetched_at": "2026-06-07T20:04:50.117989+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": null, "netIncome": null, "grossProfit": null, "totalRevenue": null, "costOfRevenue": null, "interestExpense": null, "operatingIncome": null, "fiscalDateEnding": "2024-09-30", "researchAndDevelopment": null, "depreciationAndAmortization": null }, "balance": { "totalDebt": null, "totalAssets": null, "longTermDebt": null, "shortTermDebt": "25311000", "preferredStock": null, "fiscalDateEnding": "2024-09-30", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": null, "totalCurrentAssets": null, "totalShareholderEquity": null, "totalCurrentLiabilities": null, "propertyPlantEquipmentNet": null, "cashAndShortTermInvestments": null }, "cashflow": { "freeCashFlow": null, "dividendsPaid": "0", "issuanceOfDebt": "3972000", "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": 25311000, "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": 25311000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": null, "shares_outstanding": null, "operating_cash_flow": null, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": null, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 3972000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": null, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": null, "netIncome": null, "grossProfit": null, "totalRevenue": null, "costOfRevenue": null, "interestExpense": null, "operatingIncome": null, "fiscalDateEnding": "2024-09-30", "researchAndDevelopment": null, "depreciationAndAmortization": null }, "balance": { "totalDebt": null, "totalAssets": null, "longTermDebt": null, "shortTermDebt": "25311000", "preferredStock": null, "fiscalDateEnding": "2024-09-30", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": null, "totalCurrentAssets": null, "totalShareholderEquity": null, "totalCurrentLiabilities": null, "propertyPlantEquipmentNet": null, "cashAndShortTermInvestments": null }, "cashflow": { "freeCashFlow": null, "dividendsPaid": "0", "issuanceOfDebt": "3972000", "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": "ebitda_ev", "name": "EBITDA/EV Value", "slug": "ebitda-ev", "group": "value", "page_url": "/factors/ebitda-ev/", "rank_field": "-ebitda_to_ev" }, { "key": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/", "rank_field": "-sector_value_pct" }, { "key": "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" ] } } }