{ "ticker": { "uuid": "c4828437-5805-44b1-883b-db073528fb6f", "symbol": "VET", "name": "Vermilion Energy Inc.", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Energy", "industry": "Oil & Gas E&P", "page_url": "https://sharemaestro.com/factors/ticker/c4828437-5805-44b1-883b-db073528fb6f/", "api_url": "https://sharemaestro.com/factors/api/tickers/c4828437-5805-44b1-883b-db073528fb6f/" }, "ticker_metadata": { "id": 4215, "uuid": "c4828437-5805-44b1-883b-db073528fb6f", "symbol": "VET", "name": "Vermilion Energy Inc.", "asset_type": "equity", "market_cap": 1738820000, "stock_exchange_id": 3, "industry": "Oil & Gas E&P", "sector": "Energy", "description": "Vermilion Energy Inc. is engaged in the acquisition, exploration, development and production of oil and natural gas in North America, Europe and Australia. The company is headquartered in Calgary, Canada.", "currency": "USD", "is_active": true }, "exchange_metadata": { "id": 3, "name": "NYSE", "symbol": "NYSE", "country_code": "US", "currency": "USD", "benchmark": "SPY", "data_symbol": "", "ticker_suffix": "", "update_provider": "alphavantage", "update_group": "us", "update_order": 0, "update_enabled": true, "is_active": true }, "latest_snapshot": { "ticker": { "uuid": "c4828437-5805-44b1-883b-db073528fb6f", "symbol": "VET", "name": "Vermilion Energy Inc.", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Energy", "industry": "Oil & Gas E&P", "page_url": "https://sharemaestro.com/factors/ticker/c4828437-5805-44b1-883b-db073528fb6f/", "api_url": "https://sharemaestro.com/factors/api/tickers/c4828437-5805-44b1-883b-db073528fb6f/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.91, "value": 0.95, "quality": 0.31, "momentum": 0.88, "coverage": 0.909, "confidence": 0.909, "delta": null }, "headline_factors": { "price": 11.34, "market_cap": 1731969540, "pe_ratio": null, "earnings_yield": null, "ebitda_to_ev": 0.3729, "shareholder_yield": 0.058, "roe": -0.3971, "piotroski_f_score": 3, "momentum_12_1": 0.7112, "volatility_252d": 0.4449 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": false, "small_cap_core": true, "veiled_value": false, "earnings_consistent_5y": false }, "factor_groups": { "identity": { "week_end_date": "2026-06-07", "source_primary": "alphavantage", "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": "2026-06-07T06:55:05.265263+00:00", "batch_id": "" }, "size": { "price_close": 11.34, "market_cap": 1731969540, "market_cap_usd": 1731969540, "enterprise_value": 2973410310, "shares_outstanding": 152731000, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": null, "pb_ratio": 0.8449, "ptbv_ratio": 0.8449, "ps_ratio": 0.9552, "pcf_ratio": 1.9435, "pfcf_ratio": 1.1692, "ev_ebitda": 2.6815, "ev_ebit": 9.2948, "ev_sales": 1.6398, "ev_fcf": 2.0072, "earnings_yield": null, "fcf_yield": 0.4982, "price_to_sales": 0.9552, "price_to_book": 0.8449, "price_to_cashflow": 1.9435, "ebitda_to_ev": 0.3729, "sales_yield": 0.6098 }, "yield": { "dividend_yield": 0.058, "buyback_yield": 0, "shareholder_yield": 0.058, "debt_paydown_yield": null, "total_yield": 0.058 }, "quality": { "gross_margin": 0.3587, "operating_margin": 0.1764, "net_margin": -0.449, "ebitda_margin": 0.6115, "fcf_margin": 0.817, "roe": -0.3971, "roa": -0.1464, "roic": 0.0729, "roc_greenblatt": null, "asset_turnover": 0.3261, "cash_conversion": -1.8196, "accruals_ratio": -0.3067, "sbc_to_revenue": 0.0085, "piotroski_f_score": 3, "altman_z_score": 0.2106, "earnings_stability_5y": 1.5421, "revenue_stability_5y": 0.3786, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.117, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": 1.7127, "net_debt_to_ebitda": 1.1196, "debt_to_assets": 0.2256, "interest_coverage": 2.5286, "current_ratio": 0.6336, "quick_ratio": 0.5825, "net_debt": 1241440770, "local_beta": 0.0007, "volatility_252d": 0.4449, "volatility_60d": 1.0472, "max_drawdown_12m": -0.1999, "risk_adjusted_momentum": 1.5986 }, "growth": { "revenue_growth_1y": -0.0873, "revenue_growth_3y_cagr": -0.2203, "revenue_growth_5y_cagr": 0.0717, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": -0.0225, "book_value_growth_1y": -0.1886, "revenue_growth": -0.0873, "earnings_growth": null }, "momentum": { "price_return_1m": -0.0382, "price_return_3m": 0.0102, "price_return_6m": 0.2791, "price_return_9m": 0.6046, "price_return_12m": 0.6458, "price_return_12m_ex1m": 0.7112, "momentum_6m": 0.2791, "momentum_12m": 0.6458, "momentum_12_1": 0.7112, "distance_from_52w_high": -0.1848, "distance_from_52w_low": 0.6246, "relative_strength": 0.5459 }, "raw_ttm": { "revenue_ttm": 1813261253, "gross_profit_ttm": 650409464, "ebit_ttm": 319900630, "ebitda_ttm": 1108851183, "net_income_ttm": -814111447, "eps_diluted_ttm": -5.3304, "operating_cash_flow_ttm": 891153978, "capital_expenditure_ttm": 590210769, "fcf_ttm": 1481364747, "dividends_paid_ttm": 100528768, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 126512441, "cash_and_equivalents": 12892230, "total_current_assets": 486036809, "total_current_liabilities": 767049147, "net_ppe": null, "total_assets": 5560859688, "total_debt": 1254333000, "total_equity": 2049906846, "net_working_capital": -283768568, "book_value_per_share": 13.4217, "retained_earnings": -2147696910, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 13.4217 }, "ranks": { "universe_ticker_count": 3577, "rank_pe": 50, "rank_pb": 15, "rank_ptbv": 12, "rank_ps": 27, "rank_pcf": 6, "rank_ev_ebitda": 5, "rank_ev_ebit": 39, "rank_earnings_yield": 50, "rank_fcf_yield": 5, "rank_dividend_yield": 12, "rank_shareholder_yield": 13, "rank_total_yield": 13, "rank_roe": 90, "rank_roc": 50, "rank_roic": 50, "rank_gross_margin": 63, "rank_fcf_margin": 7, "rank_piotroski": 92, "rank_accruals": 4, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 89, "rank_momentum_12m": 18, "rank_momentum_12m_ex1m": 17, "rank_relative_strength": 18 }, "composites": { "value_composite": 5, "quality_composite": 69, "momentum_composite": 12, "growth_composite": 84, "yield_composite": 9, "svqf_composite": 34, "vc1_composite": 5, "vc2_composite": 4, "vc3_composite": 4, "trending_value_composite": 17, "overall_composite": 9, "quality_value_composite": 0.5427, "os_score": 0.91, "value_percentile": 0.95, "quality_percentile": 0.31, "momentum_percentile": 0.88, "factor_coverage": 0.909, "signal_confidence": 0.909, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 35, "small_cap_core_rank": 4, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": true, "trending_value_rank": 17, "veiled_value": false, "earnings_consistent_5y": false } } }, "latest_snapshot_fields": { "id": 5206, "ticker_id": 4215, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "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": "2026-06-07T06:55:05.265263+00:00", "batch_id": "", "os_score_delta": null, "price_close": 11.34, "market_cap": 1731969540, "market_cap_usd": 1731969540, "enterprise_value": 2973410310, "shares_outstanding": 152731000, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": 0.84490158, "ptbv_ratio": 0.84490158, "ps_ratio": 0.95516823, "pcf_ratio": 1.94351322, "pfcf_ratio": 1.16917157, "ev_ebitda": 2.68152332, "ev_ebit": 9.29479354, "ev_sales": 1.63981352, "ev_fcf": 2.00721012, "earnings_yield": null, "fcf_yield": 0.49820395, "dividend_yield": 0.05804303, "buyback_yield": 0, "shareholder_yield": 0.05804303, "debt_paydown_yield": null, "total_yield": 0.05804303, "gross_margin": 0.35869595, "operating_margin": 0.1764228, "net_margin": -0.44897637, "ebitda_margin": 0.61152312, "fcf_margin": 0.81696156, "roe": -0.39714558, "roa": -0.14640029, "roic": 0.07289582, "roc_greenblatt": null, "asset_turnover": 0.32607571, "cash_conversion": -1.81960928, "accruals_ratio": -0.306655, "sbc_to_revenue": 0.00847479, "debt_to_equity": 1.71273775, "net_debt_to_ebitda": 1.11957383, "debt_to_assets": 0.22556458, "interest_coverage": 2.52861005, "current_ratio": 0.63364494, "quick_ratio": 0.58250073, "net_debt": 1241440770, "revenue_growth_1y": -0.08728981, "revenue_growth_3y_cagr": -0.22032606, "revenue_growth_5y_cagr": 0.07172672, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": -0.022457, "book_value_growth_1y": -0.18864029, "piotroski_f_score": 3, "altman_z_score": 0.2105541, "earnings_stability_5y": 1.542073, "revenue_stability_5y": 0.378625, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.03816794, "price_return_3m": 0.01018199, "price_return_6m": 0.2791301, "price_return_9m": 0.60459588, "price_return_12m": 0.64583968, "price_return_12m_ex1m": 0.71115078, "distance_from_52w_high": -0.18475917, "distance_from_52w_low": 0.62464183, "relative_strength": 0.5458761, "local_beta": 0.0007, "volatility_252d": 0.444857, "volatility_60d": 1.047164, "max_drawdown_12m": -0.19985622, "revenue_ttm": 1813261253, "gross_profit_ttm": 650409464, "ebit_ttm": 319900630, "ebitda_ttm": 1108851183, "net_income_ttm": -814111447, "eps_diluted_ttm": -5.33036153, "operating_cash_flow_ttm": 891153978, "capital_expenditure_ttm": 590210769, "fcf_ttm": 1481364747, "dividends_paid_ttm": 100528768, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 126512441, "cash_and_equivalents": 12892230, "total_current_assets": 486036809, "total_current_liabilities": 767049147, "net_ppe": null, "total_assets": 5560859688, "total_debt": 1254333000, "total_equity": 2049906846, "net_working_capital": -283768568, "book_value_per_share": 13.42168156, "retained_earnings": -2147696910, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 13.42168156, "universe_ticker_count": 3577, "sector": "Energy", "rank_pe": 50, "rank_pb": 15, "rank_ptbv": 12, "rank_ps": 27, "rank_pcf": 6, "rank_ev_ebitda": 5, "rank_ev_ebit": 39, "rank_earnings_yield": 50, "rank_fcf_yield": 5, "rank_dividend_yield": 12, "rank_shareholder_yield": 13, "rank_total_yield": 13, "rank_roe": 90, "rank_roc": 50, "rank_roic": 50, "rank_gross_margin": 63, "rank_fcf_margin": 7, "rank_piotroski": 92, "rank_accruals": 4, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 89, "rank_momentum_12m": 18, "rank_momentum_12m_ex1m": 17, "rank_relative_strength": 18, "value_composite": 5, "quality_composite": 69, "momentum_composite": 12, "growth_composite": 84, "yield_composite": 9, "svqf_composite": 34, "vc1_composite": 5, "vc2_composite": 4, "vc3_composite": 4, "trending_value_composite": 17, "overall_composite": 9, "factor_coverage": 0.909, "signal_confidence": 0.909, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 35, "small_cap_core_rank": 4, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": true }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 11.34, "os": 0.91, "value": 0.95, "quality": 0.31, "momentum": 0.88, "confidence": 0.909, "coverage": 0.909, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": 0.058, "roe": -0.3971, "momentum_12_1": 0.7112, "complete_fields": { "id": 5206, "ticker_id": 4215, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "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": "2026-06-07T06:55:05.265263+00:00", "batch_id": "", "os_score_delta": null, "price_close": 11.34, "market_cap": 1731969540, "market_cap_usd": 1731969540, "enterprise_value": 2973410310, "shares_outstanding": 152731000, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": 0.84490158, "ptbv_ratio": 0.84490158, "ps_ratio": 0.95516823, "pcf_ratio": 1.94351322, "pfcf_ratio": 1.16917157, "ev_ebitda": 2.68152332, "ev_ebit": 9.29479354, "ev_sales": 1.63981352, "ev_fcf": 2.00721012, "earnings_yield": null, "fcf_yield": 0.49820395, "dividend_yield": 0.05804303, "buyback_yield": 0, "shareholder_yield": 0.05804303, "debt_paydown_yield": null, "total_yield": 0.05804303, "gross_margin": 0.35869595, "operating_margin": 0.1764228, "net_margin": -0.44897637, "ebitda_margin": 0.61152312, "fcf_margin": 0.81696156, "roe": -0.39714558, "roa": -0.14640029, "roic": 0.07289582, "roc_greenblatt": null, "asset_turnover": 0.32607571, "cash_conversion": -1.81960928, "accruals_ratio": -0.306655, "sbc_to_revenue": 0.00847479, "debt_to_equity": 1.71273775, "net_debt_to_ebitda": 1.11957383, "debt_to_assets": 0.22556458, "interest_coverage": 2.52861005, "current_ratio": 0.63364494, "quick_ratio": 0.58250073, "net_debt": 1241440770, "revenue_growth_1y": -0.08728981, "revenue_growth_3y_cagr": -0.22032606, "revenue_growth_5y_cagr": 0.07172672, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": -0.022457, "book_value_growth_1y": -0.18864029, "piotroski_f_score": 3, "altman_z_score": 0.2105541, "earnings_stability_5y": 1.542073, "revenue_stability_5y": 0.378625, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.03816794, "price_return_3m": 0.01018199, "price_return_6m": 0.2791301, "price_return_9m": 0.60459588, "price_return_12m": 0.64583968, "price_return_12m_ex1m": 0.71115078, "distance_from_52w_high": -0.18475917, "distance_from_52w_low": 0.62464183, "relative_strength": 0.5458761, "local_beta": 0.0007, "volatility_252d": 0.444857, "volatility_60d": 1.047164, "max_drawdown_12m": -0.19985622, "revenue_ttm": 1813261253, "gross_profit_ttm": 650409464, "ebit_ttm": 319900630, "ebitda_ttm": 1108851183, "net_income_ttm": -814111447, "eps_diluted_ttm": -5.33036153, "operating_cash_flow_ttm": 891153978, "capital_expenditure_ttm": 590210769, "fcf_ttm": 1481364747, "dividends_paid_ttm": 100528768, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 126512441, "cash_and_equivalents": 12892230, "total_current_assets": 486036809, "total_current_liabilities": 767049147, "net_ppe": null, "total_assets": 5560859688, "total_debt": 1254333000, "total_equity": 2049906846, "net_working_capital": -283768568, "book_value_per_share": 13.42168156, "retained_earnings": -2147696910, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 13.42168156, "universe_ticker_count": 3577, "sector": "Energy", "rank_pe": 50, "rank_pb": 15, "rank_ptbv": 12, "rank_ps": 27, "rank_pcf": 6, "rank_ev_ebitda": 5, "rank_ev_ebit": 39, "rank_earnings_yield": 50, "rank_fcf_yield": 5, "rank_dividend_yield": 12, "rank_shareholder_yield": 13, "rank_total_yield": 13, "rank_roe": 90, "rank_roc": 50, "rank_roic": 50, "rank_gross_margin": 63, "rank_fcf_margin": 7, "rank_piotroski": 92, "rank_accruals": 4, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 89, "rank_momentum_12m": 18, "rank_momentum_12m_ex1m": 17, "rank_relative_strength": 18, "value_composite": 5, "quality_composite": 69, "momentum_composite": 12, "growth_composite": 84, "yield_composite": 9, "svqf_composite": 34, "vc1_composite": 5, "vc2_composite": 4, "vc3_composite": 4, "trending_value_composite": 17, "overall_composite": 9, "factor_coverage": 0.909, "signal_confidence": 0.909, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 35, "small_cap_core_rank": 4, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": true } } ], "financial_periods": { "annual": [ { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:48:26.133072+00:00", "is_restated": false, "income_statement": { "revenue": 1763702526, "cost_of_revenue": 1472806779, "gross_profit": 290895744, "ebit": 167380484, "ebitda": 935843726, "pretax_income": -324550297, "tax_provision": 39957410, "net_income": -653068358, "net_income_to_common": -653068358, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 19071444, "total_current_assets": 466905192, "total_assets": 5339864813, "short_term_debt": 9198497, "long_term_debt": 1243397000, "total_debt": 1252595497, "total_liabilities": 3119814482, "total_equity": 2220050329, "shares_outstanding": 153863000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 942891978, "capital_expenditure": 616746981, "free_cash_flow": 1559638959, "dividends_paid": 98347786, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 349632, "ticker_id": 4215, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:48:26.133072+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "167380484", "ebitda": "935843726", "netIncome": "-653068358", "grossProfit": "290895744", "depreciation": "None", "totalRevenue": "1763702526", "costOfRevenue": "1472806779", "interestIncome": "None", "incomeBeforeTax": "-324550297", "interestExpense": "132639818", "operatingIncome": "167380484", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "39957410", "reportedCurrency": "CAD", "netInterestIncome": "-132748000", "nonInterestIncome": "None", "operatingExpenses": "123515260", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1472806779", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "768463242", "sellingGeneralAndAdministrative": "123616000", "netIncomeFromContinuingOperations": "-364805000" }, "balance": { "goodwill": "None", "inventory": "46583006", "commonStock": "3868758644", "currentDebt": "None", "investments": "None", "totalAssets": "5339864813", "longTermDebt": "1243397000", "shortTermDebt": "9198497", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "None", "reportedCurrency": "CAD", "retainedEarnings": "-1978671198", "totalLiabilities": "3119814482", "otherCurrentAssets": "127988612", "totalCurrentAssets": "466905192", "currentLongTermDebt": "None", "longTermInvestments": "43885000", "shortTermInvestments": "None", "currentNetReceivables": "273262127", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4872959619", "currentAccountsPayable": "461182858", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1300882000", "totalShareholderEquity": "2220050329", "capitalLeaseObligations": "49340000", "otherCurrentLiabilities": "83713724", "totalCurrentLiabilities": "554095080", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "2565719402", "cashAndShortTermInvestments": "19071444", "commonStockSharesOutstanding": "153863000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "19071444", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-364507706", "profitLoss": "None", "dividendPayout": "98347786", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "CAD", "changeInInventory": "None", "operatingCashflow": "942891978", "capitalExpenditures": "616746981", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "180754576", "cashflowFromInvestment": "-1237726511", "stockBasedCompensation": "18847000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "98347786", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-35716869", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "768463242", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1763702526, "cost_of_revenue": 1472806779, "gross_profit": 290895744, "research_and_development": null, "selling_general_admin": 123616000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 167380484, "depreciation_amortisation": 768463242, "ebitda": 935843726, "interest_expense": 132639818, "interest_income": null, "other_non_operating": null, "pretax_income": -324550297, "tax_provision": 39957410, "effective_tax_rate": null, "net_income": -653068358, "net_income_continuing_ops": -364805000, "net_income_to_common": -653068358, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 19071444, "short_term_investments": null, "net_receivables": 273262127, "inventory": 46583006, "other_current_assets": null, "total_current_assets": 466905192, "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": 4872959619, "total_assets": 5339864813, "short_term_debt": 9198497, "accounts_payable": 461182858, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 554095080, "long_term_debt": 1243397000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2565719402, "total_liabilities": 3119814482, "total_debt": 1252595497, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1978671198, "total_equity": 2220050329, "shares_outstanding": 153863000, "operating_cash_flow": 942891978, "stock_based_compensation": 18847000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 616746981, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1237726511, "dividends_paid": 98347786, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 180754576, "free_cash_flow": 1559638959, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "167380484", "ebitda": "935843726", "netIncome": "-653068358", "grossProfit": "290895744", "depreciation": "None", "totalRevenue": "1763702526", "costOfRevenue": "1472806779", "interestIncome": "None", "incomeBeforeTax": "-324550297", "interestExpense": "132639818", "operatingIncome": "167380484", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "39957410", "reportedCurrency": "CAD", "netInterestIncome": "-132748000", "nonInterestIncome": "None", "operatingExpenses": "123515260", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1472806779", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "768463242", "sellingGeneralAndAdministrative": "123616000", "netIncomeFromContinuingOperations": "-364805000" }, "balance": { "goodwill": "None", "inventory": "46583006", "commonStock": "3868758644", "currentDebt": "None", "investments": "None", "totalAssets": "5339864813", "longTermDebt": "1243397000", "shortTermDebt": "9198497", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "None", "reportedCurrency": "CAD", "retainedEarnings": "-1978671198", "totalLiabilities": "3119814482", "otherCurrentAssets": "127988612", "totalCurrentAssets": "466905192", "currentLongTermDebt": "None", "longTermInvestments": "43885000", "shortTermInvestments": "None", "currentNetReceivables": "273262127", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4872959619", "currentAccountsPayable": "461182858", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1300882000", "totalShareholderEquity": "2220050329", "capitalLeaseObligations": "49340000", "otherCurrentLiabilities": "83713724", "totalCurrentLiabilities": "554095080", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "2565719402", "cashAndShortTermInvestments": "19071444", "commonStockSharesOutstanding": "153863000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "19071444", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-364507706", "profitLoss": "None", "dividendPayout": "98347786", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "CAD", "changeInInventory": "None", "operatingCashflow": "942891978", "capitalExpenditures": "616746981", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "180754576", "cashflowFromInvestment": "-1237726511", "stockBasedCompensation": "18847000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "98347786", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-35716869", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "768463242", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:48:26.133072+00:00", "is_restated": false, "income_statement": { "revenue": 2074250000, "cost_of_revenue": 954033000, "gross_profit": 1120217000, "ebit": 78020000, "ebitda": 761260000, "pretax_income": -6586000, "tax_provision": 40153000, "net_income": -46739000, "net_income_to_common": -46739000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 131730000, "total_current_assets": 582326000, "total_assets": 6115576000, "short_term_debt": 12206000, "long_term_debt": 963456000, "total_debt": 975662000, "total_liabilities": 3304587000, "total_equity": 2810989000, "shares_outstanding": 158068000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 967751000, "capital_expenditure": 635708000, "free_cash_flow": 1603459000, "dividends_paid": 73033000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 349637, "ticker_id": 4215, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:48:26.133072+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "78020000", "ebitda": "761260000", "netIncome": "-46739000", "grossProfit": "1120217000", "depreciation": "None", "totalRevenue": "2074250000", "costOfRevenue": "954033000", "interestIncome": "None", "incomeBeforeTax": "-6586000", "interestExpense": "84606000", "operatingIncome": "249397000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "40153000", "reportedCurrency": "CAD", "netInterestIncome": "-84606000", "nonInterestIncome": "None", "operatingExpenses": "870820000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "954033000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "683240000", "sellingGeneralAndAdministrative": "129433000", "netIncomeFromContinuingOperations": "-46739000" }, "balance": { "goodwill": "None", "inventory": "40694000", "commonStock": "3918898000", "currentDebt": "None", "investments": "None", "totalAssets": "6115576000", "longTermDebt": "963456000", "shortTermDebt": "12206000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "None", "reportedCurrency": "CAD", "retainedEarnings": "-1288981000", "totalLiabilities": "3304587000", "otherCurrentAssets": "111409000", "totalCurrentAssets": "582326000", "currentLongTermDebt": "None", "longTermInvestments": "78862000", "shortTermInvestments": "None", "currentNetReceivables": "298493000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5533250000", "currentAccountsPayable": "425410000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1018447000", "totalShareholderEquity": "2810989000", "capitalLeaseObligations": "54991000", "otherCurrentLiabilities": "71465000", "totalCurrentLiabilities": "610590000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "2693997000", "cashAndShortTermInvestments": "131730000", "commonStockSharesOutstanding": "158068000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "131730000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-46739000", "profitLoss": "None", "dividendPayout": "73033000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "CAD", "changeInInventory": "None", "operatingCashflow": "967751000", "capitalExpenditures": "635708000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-344084000", "cashflowFromInvestment": "-634868000", "stockBasedCompensation": "15569000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "73033000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-140707000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "None", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2074250000, "cost_of_revenue": 954033000, "gross_profit": 1120217000, "research_and_development": null, "selling_general_admin": 129433000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 78020000, "depreciation_amortisation": 683240000, "ebitda": 761260000, "interest_expense": 84606000, "interest_income": null, "other_non_operating": null, "pretax_income": -6586000, "tax_provision": 40153000, "effective_tax_rate": null, "net_income": -46739000, "net_income_continuing_ops": -46739000, "net_income_to_common": -46739000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 131730000, "short_term_investments": null, "net_receivables": 298493000, "inventory": 40694000, "other_current_assets": null, "total_current_assets": 582326000, "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": 5533250000, "total_assets": 6115576000, "short_term_debt": 12206000, "accounts_payable": 425410000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 610590000, "long_term_debt": 963456000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2693997000, "total_liabilities": 3304587000, "total_debt": 975662000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1288981000, "total_equity": 2810989000, "shares_outstanding": 158068000, "operating_cash_flow": 967751000, "stock_based_compensation": 15569000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 635708000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -634868000, "dividends_paid": 73033000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -344084000, "free_cash_flow": 1603459000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "78020000", "ebitda": "761260000", "netIncome": "-46739000", "grossProfit": "1120217000", "depreciation": "None", "totalRevenue": "2074250000", "costOfRevenue": "954033000", "interestIncome": "None", "incomeBeforeTax": "-6586000", "interestExpense": "84606000", "operatingIncome": "249397000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "40153000", "reportedCurrency": "CAD", "netInterestIncome": "-84606000", "nonInterestIncome": "None", "operatingExpenses": "870820000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "954033000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "683240000", "sellingGeneralAndAdministrative": "129433000", "netIncomeFromContinuingOperations": "-46739000" }, "balance": { "goodwill": "None", "inventory": "40694000", "commonStock": "3918898000", "currentDebt": "None", "investments": "None", "totalAssets": "6115576000", "longTermDebt": "963456000", "shortTermDebt": "12206000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "None", "reportedCurrency": "CAD", "retainedEarnings": "-1288981000", "totalLiabilities": "3304587000", "otherCurrentAssets": "111409000", "totalCurrentAssets": "582326000", "currentLongTermDebt": "None", "longTermInvestments": "78862000", "shortTermInvestments": "None", "currentNetReceivables": "298493000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5533250000", "currentAccountsPayable": "425410000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1018447000", "totalShareholderEquity": "2810989000", "capitalLeaseObligations": "54991000", "otherCurrentLiabilities": "71465000", "totalCurrentLiabilities": "610590000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "2693997000", "cashAndShortTermInvestments": "131730000", "commonStockSharesOutstanding": "158068000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "131730000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-46739000", "profitLoss": "None", "dividendPayout": "73033000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "CAD", "changeInInventory": "None", "operatingCashflow": "967751000", "capitalExpenditures": "635708000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-344084000", "cashflowFromInvestment": "-634868000", "stockBasedCompensation": "15569000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "73033000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-140707000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "None", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:48:26.133072+00:00", "is_restated": false, "income_statement": { "revenue": 2199555000, "cost_of_revenue": 1081313000, "gross_profit": 1118242000, "ebit": -193070000, "ebitda": 519549000, "pretax_income": -278282000, "tax_provision": -40695000, "net_income": -237587000, "net_income_to_common": -237587000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 141456000, "total_current_assets": 823514000, "total_assets": 6235821000, "short_term_debt": 21068000, "long_term_debt": 914015000, "total_debt": 935083000, "total_liabilities": 3204173000, "total_equity": 3031648000, "shares_outstanding": 163719000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 1024528000, "capital_expenditure": 732472000, "free_cash_flow": 1757000000, "dividends_paid": 62080000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 349642, "ticker_id": 4215, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:48:26.133072+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-193070000", "ebitda": "519549000", "netIncome": "-237587000", "grossProfit": "1118242000", "depreciation": "None", "totalRevenue": "2199555000", "costOfRevenue": "1081313000", "interestIncome": "None", "incomeBeforeTax": "-278282000", "interestExpense": "85212000", "operatingIncome": "314346000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-40695000", "reportedCurrency": "CAD", "netInterestIncome": "-85212000", "nonInterestIncome": "None", "operatingExpenses": "803896000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1081313000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "712619000", "sellingGeneralAndAdministrative": "123472000", "netIncomeFromContinuingOperations": "-237587000" }, "balance": { "goodwill": "None", "inventory": "57333000", "commonStock": "4142566000", "currentDebt": "None", "investments": "None", "totalAssets": "6235821000", "longTermDebt": "914015000", "shortTermDebt": "21068000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "None", "reportedCurrency": "CAD", "retainedEarnings": "-1263568000", "totalLiabilities": "3204173000", "otherCurrentAssets": "381799000", "totalCurrentAssets": "823514000", "currentLongTermDebt": "None", "longTermInvestments": "73261000", "shortTermInvestments": "661000", "currentNetReceivables": "242926000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5412307000", "currentAccountsPayable": "380370000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "947016000", "totalShareholderEquity": "3031648000", "capitalLeaseObligations": "33001000", "otherCurrentLiabilities": "16959000", "totalCurrentLiabilities": "696074000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "2508099000", "cashAndShortTermInvestments": "141456000", "commonStockSharesOutstanding": "163719000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "141456000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-237587000", "profitLoss": "None", "dividendPayout": "62080000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "CAD", "changeInInventory": "None", "operatingCashflow": "1024528000", "capitalExpenditures": "732472000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-320336000", "cashflowFromInvestment": "-576435000", "stockBasedCompensation": "42756000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "62080000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-94838000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "712619000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2199555000, "cost_of_revenue": 1081313000, "gross_profit": 1118242000, "research_and_development": null, "selling_general_admin": 123472000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -193070000, "depreciation_amortisation": 712619000, "ebitda": 519549000, "interest_expense": 85212000, "interest_income": null, "other_non_operating": null, "pretax_income": -278282000, "tax_provision": -40695000, "effective_tax_rate": null, "net_income": -237587000, "net_income_continuing_ops": -237587000, "net_income_to_common": -237587000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 141456000, "short_term_investments": 661000, "net_receivables": 242926000, "inventory": 57333000, "other_current_assets": null, "total_current_assets": 823514000, "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": 5412307000, "total_assets": 6235821000, "short_term_debt": 21068000, "accounts_payable": 380370000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 696074000, "long_term_debt": 914015000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2508099000, "total_liabilities": 3204173000, "total_debt": 935083000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1263568000, "total_equity": 3031648000, "shares_outstanding": 163719000, "operating_cash_flow": 1024528000, "stock_based_compensation": 42756000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 732472000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -576435000, "dividends_paid": 62080000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -320336000, "free_cash_flow": 1757000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-193070000", "ebitda": "519549000", "netIncome": "-237587000", "grossProfit": "1118242000", "depreciation": "None", "totalRevenue": "2199555000", "costOfRevenue": "1081313000", "interestIncome": "None", "incomeBeforeTax": "-278282000", "interestExpense": "85212000", "operatingIncome": "314346000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-40695000", "reportedCurrency": "CAD", "netInterestIncome": "-85212000", "nonInterestIncome": "None", "operatingExpenses": "803896000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1081313000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "712619000", "sellingGeneralAndAdministrative": "123472000", "netIncomeFromContinuingOperations": "-237587000" }, "balance": { "goodwill": "None", "inventory": "57333000", "commonStock": "4142566000", "currentDebt": "None", "investments": "None", "totalAssets": "6235821000", "longTermDebt": "914015000", "shortTermDebt": "21068000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "None", "reportedCurrency": "CAD", "retainedEarnings": "-1263568000", "totalLiabilities": "3204173000", "otherCurrentAssets": "381799000", "totalCurrentAssets": "823514000", "currentLongTermDebt": "None", "longTermInvestments": "73261000", "shortTermInvestments": "661000", "currentNetReceivables": "242926000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5412307000", "currentAccountsPayable": "380370000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "947016000", "totalShareholderEquity": "3031648000", "capitalLeaseObligations": "33001000", "otherCurrentLiabilities": "16959000", "totalCurrentLiabilities": "696074000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "2508099000", "cashAndShortTermInvestments": "141456000", "commonStockSharesOutstanding": "163719000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "141456000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-237587000", "profitLoss": "None", "dividendPayout": "62080000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "CAD", "changeInInventory": "None", "operatingCashflow": "1024528000", "capitalExpenditures": "732472000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-320336000", "cashflowFromInvestment": "-576435000", "stockBasedCompensation": "42756000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "62080000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-94838000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "712619000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:48:26.133072+00:00", "is_restated": false, "income_statement": { "revenue": 3721228000, "cost_of_revenue": 1127985000, "gross_profit": 2593243000, "ebit": 2133957000, "ebitda": 2711091000, "pretax_income": 2051099000, "tax_provision": 738037000, "net_income": 1313062000, "net_income_to_common": 1313062000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 13836000, "total_current_assets": 714446000, "total_assets": 6991058000, "short_term_debt": 38972000, "long_term_debt": 1081351000, "total_debt": 1120323000, "total_liabilities": 3590000000, "total_equity": 3401058000, "shares_outstanding": 168426000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 1814220000, "capital_expenditure": 551817000, "free_cash_flow": 2366037000, "dividends_paid": 32711000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 349647, "ticker_id": 4215, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:48:26.133072+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "2133957000", "ebitda": "2711091000", "netIncome": "1313062000", "grossProfit": "2593243000", "depreciation": "None", "totalRevenue": "3721228000", "costOfRevenue": "1127985000", "interestIncome": "None", "incomeBeforeTax": "2051099000", "interestExpense": "82858000", "operatingIncome": "1865076000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "738037000", "reportedCurrency": "CAD", "netInterestIncome": "-82858000", "nonInterestIncome": "None", "operatingExpenses": "728167000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1127985000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "577134000", "sellingGeneralAndAdministrative": "102067000", "netIncomeFromContinuingOperations": "1313062000" }, "balance": { "goodwill": "None", "inventory": "19657000", "commonStock": "4243794000", "currentDebt": "None", "investments": "None", "totalAssets": "6991058000", "longTermDebt": "1081351000", "shortTermDebt": "38972000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "None", "reportedCurrency": "CAD", "retainedEarnings": "-1001650000", "totalLiabilities": "3590000000", "otherCurrentAssets": "307302000", "totalCurrentAssets": "714446000", "currentLongTermDebt": "None", "longTermInvestments": "56366000", "shortTermInvestments": "135000", "currentNetReceivables": "373651000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6276612000", "currentAccountsPayable": "481444000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "5962115000", "shortLongTermDebtTotal": "1132858000", "totalShareholderEquity": "3401058000", "capitalLeaseObligations": "51507000", "otherCurrentLiabilities": "68903000", "totalCurrentLiabilities": "892045000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "2697955000", "cashAndShortTermInvestments": "13836000", "commonStockSharesOutstanding": "168426000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "13836000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "1313062000", "profitLoss": "None", "dividendPayout": "32711000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "CAD", "changeInInventory": "None", "operatingCashflow": "1814220000", "capitalExpenditures": "551817000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-748369000", "cashflowFromInvestment": "-1059292000", "stockBasedCompensation": "44390000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "32711000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-71659000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "577134000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 3721228000, "cost_of_revenue": 1127985000, "gross_profit": 2593243000, "research_and_development": null, "selling_general_admin": 102067000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 2133957000, "depreciation_amortisation": 577134000, "ebitda": 2711091000, "interest_expense": 82858000, "interest_income": null, "other_non_operating": null, "pretax_income": 2051099000, "tax_provision": 738037000, "effective_tax_rate": null, "net_income": 1313062000, "net_income_continuing_ops": 1313062000, "net_income_to_common": 1313062000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 13836000, "short_term_investments": 135000, "net_receivables": 373651000, "inventory": 19657000, "other_current_assets": null, "total_current_assets": 714446000, "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": 6276612000, "total_assets": 6991058000, "short_term_debt": 38972000, "accounts_payable": 481444000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 892045000, "long_term_debt": 1081351000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2697955000, "total_liabilities": 3590000000, "total_debt": 1120323000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1001650000, "total_equity": 3401058000, "shares_outstanding": 168426000, "operating_cash_flow": 1814220000, "stock_based_compensation": 44390000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 551817000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1059292000, "dividends_paid": 32711000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -748369000, "free_cash_flow": 2366037000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "2133957000", "ebitda": "2711091000", "netIncome": "1313062000", "grossProfit": "2593243000", "depreciation": "None", "totalRevenue": "3721228000", "costOfRevenue": "1127985000", "interestIncome": "None", "incomeBeforeTax": "2051099000", "interestExpense": "82858000", "operatingIncome": "1865076000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "738037000", "reportedCurrency": "CAD", "netInterestIncome": "-82858000", "nonInterestIncome": "None", "operatingExpenses": "728167000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1127985000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "577134000", "sellingGeneralAndAdministrative": "102067000", "netIncomeFromContinuingOperations": "1313062000" }, "balance": { "goodwill": "None", "inventory": "19657000", "commonStock": "4243794000", "currentDebt": "None", "investments": "None", "totalAssets": "6991058000", "longTermDebt": "1081351000", "shortTermDebt": "38972000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "None", "reportedCurrency": "CAD", "retainedEarnings": "-1001650000", "totalLiabilities": "3590000000", "otherCurrentAssets": "307302000", "totalCurrentAssets": "714446000", "currentLongTermDebt": "None", "longTermInvestments": "56366000", "shortTermInvestments": "135000", "currentNetReceivables": "373651000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6276612000", "currentAccountsPayable": "481444000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "5962115000", "shortLongTermDebtTotal": "1132858000", "totalShareholderEquity": "3401058000", "capitalLeaseObligations": "51507000", "otherCurrentLiabilities": "68903000", "totalCurrentLiabilities": "892045000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "2697955000", "cashAndShortTermInvestments": "13836000", "commonStockSharesOutstanding": "168426000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "13836000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "1313062000", "profitLoss": "None", "dividendPayout": "32711000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "CAD", "changeInInventory": "None", "operatingCashflow": "1814220000", "capitalExpenditures": "551817000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-748369000", "cashflowFromInvestment": "-1059292000", "stockBasedCompensation": "44390000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "32711000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-71659000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "577134000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:48:26.133072+00:00", "is_restated": false, "income_statement": { "revenue": 2226852000, "cost_of_revenue": 904901000, "gross_profit": 1321951000, "ebit": 1454968000, "ebitda": 2026656000, "pretax_income": 1381893000, "tax_provision": 233197000, "net_income": 1148696000, "net_income_to_common": 1148696000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 6028000, "total_current_assets": 472845000, "total_assets": 5905323000, "short_term_debt": 15032000, "long_term_debt": 1651569000, "total_debt": 1666601000, "total_liabilities": 3839178000, "total_equity": 2066145000, "shares_outstanding": 164765000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 834453000, "capital_expenditure": 374796000, "free_cash_flow": 1209249000, "dividends_paid": 32711000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 349652, "ticker_id": 4215, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:48:26.133072+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "1454968000", "ebitda": "2026656000", "netIncome": "1148696000", "grossProfit": "1321951000", "depreciation": "None", "totalRevenue": "2226852000", "costOfRevenue": "904901000", "interestIncome": "653129000", "incomeBeforeTax": "1381893000", "interestExpense": "73075000", "operatingIncome": "693783000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "233197000", "reportedCurrency": "CAD", "netInterestIncome": "-73075000", "nonInterestIncome": "None", "operatingExpenses": "628168000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "904901000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "571688000", "sellingGeneralAndAdministrative": "171603000", "netIncomeFromContinuingOperations": "1148696000" }, "balance": { "goodwill": "None", "inventory": "20070000", "commonStock": "4241773000", "currentDebt": "None", "investments": "None", "totalAssets": "5905323000", "longTermDebt": "1651569000", "shortTermDebt": "15032000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "None", "reportedCurrency": "CAD", "retainedEarnings": "-2253624000", "totalLiabilities": "3839178000", "otherCurrentAssets": "118163000", "totalCurrentAssets": "472845000", "currentLongTermDebt": "None", "longTermInvestments": "0", "shortTermInvestments": "127000", "currentNetReceivables": "328584000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5432478000", "currentAccountsPayable": "440658000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "5057485000", "shortLongTermDebtTotal": "1726791000", "totalShareholderEquity": "2066145000", "capitalLeaseObligations": "60190000", "otherCurrentLiabilities": "306155000", "totalCurrentLiabilities": "746813000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "3092365000", "cashAndShortTermInvestments": "6028000", "commonStockSharesOutstanding": "164765000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "6028000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "1148696000", "profitLoss": "None", "dividendPayout": "32711000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "CAD", "changeInInventory": "None", "operatingCashflow": "834453000", "capitalExpenditures": "374796000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-363446000", "cashflowFromInvestment": "-469700000", "stockBasedCompensation": "41565000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "32711000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "-484874000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2226852000, "cost_of_revenue": 904901000, "gross_profit": 1321951000, "research_and_development": null, "selling_general_admin": 171603000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 1454968000, "depreciation_amortisation": 571688000, "ebitda": 2026656000, "interest_expense": 73075000, "interest_income": null, "other_non_operating": null, "pretax_income": 1381893000, "tax_provision": 233197000, "effective_tax_rate": null, "net_income": 1148696000, "net_income_continuing_ops": 1148696000, "net_income_to_common": 1148696000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 6028000, "short_term_investments": 127000, "net_receivables": 328584000, "inventory": 20070000, "other_current_assets": null, "total_current_assets": 472845000, "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": 5432478000, "total_assets": 5905323000, "short_term_debt": 15032000, "accounts_payable": 440658000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 746813000, "long_term_debt": 1651569000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3092365000, "total_liabilities": 3839178000, "total_debt": 1666601000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -2253624000, "total_equity": 2066145000, "shares_outstanding": 164765000, "operating_cash_flow": 834453000, "stock_based_compensation": 41565000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 374796000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -469700000, "dividends_paid": 32711000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -363446000, "free_cash_flow": 1209249000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "1454968000", "ebitda": "2026656000", "netIncome": "1148696000", "grossProfit": "1321951000", "depreciation": "None", "totalRevenue": "2226852000", "costOfRevenue": "904901000", "interestIncome": "653129000", "incomeBeforeTax": "1381893000", "interestExpense": "73075000", "operatingIncome": "693783000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "233197000", "reportedCurrency": "CAD", "netInterestIncome": "-73075000", "nonInterestIncome": "None", "operatingExpenses": "628168000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "904901000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "571688000", "sellingGeneralAndAdministrative": "171603000", "netIncomeFromContinuingOperations": "1148696000" }, "balance": { "goodwill": "None", "inventory": "20070000", "commonStock": "4241773000", "currentDebt": "None", "investments": "None", "totalAssets": "5905323000", "longTermDebt": "1651569000", "shortTermDebt": "15032000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "None", "reportedCurrency": "CAD", "retainedEarnings": "-2253624000", "totalLiabilities": "3839178000", "otherCurrentAssets": "118163000", "totalCurrentAssets": "472845000", "currentLongTermDebt": "None", "longTermInvestments": "0", "shortTermInvestments": "127000", "currentNetReceivables": "328584000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5432478000", "currentAccountsPayable": "440658000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "5057485000", "shortLongTermDebtTotal": "1726791000", "totalShareholderEquity": "2066145000", "capitalLeaseObligations": "60190000", "otherCurrentLiabilities": "306155000", "totalCurrentLiabilities": "746813000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "3092365000", "cashAndShortTermInvestments": "6028000", "commonStockSharesOutstanding": "164765000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "6028000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "1148696000", "profitLoss": "None", "dividendPayout": "32711000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "CAD", "changeInInventory": "None", "operatingCashflow": "834453000", "capitalExpenditures": "374796000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-363446000", "cashflowFromInvestment": "-469700000", "stockBasedCompensation": "41565000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "32711000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "-484874000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:48:26.133072+00:00", "is_restated": false, "income_statement": { "revenue": 1247398000, "cost_of_revenue": 814868000, "gross_profit": 432530000, "ebit": -1802322000, "ebitda": -1221861000, "pretax_income": -1877399000, "tax_provision": -359972000, "net_income": -1517427000, "net_income_to_common": -1517427000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 6904000, "total_current_assets": 260993000, "total_assets": 4109139000, "short_term_debt": 22882000, "long_term_debt": 1933848000, "total_debt": 1956730000, "total_liabilities": 3183737000, "total_equity": 925402000, "shares_outstanding": 157908000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 500152000, "capital_expenditure": 367202000, "free_cash_flow": 867354000, "dividends_paid": 117737000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 349657, "ticker_id": 4215, "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:48:26.133072+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-1802322000", "ebitda": "-1221861000", "netIncome": "-1517427000", "grossProfit": "432530000", "depreciation": "None", "totalRevenue": "1247398000", "costOfRevenue": "814868000", "interestIncome": "6817000", "incomeBeforeTax": "-1877399000", "interestExpense": "75077000", "operatingIncome": "-188238000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "-359972000", "reportedCurrency": "CAD", "netInterestIncome": "-75077000", "nonInterestIncome": "None", "operatingExpenses": "432530000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "814868000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "580461000", "sellingGeneralAndAdministrative": "171457000", "netIncomeFromContinuingOperations": "-1517427000" }, "balance": { "goodwill": "None", "inventory": "13402000", "commonStock": "4181160000", "currentDebt": "None", "investments": "None", "totalAssets": "4109139000", "longTermDebt": "1933848000", "shortTermDebt": "22882000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "None", "reportedCurrency": "CAD", "retainedEarnings": "-3399994000", "totalLiabilities": "3183737000", "otherCurrentAssets": "44610000", "totalCurrentAssets": "260993000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "127000", "currentNetReceivables": "196077000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3848146000", "currentAccountsPayable": "297670000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3361198000", "shortLongTermDebtTotal": "2033254000", "totalShareholderEquity": "925402000", "capitalLeaseObligations": "76524000", "otherCurrentLiabilities": "135458000", "totalCurrentLiabilities": "433128000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "2750609000", "cashAndShortTermInvestments": "6904000", "commonStockSharesOutstanding": "157908000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "6904000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-1517427000", "profitLoss": "None", "dividendPayout": "117737000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "CAD", "changeInInventory": "None", "operatingCashflow": "500152000", "capitalExpenditures": "367202000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-120602000", "cashflowFromInvestment": "-401434000", "stockBasedCompensation": "42906000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "117737000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "2314748000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1247398000, "cost_of_revenue": 814868000, "gross_profit": 432530000, "research_and_development": null, "selling_general_admin": 171457000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -1802322000, "depreciation_amortisation": 580461000, "ebitda": -1221861000, "interest_expense": 75077000, "interest_income": null, "other_non_operating": null, "pretax_income": -1877399000, "tax_provision": -359972000, "effective_tax_rate": null, "net_income": -1517427000, "net_income_continuing_ops": -1517427000, "net_income_to_common": -1517427000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 6904000, "short_term_investments": 127000, "net_receivables": 196077000, "inventory": 13402000, "other_current_assets": null, "total_current_assets": 260993000, "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": 3848146000, "total_assets": 4109139000, "short_term_debt": 22882000, "accounts_payable": 297670000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 433128000, "long_term_debt": 1933848000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2750609000, "total_liabilities": 3183737000, "total_debt": 1956730000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -3399994000, "total_equity": 925402000, "shares_outstanding": 157908000, "operating_cash_flow": 500152000, "stock_based_compensation": 42906000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 367202000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -401434000, "dividends_paid": 117737000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -120602000, "free_cash_flow": 867354000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-1802322000", "ebitda": "-1221861000", "netIncome": "-1517427000", "grossProfit": "432530000", "depreciation": "None", "totalRevenue": "1247398000", "costOfRevenue": "814868000", "interestIncome": "6817000", "incomeBeforeTax": "-1877399000", "interestExpense": "75077000", "operatingIncome": "-188238000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "-359972000", "reportedCurrency": "CAD", "netInterestIncome": "-75077000", "nonInterestIncome": "None", "operatingExpenses": "432530000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "814868000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "580461000", "sellingGeneralAndAdministrative": "171457000", "netIncomeFromContinuingOperations": "-1517427000" }, "balance": { "goodwill": "None", "inventory": "13402000", "commonStock": "4181160000", "currentDebt": "None", "investments": "None", "totalAssets": "4109139000", "longTermDebt": "1933848000", "shortTermDebt": "22882000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "None", "reportedCurrency": "CAD", "retainedEarnings": "-3399994000", "totalLiabilities": "3183737000", "otherCurrentAssets": "44610000", "totalCurrentAssets": "260993000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "127000", "currentNetReceivables": "196077000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3848146000", "currentAccountsPayable": "297670000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3361198000", "shortLongTermDebtTotal": "2033254000", "totalShareholderEquity": "925402000", "capitalLeaseObligations": "76524000", "otherCurrentLiabilities": "135458000", "totalCurrentLiabilities": "433128000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "2750609000", "cashAndShortTermInvestments": "6904000", "commonStockSharesOutstanding": "157908000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "6904000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-1517427000", "profitLoss": "None", "dividendPayout": "117737000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "CAD", "changeInInventory": "None", "operatingCashflow": "500152000", "capitalExpenditures": "367202000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-120602000", "cashflowFromInvestment": "-401434000", "stockBasedCompensation": "42906000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "117737000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "2314748000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:48:26.133072+00:00", "is_restated": false, "income_statement": { "revenue": 1526197000, "cost_of_revenue": 512524000, "gross_profit": 1013673000, "ebit": 209412000, "ebitda": 917256000, "pretax_income": 141125000, "tax_provision": 108326000, "net_income": 32799000, "net_income_to_common": 32799000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 29028000, "total_current_assets": 347681000, "total_assets": 5866120000, "short_term_debt": 23682000, "long_term_debt": 1924665000, "total_debt": 1948347000, "total_liabilities": 3412815000, "total_equity": 2453305000, "shares_outstanding": 156095000, "goodwill_and_intangibles": 0 }, "cash_flow": { "operating_cash_flow": 823465000, "capital_expenditure": 523164000, "free_cash_flow": 1346629000, "dividends_paid": 391549000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 349662, "ticker_id": 4215, "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:48:26.133072+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "209412000", "ebitda": "917256000", "netIncome": "32799000", "grossProfit": "1013673000", "depreciation": "None", "totalRevenue": "1526197000", "costOfRevenue": "512524000", "interestIncome": "2314000", "incomeBeforeTax": "141125000", "interestExpense": "81377000", "operatingIncome": "890464000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "108326000", "reportedCurrency": "CAD", "netInterestIncome": "-81377000", "nonInterestIncome": "None", "operatingExpenses": "123209000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0", "otherNonOperatingIncome": "0", "costofGoodsAndServicesSold": "512524000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "707844000", "sellingGeneralAndAdministrative": "58976000", "netIncomeFromContinuingOperations": "32799000" }, "balance": { "goodwill": "0", "inventory": "29389000", "commonStock": "4119031000", "currentDebt": "None", "investments": "None", "totalAssets": "5866120000", "longTermDebt": "1924665000", "shortTermDebt": "23682000", "treasuryStock": "0", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "0", "reportedCurrency": "CAD", "retainedEarnings": "-1791039000", "totalLiabilities": "3412815000", "otherCurrentAssets": "77855000", "totalCurrentAssets": "347681000", "currentLongTermDebt": "0", "longTermInvestments": "0", "shortTermInvestments": "130000", "currentNetReceivables": "211409000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5518439000", "currentAccountsPayable": "312442000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "5301769000", "shortLongTermDebtTotal": "2041419000", "totalShareholderEquity": "2453305000", "capitalLeaseObligations": "93072000", "otherCurrentLiabilities": "103768000", "totalCurrentLiabilities": "416210000", "otherNonCurrentLiabilities": "0", "totalNonCurrentLiabilities": "2996605000", "cashAndShortTermInvestments": "29028000", "commonStockSharesOutstanding": "156095000", "intangibleAssetsExcludingGoodwill": "0", "cashAndCashEquivalentsAtCarryingValue": "29028000", "accumulatedDepreciationAmortizationPPE": "0" }, "cashflow": { "netIncome": "32799000", "profitLoss": "None", "dividendPayout": "391549000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "CAD", "changeInInventory": "-1638000", "operatingCashflow": "823465000", "capitalExpenditures": "523164000", "changeInReceivables": "0", "changeInExchangeRate": "0", "cashflowFromFinancing": "-203008000", "cashflowFromInvestment": "-618708000", "stockBasedCompensation": "64233000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "391549000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "0", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "721435000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1526197000, "cost_of_revenue": 512524000, "gross_profit": 1013673000, "research_and_development": 0, "selling_general_admin": 58976000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 209412000, "depreciation_amortisation": 707844000, "ebitda": 917256000, "interest_expense": 81377000, "interest_income": null, "other_non_operating": null, "pretax_income": 141125000, "tax_provision": 108326000, "effective_tax_rate": null, "net_income": 32799000, "net_income_continuing_ops": 32799000, "net_income_to_common": 32799000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 29028000, "short_term_investments": 130000, "net_receivables": 211409000, "inventory": 29389000, "other_current_assets": null, "total_current_assets": 347681000, "net_ppe": null, "goodwill": 0, "intangible_assets": 0, "goodwill_and_intangibles": 0, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 5518439000, "total_assets": 5866120000, "short_term_debt": 23682000, "accounts_payable": 312442000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 416210000, "long_term_debt": 1924665000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2996605000, "total_liabilities": 3412815000, "total_debt": 1948347000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1791039000, "total_equity": 2453305000, "shares_outstanding": 156095000, "operating_cash_flow": 823465000, "stock_based_compensation": 64233000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 523164000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -618708000, "dividends_paid": 391549000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -203008000, "free_cash_flow": 1346629000, "net_change_in_cash": 0 }, "raw_data": { "income": { "ebit": "209412000", "ebitda": "917256000", "netIncome": "32799000", "grossProfit": "1013673000", "depreciation": "None", "totalRevenue": "1526197000", "costOfRevenue": "512524000", "interestIncome": "2314000", "incomeBeforeTax": "141125000", "interestExpense": "81377000", "operatingIncome": "890464000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "108326000", "reportedCurrency": "CAD", "netInterestIncome": "-81377000", "nonInterestIncome": "None", "operatingExpenses": "123209000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0", "otherNonOperatingIncome": "0", "costofGoodsAndServicesSold": "512524000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "707844000", "sellingGeneralAndAdministrative": "58976000", "netIncomeFromContinuingOperations": "32799000" }, "balance": { "goodwill": "0", "inventory": "29389000", "commonStock": "4119031000", "currentDebt": "None", "investments": "None", "totalAssets": "5866120000", "longTermDebt": "1924665000", "shortTermDebt": "23682000", "treasuryStock": "0", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "0", "reportedCurrency": "CAD", "retainedEarnings": "-1791039000", "totalLiabilities": "3412815000", "otherCurrentAssets": "77855000", "totalCurrentAssets": "347681000", "currentLongTermDebt": "0", "longTermInvestments": "0", "shortTermInvestments": "130000", "currentNetReceivables": "211409000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5518439000", "currentAccountsPayable": "312442000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "5301769000", "shortLongTermDebtTotal": "2041419000", "totalShareholderEquity": "2453305000", "capitalLeaseObligations": "93072000", "otherCurrentLiabilities": "103768000", "totalCurrentLiabilities": "416210000", "otherNonCurrentLiabilities": "0", "totalNonCurrentLiabilities": "2996605000", "cashAndShortTermInvestments": "29028000", "commonStockSharesOutstanding": "156095000", "intangibleAssetsExcludingGoodwill": "0", "cashAndCashEquivalentsAtCarryingValue": "29028000", "accumulatedDepreciationAmortizationPPE": "0" }, "cashflow": { "netIncome": "32799000", "profitLoss": "None", "dividendPayout": "391549000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "CAD", "changeInInventory": "-1638000", "operatingCashflow": "823465000", "capitalExpenditures": "523164000", "changeInReceivables": "0", "changeInExchangeRate": "0", "cashflowFromFinancing": "-203008000", "cashflowFromInvestment": "-618708000", "stockBasedCompensation": "64233000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "391549000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "0", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "721435000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:48:26.133072+00:00", "is_restated": false, "income_statement": { "revenue": 1678117000, "cost_of_revenue": 761223000, "gross_profit": 916894000, "ebit": 396238000, "ebitda": 1036513000, "pretax_income": 354698000, "tax_provision": 83048000, "net_income": 271650000, "net_income_to_common": 271650000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 26809000, "total_current_assets": 429877000, "total_assets": 6270671000, "short_term_debt": 24945000, "long_term_debt": 1796207000, "total_debt": 1821152000, "total_liabilities": 3453420000, "total_equity": 2817251000, "shares_outstanding": 142335000, "goodwill_and_intangibles": 0 }, "cash_flow": { "operating_cash_flow": 816011000, "capital_expenditure": 794522000, "free_cash_flow": 1610533000, "dividends_paid": 330194000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 349667, "ticker_id": 4215, "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:48:26.133072+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "396238000", "ebitda": "1036513000", "netIncome": "271650000", "grossProfit": "916894000", "depreciation": "None", "totalRevenue": "1678117000", "costOfRevenue": "761223000", "interestIncome": "137691000", "incomeBeforeTax": "354698000", "interestExpense": "72759000", "operatingIncome": "364099000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "83048000", "reportedCurrency": "CAD", "netInterestIncome": "-72759000", "nonInterestIncome": "None", "operatingExpenses": "552795000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0", "otherNonOperatingIncome": "0", "costofGoodsAndServicesSold": "761223000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "640275000", "sellingGeneralAndAdministrative": "164562000", "netIncomeFromContinuingOperations": "271650000" }, "balance": { "goodwill": "0", "inventory": "27751000", "commonStock": "4008828000", "currentDebt": "None", "investments": "None", "totalAssets": "6270671000", "longTermDebt": "1796207000", "shortTermDebt": "24945000", "treasuryStock": "0", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "0", "reportedCurrency": "CAD", "retainedEarnings": "-1388237000", "totalLiabilities": "3453420000", "otherCurrentAssets": "114995000", "totalCurrentAssets": "429877000", "currentLongTermDebt": "0.01", "longTermInvestments": "0", "shortTermInvestments": "95667000", "currentNetReceivables": "260322000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5840794000", "currentAccountsPayable": "449651000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "5620168000", "shortLongTermDebtTotal": "1929341000", "totalShareholderEquity": "2817251000", "capitalLeaseObligations": "108189000", "otherCurrentLiabilities": "113548000", "totalCurrentLiabilities": "563199000", "otherNonCurrentLiabilities": "0", "totalNonCurrentLiabilities": "2890221000", "cashAndShortTermInvestments": "26809000", "commonStockSharesOutstanding": "142335000", "intangibleAssetsExcludingGoodwill": "0", "cashAndCashEquivalentsAtCarryingValue": "26809000", "accumulatedDepreciationAmortizationPPE": "0" }, "cashflow": { "netIncome": "271650000", "profitLoss": "None", "dividendPayout": "330194000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "CAD", "changeInInventory": "-10646000", "operatingCashflow": "816011000", "capitalExpenditures": "794522000", "changeInReceivables": "0", "changeInExchangeRate": "0", "cashflowFromFinancing": "-97923000", "cashflowFromInvestment": "-739031000", "stockBasedCompensation": "60746000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "330194000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "0", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "609056000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1678117000, "cost_of_revenue": 761223000, "gross_profit": 916894000, "research_and_development": 0, "selling_general_admin": 164562000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 396238000, "depreciation_amortisation": 640275000, "ebitda": 1036513000, "interest_expense": 72759000, "interest_income": null, "other_non_operating": null, "pretax_income": 354698000, "tax_provision": 83048000, "effective_tax_rate": null, "net_income": 271650000, "net_income_continuing_ops": 271650000, "net_income_to_common": 271650000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 26809000, "short_term_investments": 95667000, "net_receivables": 260322000, "inventory": 27751000, "other_current_assets": null, "total_current_assets": 429877000, "net_ppe": null, "goodwill": 0, "intangible_assets": 0, "goodwill_and_intangibles": 0, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 5840794000, "total_assets": 6270671000, "short_term_debt": 24945000, "accounts_payable": 449651000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 563199000, "long_term_debt": 1796207000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2890221000, "total_liabilities": 3453420000, "total_debt": 1821152000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1388237000, "total_equity": 2817251000, "shares_outstanding": 142335000, "operating_cash_flow": 816011000, "stock_based_compensation": 60746000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 794522000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -739031000, "dividends_paid": 330194000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -97923000, "free_cash_flow": 1610533000, "net_change_in_cash": 0 }, "raw_data": { "income": { "ebit": "396238000", "ebitda": "1036513000", "netIncome": "271650000", "grossProfit": "916894000", "depreciation": "None", "totalRevenue": "1678117000", "costOfRevenue": "761223000", "interestIncome": "137691000", "incomeBeforeTax": "354698000", "interestExpense": "72759000", "operatingIncome": "364099000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "83048000", "reportedCurrency": "CAD", "netInterestIncome": "-72759000", "nonInterestIncome": "None", "operatingExpenses": "552795000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0", "otherNonOperatingIncome": "0", "costofGoodsAndServicesSold": "761223000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "640275000", "sellingGeneralAndAdministrative": "164562000", "netIncomeFromContinuingOperations": "271650000" }, "balance": { "goodwill": "0", "inventory": "27751000", "commonStock": "4008828000", "currentDebt": "None", "investments": "None", "totalAssets": "6270671000", "longTermDebt": "1796207000", "shortTermDebt": "24945000", "treasuryStock": "0", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "0", "reportedCurrency": "CAD", "retainedEarnings": "-1388237000", "totalLiabilities": "3453420000", "otherCurrentAssets": "114995000", "totalCurrentAssets": "429877000", "currentLongTermDebt": "0.01", "longTermInvestments": "0", "shortTermInvestments": "95667000", "currentNetReceivables": "260322000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5840794000", "currentAccountsPayable": "449651000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "5620168000", "shortLongTermDebtTotal": "1929341000", "totalShareholderEquity": "2817251000", "capitalLeaseObligations": "108189000", "otherCurrentLiabilities": "113548000", "totalCurrentLiabilities": "563199000", "otherNonCurrentLiabilities": "0", "totalNonCurrentLiabilities": "2890221000", "cashAndShortTermInvestments": "26809000", "commonStockSharesOutstanding": "142335000", "intangibleAssetsExcludingGoodwill": "0", "cashAndCashEquivalentsAtCarryingValue": "26809000", "accumulatedDepreciationAmortizationPPE": "0" }, "cashflow": { "netIncome": "271650000", "profitLoss": "None", "dividendPayout": "330194000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "CAD", "changeInInventory": "-10646000", "operatingCashflow": "816011000", "capitalExpenditures": "794522000", "changeInReceivables": "0", "changeInExchangeRate": "0", "cashflowFromFinancing": "-97923000", "cashflowFromInvestment": "-739031000", "stockBasedCompensation": "60746000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "330194000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "0", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "609056000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ], "quarterly": [ { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:48:26.133072+00:00", "is_restated": false, "income_statement": { "revenue": 489115745, "cost_of_revenue": 364714088, "gross_profit": 124401657, "ebit": 101927729, "ebitda": 285368565, "pretax_income": -242957246, "tax_provision": -101386333, "net_income": -145914107, "net_income_to_common": -145914107, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 12892230, "total_current_assets": 486036809, "total_assets": 5560859688, "short_term_debt": null, "long_term_debt": 1254333000, "total_debt": 1254333000, "total_liabilities": 3510952842, "total_equity": 2049906846, "shares_outstanding": 152731000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 227985656, "capital_expenditure": 134492669, "free_cash_flow": 362478325, "dividends_paid": 20654237, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 349630, "ticker_id": 4215, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:48:26.133072+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "101927729", "ebitda": "285368565", "netIncome": "-145914107", "grossProfit": "124401657", "depreciation": "None", "totalRevenue": "489115745", "costOfRevenue": "364714088", "interestIncome": "None", "incomeBeforeTax": "-242957246", "interestExpense": "26765991", "operatingIncome": "101927728", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "-101386333", "reportedCurrency": "CAD", "netInterestIncome": "-26697000", "nonInterestIncome": "None", "operatingExpenses": "22473927", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "364714088", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "183440836", "sellingGeneralAndAdministrative": "22416000", "netIncomeFromContinuingOperations": "-141206000" }, "balance": { "goodwill": "None", "inventory": "39230118", "commonStock": "3872941907", "currentDebt": "None", "investments": "None", "totalAssets": "5560859688", "longTermDebt": "1254333000", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "None", "reportedCurrency": "CAD", "retainedEarnings": "-2147696910", "totalLiabilities": "3510952842", "otherCurrentAssets": "150616230", "totalCurrentAssets": "486036809", "currentLongTermDebt": "None", "longTermInvestments": "45510000", "shortTermInvestments": "3503028", "currentNetReceivables": "279795200", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5074822878", "currentAccountsPayable": "436223410", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1306486603", "totalShareholderEquity": "2049906846", "capitalLeaseObligations": "48786000", "otherCurrentLiabilities": "330825737", "totalCurrentLiabilities": "767049147", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "2743903694", "cashAndShortTermInvestments": "12892230", "commonStockSharesOutstanding": "152731000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "12892230", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-141570912", "profitLoss": "None", "dividendPayout": "20654237", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "CAD", "changeInInventory": "None", "operatingCashflow": "227985656", "capitalExpenditures": "134492669", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-41531050", "cashflowFromInvestment": "-189260839", "stockBasedCompensation": "2451000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "20654237", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-4704124", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "183440836", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 489115745, "cost_of_revenue": 364714088, "gross_profit": 124401657, "research_and_development": null, "selling_general_admin": 22416000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 101927729, "depreciation_amortisation": 183440836, "ebitda": 285368565, "interest_expense": 26765991, "interest_income": null, "other_non_operating": null, "pretax_income": -242957246, "tax_provision": -101386333, "effective_tax_rate": null, "net_income": -145914107, "net_income_continuing_ops": -141206000, "net_income_to_common": -145914107, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 12892230, "short_term_investments": 3503028, "net_receivables": 279795200, "inventory": 39230118, "other_current_assets": null, "total_current_assets": 486036809, "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": 5074822878, "total_assets": 5560859688, "short_term_debt": null, "accounts_payable": 436223410, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 767049147, "long_term_debt": 1254333000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2743903694, "total_liabilities": 3510952842, "total_debt": 1254333000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -2147696910, "total_equity": 2049906846, "shares_outstanding": 152731000, "operating_cash_flow": 227985656, "stock_based_compensation": 2451000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 134492669, "acquisitions": null, "other_investing": null, "investing_cash_flow": -189260839, "dividends_paid": 20654237, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -41531050, "free_cash_flow": 362478325, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "101927729", "ebitda": "285368565", "netIncome": "-145914107", "grossProfit": "124401657", "depreciation": "None", "totalRevenue": "489115745", "costOfRevenue": "364714088", "interestIncome": "None", "incomeBeforeTax": "-242957246", "interestExpense": "26765991", "operatingIncome": "101927728", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "-101386333", "reportedCurrency": "CAD", "netInterestIncome": "-26697000", "nonInterestIncome": "None", "operatingExpenses": "22473927", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "364714088", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "183440836", "sellingGeneralAndAdministrative": "22416000", "netIncomeFromContinuingOperations": "-141206000" }, "balance": { "goodwill": "None", "inventory": "39230118", "commonStock": "3872941907", "currentDebt": "None", "investments": "None", "totalAssets": "5560859688", "longTermDebt": "1254333000", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "None", "reportedCurrency": "CAD", "retainedEarnings": "-2147696910", "totalLiabilities": "3510952842", "otherCurrentAssets": "150616230", "totalCurrentAssets": "486036809", "currentLongTermDebt": "None", "longTermInvestments": "45510000", "shortTermInvestments": "3503028", "currentNetReceivables": "279795200", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5074822878", "currentAccountsPayable": "436223410", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1306486603", "totalShareholderEquity": "2049906846", "capitalLeaseObligations": "48786000", "otherCurrentLiabilities": "330825737", "totalCurrentLiabilities": "767049147", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "2743903694", "cashAndShortTermInvestments": "12892230", "commonStockSharesOutstanding": "152731000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "12892230", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-141570912", "profitLoss": "None", "dividendPayout": "20654237", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "CAD", "changeInInventory": "None", "operatingCashflow": "227985656", "capitalExpenditures": "134492669", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-41531050", "cashflowFromInvestment": "-189260839", "stockBasedCompensation": "2451000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "20654237", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-4704124", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "183440836", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:48:26.133072+00:00", "is_restated": false, "income_statement": { "revenue": 429735508, "cost_of_revenue": 401300698, "gross_profit": 28434807, "ebit": -3557099, "ebitda": 224842618, "pretax_income": -486674069, "tax_provision": -48912106, "net_income": -437296340, "net_income_to_common": -437296340, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 19071444, "total_current_assets": 466905192, "total_assets": 5339864813, "short_term_debt": null, "long_term_debt": 1243397000, "total_debt": 1243397000, "total_liabilities": 3119814482, "total_equity": 2220050329, "shares_outstanding": 153025524, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 133248322, "capital_expenditure": 193599100, "free_cash_flow": 326847422, "dividends_paid": 39808531, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 349631, "ticker_id": 4215, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:48:26.133072+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-3557099", "ebitda": "224842618", "netIncome": "-437296340", "grossProfit": "28434807", "depreciation": "None", "totalRevenue": "429735508", "costOfRevenue": "401300698", "interestIncome": "None", "incomeBeforeTax": "-486674069", "interestExpense": "27647450", "operatingIncome": "-3557098", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "-48912106", "reportedCurrency": "CAD", "netInterestIncome": "-27670000", "nonInterestIncome": "None", "operatingExpenses": "31991906", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "401300698", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "228399717", "sellingGeneralAndAdministrative": "32018000", "netIncomeFromContinuingOperations": "-438119000" }, "balance": { "goodwill": "None", "inventory": "46583006", "commonStock": "3868758644", "currentDebt": "None", "investments": "None", "totalAssets": "5339864813", "longTermDebt": "1243397000", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "None", "reportedCurrency": "CAD", "retainedEarnings": "-1978671198", "totalLiabilities": "3119814482", "otherCurrentAssets": "127988612", "totalCurrentAssets": "466905192", "currentLongTermDebt": "None", "longTermInvestments": "43885000", "shortTermInvestments": "None", "currentNetReceivables": "273262127", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4872959619", "currentAccountsPayable": "470381357", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1291683504", "totalShareholderEquity": "2220050329", "capitalLeaseObligations": "49340000", "otherCurrentLiabilities": "83713722", "totalCurrentLiabilities": "554095080", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "2565719402", "cashAndShortTermInvestments": "19071444", "commonStockSharesOutstanding": "153025524", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "19071444", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-437761960", "profitLoss": "None", "dividendPayout": "39808531", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "CAD", "changeInInventory": "None", "operatingCashflow": "133248322", "capitalExpenditures": "193599100", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-50801565", "cashflowFromInvestment": "-108973121", "stockBasedCompensation": "5693000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "39808531", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-6521680", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "228399717", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 429735508, "cost_of_revenue": 401300698, "gross_profit": 28434807, "research_and_development": null, "selling_general_admin": 32018000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -3557099, "depreciation_amortisation": 228399717, "ebitda": 224842618, "interest_expense": 27647450, "interest_income": null, "other_non_operating": null, "pretax_income": -486674069, "tax_provision": -48912106, "effective_tax_rate": null, "net_income": -437296340, "net_income_continuing_ops": -438119000, "net_income_to_common": -437296340, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 19071444, "short_term_investments": null, "net_receivables": 273262127, "inventory": 46583006, "other_current_assets": null, "total_current_assets": 466905192, "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": 4872959619, "total_assets": 5339864813, "short_term_debt": null, "accounts_payable": 470381357, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 554095080, "long_term_debt": 1243397000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2565719402, "total_liabilities": 3119814482, "total_debt": 1243397000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1978671198, "total_equity": 2220050329, "shares_outstanding": 153025524, "operating_cash_flow": 133248322, "stock_based_compensation": 5693000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 193599100, "acquisitions": null, "other_investing": null, "investing_cash_flow": -108973121, "dividends_paid": 39808531, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -50801565, "free_cash_flow": 326847422, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-3557099", "ebitda": "224842618", "netIncome": "-437296340", "grossProfit": "28434807", "depreciation": "None", "totalRevenue": "429735508", "costOfRevenue": "401300698", "interestIncome": "None", "incomeBeforeTax": "-486674069", "interestExpense": "27647450", "operatingIncome": "-3557098", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "-48912106", "reportedCurrency": "CAD", "netInterestIncome": "-27670000", "nonInterestIncome": "None", "operatingExpenses": "31991906", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "401300698", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "228399717", "sellingGeneralAndAdministrative": "32018000", "netIncomeFromContinuingOperations": "-438119000" }, "balance": { "goodwill": "None", "inventory": "46583006", "commonStock": "3868758644", "currentDebt": "None", "investments": "None", "totalAssets": "5339864813", "longTermDebt": "1243397000", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "None", "reportedCurrency": "CAD", "retainedEarnings": "-1978671198", "totalLiabilities": "3119814482", "otherCurrentAssets": "127988612", "totalCurrentAssets": "466905192", "currentLongTermDebt": "None", "longTermInvestments": "43885000", "shortTermInvestments": "None", "currentNetReceivables": "273262127", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4872959619", "currentAccountsPayable": "470381357", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1291683504", "totalShareholderEquity": "2220050329", "capitalLeaseObligations": "49340000", "otherCurrentLiabilities": "83713722", "totalCurrentLiabilities": "554095080", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "2565719402", "cashAndShortTermInvestments": "19071444", "commonStockSharesOutstanding": "153025524", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "19071444", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-437761960", "profitLoss": "None", "dividendPayout": "39808531", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "CAD", "changeInInventory": "None", "operatingCashflow": "133248322", "capitalExpenditures": "193599100", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-50801565", "cashflowFromInvestment": "-108973121", "stockBasedCompensation": "5693000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "39808531", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-6521680", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "228399717", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:48:26.133072+00:00", "is_restated": false, "income_statement": { "revenue": 422104000, "cost_of_revenue": 173336000, "gross_profit": 248768000, "ebit": 56238000, "ebitda": 249181000, "pretax_income": 21830000, "tax_provision": 26604000, "net_income": 2557000, "net_income_to_common": 2557000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 46054000, "total_current_assets": 394584000, "total_assets": 5953537000, "short_term_debt": 10136000, "long_term_debt": 1264343000, "total_debt": 1274479000, "total_liabilities": 3245294000, "total_equity": 2708243000, "shares_outstanding": 154921000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 389453000, "capital_expenditure": 146630000, "free_cash_flow": 536083000, "dividends_paid": 20023000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 349633, "ticker_id": 4215, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:48:26.133072+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "56238000", "ebitda": "249181000", "netIncome": "2557000", "grossProfit": "248768000", "depreciation": "None", "totalRevenue": "422104000", "costOfRevenue": "173336000", "interestIncome": "None", "incomeBeforeTax": "21830000", "interestExpense": "34408000", "operatingIncome": "223804000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "26604000", "reportedCurrency": "CAD", "netInterestIncome": "-34408000", "nonInterestIncome": "None", "operatingExpenses": "24964000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "173336000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "192943000", "sellingGeneralAndAdministrative": "19027000", "netIncomeFromContinuingOperations": "-4774000000" }, "balance": { "goodwill": "None", "inventory": "45292000", "commonStock": "3884570000", "currentDebt": "None", "investments": "None", "totalAssets": "5953537000", "longTermDebt": "1264343000", "shortTermDebt": "10136000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "None", "reportedCurrency": "CAD", "retainedEarnings": "-1530379000", "totalLiabilities": "3245294000", "otherCurrentAssets": "106770000", "totalCurrentAssets": "394584000", "currentLongTermDebt": "None", "longTermInvestments": "76492000", "shortTermInvestments": "None", "currentNetReceivables": "196468000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5558953000", "currentAccountsPayable": "412669000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1325331000", "totalShareholderEquity": "2708243000", "capitalLeaseObligations": "50852000", "otherCurrentLiabilities": "66619000", "totalCurrentLiabilities": "489424000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "2755870000", "cashAndShortTermInvestments": "46054000", "commonStockSharesOutstanding": "154921000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "46054000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "2557000", "profitLoss": "None", "dividendPayout": "20023000", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "CAD", "changeInInventory": "None", "operatingCashflow": "389453000", "capitalExpenditures": "146630000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-738403000", "cashflowFromInvestment": "325061000", "stockBasedCompensation": "5937000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "20023000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-6320000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "192943000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 422104000, "cost_of_revenue": 173336000, "gross_profit": 248768000, "research_and_development": null, "selling_general_admin": 19027000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 56238000, "depreciation_amortisation": 192943000, "ebitda": 249181000, "interest_expense": 34408000, "interest_income": null, "other_non_operating": null, "pretax_income": 21830000, "tax_provision": 26604000, "effective_tax_rate": null, "net_income": 2557000, "net_income_continuing_ops": -4774000000, "net_income_to_common": 2557000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 46054000, "short_term_investments": null, "net_receivables": 196468000, "inventory": 45292000, "other_current_assets": null, "total_current_assets": 394584000, "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": 5558953000, "total_assets": 5953537000, "short_term_debt": 10136000, "accounts_payable": 412669000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 489424000, "long_term_debt": 1264343000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2755870000, "total_liabilities": 3245294000, "total_debt": 1274479000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1530379000, "total_equity": 2708243000, "shares_outstanding": 154921000, "operating_cash_flow": 389453000, "stock_based_compensation": 5937000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 146630000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 325061000, "dividends_paid": 20023000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -738403000, "free_cash_flow": 536083000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "56238000", "ebitda": "249181000", "netIncome": "2557000", "grossProfit": "248768000", "depreciation": "None", "totalRevenue": "422104000", "costOfRevenue": "173336000", "interestIncome": "None", "incomeBeforeTax": "21830000", "interestExpense": "34408000", "operatingIncome": "223804000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "26604000", "reportedCurrency": "CAD", "netInterestIncome": "-34408000", "nonInterestIncome": "None", "operatingExpenses": "24964000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "173336000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "192943000", "sellingGeneralAndAdministrative": "19027000", "netIncomeFromContinuingOperations": "-4774000000" }, "balance": { "goodwill": "None", "inventory": "45292000", "commonStock": "3884570000", "currentDebt": "None", "investments": "None", "totalAssets": "5953537000", "longTermDebt": "1264343000", "shortTermDebt": "10136000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "None", "reportedCurrency": "CAD", "retainedEarnings": "-1530379000", "totalLiabilities": "3245294000", "otherCurrentAssets": "106770000", "totalCurrentAssets": "394584000", "currentLongTermDebt": "None", "longTermInvestments": "76492000", "shortTermInvestments": "None", "currentNetReceivables": "196468000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5558953000", "currentAccountsPayable": "412669000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1325331000", "totalShareholderEquity": "2708243000", "capitalLeaseObligations": "50852000", "otherCurrentLiabilities": "66619000", "totalCurrentLiabilities": "489424000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "2755870000", "cashAndShortTermInvestments": "46054000", "commonStockSharesOutstanding": "154921000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "46054000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "2557000", "profitLoss": "None", "dividendPayout": "20023000", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "CAD", "changeInInventory": "None", "operatingCashflow": "389453000", "capitalExpenditures": "146630000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-738403000", "cashflowFromInvestment": "325061000", "stockBasedCompensation": "5937000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "20023000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-6320000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "192943000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:48:26.133072+00:00", "is_restated": false, "income_statement": { "revenue": 472306000, "cost_of_revenue": 223501000, "gross_profit": 248805000, "ebit": 165292000, "ebitda": 349459000, "pretax_income": 127601000, "tax_provision": 53216000, "net_income": -233458000, "net_income_to_common": -233458000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 69187000, "total_current_assets": 1171777000, "total_assets": 6708140000, "short_term_debt": null, "long_term_debt": 1951250000, "total_debt": 1951250000, "total_liabilities": 4014515000, "total_equity": 2693625000, "shares_outstanding": 155778000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 140467000, "capital_expenditure": 115489000, "free_cash_flow": 255956000, "dividends_paid": 20043000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 349634, "ticker_id": 4215, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:48:26.133072+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "165292000", "ebitda": "349459000", "netIncome": "-233458000", "grossProfit": "248805000", "depreciation": "None", "totalRevenue": "472306000", "costOfRevenue": "223501000", "interestIncome": "None", "incomeBeforeTax": "127601000", "interestExpense": "37691000", "operatingIncome": "43556000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "53216000", "reportedCurrency": "CAD", "netInterestIncome": "-37691000", "nonInterestIncome": "None", "operatingExpenses": "205249000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "223501000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "184167000", "sellingGeneralAndAdministrative": "30915000", "netIncomeFromContinuingOperations": "74385000" }, "balance": { "goodwill": "None", "inventory": "62898000", "commonStock": "3899500000", "currentDebt": "None", "investments": "None", "totalAssets": "6708140000", "longTermDebt": "1951250000", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "None", "reportedCurrency": "CAD", "retainedEarnings": "-1521598000", "totalLiabilities": "4014515000", "otherCurrentAssets": "740086000", "totalCurrentAssets": "1171777000", "currentLongTermDebt": "None", "longTermInvestments": "77137000", "shortTermInvestments": "None", "currentNetReceivables": "299606000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5536363000", "currentAccountsPayable": "403525000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2004026000", "totalShareholderEquity": "2693625000", "capitalLeaseObligations": "52776000", "otherCurrentLiabilities": "169960000", "totalCurrentLiabilities": "603527000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "3410988000", "cashAndShortTermInvestments": "69187000", "commonStockSharesOutstanding": "155778000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "69187000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-233458000", "profitLoss": "None", "dividendPayout": "20043000", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "CAD", "changeInInventory": "None", "operatingCashflow": "140467000", "capitalExpenditures": "115489000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "104162000", "cashflowFromInvestment": "-198989000", "stockBasedCompensation": "1286000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "20043000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-6323000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "184167000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 472306000, "cost_of_revenue": 223501000, "gross_profit": 248805000, "research_and_development": null, "selling_general_admin": 30915000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 165292000, "depreciation_amortisation": 184167000, "ebitda": 349459000, "interest_expense": 37691000, "interest_income": null, "other_non_operating": null, "pretax_income": 127601000, "tax_provision": 53216000, "effective_tax_rate": null, "net_income": -233458000, "net_income_continuing_ops": 74385000, "net_income_to_common": -233458000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 69187000, "short_term_investments": null, "net_receivables": 299606000, "inventory": 62898000, "other_current_assets": null, "total_current_assets": 1171777000, "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": 5536363000, "total_assets": 6708140000, "short_term_debt": null, "accounts_payable": 403525000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 603527000, "long_term_debt": 1951250000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3410988000, "total_liabilities": 4014515000, "total_debt": 1951250000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1521598000, "total_equity": 2693625000, "shares_outstanding": 155778000, "operating_cash_flow": 140467000, "stock_based_compensation": 1286000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 115489000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -198989000, "dividends_paid": 20043000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 104162000, "free_cash_flow": 255956000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "165292000", "ebitda": "349459000", "netIncome": "-233458000", "grossProfit": "248805000", "depreciation": "None", "totalRevenue": "472306000", "costOfRevenue": "223501000", "interestIncome": "None", "incomeBeforeTax": "127601000", "interestExpense": "37691000", "operatingIncome": "43556000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "53216000", "reportedCurrency": "CAD", "netInterestIncome": "-37691000", "nonInterestIncome": "None", "operatingExpenses": "205249000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "223501000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "184167000", "sellingGeneralAndAdministrative": "30915000", "netIncomeFromContinuingOperations": "74385000" }, "balance": { "goodwill": "None", "inventory": "62898000", "commonStock": "3899500000", "currentDebt": "None", "investments": "None", "totalAssets": "6708140000", "longTermDebt": "1951250000", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "None", "reportedCurrency": "CAD", "retainedEarnings": "-1521598000", "totalLiabilities": "4014515000", "otherCurrentAssets": "740086000", "totalCurrentAssets": "1171777000", "currentLongTermDebt": "None", "longTermInvestments": "77137000", "shortTermInvestments": "None", "currentNetReceivables": "299606000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5536363000", "currentAccountsPayable": "403525000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2004026000", "totalShareholderEquity": "2693625000", "capitalLeaseObligations": "52776000", "otherCurrentLiabilities": "169960000", "totalCurrentLiabilities": "603527000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "3410988000", "cashAndShortTermInvestments": "69187000", "commonStockSharesOutstanding": "155778000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "69187000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-233458000", "profitLoss": "None", "dividendPayout": "20043000", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "CAD", "changeInInventory": "None", "operatingCashflow": "140467000", "capitalExpenditures": "115489000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "104162000", "cashflowFromInvestment": "-198989000", "stockBasedCompensation": "1286000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "20043000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-6323000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "184167000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:48:26.133072+00:00", "is_restated": false, "income_statement": { "revenue": 585121000, "cost_of_revenue": 241953000, "gross_profit": 343168000, "ebit": 60993000, "ebitda": 237381000, "pretax_income": 28014000, "tax_provision": 13061000, "net_income": 14953000, "net_income_to_common": 14953000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 23528000, "total_current_assets": 509726000, "total_assets": 7083770000, "short_term_debt": null, "long_term_debt": 1874033000, "total_debt": 1874033000, "total_liabilities": 4202482000, "total_equity": 2881288000, "shares_outstanding": 155609000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 280384000, "capital_expenditure": 182119000, "free_cash_flow": 462503000, "dividends_paid": 18521000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 349635, "ticker_id": 4215, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:48:26.133072+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "60993000", "ebitda": "237381000", "netIncome": "14953000", "grossProfit": "343168000", "depreciation": "None", "totalRevenue": "585121000", "costOfRevenue": "241953000", "interestIncome": "None", "incomeBeforeTax": "28014000", "interestExpense": "32979000", "operatingIncome": "111734000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "13061000", "reportedCurrency": "CAD", "netInterestIncome": "-32979000", "nonInterestIncome": "None", "operatingExpenses": "231434000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "241953000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "176388000", "sellingGeneralAndAdministrative": "40591000", "netIncomeFromContinuingOperations": "14953000" }, "balance": { "goodwill": "None", "inventory": "48561000", "commonStock": "3899688000", "currentDebt": "None", "investments": "None", "totalAssets": "7083770000", "longTermDebt": "1874033000", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "None", "reportedCurrency": "CAD", "retainedEarnings": "-1278074000", "totalLiabilities": "4202482000", "otherCurrentAssets": "116541000", "totalCurrentAssets": "509726000", "currentLongTermDebt": "None", "longTermInvestments": "78536000", "shortTermInvestments": "None", "currentNetReceivables": "321096000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6574044000", "currentAccountsPayable": "544377000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1930868000", "totalShareholderEquity": "2881288000", "capitalLeaseObligations": "56835000", "otherCurrentLiabilities": "67869000", "totalCurrentLiabilities": "718144000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "3484338000", "cashAndShortTermInvestments": "23528000", "commonStockSharesOutstanding": "155609000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "23528000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "14953000", "profitLoss": "None", "dividendPayout": "18521000", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "CAD", "changeInInventory": "None", "operatingCashflow": "280384000", "capitalExpenditures": "182119000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "865986000", "cashflowFromInvestment": "-1255746000", "stockBasedCompensation": "5931000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "18521000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-16576000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "None", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 585121000, "cost_of_revenue": 241953000, "gross_profit": 343168000, "research_and_development": null, "selling_general_admin": 40591000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 60993000, "depreciation_amortisation": 176388000, "ebitda": 237381000, "interest_expense": 32979000, "interest_income": null, "other_non_operating": null, "pretax_income": 28014000, "tax_provision": 13061000, "effective_tax_rate": null, "net_income": 14953000, "net_income_continuing_ops": 14953000, "net_income_to_common": 14953000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 23528000, "short_term_investments": null, "net_receivables": 321096000, "inventory": 48561000, "other_current_assets": null, "total_current_assets": 509726000, "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": 6574044000, "total_assets": 7083770000, "short_term_debt": null, "accounts_payable": 544377000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 718144000, "long_term_debt": 1874033000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3484338000, "total_liabilities": 4202482000, "total_debt": 1874033000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1278074000, "total_equity": 2881288000, "shares_outstanding": 155609000, "operating_cash_flow": 280384000, "stock_based_compensation": 5931000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 182119000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1255746000, "dividends_paid": 18521000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 865986000, "free_cash_flow": 462503000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "60993000", "ebitda": "237381000", "netIncome": "14953000", "grossProfit": "343168000", "depreciation": "None", "totalRevenue": "585121000", "costOfRevenue": "241953000", "interestIncome": "None", "incomeBeforeTax": "28014000", "interestExpense": "32979000", "operatingIncome": "111734000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "13061000", "reportedCurrency": "CAD", "netInterestIncome": "-32979000", "nonInterestIncome": "None", "operatingExpenses": "231434000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "241953000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "176388000", "sellingGeneralAndAdministrative": "40591000", "netIncomeFromContinuingOperations": "14953000" }, "balance": { "goodwill": "None", "inventory": "48561000", "commonStock": "3899688000", "currentDebt": "None", "investments": "None", "totalAssets": "7083770000", "longTermDebt": "1874033000", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "None", "reportedCurrency": "CAD", "retainedEarnings": "-1278074000", "totalLiabilities": "4202482000", "otherCurrentAssets": "116541000", "totalCurrentAssets": "509726000", "currentLongTermDebt": "None", "longTermInvestments": "78536000", "shortTermInvestments": "None", "currentNetReceivables": "321096000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6574044000", "currentAccountsPayable": "544377000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1930868000", "totalShareholderEquity": "2881288000", "capitalLeaseObligations": "56835000", "otherCurrentLiabilities": "67869000", "totalCurrentLiabilities": "718144000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "3484338000", "cashAndShortTermInvestments": "23528000", "commonStockSharesOutstanding": "155609000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "23528000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "14953000", "profitLoss": "None", "dividendPayout": "18521000", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "CAD", "changeInInventory": "None", "operatingCashflow": "280384000", "capitalExpenditures": "182119000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "865986000", "cashflowFromInvestment": "-1255746000", "stockBasedCompensation": "5931000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "18521000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-16576000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "None", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:48:26.133072+00:00", "is_restated": false, "income_statement": { "revenue": 515716000, "cost_of_revenue": 214871000, "gross_profit": 300845000, "ebit": -61596000, "ebitda": 101862000, "pretax_income": -85561000, "tax_provision": -67245000, "net_income": -18316000, "net_income_to_common": -18316000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 131730000, "total_current_assets": 582326000, "total_assets": 6115576000, "short_term_debt": null, "long_term_debt": 963456000, "total_debt": 963456000, "total_liabilities": 3304587000, "total_equity": 2810989000, "shares_outstanding": 161069000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 212587000, "capital_expenditure": 205916000, "free_cash_flow": 418503000, "dividends_paid": 18642000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 349636, "ticker_id": 4215, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:48:26.133072+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-61596000", "ebitda": "101862000", "netIncome": "-18316000", "grossProfit": "300845000", "depreciation": "None", "totalRevenue": "515716000", "costOfRevenue": "214871000", "interestIncome": "None", "incomeBeforeTax": "-85561000", "interestExpense": "23965000", "operatingIncome": "83087000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-67245000", "reportedCurrency": "CAD", "netInterestIncome": "-23965000", "nonInterestIncome": "None", "operatingExpenses": "217758000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "214871000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "163458000", "sellingGeneralAndAdministrative": "34959000", "netIncomeFromContinuingOperations": "-18316000" }, "balance": { "goodwill": "None", "inventory": "40694000", "commonStock": "3918898000", "currentDebt": "None", "investments": "None", "totalAssets": "6115576000", "longTermDebt": "963456000", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "None", "reportedCurrency": "CAD", "retainedEarnings": "-1288981000", "totalLiabilities": "3304587000", "otherCurrentAssets": "111409000", "totalCurrentAssets": "582326000", "currentLongTermDebt": "None", "longTermInvestments": "78862000", "shortTermInvestments": "None", "currentNetReceivables": "298493000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5533250000", "currentAccountsPayable": "425410000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1018447000", "totalShareholderEquity": "2810989000", "capitalLeaseObligations": "54991000", "otherCurrentLiabilities": "71465000", "totalCurrentLiabilities": "610590000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "2693997000", "cashAndShortTermInvestments": "131730000", "commonStockSharesOutstanding": "161069000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "131730000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-18316000", "profitLoss": "None", "dividendPayout": "18642000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "CAD", "changeInInventory": "None", "operatingCashflow": "212587000", "capitalExpenditures": "205916000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-117995000", "cashflowFromInvestment": "-154672000", "stockBasedCompensation": "7499000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "18642000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-17637000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "None", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 515716000, "cost_of_revenue": 214871000, "gross_profit": 300845000, "research_and_development": null, "selling_general_admin": 34959000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -61596000, "depreciation_amortisation": 163458000, "ebitda": 101862000, "interest_expense": 23965000, "interest_income": null, "other_non_operating": null, "pretax_income": -85561000, "tax_provision": -67245000, "effective_tax_rate": null, "net_income": -18316000, "net_income_continuing_ops": -18316000, "net_income_to_common": -18316000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 131730000, "short_term_investments": null, "net_receivables": 298493000, "inventory": 40694000, "other_current_assets": null, "total_current_assets": 582326000, "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": 5533250000, "total_assets": 6115576000, "short_term_debt": null, "accounts_payable": 425410000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 610590000, "long_term_debt": 963456000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2693997000, "total_liabilities": 3304587000, "total_debt": 963456000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1288981000, "total_equity": 2810989000, "shares_outstanding": 161069000, "operating_cash_flow": 212587000, "stock_based_compensation": 7499000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 205916000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -154672000, "dividends_paid": 18642000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -117995000, "free_cash_flow": 418503000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-61596000", "ebitda": "101862000", "netIncome": "-18316000", "grossProfit": "300845000", "depreciation": "None", "totalRevenue": "515716000", "costOfRevenue": "214871000", "interestIncome": "None", "incomeBeforeTax": "-85561000", "interestExpense": "23965000", "operatingIncome": "83087000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-67245000", "reportedCurrency": "CAD", "netInterestIncome": "-23965000", "nonInterestIncome": "None", "operatingExpenses": "217758000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "214871000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "163458000", "sellingGeneralAndAdministrative": "34959000", "netIncomeFromContinuingOperations": "-18316000" }, "balance": { "goodwill": "None", "inventory": "40694000", "commonStock": "3918898000", "currentDebt": "None", "investments": "None", "totalAssets": "6115576000", "longTermDebt": "963456000", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "None", "reportedCurrency": "CAD", "retainedEarnings": "-1288981000", "totalLiabilities": "3304587000", "otherCurrentAssets": "111409000", "totalCurrentAssets": "582326000", "currentLongTermDebt": "None", "longTermInvestments": "78862000", "shortTermInvestments": "None", "currentNetReceivables": "298493000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5533250000", "currentAccountsPayable": "425410000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1018447000", "totalShareholderEquity": "2810989000", "capitalLeaseObligations": "54991000", "otherCurrentLiabilities": "71465000", "totalCurrentLiabilities": "610590000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "2693997000", "cashAndShortTermInvestments": "131730000", "commonStockSharesOutstanding": "161069000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "131730000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-18316000", "profitLoss": "None", "dividendPayout": "18642000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "CAD", "changeInInventory": "None", "operatingCashflow": "212587000", "capitalExpenditures": "205916000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-117995000", "cashflowFromInvestment": "-154672000", "stockBasedCompensation": "7499000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "18642000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-17637000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "None", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:48:26.133072+00:00", "is_restated": false, "income_statement": { "revenue": 504553000, "cost_of_revenue": 237360000, "gross_profit": 267193000, "ebit": 90811000, "ebitda": 270975000, "pretax_income": 69624000, "tax_provision": 17927000, "net_income": 51697000, "net_income_to_common": 51697000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 190946000, "total_current_assets": 651197000, "total_assets": 6084154000, "short_term_debt": null, "long_term_debt": 903354000, "total_debt": 903354000, "total_liabilities": 3205548000, "total_equity": 2878606000, "shares_outstanding": 161069000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 134547000, "capital_expenditure": 122911000, "free_cash_flow": 257458000, "dividends_paid": 18981000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 349638, "ticker_id": 4215, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:48:26.133072+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "90811000", "ebitda": "270975000", "netIncome": "51697000", "grossProfit": "267193000", "depreciation": "None", "totalRevenue": "504553000", "costOfRevenue": "237360000", "interestIncome": "None", "incomeBeforeTax": "69624000", "interestExpense": "21187000", "operatingIncome": "54353000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "17927000", "reportedCurrency": "CAD", "netInterestIncome": "-21187000", "nonInterestIncome": "None", "operatingExpenses": "212840000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "237360000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "180164000", "sellingGeneralAndAdministrative": "28215000", "netIncomeFromContinuingOperations": "51697000" }, "balance": { "goodwill": "None", "inventory": "29146000", "commonStock": "3947667000", "currentDebt": "None", "investments": "None", "totalAssets": "6084154000", "longTermDebt": "903354000", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "None", "reportedCurrency": "CAD", "retainedEarnings": "-1266970000", "totalLiabilities": "3205548000", "otherCurrentAssets": "156788000", "totalCurrentAssets": "651197000", "currentLongTermDebt": "None", "longTermInvestments": "79327000", "shortTermInvestments": "None", "currentNetReceivables": "274317000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5432957000", "currentAccountsPayable": "344516000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1025161000", "totalShareholderEquity": "2878606000", "capitalLeaseObligations": "121807000", "otherCurrentLiabilities": "28129000", "totalCurrentLiabilities": "521669000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "2683879000", "cashAndShortTermInvestments": "190946000", "commonStockSharesOutstanding": "161069000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "190946000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "51697000", "profitLoss": "None", "dividendPayout": "18981000", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "CAD", "changeInInventory": "None", "operatingCashflow": "134547000", "capitalExpenditures": "122911000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-65849000", "cashflowFromInvestment": "-145828000", "stockBasedCompensation": "6412000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "18981000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-40106000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "None", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 504553000, "cost_of_revenue": 237360000, "gross_profit": 267193000, "research_and_development": null, "selling_general_admin": 28215000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 90811000, "depreciation_amortisation": 180164000, "ebitda": 270975000, "interest_expense": 21187000, "interest_income": null, "other_non_operating": null, "pretax_income": 69624000, "tax_provision": 17927000, "effective_tax_rate": null, "net_income": 51697000, "net_income_continuing_ops": 51697000, "net_income_to_common": 51697000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 190946000, "short_term_investments": null, "net_receivables": 274317000, "inventory": 29146000, "other_current_assets": null, "total_current_assets": 651197000, "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": 5432957000, "total_assets": 6084154000, "short_term_debt": null, "accounts_payable": 344516000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 521669000, "long_term_debt": 903354000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2683879000, "total_liabilities": 3205548000, "total_debt": 903354000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1266970000, "total_equity": 2878606000, "shares_outstanding": 161069000, "operating_cash_flow": 134547000, "stock_based_compensation": 6412000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 122911000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -145828000, "dividends_paid": 18981000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -65849000, "free_cash_flow": 257458000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "90811000", "ebitda": "270975000", "netIncome": "51697000", "grossProfit": "267193000", "depreciation": "None", "totalRevenue": "504553000", "costOfRevenue": "237360000", "interestIncome": "None", "incomeBeforeTax": "69624000", "interestExpense": "21187000", "operatingIncome": "54353000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "17927000", "reportedCurrency": "CAD", "netInterestIncome": "-21187000", "nonInterestIncome": "None", "operatingExpenses": "212840000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "237360000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "180164000", "sellingGeneralAndAdministrative": "28215000", "netIncomeFromContinuingOperations": "51697000" }, "balance": { "goodwill": "None", "inventory": "29146000", "commonStock": "3947667000", "currentDebt": "None", "investments": "None", "totalAssets": "6084154000", "longTermDebt": "903354000", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "None", "reportedCurrency": "CAD", "retainedEarnings": "-1266970000", "totalLiabilities": "3205548000", "otherCurrentAssets": "156788000", "totalCurrentAssets": "651197000", "currentLongTermDebt": "None", "longTermInvestments": "79327000", "shortTermInvestments": "None", "currentNetReceivables": "274317000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5432957000", "currentAccountsPayable": "344516000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1025161000", "totalShareholderEquity": "2878606000", "capitalLeaseObligations": "121807000", "otherCurrentLiabilities": "28129000", "totalCurrentLiabilities": "521669000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "2683879000", "cashAndShortTermInvestments": "190946000", "commonStockSharesOutstanding": "161069000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "190946000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "51697000", "profitLoss": "None", "dividendPayout": "18981000", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "CAD", "changeInInventory": "None", "operatingCashflow": "134547000", "capitalExpenditures": "122911000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-65849000", "cashflowFromInvestment": "-145828000", "stockBasedCompensation": "6412000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "18981000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-40106000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "None", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:48:26.133072+00:00", "is_restated": false, "income_statement": { "revenue": 381288000, "cost_of_revenue": 182201000, "gross_profit": 199087000, "ebit": -57831000, "ebitda": 103353000, "pretax_income": -78893000, "tax_provision": 29914000, "net_income": -82425000, "net_income_to_common": -82425000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 267672000, "total_current_assets": 740882000, "total_assets": 6182824000, "short_term_debt": 28136000, "long_term_debt": 915364000, "total_debt": 943500000, "total_liabilities": 3352197000, "total_equity": 2830627000, "shares_outstanding": 161069000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 266322000, "capital_expenditure": 110610000, "free_cash_flow": 376932000, "dividends_paid": 19183000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 349639, "ticker_id": 4215, "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:48:26.133072+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-57831000", "ebitda": "103353000", "netIncome": "-82425000", "grossProfit": "199087000", "depreciation": "None", "totalRevenue": "381288000", "costOfRevenue": "182201000", "interestIncome": "None", "incomeBeforeTax": "-78893000", "interestExpense": "21062000", "operatingIncome": "18193000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "29914000", "reportedCurrency": "CAD", "netInterestIncome": "-21062000", "nonInterestIncome": "None", "operatingExpenses": "180894000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "182201000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "161184000", "sellingGeneralAndAdministrative": "30763000", "netIncomeFromContinuingOperations": "-82425000" }, "balance": { "goodwill": "None", "inventory": "45374000", "commonStock": "4020269000", "currentDebt": "None", "investments": "None", "totalAssets": "6182824000", "longTermDebt": "915364000", "shortTermDebt": "28136000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "None", "reportedCurrency": "CAD", "retainedEarnings": "-1332521000", "totalLiabilities": "3352197000", "otherCurrentAssets": "169365000", "totalCurrentAssets": "740882000", "currentLongTermDebt": "None", "longTermInvestments": "80129000", "shortTermInvestments": "3695000", "currentNetReceivables": "258471000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5441942000", "currentAccountsPayable": "361151000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1008598000", "totalShareholderEquity": "2830627000", "capitalLeaseObligations": "93234000", "otherCurrentLiabilities": "35255000", "totalCurrentLiabilities": "679478000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "2672719000", "cashAndShortTermInvestments": "267672000", "commonStockSharesOutstanding": "161069000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "267672000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-82425000", "profitLoss": "None", "dividendPayout": "19183000", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "CAD", "changeInInventory": "None", "operatingCashflow": "266322000", "capitalExpenditures": "110610000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-99533000", "cashflowFromInvestment": "-153025000", "stockBasedCompensation": "-3860000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "19183000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-46555000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "161184000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 381288000, "cost_of_revenue": 182201000, "gross_profit": 199087000, "research_and_development": null, "selling_general_admin": 30763000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -57831000, "depreciation_amortisation": 161184000, "ebitda": 103353000, "interest_expense": 21062000, "interest_income": null, "other_non_operating": null, "pretax_income": -78893000, "tax_provision": 29914000, "effective_tax_rate": null, "net_income": -82425000, "net_income_continuing_ops": -82425000, "net_income_to_common": -82425000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 267672000, "short_term_investments": 3695000, "net_receivables": 258471000, "inventory": 45374000, "other_current_assets": null, "total_current_assets": 740882000, "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": 5441942000, "total_assets": 6182824000, "short_term_debt": 28136000, "accounts_payable": 361151000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 679478000, "long_term_debt": 915364000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2672719000, "total_liabilities": 3352197000, "total_debt": 943500000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1332521000, "total_equity": 2830627000, "shares_outstanding": 161069000, "operating_cash_flow": 266322000, "stock_based_compensation": -3860000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 110610000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -153025000, "dividends_paid": 19183000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -99533000, "free_cash_flow": 376932000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-57831000", "ebitda": "103353000", "netIncome": "-82425000", "grossProfit": "199087000", "depreciation": "None", "totalRevenue": "381288000", "costOfRevenue": "182201000", "interestIncome": "None", "incomeBeforeTax": "-78893000", "interestExpense": "21062000", "operatingIncome": "18193000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "29914000", "reportedCurrency": "CAD", "netInterestIncome": "-21062000", "nonInterestIncome": "None", "operatingExpenses": "180894000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "182201000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "161184000", "sellingGeneralAndAdministrative": "30763000", "netIncomeFromContinuingOperations": "-82425000" }, "balance": { "goodwill": "None", "inventory": "45374000", "commonStock": "4020269000", "currentDebt": "None", "investments": "None", "totalAssets": "6182824000", "longTermDebt": "915364000", "shortTermDebt": "28136000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "None", "reportedCurrency": "CAD", "retainedEarnings": "-1332521000", "totalLiabilities": "3352197000", "otherCurrentAssets": "169365000", "totalCurrentAssets": "740882000", "currentLongTermDebt": "None", "longTermInvestments": "80129000", "shortTermInvestments": "3695000", "currentNetReceivables": "258471000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5441942000", "currentAccountsPayable": "361151000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1008598000", "totalShareholderEquity": "2830627000", "capitalLeaseObligations": "93234000", "otherCurrentLiabilities": "35255000", "totalCurrentLiabilities": "679478000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "2672719000", "cashAndShortTermInvestments": "267672000", "commonStockSharesOutstanding": "161069000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "267672000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-82425000", "profitLoss": "None", "dividendPayout": "19183000", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "CAD", "changeInInventory": "None", "operatingCashflow": "266322000", "capitalExpenditures": "110610000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-99533000", "cashflowFromInvestment": "-153025000", "stockBasedCompensation": "-3860000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "19183000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-46555000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "161184000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:48:26.133072+00:00", "is_restated": false, "income_statement": { "revenue": 546405000, "cost_of_revenue": 265357000, "gross_profit": 281048000, "ebit": 73767000, "ebitda": 252201000, "pretax_income": 55375000, "tax_provision": 53070000, "net_income": 2305000, "net_income_to_common": 2305000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 254651000, "total_current_assets": 886368000, "total_assets": 6324599000, "short_term_debt": 20584000, "long_term_debt": 933506000, "total_debt": 954090000, "total_liabilities": 3342376000, "total_equity": 2982223000, "shares_outstanding": 163648000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 354295000, "capital_expenditure": 190442000, "free_cash_flow": 544737000, "dividends_paid": 16227000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 349640, "ticker_id": 4215, "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:48:26.133072+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "73767000", "ebitda": "252201000", "netIncome": "2305000", "grossProfit": "281048000", "depreciation": "None", "totalRevenue": "546405000", "costOfRevenue": "265357000", "interestIncome": "None", "incomeBeforeTax": "55375000", "interestExpense": "18392000", "operatingIncome": "61620000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "53070000", "reportedCurrency": "CAD", "netInterestIncome": "-18392000", "nonInterestIncome": "None", "operatingExpenses": "219428000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "265357000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "178434000", "sellingGeneralAndAdministrative": "29221000", "netIncomeFromContinuingOperations": "2305000" }, "balance": { "goodwill": "None", "inventory": "32409000", "commonStock": "4080272000", "currentDebt": "None", "investments": "None", "totalAssets": "6324599000", "longTermDebt": "933506000", "shortTermDebt": "20584000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "None", "reportedCurrency": "CAD", "retainedEarnings": "-1254561000", "totalLiabilities": "3342376000", "otherCurrentAssets": "234153000", "totalCurrentAssets": "886368000", "currentLongTermDebt": "None", "longTermInvestments": "80297000", "shortTermInvestments": "3695000", "currentNetReceivables": "365155000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5438231000", "currentAccountsPayable": "406319000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "962422000", "totalShareholderEquity": "2982223000", "capitalLeaseObligations": "28916000", "otherCurrentLiabilities": "28678000", "totalCurrentLiabilities": "767189000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "2575187000", "cashAndShortTermInvestments": "254651000", "commonStockSharesOutstanding": "163648000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "254651000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "2305000", "profitLoss": "None", "dividendPayout": "16227000", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "CAD", "changeInInventory": "None", "operatingCashflow": "354295000", "capitalExpenditures": "190442000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-60707000", "cashflowFromInvestment": "-181343000", "stockBasedCompensation": "5518000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "16227000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-36409000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "178434000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 546405000, "cost_of_revenue": 265357000, "gross_profit": 281048000, "research_and_development": null, "selling_general_admin": 29221000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 73767000, "depreciation_amortisation": 178434000, "ebitda": 252201000, "interest_expense": 18392000, "interest_income": null, "other_non_operating": null, "pretax_income": 55375000, "tax_provision": 53070000, "effective_tax_rate": null, "net_income": 2305000, "net_income_continuing_ops": 2305000, "net_income_to_common": 2305000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 254651000, "short_term_investments": 3695000, "net_receivables": 365155000, "inventory": 32409000, "other_current_assets": null, "total_current_assets": 886368000, "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": 5438231000, "total_assets": 6324599000, "short_term_debt": 20584000, "accounts_payable": 406319000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 767189000, "long_term_debt": 933506000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2575187000, "total_liabilities": 3342376000, "total_debt": 954090000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1254561000, "total_equity": 2982223000, "shares_outstanding": 163648000, "operating_cash_flow": 354295000, "stock_based_compensation": 5518000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 190442000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -181343000, "dividends_paid": 16227000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -60707000, "free_cash_flow": 544737000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "73767000", "ebitda": "252201000", "netIncome": "2305000", "grossProfit": "281048000", "depreciation": "None", "totalRevenue": "546405000", "costOfRevenue": "265357000", "interestIncome": "None", "incomeBeforeTax": "55375000", "interestExpense": "18392000", "operatingIncome": "61620000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "53070000", "reportedCurrency": "CAD", "netInterestIncome": "-18392000", "nonInterestIncome": "None", "operatingExpenses": "219428000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "265357000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "178434000", "sellingGeneralAndAdministrative": "29221000", "netIncomeFromContinuingOperations": "2305000" }, "balance": { "goodwill": "None", "inventory": "32409000", "commonStock": "4080272000", "currentDebt": "None", "investments": "None", "totalAssets": "6324599000", "longTermDebt": "933506000", "shortTermDebt": "20584000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "None", "reportedCurrency": "CAD", "retainedEarnings": "-1254561000", "totalLiabilities": "3342376000", "otherCurrentAssets": "234153000", "totalCurrentAssets": "886368000", "currentLongTermDebt": "None", "longTermInvestments": "80297000", "shortTermInvestments": "3695000", "currentNetReceivables": "365155000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5438231000", "currentAccountsPayable": "406319000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "962422000", "totalShareholderEquity": "2982223000", "capitalLeaseObligations": "28916000", "otherCurrentLiabilities": "28678000", "totalCurrentLiabilities": "767189000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "2575187000", "cashAndShortTermInvestments": "254651000", "commonStockSharesOutstanding": "163648000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "254651000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "2305000", "profitLoss": "None", "dividendPayout": "16227000", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "CAD", "changeInInventory": "None", "operatingCashflow": "354295000", "capitalExpenditures": "190442000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-60707000", "cashflowFromInvestment": "-181343000", "stockBasedCompensation": "5518000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "16227000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-36409000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "178434000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:48:26.133072+00:00", "is_restated": false, "income_statement": { "revenue": 561427000, "cost_of_revenue": 342618000, "gross_profit": 218809000, "ebit": -892222000, "ebitda": -633210000, "pretax_income": -915131000, "tax_provision": -111995000, "net_income": -803136000, "net_income_to_common": -803136000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 141456000, "total_current_assets": 823514000, "total_assets": 6235821000, "short_term_debt": 42136000, "long_term_debt": 914015000, "total_debt": 956151000, "total_liabilities": 3204173000, "total_equity": 3031648000, "shares_outstanding": 163571486, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 343831000, "capital_expenditure": 3275000, "free_cash_flow": 347106000, "dividends_paid": 16367000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 349641, "ticker_id": 4215, "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:48:26.133072+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-892222000", "ebitda": "-633210000", "netIncome": "-803136000", "grossProfit": "218809000", "depreciation": "None", "totalRevenue": "561427000", "costOfRevenue": "342618000", "interestIncome": "None", "incomeBeforeTax": "-915131000", "interestExpense": "22909000", "operatingIncome": "32281000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-111995000", "reportedCurrency": "CAD", "netInterestIncome": "-22909000", "nonInterestIncome": "None", "operatingExpenses": "186528000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "342618000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "259012000", "sellingGeneralAndAdministrative": "27681000", "netIncomeFromContinuingOperations": "-803136000" }, "balance": { "goodwill": "None", "inventory": "57333000", "commonStock": "4142566000", "currentDebt": "None", "investments": "None", "totalAssets": "6235821000", "longTermDebt": "914015000", "shortTermDebt": "42136000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "None", "reportedCurrency": "CAD", "retainedEarnings": "-1263568000", "totalLiabilities": "3204173000", "otherCurrentAssets": "381799000", "totalCurrentAssets": "823514000", "currentLongTermDebt": "None", "longTermInvestments": "73261000", "shortTermInvestments": "661000", "currentNetReceivables": "242926000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5412307000", "currentAccountsPayable": "380370000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "947016000", "totalShareholderEquity": "3031648000", "capitalLeaseObligations": "33001000", "otherCurrentLiabilities": "16959000", "totalCurrentLiabilities": "696074000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "2508099000", "cashAndShortTermInvestments": "141456000", "commonStockSharesOutstanding": "163571486", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "141456000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-803136000", "profitLoss": "None", "dividendPayout": "16367000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "CAD", "changeInInventory": "None", "operatingCashflow": "343831000", "capitalExpenditures": "3275000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-81671000", "cashflowFromInvestment": "-132932000", "stockBasedCompensation": "7871000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "16367000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-28736000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1254685000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 561427000, "cost_of_revenue": 342618000, "gross_profit": 218809000, "research_and_development": null, "selling_general_admin": 27681000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -892222000, "depreciation_amortisation": 259012000, "ebitda": -633210000, "interest_expense": 22909000, "interest_income": null, "other_non_operating": null, "pretax_income": -915131000, "tax_provision": -111995000, "effective_tax_rate": null, "net_income": -803136000, "net_income_continuing_ops": -803136000, "net_income_to_common": -803136000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 141456000, "short_term_investments": 661000, "net_receivables": 242926000, "inventory": 57333000, "other_current_assets": null, "total_current_assets": 823514000, "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": 5412307000, "total_assets": 6235821000, "short_term_debt": 42136000, "accounts_payable": 380370000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 696074000, "long_term_debt": 914015000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2508099000, "total_liabilities": 3204173000, "total_debt": 956151000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1263568000, "total_equity": 3031648000, "shares_outstanding": 163571486, "operating_cash_flow": 343831000, "stock_based_compensation": 7871000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 3275000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -132932000, "dividends_paid": 16367000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -81671000, "free_cash_flow": 347106000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-892222000", "ebitda": "-633210000", "netIncome": "-803136000", "grossProfit": "218809000", "depreciation": "None", "totalRevenue": "561427000", "costOfRevenue": "342618000", "interestIncome": "None", "incomeBeforeTax": "-915131000", "interestExpense": "22909000", "operatingIncome": "32281000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-111995000", "reportedCurrency": "CAD", "netInterestIncome": "-22909000", "nonInterestIncome": "None", "operatingExpenses": "186528000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "342618000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "259012000", "sellingGeneralAndAdministrative": "27681000", "netIncomeFromContinuingOperations": "-803136000" }, "balance": { "goodwill": "None", "inventory": "57333000", "commonStock": "4142566000", "currentDebt": "None", "investments": "None", "totalAssets": "6235821000", "longTermDebt": "914015000", "shortTermDebt": "42136000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "None", "reportedCurrency": "CAD", "retainedEarnings": "-1263568000", "totalLiabilities": "3204173000", "otherCurrentAssets": "381799000", "totalCurrentAssets": "823514000", "currentLongTermDebt": "None", "longTermInvestments": "73261000", "shortTermInvestments": "661000", "currentNetReceivables": "242926000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5412307000", "currentAccountsPayable": "380370000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "947016000", "totalShareholderEquity": "3031648000", "capitalLeaseObligations": "33001000", "otherCurrentLiabilities": "16959000", "totalCurrentLiabilities": "696074000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "2508099000", "cashAndShortTermInvestments": "141456000", "commonStockSharesOutstanding": "163571486", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "141456000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-803136000", "profitLoss": "None", "dividendPayout": "16367000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "CAD", "changeInInventory": "None", "operatingCashflow": "343831000", "capitalExpenditures": "3275000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-81671000", "cashflowFromInvestment": "-132932000", "stockBasedCompensation": "7871000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "16367000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-28736000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1254685000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:48:26.133072+00:00", "is_restated": false, "income_statement": { "revenue": 526784000, "cost_of_revenue": 234548000, "gross_profit": 292236000, "ebit": 88359000, "ebitda": 239446000, "pretax_income": 68141000, "tax_provision": 10832000, "net_income": 57309000, "net_income_to_common": 57309000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": -36815000, "total_current_assets": 657251000, "total_assets": 7161161000, "short_term_debt": null, "long_term_debt": 966505000, "total_debt": 966505000, "total_liabilities": 3308805000, "total_equity": 3852356000, "shares_outstanding": 166392000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 118436000, "capital_expenditure": 128830000, "free_cash_flow": 247266000, "dividends_paid": 16429000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 349643, "ticker_id": 4215, "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:48:26.133072+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "88359000", "ebitda": "239446000", "netIncome": "57309000", "grossProfit": "292236000", "depreciation": "None", "totalRevenue": "526784000", "costOfRevenue": "234548000", "interestIncome": "None", "incomeBeforeTax": "68141000", "interestExpense": "20218000", "operatingIncome": "89981000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "10832000", "reportedCurrency": "CAD", "netInterestIncome": "-20218000", "nonInterestIncome": "None", "operatingExpenses": "292236000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "234548000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "151087000", "sellingGeneralAndAdministrative": "27321000", "netIncomeFromContinuingOperations": "57309000" }, "balance": { "goodwill": "None", "inventory": "26943000", "commonStock": "4182110000", "currentDebt": "None", "investments": "None", "totalAssets": "7161161000", "longTermDebt": "966505000", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "None", "reportedCurrency": "CAD", "retainedEarnings": "-458087000", "totalLiabilities": "3308805000", "otherCurrentAssets": "328618000", "totalCurrentAssets": "657251000", "currentLongTermDebt": "None", "longTermInvestments": "68287000", "shortTermInvestments": "None", "currentNetReceivables": "301690000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6503910000", "currentAccountsPayable": "368671000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "6282899000", "shortLongTermDebtTotal": "1003320000", "totalShareholderEquity": "3852356000", "capitalLeaseObligations": "36815000", "otherCurrentLiabilities": "60363000", "totalCurrentLiabilities": "733430000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "2575375000", "cashAndShortTermInvestments": "-36815000", "commonStockSharesOutstanding": "166392000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "-36815000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "57309000", "profitLoss": "None", "dividendPayout": "16429000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "CAD", "changeInInventory": "None", "operatingCashflow": "118436000", "capitalExpenditures": "128830000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "731000", "cashflowFromInvestment": "-170404000", "stockBasedCompensation": "6362000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "16429000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-11645000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "228423000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 526784000, "cost_of_revenue": 234548000, "gross_profit": 292236000, "research_and_development": null, "selling_general_admin": 27321000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 88359000, "depreciation_amortisation": 151087000, "ebitda": 239446000, "interest_expense": 20218000, "interest_income": null, "other_non_operating": null, "pretax_income": 68141000, "tax_provision": 10832000, "effective_tax_rate": null, "net_income": 57309000, "net_income_continuing_ops": 57309000, "net_income_to_common": 57309000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": -36815000, "short_term_investments": null, "net_receivables": 301690000, "inventory": 26943000, "other_current_assets": null, "total_current_assets": 657251000, "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": 6503910000, "total_assets": 7161161000, "short_term_debt": null, "accounts_payable": 368671000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 733430000, "long_term_debt": 966505000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2575375000, "total_liabilities": 3308805000, "total_debt": 966505000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -458087000, "total_equity": 3852356000, "shares_outstanding": 166392000, "operating_cash_flow": 118436000, "stock_based_compensation": 6362000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 128830000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -170404000, "dividends_paid": 16429000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 731000, "free_cash_flow": 247266000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "88359000", "ebitda": "239446000", "netIncome": "57309000", "grossProfit": "292236000", "depreciation": "None", "totalRevenue": "526784000", "costOfRevenue": "234548000", "interestIncome": "None", "incomeBeforeTax": "68141000", "interestExpense": "20218000", "operatingIncome": "89981000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "10832000", "reportedCurrency": "CAD", "netInterestIncome": "-20218000", "nonInterestIncome": "None", "operatingExpenses": "292236000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "234548000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "151087000", "sellingGeneralAndAdministrative": "27321000", "netIncomeFromContinuingOperations": "57309000" }, "balance": { "goodwill": "None", "inventory": "26943000", "commonStock": "4182110000", "currentDebt": "None", "investments": "None", "totalAssets": "7161161000", "longTermDebt": "966505000", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "None", "reportedCurrency": "CAD", "retainedEarnings": "-458087000", "totalLiabilities": "3308805000", "otherCurrentAssets": "328618000", "totalCurrentAssets": "657251000", "currentLongTermDebt": "None", "longTermInvestments": "68287000", "shortTermInvestments": "None", "currentNetReceivables": "301690000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6503910000", "currentAccountsPayable": "368671000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "6282899000", "shortLongTermDebtTotal": "1003320000", "totalShareholderEquity": "3852356000", "capitalLeaseObligations": "36815000", "otherCurrentLiabilities": "60363000", "totalCurrentLiabilities": "733430000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "2575375000", "cashAndShortTermInvestments": "-36815000", "commonStockSharesOutstanding": "166392000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "-36815000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "57309000", "profitLoss": "None", "dividendPayout": "16429000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "CAD", "changeInInventory": "None", "operatingCashflow": "118436000", "capitalExpenditures": "128830000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "731000", "cashflowFromInvestment": "-170404000", "stockBasedCompensation": "6362000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "16429000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-11645000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "228423000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:48:26.133072+00:00", "is_restated": false, "income_statement": { "revenue": 424363000, "cost_of_revenue": 158654000, "gross_profit": 265709000, "ebit": 146515000, "ebitda": 319503000, "pretax_income": 181140000, "tax_provision": 53232000, "net_income": 127908000, "net_income_to_common": 127908000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 50700000, "total_current_assets": 743515000, "total_assets": 7179988000, "short_term_debt": null, "long_term_debt": 913785000, "total_debt": 913785000, "total_liabilities": 3356952000, "total_equity": 3823036000, "shares_outstanding": 167364000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 173632000, "capital_expenditure": 166845000, "free_cash_flow": 340477000, "dividends_paid": 16226000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 349644, "ticker_id": 4215, "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:48:26.133072+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "146515000", "ebitda": "319503000", "netIncome": "127908000", "grossProfit": "265709000", "depreciation": "None", "totalRevenue": "424363000", "costOfRevenue": "158654000", "interestIncome": "None", "incomeBeforeTax": "181140000", "interestExpense": "20210000", "operatingIncome": "240653000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "53232000", "reportedCurrency": "CAD", "netInterestIncome": "-20210000", "nonInterestIncome": "None", "operatingExpenses": "25056000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "158654000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "172988000", "sellingGeneralAndAdministrative": "20058000", "netIncomeFromContinuingOperations": "127908000" }, "balance": { "goodwill": "None", "inventory": "21346000", "commonStock": "4198188000", "currentDebt": "None", "investments": "None", "totalAssets": "7179988000", "longTermDebt": "913785000", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "None", "reportedCurrency": "CAD", "retainedEarnings": "-503462000", "totalLiabilities": "3356952000", "otherCurrentAssets": "383571000", "totalCurrentAssets": "743515000", "currentLongTermDebt": "None", "longTermInvestments": "58625000", "shortTermInvestments": "None", "currentNetReceivables": "287898000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6436473000", "currentAccountsPayable": "428520000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "6235434000", "shortLongTermDebtTotal": "954696000", "totalShareholderEquity": "3823036000", "capitalLeaseObligations": "40911000", "otherCurrentLiabilities": "41442000", "totalCurrentLiabilities": "870758000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "2486194000", "cashAndShortTermInvestments": "50700000", "commonStockSharesOutstanding": "167364000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "50700000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "127908000", "profitLoss": "None", "dividendPayout": "16226000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "CAD", "changeInInventory": "None", "operatingCashflow": "173632000", "capitalExpenditures": "166845000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-45207000", "cashflowFromInvestment": "-164404000", "stockBasedCompensation": "4998000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "16226000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-24316000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "95544000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 424363000, "cost_of_revenue": 158654000, "gross_profit": 265709000, "research_and_development": null, "selling_general_admin": 20058000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 146515000, "depreciation_amortisation": 172988000, "ebitda": 319503000, "interest_expense": 20210000, "interest_income": null, "other_non_operating": null, "pretax_income": 181140000, "tax_provision": 53232000, "effective_tax_rate": null, "net_income": 127908000, "net_income_continuing_ops": 127908000, "net_income_to_common": 127908000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 50700000, "short_term_investments": null, "net_receivables": 287898000, "inventory": 21346000, "other_current_assets": null, "total_current_assets": 743515000, "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": 6436473000, "total_assets": 7179988000, "short_term_debt": null, "accounts_payable": 428520000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 870758000, "long_term_debt": 913785000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2486194000, "total_liabilities": 3356952000, "total_debt": 913785000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -503462000, "total_equity": 3823036000, "shares_outstanding": 167364000, "operating_cash_flow": 173632000, "stock_based_compensation": 4998000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 166845000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -164404000, "dividends_paid": 16226000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -45207000, "free_cash_flow": 340477000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "146515000", "ebitda": "319503000", "netIncome": "127908000", "grossProfit": "265709000", "depreciation": "None", "totalRevenue": "424363000", "costOfRevenue": "158654000", "interestIncome": "None", "incomeBeforeTax": "181140000", "interestExpense": "20210000", "operatingIncome": "240653000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "53232000", "reportedCurrency": "CAD", "netInterestIncome": "-20210000", "nonInterestIncome": "None", "operatingExpenses": "25056000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "158654000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "172988000", "sellingGeneralAndAdministrative": "20058000", "netIncomeFromContinuingOperations": "127908000" }, "balance": { "goodwill": "None", "inventory": "21346000", "commonStock": "4198188000", "currentDebt": "None", "investments": "None", "totalAssets": "7179988000", "longTermDebt": "913785000", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "None", "reportedCurrency": "CAD", "retainedEarnings": "-503462000", "totalLiabilities": "3356952000", "otherCurrentAssets": "383571000", "totalCurrentAssets": "743515000", "currentLongTermDebt": "None", "longTermInvestments": "58625000", "shortTermInvestments": "None", "currentNetReceivables": "287898000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6436473000", "currentAccountsPayable": "428520000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "6235434000", "shortLongTermDebtTotal": "954696000", "totalShareholderEquity": "3823036000", "capitalLeaseObligations": "40911000", "otherCurrentLiabilities": "41442000", "totalCurrentLiabilities": "870758000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "2486194000", "cashAndShortTermInvestments": "50700000", "commonStockSharesOutstanding": "167364000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "50700000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "127908000", "profitLoss": "None", "dividendPayout": "16226000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "CAD", "changeInInventory": "None", "operatingCashflow": "173632000", "capitalExpenditures": "166845000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-45207000", "cashflowFromInvestment": "-164404000", "stockBasedCompensation": "4998000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "16226000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-24316000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "95544000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ] }, "strategy_matches": [ { "key": "os_composite", "name": "OS Composite Score", "slug": "composite", "group": "multi_factor", "page_url": "/factors/composite/", "rank_field": "-os_score" }, { "key": "trending_value", "name": "Trending Value", "slug": "trending-value", "group": "multi_factor", "page_url": "/factors/trending-value/", "rank_field": "trending_value_rank" }, { "key": "quality_value", "name": "Quality \u00d7 Value", "slug": "quality-value", "group": "multi_factor", "page_url": "/factors/quality-value/", "rank_field": "-quality_value_composite" }, { "key": "cornerstone_value", "name": "Cornerstone Value", "slug": "cornerstone-value", "group": "value", "page_url": "/factors/cornerstone-value/", "rank_field": "cornerstone_value_rank" }, { "key": "vc2_cheapest", "name": "VC2 Cheapest Decile", "slug": "vc2-cheapest", "group": "value", "page_url": "/factors/vc2-cheapest/", "rank_field": "vc2_score" }, { "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": "capital_allocators", "name": "Capital Allocators", "slug": "capital-allocators", "group": "quality", "page_url": "/factors/capital-allocators/", "rank_field": "-capital_allocation_quality" }, { "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": "momentum_leaders", "name": "Momentum Leaders", "slug": "momentum-leaders", "group": "momentum", "page_url": "/factors/momentum-leaders/", "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" }, { "key": "high_yield", "name": "High Yield", "slug": "high-yield", "group": "income", "page_url": "/factors/high-yield/", "rank_field": "-dividend_yield" } ], "coverage": { "factor_history_points": 1, "annual_financial_periods": 8, "quarterly_financial_periods": 12, "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" ] } } }