{ "ticker": { "uuid": "c4a3a886-1844-470a-a0c9-5881997c49a3", "symbol": "SLS", "name": "Solaris Resources Inc.", "exchange": "TOR", "exchange_name": "Toronto Stock Exchange", "country": "CA", "currency": "CAD", "sector": "Basic Materials", "industry": "Other Precious Metals & Mining", "page_url": "https://sharemaestro.com/factors/ticker/c4a3a886-1844-470a-a0c9-5881997c49a3/", "api_url": "https://sharemaestro.com/factors/api/tickers/c4a3a886-1844-470a-a0c9-5881997c49a3/" }, "ticker_metadata": { "id": 36590, "uuid": "c4a3a886-1844-470a-a0c9-5881997c49a3", "symbol": "SLS", "name": "Solaris Resources Inc.", "asset_type": "equity", "market_cap": 2351857408, "stock_exchange_id": 42, "industry": "Other Precious Metals & Mining", "sector": "Basic Materials", "description": "Solaris Resources Inc. engages in the acquisition, exploration, and development of mineral properties. It focuses on exploring copper, molybdenum molybdenum, gold, lead, zinc, and silver. It owns interests in Warintza project located in southeastern Ecuador in the province of Morona Santiago, Canton Limon Indanza; and the Tamarugo project located in northern Chile. The company also holds interests in the La Verde project located in the Sierra Madre del Sur west of Mexico City in Michoac\u00e1n State, Mexico; and the Capricho and Paco Orco projects in Peru. In addition, it has an option agreement to acquire up to a 100% interest in 10 new explorations concessions; and has an option to acquire up to a 100% interest in a new portfolio of exploration areas (\u0093Solaris 2\u0094) located immediately adjacent to the Warintza Project in southeastern Ecuador. The company was formerly known as Solaris Copper Inc. and changed its name to Solaris Resources Inc. in December 2019. Solaris Resources Inc. was incorporated in 2018 and is headquartered in Baar, Switzerland.", "currency": "CAD", "is_active": true }, "exchange_metadata": { "id": 42, "name": "Toronto Stock Exchange", "symbol": "TOR", "country_code": "CA", "currency": "CAD", "benchmark": "^GSPTSE", "data_symbol": "TOR", "ticker_suffix": ".TO", "update_provider": "yfinance", "update_group": "primary", "update_order": 0, "update_enabled": true, "is_active": true }, "latest_snapshot": { "ticker": { "uuid": "c4a3a886-1844-470a-a0c9-5881997c49a3", "symbol": "SLS", "name": "Solaris Resources Inc.", "exchange": "TOR", "exchange_name": "Toronto Stock Exchange", "country": "CA", "currency": "CAD", "sector": "Basic Materials", "industry": "Other Precious Metals & Mining", "page_url": "https://sharemaestro.com/factors/ticker/c4a3a886-1844-470a-a0c9-5881997c49a3/", "api_url": "https://sharemaestro.com/factors/api/tickers/c4a3a886-1844-470a-a0c9-5881997c49a3/" }, "week_end_date": "2026-06-07", "universe": "CAD_CA", "score": { "os": 0.31, "value": 0.4, "quality": 0.4, "momentum": 0.42, "coverage": 0.576, "confidence": 0.576, "delta": null }, "headline_factors": { "price": 12.21, "market_cap": 2039501354.88, "pe_ratio": null, "earnings_yield": null, "ebitda_to_ev": null, "shareholder_yield": 0, "roe": 0.5219, "piotroski_f_score": 4, "momentum_12_1": 1.2885, "volatility_252d": 0.5402 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": false, "small_cap_core": false, "veiled_value": false, "earnings_consistent_5y": false }, "factor_groups": { "identity": { "week_end_date": "2026-06-07", "source_primary": "yfinance", "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": false, "completeness_score": 0.3571, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T20:10:53.286490+00:00", "batch_id": "" }, "size": { "price_close": 12.21, "market_cap": 2039501354.88, "market_cap_usd": 2039501354.88, "enterprise_value": 2034865354.88, "shares_outstanding": 167035328, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": null, "pb_ratio": null, "ptbv_ratio": null, "ps_ratio": null, "pcf_ratio": 33.6063, "pfcf_ratio": 41.2921, "ev_ebitda": null, "ev_ebit": null, "ev_sales": null, "ev_fcf": 41.1983, "earnings_yield": null, "fcf_yield": 0.0243, "price_to_sales": null, "price_to_book": null, "price_to_cashflow": 33.6063, "ebitda_to_ev": null, "sales_yield": null }, "yield": { "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": 0.0222, "total_yield": 0.0222 }, "quality": { "gross_margin": null, "operating_margin": null, "net_margin": null, "ebitda_margin": null, "fcf_margin": null, "roe": 0.5219, "roa": -0.5846, "roic": null, "roc_greenblatt": -1.1043, "asset_turnover": null, "cash_conversion": -1.6277, "accruals_ratio": -1.7537, "sbc_to_revenue": null, "piotroski_f_score": 4, "altman_z_score": null, "earnings_stability_5y": 0.5296, "revenue_stability_5y": null, "eps_surprise_avg": 45.46, "sue_score": 1.7296, "gross_profit_to_assets": null, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": null, "net_debt_to_ebitda": 0.5129, "debt_to_assets": 0.0083, "interest_coverage": -8.1569, "current_ratio": 3.2843, "quick_ratio": 3.2843, "net_debt": -12465000, "local_beta": 2.0869, "volatility_252d": 0.5402, "volatility_60d": 1.2039, "max_drawdown_12m": -0.2646, "risk_adjusted_momentum": 2.3853 }, "growth": { "revenue_growth_1y": null, "revenue_growth_3y_cagr": null, "revenue_growth_5y_cagr": null, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": null, "book_value_growth_1y": null, "revenue_growth": null, "earnings_growth": null }, "momentum": { "price_return_1m": -0.1254, "price_return_3m": -0.0431, "price_return_6m": 0.1497, "price_return_9m": 0.7077, "price_return_12m": 1.0016, "price_return_12m_ex1m": 1.2885, "momentum_6m": 0.1497, "momentum_12m": 1.0016, "momentum_12_1": 1.2885, "distance_from_52w_high": -0.1694, "distance_from_52w_low": 0.9918, "relative_strength": 0.6995 }, "raw_ttm": { "revenue_ttm": 0, "gross_profit_ttm": null, "ebit_ttm": -37856000, "ebitda_ttm": -24304000, "net_income_ttm": -30345000, "eps_diluted_ttm": -0.1817, "operating_cash_flow_ttm": 60688000, "capital_expenditure_ttm": -11296000, "fcf_ttm": 49392000, "dividends_paid_ttm": 0, "share_repurchases_ttm": null, "shares_issued_ttm": 0, "interest_expense_ttm": 4641000, "cash_and_equivalents": 12894000, "total_current_assets": 13807000, "total_current_liabilities": 4204000, "net_ppe": 37532000, "total_assets": 51910000, "total_debt": 429000, "total_equity": -58148000, "net_working_capital": -3251000, "book_value_per_share": -0.3481, "retained_earnings": null, "preferred_stock": null, "minority_interest": 7829000, "tangible_book_value": null, "tangible_book_per_share": null }, "ranks": { "universe_ticker_count": null, "rank_pe": null, "rank_pb": null, "rank_ptbv": null, "rank_ps": null, "rank_pcf": null, "rank_ev_ebitda": null, "rank_ev_ebit": null, "rank_earnings_yield": null, "rank_fcf_yield": null, "rank_dividend_yield": null, "rank_shareholder_yield": null, "rank_total_yield": null, "rank_roe": null, "rank_roc": null, "rank_roic": null, "rank_gross_margin": null, "rank_fcf_margin": null, "rank_piotroski": null, "rank_accruals": null, "rank_sue": null, "rank_eps_growth_1y": null, "rank_eps_growth_5y": null, "rank_revenue_growth_1y": null, "rank_momentum_12m": null, "rank_momentum_12m_ex1m": null, "rank_relative_strength": null }, "composites": { "value_composite": 60, "quality_composite": 60, "momentum_composite": 58, "growth_composite": 58, "yield_composite": 60, "svqf_composite": 54, "vc1_composite": 61, "vc2_composite": 60, "vc3_composite": 60, "trending_value_composite": null, "overall_composite": 69, "quality_value_composite": 0.4, "os_score": 0.31, "value_percentile": 0.4, "quality_percentile": 0.4, "momentum_percentile": 0.42, "factor_coverage": 0.576, "signal_confidence": 0.576, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 50, "small_cap_core_rank": 60, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false, "trending_value_rank": null, "veiled_value": false, "earnings_consistent_5y": false } } }, "latest_snapshot_fields": { "id": 11630, "ticker_id": 36590, "universe_id": 6, "week_end_date": "2026-06-07", "source_primary": "yfinance", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": false, "completeness_score": 0.3571, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T20:10:53.286490+00:00", "batch_id": "", "os_score_delta": null, "price_close": 12.21, "market_cap": 2039501354.88, "market_cap_usd": 2039501354.88, "enterprise_value": 2034865354.88, "shares_outstanding": 167035328, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": null, "ptbv_ratio": null, "ps_ratio": null, "pcf_ratio": 33.60633659, "pfcf_ratio": 41.29213951, "ev_ebitda": null, "ev_ebit": null, "ev_sales": null, "ev_fcf": 41.19827816, "earnings_yield": null, "fcf_yield": 0.02427286, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": 0.02218827, "total_yield": 0.02218827, "gross_margin": null, "operating_margin": null, "net_margin": null, "ebitda_margin": null, "fcf_margin": null, "roe": 0.52185802, "roa": -0.58456945, "roic": null, "roc_greenblatt": -1.10428517, "asset_turnover": null, "cash_conversion": -1.62768166, "accruals_ratio": -1.75366981, "sbc_to_revenue": null, "debt_to_equity": null, "net_debt_to_ebitda": 0.51287854, "debt_to_assets": 0.0082643, "interest_coverage": -8.15686275, "current_ratio": 3.28425309, "quick_ratio": 3.28425309, "net_debt": -12465000, "revenue_growth_1y": null, "revenue_growth_3y_cagr": null, "revenue_growth_5y_cagr": null, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": null, "book_value_growth_1y": null, "piotroski_f_score": 4, "altman_z_score": null, "earnings_stability_5y": 0.529632, "revenue_stability_5y": null, "eps_surprise_avg": 45.46, "sue_score": 1.7296, "price_return_1m": -0.12535817, "price_return_3m": -0.04310345, "price_return_6m": 0.14971751, "price_return_9m": 0.70769231, "price_return_12m": 1.00163934, "price_return_12m_ex1m": 1.28852459, "distance_from_52w_high": -0.16938776, "distance_from_52w_low": 0.99184339, "relative_strength": 0.69953293, "local_beta": 2.0869, "volatility_252d": 0.540194, "volatility_60d": 1.20385, "max_drawdown_12m": -0.26462585, "revenue_ttm": 0, "gross_profit_ttm": null, "ebit_ttm": -37856000, "ebitda_ttm": -24304000, "net_income_ttm": -30345000, "eps_diluted_ttm": -0.18166816, "operating_cash_flow_ttm": 60688000, "capital_expenditure_ttm": -11296000, "fcf_ttm": 49392000, "dividends_paid_ttm": 0, "share_repurchases_ttm": null, "shares_issued_ttm": 0, "interest_expense_ttm": 4641000, "cash_and_equivalents": 12894000, "total_current_assets": 13807000, "total_current_liabilities": 4204000, "net_ppe": 37532000, "total_assets": 51910000, "total_debt": 429000, "total_equity": -58148000, "net_working_capital": -3251000, "book_value_per_share": -0.34811797, "retained_earnings": null, "preferred_stock": null, "minority_interest": 7829000, "tangible_book_value": null, "tangible_book_per_share": null, "universe_ticker_count": null, "sector": "Basic Materials", "rank_pe": null, "rank_pb": null, "rank_ptbv": null, "rank_ps": null, "rank_pcf": null, "rank_ev_ebitda": null, "rank_ev_ebit": null, "rank_earnings_yield": null, "rank_fcf_yield": null, "rank_dividend_yield": null, "rank_shareholder_yield": null, "rank_total_yield": null, "rank_roe": null, "rank_roc": null, "rank_roic": null, "rank_gross_margin": null, "rank_fcf_margin": null, "rank_piotroski": null, "rank_accruals": null, "rank_sue": null, "rank_eps_growth_1y": null, "rank_eps_growth_5y": null, "rank_revenue_growth_1y": null, "rank_momentum_12m": null, "rank_momentum_12m_ex1m": null, "rank_relative_strength": null, "value_composite": 60, "quality_composite": 60, "momentum_composite": 58, "growth_composite": 58, "yield_composite": 60, "svqf_composite": 54, "vc1_composite": 61, "vc2_composite": 60, "vc3_composite": 60, "trending_value_composite": null, "overall_composite": 69, "factor_coverage": 0.576, "signal_confidence": 0.576, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 50, "small_cap_core_rank": 60, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 12.21, "os": 0.31, "value": 0.4, "quality": 0.4, "momentum": 0.42, "confidence": 0.576, "coverage": 0.576, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": 0, "roe": 0.5219, "momentum_12_1": 1.2885, "complete_fields": { "id": 11630, "ticker_id": 36590, "universe_id": 6, "week_end_date": "2026-06-07", "source_primary": "yfinance", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": false, "completeness_score": 0.3571, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T20:10:53.286490+00:00", "batch_id": "", "os_score_delta": null, "price_close": 12.21, "market_cap": 2039501354.88, "market_cap_usd": 2039501354.88, "enterprise_value": 2034865354.88, "shares_outstanding": 167035328, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": null, "ptbv_ratio": null, "ps_ratio": null, "pcf_ratio": 33.60633659, "pfcf_ratio": 41.29213951, "ev_ebitda": null, "ev_ebit": null, "ev_sales": null, "ev_fcf": 41.19827816, "earnings_yield": null, "fcf_yield": 0.02427286, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": 0.02218827, "total_yield": 0.02218827, "gross_margin": null, "operating_margin": null, "net_margin": null, "ebitda_margin": null, "fcf_margin": null, "roe": 0.52185802, "roa": -0.58456945, "roic": null, "roc_greenblatt": -1.10428517, "asset_turnover": null, "cash_conversion": -1.62768166, "accruals_ratio": -1.75366981, "sbc_to_revenue": null, "debt_to_equity": null, "net_debt_to_ebitda": 0.51287854, "debt_to_assets": 0.0082643, "interest_coverage": -8.15686275, "current_ratio": 3.28425309, "quick_ratio": 3.28425309, "net_debt": -12465000, "revenue_growth_1y": null, "revenue_growth_3y_cagr": null, "revenue_growth_5y_cagr": null, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": null, "book_value_growth_1y": null, "piotroski_f_score": 4, "altman_z_score": null, "earnings_stability_5y": 0.529632, "revenue_stability_5y": null, "eps_surprise_avg": 45.46, "sue_score": 1.7296, "price_return_1m": -0.12535817, "price_return_3m": -0.04310345, "price_return_6m": 0.14971751, "price_return_9m": 0.70769231, "price_return_12m": 1.00163934, "price_return_12m_ex1m": 1.28852459, "distance_from_52w_high": -0.16938776, "distance_from_52w_low": 0.99184339, "relative_strength": 0.69953293, "local_beta": 2.0869, "volatility_252d": 0.540194, "volatility_60d": 1.20385, "max_drawdown_12m": -0.26462585, "revenue_ttm": 0, "gross_profit_ttm": null, "ebit_ttm": -37856000, "ebitda_ttm": -24304000, "net_income_ttm": -30345000, "eps_diluted_ttm": -0.18166816, "operating_cash_flow_ttm": 60688000, "capital_expenditure_ttm": -11296000, "fcf_ttm": 49392000, "dividends_paid_ttm": 0, "share_repurchases_ttm": null, "shares_issued_ttm": 0, "interest_expense_ttm": 4641000, "cash_and_equivalents": 12894000, "total_current_assets": 13807000, "total_current_liabilities": 4204000, "net_ppe": 37532000, "total_assets": 51910000, "total_debt": 429000, "total_equity": -58148000, "net_working_capital": -3251000, "book_value_per_share": -0.34811797, "retained_earnings": null, "preferred_stock": null, "minority_interest": 7829000, "tangible_book_value": null, "tangible_book_per_share": null, "universe_ticker_count": null, "sector": "Basic Materials", "rank_pe": null, "rank_pb": null, "rank_ptbv": null, "rank_ps": null, "rank_pcf": null, "rank_ev_ebitda": null, "rank_ev_ebit": null, "rank_earnings_yield": null, "rank_fcf_yield": null, "rank_dividend_yield": null, "rank_shareholder_yield": null, "rank_total_yield": null, "rank_roe": null, "rank_roc": null, "rank_roic": null, "rank_gross_margin": null, "rank_fcf_margin": null, "rank_piotroski": null, "rank_accruals": null, "rank_sue": null, "rank_eps_growth_1y": null, "rank_eps_growth_5y": null, "rank_revenue_growth_1y": null, "rank_momentum_12m": null, "rank_momentum_12m_ex1m": null, "rank_relative_strength": null, "value_composite": 60, "quality_composite": 60, "momentum_composite": 58, "growth_composite": 58, "yield_composite": 60, "svqf_composite": 54, "vc1_composite": 61, "vc2_composite": 60, "vc3_composite": 60, "trending_value_composite": null, "overall_composite": 69, "factor_coverage": 0.576, "signal_confidence": 0.576, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 50, "small_cap_core_rank": 60, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false } } ], "financial_periods": { "annual": [ { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "CAD", "fetched_at": "2026-06-07T20:02:05.972091+00:00", "is_restated": false, "income_statement": { "revenue": 0, "cost_of_revenue": null, "gross_profit": null, "ebit": -48288000, "ebitda": -34885000, "pretax_income": null, "tax_provision": null, "net_income": -42227000, "net_income_to_common": -42227000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 25210000, "total_current_assets": 25961000, "total_assets": 58028000, "short_term_debt": 57000, "long_term_debt": null, "total_debt": 477000, "total_liabilities": null, "total_equity": -56833000, "shares_outstanding": 166896936, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 48265000, "capital_expenditure": -4169000, "free_cash_flow": 44096000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": 244000, "net_debt_issued": -45250000 }, "complete_fields": { "id": 424557, "ticker_id": 36590, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "CAD", "fetched_at": "2026-06-07T20:02:05.972091+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "-34885000", "netIncome": "-42227000", "grossProfit": null, "totalRevenue": "0", "costOfRevenue": null, "interestExpense": "5737000", "operatingIncome": "-48288000", "fiscalDateEnding": "2025-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "1099000" }, "balance": { "totalDebt": "477000", "totalAssets": "58028000", "longTermDebt": null, "shortTermDebt": "57000", "preferredStock": null, "fiscalDateEnding": "2025-12-31", "minorityInterest": "7852000", "totalLiabilities": null, "sharesOutstanding": "166896936", "totalCurrentAssets": "25961000", "totalShareholderEquity": "-56833000", "totalCurrentLiabilities": "8400000", "propertyPlantEquipmentNet": "31246000", "cashAndShortTermInvestments": "25210000" }, "cashflow": { "freeCashFlow": "44096000", "dividendsPaid": "0", "issuanceOfDebt": "15000000", "issuanceOfStock": "244000", "repaymentOfDebt": "-60250000", "fiscalDateEnding": "2025-12-31", "operatingCashflow": "48265000", "repurchaseOfStock": null, "capitalExpenditures": "-4169000" } }, "revenue": 0, "cost_of_revenue": null, "gross_profit": null, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -48288000, "depreciation_amortisation": 1099000, "ebitda": -34885000, "interest_expense": 5737000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": -42227000, "net_income_continuing_ops": null, "net_income_to_common": -42227000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 25210000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 25961000, "net_ppe": 31246000, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": null, "total_assets": 58028000, "short_term_debt": 57000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 8400000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 477000, "preferred_stock": null, "minority_interest": 7852000, "retained_earnings": null, "total_equity": -56833000, "shares_outstanding": 166896936, "operating_cash_flow": 48265000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -4169000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": 0, "share_repurchases": null, "shares_issued": 244000, "net_debt_issued": -45250000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 44096000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "-34885000", "netIncome": "-42227000", "grossProfit": null, "totalRevenue": "0", "costOfRevenue": null, "interestExpense": "5737000", "operatingIncome": "-48288000", "fiscalDateEnding": "2025-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "1099000" }, "balance": { "totalDebt": "477000", "totalAssets": "58028000", "longTermDebt": null, "shortTermDebt": "57000", "preferredStock": null, "fiscalDateEnding": "2025-12-31", "minorityInterest": "7852000", "totalLiabilities": null, "sharesOutstanding": "166896936", "totalCurrentAssets": "25961000", "totalShareholderEquity": "-56833000", "totalCurrentLiabilities": "8400000", "propertyPlantEquipmentNet": "31246000", "cashAndShortTermInvestments": "25210000" }, "cashflow": { "freeCashFlow": "44096000", "dividendsPaid": "0", "issuanceOfDebt": "15000000", "issuanceOfStock": "244000", "repaymentOfDebt": "-60250000", "fiscalDateEnding": "2025-12-31", "operatingCashflow": "48265000", "repurchaseOfStock": null, "capitalExpenditures": "-4169000" } } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "CAD", "fetched_at": "2026-06-07T20:02:05.972091+00:00", "is_restated": false, "income_statement": { "revenue": 0, "cost_of_revenue": null, "gross_profit": null, "ebit": -72976000, "ebitda": -70999000, "pretax_income": null, "tax_provision": null, "net_income": -77017000, "net_income_to_common": -77017000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 31738000, "total_current_assets": 32580000, "total_assets": 57196000, "short_term_debt": 216000, "long_term_debt": 49206000, "total_debt": 49639000, "total_liabilities": null, "total_equity": -17201000, "shares_outstanding": 163234932, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -58394000, "capital_expenditure": -2656000, "free_cash_flow": -61050000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": 39625000, "net_debt_issued": 14760000 }, "complete_fields": { "id": 424562, "ticker_id": 36590, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "CAD", "fetched_at": "2026-06-07T20:02:05.972091+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "-70999000", "netIncome": "-77017000", "grossProfit": null, "totalRevenue": "0", "costOfRevenue": null, "interestExpense": "5070000", "operatingIncome": "-72976000", "fiscalDateEnding": "2024-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "1012000" }, "balance": { "totalDebt": "49639000", "totalAssets": "57196000", "longTermDebt": "49206000", "shortTermDebt": "216000", "preferredStock": null, "fiscalDateEnding": "2024-12-31", "minorityInterest": "7914000", "totalLiabilities": null, "sharesOutstanding": "163234932", "totalCurrentAssets": "32580000", "totalShareholderEquity": "-17201000", "totalCurrentLiabilities": "13055000", "propertyPlantEquipmentNet": "24045000", "cashAndShortTermInvestments": "31738000" }, "cashflow": { "freeCashFlow": "-61050000", "dividendsPaid": "0", "issuanceOfDebt": "15000000", "issuanceOfStock": "39625000", "repaymentOfDebt": "-240000", "fiscalDateEnding": "2024-12-31", "operatingCashflow": "-58394000", "repurchaseOfStock": null, "capitalExpenditures": "-2656000" } }, "revenue": 0, "cost_of_revenue": null, "gross_profit": null, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -72976000, "depreciation_amortisation": 1012000, "ebitda": -70999000, "interest_expense": 5070000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": -77017000, "net_income_continuing_ops": null, "net_income_to_common": -77017000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 31738000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 32580000, "net_ppe": 24045000, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": null, "total_assets": 57196000, "short_term_debt": 216000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 13055000, "long_term_debt": 49206000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 49639000, "preferred_stock": null, "minority_interest": 7914000, "retained_earnings": null, "total_equity": -17201000, "shares_outstanding": 163234932, "operating_cash_flow": -58394000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -2656000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": 0, "share_repurchases": null, "shares_issued": 39625000, "net_debt_issued": 14760000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": -61050000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "-70999000", "netIncome": "-77017000", "grossProfit": null, "totalRevenue": "0", "costOfRevenue": null, "interestExpense": "5070000", "operatingIncome": "-72976000", "fiscalDateEnding": "2024-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "1012000" }, "balance": { "totalDebt": "49639000", "totalAssets": "57196000", "longTermDebt": "49206000", "shortTermDebt": "216000", "preferredStock": null, "fiscalDateEnding": "2024-12-31", "minorityInterest": "7914000", "totalLiabilities": null, "sharesOutstanding": "163234932", "totalCurrentAssets": "32580000", "totalShareholderEquity": "-17201000", "totalCurrentLiabilities": "13055000", "propertyPlantEquipmentNet": "24045000", "cashAndShortTermInvestments": "31738000" }, "cashflow": { "freeCashFlow": "-61050000", "dividendsPaid": "0", "issuanceOfDebt": "15000000", "issuanceOfStock": "39625000", "repaymentOfDebt": "-240000", "fiscalDateEnding": "2024-12-31", "operatingCashflow": "-58394000", "repurchaseOfStock": null, "capitalExpenditures": "-2656000" } } }, { "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "CAD", "fetched_at": "2026-06-07T20:02:05.972091+00:00", "is_restated": false, "income_statement": { "revenue": 0, "cost_of_revenue": null, "gross_profit": null, "ebit": -41171000, "ebitda": -40009000, "pretax_income": null, "tax_provision": null, "net_income": -41008000, "net_income_to_common": -41008000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 38865000, "total_current_assets": 39388000, "total_assets": 61820000, "short_term_debt": 88000, "long_term_debt": 29363000, "total_debt": 29454000, "total_liabilities": null, "total_equity": 17515000, "shares_outstanding": 150811195, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -38314000, "capital_expenditure": -89000, "free_cash_flow": -38403000, "dividends_paid": null, "share_repurchases": -617000, "shares_issued": 10000000, "net_debt_issued": 29838000 }, "complete_fields": { "id": 424564, "ticker_id": 36590, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "CAD", "fetched_at": "2026-06-07T20:02:05.972091+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "-40009000", "netIncome": "-41008000", "grossProfit": null, "totalRevenue": "0", "costOfRevenue": null, "interestExpense": "146000", "operatingIncome": "-41171000", "fiscalDateEnding": "2023-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "928000" }, "balance": { "totalDebt": "29454000", "totalAssets": "61820000", "longTermDebt": "29363000", "shortTermDebt": "88000", "preferredStock": null, "fiscalDateEnding": "2023-12-31", "minorityInterest": "7911000", "totalLiabilities": null, "sharesOutstanding": "150811195", "totalCurrentAssets": "39388000", "totalShareholderEquity": "17515000", "totalCurrentLiabilities": "5362000", "propertyPlantEquipmentNet": "21861000", "cashAndShortTermInvestments": "38865000" }, "cashflow": { "freeCashFlow": "-38403000", "dividendsPaid": null, "issuanceOfDebt": "30000000", "issuanceOfStock": "10000000", "repaymentOfDebt": "-162000", "fiscalDateEnding": "2023-12-31", "operatingCashflow": "-38314000", "repurchaseOfStock": "-617000", "capitalExpenditures": "-89000" } }, "revenue": 0, "cost_of_revenue": null, "gross_profit": null, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -41171000, "depreciation_amortisation": 928000, "ebitda": -40009000, "interest_expense": 146000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": -41008000, "net_income_continuing_ops": null, "net_income_to_common": -41008000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 38865000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 39388000, "net_ppe": 21861000, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": null, "total_assets": 61820000, "short_term_debt": 88000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 5362000, "long_term_debt": 29363000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 29454000, "preferred_stock": null, "minority_interest": 7911000, "retained_earnings": null, "total_equity": 17515000, "shares_outstanding": 150811195, "operating_cash_flow": -38314000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -89000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": -617000, "shares_issued": 10000000, "net_debt_issued": 29838000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": -38403000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "-40009000", "netIncome": "-41008000", "grossProfit": null, "totalRevenue": "0", "costOfRevenue": null, "interestExpense": "146000", "operatingIncome": "-41171000", "fiscalDateEnding": "2023-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "928000" }, "balance": { "totalDebt": "29454000", "totalAssets": "61820000", "longTermDebt": "29363000", "shortTermDebt": "88000", "preferredStock": null, "fiscalDateEnding": "2023-12-31", "minorityInterest": "7911000", "totalLiabilities": null, "sharesOutstanding": "150811195", "totalCurrentAssets": "39388000", "totalShareholderEquity": "17515000", "totalCurrentLiabilities": "5362000", "propertyPlantEquipmentNet": "21861000", "cashAndShortTermInvestments": "38865000" }, "cashflow": { "freeCashFlow": "-38403000", "dividendsPaid": null, "issuanceOfDebt": "30000000", "issuanceOfStock": "10000000", "repaymentOfDebt": "-162000", "fiscalDateEnding": "2023-12-31", "operatingCashflow": "-38314000", "repurchaseOfStock": "-617000", "capitalExpenditures": "-89000" } } }, { "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "CAD", "fetched_at": "2026-06-07T20:02:05.972091+00:00", "is_restated": false, "income_statement": { "revenue": 0, "cost_of_revenue": null, "gross_profit": null, "ebit": -60308000, "ebitda": -59525000, "pretax_income": null, "tax_provision": null, "net_income": -58657000, "net_income_to_common": -58657000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 14770000, "total_current_assets": 15260000, "total_assets": 38535000, "short_term_debt": 145000, "long_term_debt": null, "total_debt": 235000, "total_liabilities": null, "total_equity": 20318000, "shares_outstanding": 122660841, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -58389000, "capital_expenditure": -1116000, "free_cash_flow": -59505000, "dividends_paid": null, "share_repurchases": 0, "shares_issued": 0, "net_debt_issued": -155000 }, "complete_fields": { "id": 424565, "ticker_id": 36590, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "CAD", "fetched_at": "2026-06-07T20:02:05.972091+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "-59525000", "netIncome": "-58657000", "grossProfit": null, "totalRevenue": "0", "costOfRevenue": null, "interestExpense": null, "operatingIncome": "-60308000", "fiscalDateEnding": "2022-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "783000" }, "balance": { "totalDebt": "235000", "totalAssets": "38535000", "longTermDebt": null, "shortTermDebt": "145000", "preferredStock": null, "fiscalDateEnding": "2022-12-31", "minorityInterest": "7912000", "totalLiabilities": null, "sharesOutstanding": "122660841", "totalCurrentAssets": "15260000", "totalShareholderEquity": "20318000", "totalCurrentLiabilities": "8846000", "propertyPlantEquipmentNet": "22962000", "cashAndShortTermInvestments": "14770000" }, "cashflow": { "freeCashFlow": "-59505000", "dividendsPaid": null, "issuanceOfDebt": "0", "issuanceOfStock": "0", "repaymentOfDebt": "-155000", "fiscalDateEnding": "2022-12-31", "operatingCashflow": "-58389000", "repurchaseOfStock": "0", "capitalExpenditures": "-1116000" } }, "revenue": 0, "cost_of_revenue": null, "gross_profit": null, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -60308000, "depreciation_amortisation": 783000, "ebitda": -59525000, "interest_expense": null, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": -58657000, "net_income_continuing_ops": null, "net_income_to_common": -58657000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 14770000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 15260000, "net_ppe": 22962000, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": null, "total_assets": 38535000, "short_term_debt": 145000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 8846000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 235000, "preferred_stock": null, "minority_interest": 7912000, "retained_earnings": null, "total_equity": 20318000, "shares_outstanding": 122660841, "operating_cash_flow": -58389000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -1116000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": 0, "shares_issued": 0, "net_debt_issued": -155000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": -59505000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "-59525000", "netIncome": "-58657000", "grossProfit": null, "totalRevenue": "0", "costOfRevenue": null, "interestExpense": null, "operatingIncome": "-60308000", "fiscalDateEnding": "2022-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "783000" }, "balance": { "totalDebt": "235000", "totalAssets": "38535000", "longTermDebt": null, "shortTermDebt": "145000", "preferredStock": null, "fiscalDateEnding": "2022-12-31", "minorityInterest": "7912000", "totalLiabilities": null, "sharesOutstanding": "122660841", "totalCurrentAssets": "15260000", "totalShareholderEquity": "20318000", "totalCurrentLiabilities": "8846000", "propertyPlantEquipmentNet": "22962000", "cashAndShortTermInvestments": "14770000" }, "cashflow": { "freeCashFlow": "-59505000", "dividendsPaid": null, "issuanceOfDebt": "0", "issuanceOfStock": "0", "repaymentOfDebt": "-155000", "fiscalDateEnding": "2022-12-31", "operatingCashflow": "-58389000", "repurchaseOfStock": "0", "capitalExpenditures": "-1116000" } } }, { "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "CAD", "fetched_at": "2026-06-07T20:02:05.972091+00:00", "is_restated": false, "income_statement": { "revenue": null, "cost_of_revenue": null, "gross_profit": null, "ebit": null, "ebitda": null, "pretax_income": null, "tax_provision": null, "net_income": null, "net_income_to_common": null, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": null, "total_current_assets": null, "total_assets": null, "short_term_debt": null, "long_term_debt": null, "total_debt": null, "total_liabilities": null, "total_equity": null, "shares_outstanding": null, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": null, "capital_expenditure": null, "free_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 424566, "ticker_id": 36590, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "CAD", "fetched_at": "2026-06-07T20:02:05.972091+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": null, "netIncome": null, "grossProfit": null, "totalRevenue": null, "costOfRevenue": null, "interestExpense": null, "operatingIncome": null, "fiscalDateEnding": "2021-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": null }, "balance": { "totalDebt": null, "totalAssets": null, "longTermDebt": null, "shortTermDebt": null, "preferredStock": null, "fiscalDateEnding": "2021-12-31", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": null, "totalCurrentAssets": null, "totalShareholderEquity": null, "totalCurrentLiabilities": null, "propertyPlantEquipmentNet": null, "cashAndShortTermInvestments": null }, "cashflow": { "freeCashFlow": null, "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": null, "fiscalDateEnding": "2021-12-31", "operatingCashflow": null, "repurchaseOfStock": null, "capitalExpenditures": null } }, "revenue": null, "cost_of_revenue": null, "gross_profit": null, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": null, "depreciation_amortisation": null, "ebitda": null, "interest_expense": null, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": null, "net_income_continuing_ops": null, "net_income_to_common": null, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": null, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": null, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": null, "total_assets": null, "short_term_debt": null, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": null, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": null, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": null, "shares_outstanding": null, "operating_cash_flow": null, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": null, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": null, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": null, "netIncome": null, "grossProfit": null, "totalRevenue": null, "costOfRevenue": null, "interestExpense": null, "operatingIncome": null, "fiscalDateEnding": "2021-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": null }, "balance": { "totalDebt": null, "totalAssets": null, "longTermDebt": null, "shortTermDebt": null, "preferredStock": null, "fiscalDateEnding": "2021-12-31", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": null, "totalCurrentAssets": null, "totalShareholderEquity": null, "totalCurrentLiabilities": null, "propertyPlantEquipmentNet": null, "cashAndShortTermInvestments": null }, "cashflow": { "freeCashFlow": null, "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": null, "fiscalDateEnding": "2021-12-31", "operatingCashflow": null, "repurchaseOfStock": null, "capitalExpenditures": null } } } ], "quarterly": [ { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider": "yFinance", "currency_reported": "CAD", "fetched_at": "2026-06-07T20:02:05.972091+00:00", "is_restated": false, "income_statement": { "revenue": 0, "cost_of_revenue": null, "gross_profit": null, "ebit": -4140000, "ebitda": -3858000, "pretax_income": null, "tax_provision": null, "net_income": -4956000, "net_income_to_common": -4956000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 12894000, "total_current_assets": 13807000, "total_assets": 51910000, "short_term_debt": 40000, "long_term_debt": null, "total_debt": 429000, "total_liabilities": null, "total_equity": -58148000, "shares_outstanding": 167035328, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -4844000, "capital_expenditure": -7891000, "free_cash_flow": -12735000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 0, "net_debt_issued": -60000 }, "complete_fields": { "id": 424555, "ticker_id": 36590, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 2, "currency_reported": "CAD", "fetched_at": "2026-06-07T20:02:05.972091+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "-3858000", "netIncome": "-4956000", "grossProfit": null, "totalRevenue": "0", "costOfRevenue": null, "interestExpense": "1105000", "operatingIncome": "-4140000", "fiscalDateEnding": "2026-03-31", "researchAndDevelopment": null, "depreciationAndAmortization": "16000" }, "balance": { "totalDebt": "429000", "totalAssets": "51910000", "longTermDebt": null, "shortTermDebt": "40000", "preferredStock": null, "fiscalDateEnding": "2026-03-31", "minorityInterest": "7829000", "totalLiabilities": null, "sharesOutstanding": "167035328", "totalCurrentAssets": "13807000", "totalShareholderEquity": "-58148000", "totalCurrentLiabilities": "4204000", "propertyPlantEquipmentNet": "37532000", "cashAndShortTermInvestments": "12894000" }, "cashflow": { "freeCashFlow": "-12735000", "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": "0", "repaymentOfDebt": "-60000", "fiscalDateEnding": "2026-03-31", "operatingCashflow": "-4844000", "repurchaseOfStock": null, "capitalExpenditures": "-7891000" } }, "revenue": 0, "cost_of_revenue": null, "gross_profit": null, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -4140000, "depreciation_amortisation": 16000, "ebitda": -3858000, "interest_expense": 1105000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": -4956000, "net_income_continuing_ops": null, "net_income_to_common": -4956000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 12894000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 13807000, "net_ppe": 37532000, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": null, "total_assets": 51910000, "short_term_debt": 40000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 4204000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 429000, "preferred_stock": null, "minority_interest": 7829000, "retained_earnings": null, "total_equity": -58148000, "shares_outstanding": 167035328, "operating_cash_flow": -4844000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -7891000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": 0, "net_debt_issued": -60000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": -12735000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "-3858000", "netIncome": "-4956000", "grossProfit": null, "totalRevenue": "0", "costOfRevenue": null, "interestExpense": "1105000", "operatingIncome": "-4140000", "fiscalDateEnding": "2026-03-31", "researchAndDevelopment": null, "depreciationAndAmortization": "16000" }, "balance": { "totalDebt": "429000", "totalAssets": "51910000", "longTermDebt": null, "shortTermDebt": "40000", "preferredStock": null, "fiscalDateEnding": "2026-03-31", "minorityInterest": "7829000", "totalLiabilities": null, "sharesOutstanding": "167035328", "totalCurrentAssets": "13807000", "totalShareholderEquity": "-58148000", "totalCurrentLiabilities": "4204000", "propertyPlantEquipmentNet": "37532000", "cashAndShortTermInvestments": "12894000" }, "cashflow": { "freeCashFlow": "-12735000", "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": "0", "repaymentOfDebt": "-60000", "fiscalDateEnding": "2026-03-31", "operatingCashflow": "-4844000", "repurchaseOfStock": null, "capitalExpenditures": "-7891000" } } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider": "yFinance", "currency_reported": "CAD", "fetched_at": "2026-06-07T20:02:05.972091+00:00", "is_restated": false, "income_statement": { "revenue": 0, "cost_of_revenue": null, "gross_profit": null, "ebit": -7587000, "ebitda": -7166000, "pretax_income": null, "tax_provision": null, "net_income": -9335000, "net_income_to_common": -9335000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 25210000, "total_current_assets": 25961000, "total_assets": 58028000, "short_term_debt": 57000, "long_term_debt": null, "total_debt": 477000, "total_liabilities": null, "total_equity": -56833000, "shares_outstanding": 166896936, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -7307000, "capital_expenditure": -2350000, "free_cash_flow": -9657000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": 0, "net_debt_issued": -64000 }, "complete_fields": { "id": 424556, "ticker_id": 36590, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 2, "currency_reported": "CAD", "fetched_at": "2026-06-07T20:02:05.972091+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "-7166000", "netIncome": "-9335000", "grossProfit": null, "totalRevenue": "0", "costOfRevenue": null, "interestExpense": "1092000", "operatingIncome": "-7587000", "fiscalDateEnding": "2025-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "522000" }, "balance": { "totalDebt": "477000", "totalAssets": "58028000", "longTermDebt": null, "shortTermDebt": "57000", "preferredStock": null, "fiscalDateEnding": "2025-12-31", "minorityInterest": "7852000", "totalLiabilities": null, "sharesOutstanding": "166896936", "totalCurrentAssets": "25961000", "totalShareholderEquity": "-56833000", "totalCurrentLiabilities": "8400000", "propertyPlantEquipmentNet": "31246000", "cashAndShortTermInvestments": "25210000" }, "cashflow": { "freeCashFlow": "-9657000", "dividendsPaid": "0", "issuanceOfDebt": "0", "issuanceOfStock": "0", "repaymentOfDebt": "-64000", "fiscalDateEnding": "2025-12-31", "operatingCashflow": "-7307000", "repurchaseOfStock": null, "capitalExpenditures": "-2350000" } }, "revenue": 0, "cost_of_revenue": null, "gross_profit": null, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -7587000, "depreciation_amortisation": 522000, "ebitda": -7166000, "interest_expense": 1092000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": -9335000, "net_income_continuing_ops": null, "net_income_to_common": -9335000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 25210000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 25961000, "net_ppe": 31246000, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": null, "total_assets": 58028000, "short_term_debt": 57000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 8400000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 477000, "preferred_stock": null, "minority_interest": 7852000, "retained_earnings": null, "total_equity": -56833000, "shares_outstanding": 166896936, "operating_cash_flow": -7307000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -2350000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": 0, "share_repurchases": null, "shares_issued": 0, "net_debt_issued": -64000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": -9657000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "-7166000", "netIncome": "-9335000", "grossProfit": null, "totalRevenue": "0", "costOfRevenue": null, "interestExpense": "1092000", "operatingIncome": "-7587000", "fiscalDateEnding": "2025-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "522000" }, "balance": { "totalDebt": "477000", "totalAssets": "58028000", "longTermDebt": null, "shortTermDebt": "57000", "preferredStock": null, "fiscalDateEnding": "2025-12-31", "minorityInterest": "7852000", "totalLiabilities": null, "sharesOutstanding": "166896936", "totalCurrentAssets": "25961000", "totalShareholderEquity": "-56833000", "totalCurrentLiabilities": "8400000", "propertyPlantEquipmentNet": "31246000", "cashAndShortTermInvestments": "25210000" }, "cashflow": { "freeCashFlow": "-9657000", "dividendsPaid": "0", "issuanceOfDebt": "0", "issuanceOfStock": "0", "repaymentOfDebt": "-64000", "fiscalDateEnding": "2025-12-31", "operatingCashflow": "-7307000", "repurchaseOfStock": null, "capitalExpenditures": "-2350000" } } }, { "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider": "yFinance", "currency_reported": "CAD", "fetched_at": "2026-06-07T20:02:05.972091+00:00", "is_restated": false, "income_statement": { "revenue": 0, "cost_of_revenue": null, "gross_profit": null, "ebit": -11751000, "ebitda": -10956000, "pretax_income": null, "tax_provision": null, "net_income": -12216000, "net_income_to_common": -12216000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 35137000, "total_current_assets": 36057000, "total_assets": 61909000, "short_term_debt": 76000, "long_term_debt": null, "total_debt": 534000, "total_liabilities": null, "total_equity": -47964000, "shares_outstanding": 165785363, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -11874000, "capital_expenditure": -462000, "free_cash_flow": -12336000, "dividends_paid": 0, "share_repurchases": 0, "shares_issued": 0, "net_debt_issued": -64000 }, "complete_fields": { "id": 424558, "ticker_id": 36590, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 2, "currency_reported": "CAD", "fetched_at": "2026-06-07T20:02:05.972091+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "-10956000", "netIncome": "-12216000", "grossProfit": null, "totalRevenue": "0", "costOfRevenue": null, "interestExpense": "1091000", "operatingIncome": "-11751000", "fiscalDateEnding": "2025-09-30", "researchAndDevelopment": null, "depreciationAndAmortization": "182000" }, "balance": { "totalDebt": "534000", "totalAssets": "61909000", "longTermDebt": null, "shortTermDebt": "76000", "preferredStock": null, "fiscalDateEnding": "2025-09-30", "minorityInterest": "7865000", "totalLiabilities": null, "sharesOutstanding": "165785363", "totalCurrentAssets": "36057000", "totalShareholderEquity": "-47964000", "totalCurrentLiabilities": "5951000", "propertyPlantEquipmentNet": "25281000", "cashAndShortTermInvestments": "35137000" }, "cashflow": { "freeCashFlow": "-12336000", "dividendsPaid": "0", "issuanceOfDebt": "0", "issuanceOfStock": "0", "repaymentOfDebt": "-64000", "fiscalDateEnding": "2025-09-30", "operatingCashflow": "-11874000", "repurchaseOfStock": "0", "capitalExpenditures": "-462000" } }, "revenue": 0, "cost_of_revenue": null, "gross_profit": null, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -11751000, "depreciation_amortisation": 182000, "ebitda": -10956000, "interest_expense": 1091000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": -12216000, "net_income_continuing_ops": null, "net_income_to_common": -12216000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 35137000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 36057000, "net_ppe": 25281000, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": null, "total_assets": 61909000, "short_term_debt": 76000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 5951000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 534000, "preferred_stock": null, "minority_interest": 7865000, "retained_earnings": null, "total_equity": -47964000, "shares_outstanding": 165785363, "operating_cash_flow": -11874000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -462000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": 0, "share_repurchases": 0, "shares_issued": 0, "net_debt_issued": -64000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": -12336000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "-10956000", "netIncome": "-12216000", "grossProfit": null, "totalRevenue": "0", "costOfRevenue": null, "interestExpense": "1091000", "operatingIncome": "-11751000", "fiscalDateEnding": "2025-09-30", "researchAndDevelopment": null, "depreciationAndAmortization": "182000" }, "balance": { "totalDebt": "534000", "totalAssets": "61909000", "longTermDebt": null, "shortTermDebt": "76000", "preferredStock": null, "fiscalDateEnding": "2025-09-30", "minorityInterest": "7865000", "totalLiabilities": null, "sharesOutstanding": "165785363", "totalCurrentAssets": "36057000", "totalShareholderEquity": "-47964000", "totalCurrentLiabilities": "5951000", "propertyPlantEquipmentNet": "25281000", "cashAndShortTermInvestments": "35137000" }, "cashflow": { "freeCashFlow": "-12336000", "dividendsPaid": "0", "issuanceOfDebt": "0", "issuanceOfStock": "0", "repaymentOfDebt": "-64000", "fiscalDateEnding": "2025-09-30", "operatingCashflow": "-11874000", "repurchaseOfStock": "0", "capitalExpenditures": "-462000" } } }, { "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider": "yFinance", "currency_reported": "CAD", "fetched_at": "2026-06-07T20:02:05.972091+00:00", "is_restated": false, "income_statement": { "revenue": 0, "cost_of_revenue": null, "gross_profit": null, "ebit": -14378000, "ebitda": -2324000, "pretax_income": null, "tax_provision": null, "net_income": -3838000, "net_income_to_common": -3838000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 47047000, "total_current_assets": 47831000, "total_assets": 73369000, "short_term_debt": 111000, "long_term_debt": null, "total_debt": 493000, "total_liabilities": null, "total_equity": -36591000, "shares_outstanding": 165759638, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 84713000, "capital_expenditure": -593000, "free_cash_flow": 84120000, "dividends_paid": 0, "share_repurchases": 0, "shares_issued": 0, "net_debt_issued": -45065000 }, "complete_fields": { "id": 424559, "ticker_id": 36590, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 2, "currency_reported": "CAD", "fetched_at": "2026-06-07T20:02:05.972091+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "-2324000", "netIncome": "-3838000", "grossProfit": null, "totalRevenue": "0", "costOfRevenue": null, "interestExpense": "1353000", "operatingIncome": "-14378000", "fiscalDateEnding": "2025-06-30", "researchAndDevelopment": null, "depreciationAndAmortization": "177000" }, "balance": { "totalDebt": "493000", "totalAssets": "73369000", "longTermDebt": null, "shortTermDebt": "111000", "preferredStock": null, "fiscalDateEnding": "2025-06-30", "minorityInterest": "7878000", "totalLiabilities": null, "sharesOutstanding": "165759638", "totalCurrentAssets": "47831000", "totalShareholderEquity": "-36591000", "totalCurrentLiabilities": "6944000", "propertyPlantEquipmentNet": "24967000", "cashAndShortTermInvestments": "47047000" }, "cashflow": { "freeCashFlow": "84120000", "dividendsPaid": "0", "issuanceOfDebt": "15000000", "issuanceOfStock": "0", "repaymentOfDebt": "-60065000", "fiscalDateEnding": "2025-06-30", "operatingCashflow": "84713000", "repurchaseOfStock": "0", "capitalExpenditures": "-593000" } }, "revenue": 0, "cost_of_revenue": null, "gross_profit": null, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -14378000, "depreciation_amortisation": 177000, "ebitda": -2324000, "interest_expense": 1353000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": -3838000, "net_income_continuing_ops": null, "net_income_to_common": -3838000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 47047000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 47831000, "net_ppe": 24967000, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": null, "total_assets": 73369000, "short_term_debt": 111000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 6944000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 493000, "preferred_stock": null, "minority_interest": 7878000, "retained_earnings": null, "total_equity": -36591000, "shares_outstanding": 165759638, "operating_cash_flow": 84713000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -593000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": 0, "share_repurchases": 0, "shares_issued": 0, "net_debt_issued": -45065000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 84120000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "-2324000", "netIncome": "-3838000", "grossProfit": null, "totalRevenue": "0", "costOfRevenue": null, "interestExpense": "1353000", "operatingIncome": "-14378000", "fiscalDateEnding": "2025-06-30", "researchAndDevelopment": null, "depreciationAndAmortization": "177000" }, "balance": { "totalDebt": "493000", "totalAssets": "73369000", "longTermDebt": null, "shortTermDebt": "111000", "preferredStock": null, "fiscalDateEnding": "2025-06-30", "minorityInterest": "7878000", "totalLiabilities": null, "sharesOutstanding": "165759638", "totalCurrentAssets": "47831000", "totalShareholderEquity": "-36591000", "totalCurrentLiabilities": "6944000", "propertyPlantEquipmentNet": "24967000", "cashAndShortTermInvestments": "47047000" }, "cashflow": { "freeCashFlow": "84120000", "dividendsPaid": "0", "issuanceOfDebt": "15000000", "issuanceOfStock": "0", "repaymentOfDebt": "-60065000", "fiscalDateEnding": "2025-06-30", "operatingCashflow": "84713000", "repurchaseOfStock": "0", "capitalExpenditures": "-593000" } } }, { "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider": "yFinance", "currency_reported": "CAD", "fetched_at": "2026-06-07T20:02:05.972091+00:00", "is_restated": false, "income_statement": { "revenue": 0, "cost_of_revenue": null, "gross_profit": null, "ebit": -14534000, "ebitda": -13608000, "pretax_income": null, "tax_provision": null, "net_income": -15354000, "net_income_to_common": -15354000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 14242000, "total_current_assets": 15020000, "total_assets": 40299000, "short_term_debt": 184000, "long_term_debt": 50746000, "total_debt": 51259000, "total_liabilities": null, "total_equity": -31629000, "shares_outstanding": 163500327, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -17252000, "capital_expenditure": -764000, "free_cash_flow": -18016000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 244000, "net_debt_issued": -57000 }, "complete_fields": { "id": 424560, "ticker_id": 36590, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 2, "currency_reported": "CAD", "fetched_at": "2026-06-07T20:02:05.972091+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "-13608000", "netIncome": "-15354000", "grossProfit": null, "totalRevenue": "0", "costOfRevenue": null, "interestExpense": "1548000", "operatingIncome": "-14534000", "fiscalDateEnding": "2025-03-31", "researchAndDevelopment": null, "depreciationAndAmortization": "218000" }, "balance": { "totalDebt": "51259000", "totalAssets": "40299000", "longTermDebt": "50746000", "shortTermDebt": "184000", "preferredStock": null, "fiscalDateEnding": "2025-03-31", "minorityInterest": "7894000", "totalLiabilities": null, "sharesOutstanding": "163500327", "totalCurrentAssets": "15020000", "totalShareholderEquity": "-31629000", "totalCurrentLiabilities": "8796000", "propertyPlantEquipmentNet": "24708000", "cashAndShortTermInvestments": "14242000" }, "cashflow": { "freeCashFlow": "-18016000", "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": "244000", "repaymentOfDebt": "-57000", "fiscalDateEnding": "2025-03-31", "operatingCashflow": "-17252000", "repurchaseOfStock": null, "capitalExpenditures": "-764000" } }, "revenue": 0, "cost_of_revenue": null, "gross_profit": null, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -14534000, "depreciation_amortisation": 218000, "ebitda": -13608000, "interest_expense": 1548000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": -15354000, "net_income_continuing_ops": null, "net_income_to_common": -15354000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 14242000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 15020000, "net_ppe": 24708000, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": null, "total_assets": 40299000, "short_term_debt": 184000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 8796000, "long_term_debt": 50746000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 51259000, "preferred_stock": null, "minority_interest": 7894000, "retained_earnings": null, "total_equity": -31629000, "shares_outstanding": 163500327, "operating_cash_flow": -17252000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -764000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": 244000, "net_debt_issued": -57000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": -18016000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "-13608000", "netIncome": "-15354000", "grossProfit": null, "totalRevenue": "0", "costOfRevenue": null, "interestExpense": "1548000", "operatingIncome": "-14534000", "fiscalDateEnding": "2025-03-31", "researchAndDevelopment": null, "depreciationAndAmortization": "218000" }, "balance": { "totalDebt": "51259000", "totalAssets": "40299000", "longTermDebt": "50746000", "shortTermDebt": "184000", "preferredStock": null, "fiscalDateEnding": "2025-03-31", "minorityInterest": "7894000", "totalLiabilities": null, "sharesOutstanding": "163500327", "totalCurrentAssets": "15020000", "totalShareholderEquity": "-31629000", "totalCurrentLiabilities": "8796000", "propertyPlantEquipmentNet": "24708000", "cashAndShortTermInvestments": "14242000" }, "cashflow": { "freeCashFlow": "-18016000", "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": "244000", "repaymentOfDebt": "-57000", "fiscalDateEnding": "2025-03-31", "operatingCashflow": "-17252000", "repurchaseOfStock": null, "capitalExpenditures": "-764000" } } }, { "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider": "yFinance", "currency_reported": "CAD", "fetched_at": "2026-06-07T20:02:05.972091+00:00", "is_restated": false, "income_statement": { "revenue": null, "cost_of_revenue": null, "gross_profit": null, "ebit": null, "ebitda": null, "pretax_income": null, "tax_provision": null, "net_income": null, "net_income_to_common": null, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": null, "total_current_assets": null, "total_assets": null, "short_term_debt": null, "long_term_debt": 49206000, "total_debt": 49206000, "total_liabilities": null, "total_equity": null, "shares_outstanding": null, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": null, "capital_expenditure": null, "free_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 424561, "ticker_id": 36590, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 2, "currency_reported": "CAD", "fetched_at": "2026-06-07T20:02:05.972091+00:00", "is_restated": false, "raw_data": { "balance": { "totalDebt": null, "totalAssets": null, "longTermDebt": "49206000", "shortTermDebt": null, "preferredStock": null, "fiscalDateEnding": "2024-12-31", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": null, "totalCurrentAssets": null, "totalShareholderEquity": null, "totalCurrentLiabilities": null, "propertyPlantEquipmentNet": null, "cashAndShortTermInvestments": null }, "cashflow": { "freeCashFlow": null, "dividendsPaid": null, "issuanceOfDebt": "0", "issuanceOfStock": null, "repaymentOfDebt": null, "fiscalDateEnding": "2024-12-31", "operatingCashflow": null, "repurchaseOfStock": null, "capitalExpenditures": null } }, "revenue": null, "cost_of_revenue": null, "gross_profit": null, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": null, "depreciation_amortisation": null, "ebitda": null, "interest_expense": null, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": null, "net_income_continuing_ops": null, "net_income_to_common": null, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": null, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": null, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": null, "total_assets": null, "short_term_debt": null, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": null, "long_term_debt": 49206000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 49206000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": null, "shares_outstanding": null, "operating_cash_flow": null, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": null, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": null, "net_change_in_cash": null }, "raw_data": { "balance": { "totalDebt": null, "totalAssets": null, "longTermDebt": "49206000", "shortTermDebt": null, "preferredStock": null, "fiscalDateEnding": "2024-12-31", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": null, "totalCurrentAssets": null, "totalShareholderEquity": null, "totalCurrentLiabilities": null, "propertyPlantEquipmentNet": null, "cashAndShortTermInvestments": null }, "cashflow": { "freeCashFlow": null, "dividendsPaid": null, "issuanceOfDebt": "0", "issuanceOfStock": null, "repaymentOfDebt": null, "fiscalDateEnding": "2024-12-31", "operatingCashflow": null, "repurchaseOfStock": null, "capitalExpenditures": null } } }, { "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider": "yFinance", "currency_reported": "CAD", "fetched_at": "2026-06-07T20:02:05.972091+00:00", "is_restated": false, "income_statement": { "revenue": null, "cost_of_revenue": null, "gross_profit": null, "ebit": null, "ebitda": null, "pretax_income": null, "tax_provision": null, "net_income": null, "net_income_to_common": null, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": null, "total_current_assets": null, "total_assets": null, "short_term_debt": null, "long_term_debt": 47620000, "total_debt": 47620000, "total_liabilities": null, "total_equity": null, "shares_outstanding": null, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": null, "capital_expenditure": null, "free_cash_flow": null, "dividends_paid": 0, "share_repurchases": -200000, "shares_issued": null, "net_debt_issued": 15000000 }, "complete_fields": { "id": 424563, "ticker_id": 36590, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 2, "currency_reported": "CAD", "fetched_at": "2026-06-07T20:02:05.972091+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": null, "netIncome": null, "grossProfit": null, "totalRevenue": null, "costOfRevenue": null, "interestExpense": null, "operatingIncome": null, "fiscalDateEnding": "2024-09-30", "researchAndDevelopment": null, "depreciationAndAmortization": null }, "balance": { "totalDebt": null, "totalAssets": null, "longTermDebt": "47620000", "shortTermDebt": null, "preferredStock": null, "fiscalDateEnding": "2024-09-30", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": null, "totalCurrentAssets": null, "totalShareholderEquity": null, "totalCurrentLiabilities": null, "propertyPlantEquipmentNet": null, "cashAndShortTermInvestments": null }, "cashflow": { "freeCashFlow": null, "dividendsPaid": "0", "issuanceOfDebt": "15000000", "issuanceOfStock": null, "repaymentOfDebt": null, "fiscalDateEnding": "2024-09-30", "operatingCashflow": null, "repurchaseOfStock": "-200000", "capitalExpenditures": null } }, "revenue": null, "cost_of_revenue": null, "gross_profit": null, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": null, "depreciation_amortisation": null, "ebitda": null, "interest_expense": null, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": null, "net_income_continuing_ops": null, "net_income_to_common": null, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": null, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": null, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": null, "total_assets": null, "short_term_debt": null, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": null, "long_term_debt": 47620000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 47620000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": null, "shares_outstanding": null, "operating_cash_flow": null, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": null, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": 0, "share_repurchases": -200000, "shares_issued": null, "net_debt_issued": 15000000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": null, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": null, "netIncome": null, "grossProfit": null, "totalRevenue": null, "costOfRevenue": null, "interestExpense": null, "operatingIncome": null, "fiscalDateEnding": "2024-09-30", "researchAndDevelopment": null, "depreciationAndAmortization": null }, "balance": { "totalDebt": null, "totalAssets": null, "longTermDebt": "47620000", "shortTermDebt": null, "preferredStock": null, "fiscalDateEnding": "2024-09-30", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": null, "totalCurrentAssets": null, "totalShareholderEquity": null, "totalCurrentLiabilities": null, "propertyPlantEquipmentNet": null, "cashAndShortTermInvestments": null }, "cashflow": { "freeCashFlow": null, "dividendsPaid": "0", "issuanceOfDebt": "15000000", "issuanceOfStock": null, "repaymentOfDebt": null, "fiscalDateEnding": "2024-09-30", "operatingCashflow": null, "repurchaseOfStock": "-200000", "capitalExpenditures": null } } } ] }, "strategy_matches": [ { "key": "os_composite", "name": "OS Composite Score", "slug": "composite", "group": "multi_factor", "page_url": "/factors/composite/", "rank_field": "-os_score" }, { "key": "quality_value", "name": "Quality \u00d7 Value", "slug": "quality-value", "group": "multi_factor", "page_url": "/factors/quality-value/", "rank_field": "-quality_value_composite" }, { "key": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/", "rank_field": "-sector_value_pct" }, { "key": "risk_adj_momentum", "name": "Risk-Adjusted Momentum", "slug": "risk-adj-momentum", "group": "momentum", "page_url": "/factors/risk-adj-momentum/", "rank_field": "-risk_adjusted_momentum" }, { "key": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/", "rank_field": "-shareholder_yield" } ], "coverage": { "factor_history_points": 1, "annual_financial_periods": 5, "quarterly_financial_periods": 7, "latest_factor_week": "2026-06-07", "latest_financials_period_end": "2025-12-31" }, "schema": { "snapshot_field_groups": { "identity": [ "week_end_date", "source_primary", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id" ], "size": [ "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd" ], "valuation": [ "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "price_to_sales", "price_to_book", "price_to_cashflow", "ebitda_to_ev", "sales_yield" ], "yield": [ "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield" ], "quality": [ "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "gross_profit_to_assets", "external_financing" ], "leverage_and_risk": [ "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "risk_adjusted_momentum" ], "growth": [ "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "revenue_growth", "earnings_growth" ], "momentum": [ "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "momentum_6m", "momentum_12m", "momentum_12_1", "distance_from_52w_high", "distance_from_52w_low", "relative_strength" ], "raw_ttm": [ "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share" ], "ranks": [ "universe_ticker_count", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength" ], "composites": [ "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "quality_value_composite", "os_score", "value_percentile", "quality_percentile", "momentum_percentile", "factor_coverage", "signal_confidence", "os_score_delta" ], "strategy_ranks": [ "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core", "trending_value_rank", "veiled_value", "earnings_consistent_5y" ] }, "financial_field_groups": { "income_statement": [ "revenue", "cost_of_revenue", "gross_profit", "ebit", "ebitda", "pretax_income", "tax_provision", "net_income", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted" ], "balance_sheet": [ "cash_and_equivalents", "total_current_assets", "total_assets", "short_term_debt", "long_term_debt", "total_debt", "total_liabilities", "total_equity", "shares_outstanding", "goodwill_and_intangibles" ], "cash_flow": [ "operating_cash_flow", "capital_expenditure", "free_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued" ] }, "complete_model_fields": { "ticker": [ "id", "uuid", "symbol", "name", "asset_type", "market_cap", "stock_exchange", "industry", "sector", "description", "currency", "is_active" ], "exchange": [ "id", "name", "symbol", "country_code", "currency", "benchmark", "data_symbol", "ticker_suffix", "update_provider", "update_group", "update_order", "update_enabled", "is_active" ], "factor_snapshot": [ "id", "ticker", "universe", "week_end_date", "source_primary", "source_gaps", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "missing_fields", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id", "os_score_delta", "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd", "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield", "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "distance_from_52w_high", "distance_from_52w_low", "relative_strength", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share", "universe_ticker_count", "sector", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength", "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "factor_coverage", "signal_confidence", "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core" ], "financial_period": [ "id", "ticker", "period_end_date", "period_type", "fiscal_year", "fiscal_quarter", "provider", "currency_reported", "fetched_at", "is_restated", "raw_data", "revenue", "cost_of_revenue", "gross_profit", "research_and_development", "selling_general_admin", "other_operating_expenses", "total_operating_expenses", "ebit", "depreciation_amortisation", "ebitda", "interest_expense", "interest_income", "other_non_operating", "pretax_income", "tax_provision", "effective_tax_rate", "net_income", "net_income_continuing_ops", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted", "cash_and_equivalents", "short_term_investments", "net_receivables", "inventory", "other_current_assets", "total_current_assets", "net_ppe", "goodwill", "intangible_assets", "goodwill_and_intangibles", "long_term_investments", "other_non_current_assets", "total_non_current_assets", "total_assets", "short_term_debt", "accounts_payable", "deferred_revenue_current", "other_current_liabilities", "total_current_liabilities", "long_term_debt", "deferred_revenue_lt", "other_non_current_liabilities", "total_non_current_liabilities", "total_liabilities", "total_debt", "preferred_stock", "minority_interest", "retained_earnings", "total_equity", "shares_outstanding", "operating_cash_flow", "stock_based_compensation", "deferred_tax_cf", "change_in_working_capital", "capital_expenditure", "acquisitions", "other_investing", "investing_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued", "other_financing", "financing_cash_flow", "free_cash_flow", "net_change_in_cash" ] } } }