{ "ticker": { "uuid": "c9092a80-be87-41f4-a95e-22f3ac0e2099", "symbol": "WRG", "name": "Western Energy Services Corp.", "exchange": "TOR", "exchange_name": "Toronto Stock Exchange", "country": "CA", "currency": "CAD", "sector": "Energy", "industry": "Oil & Gas Drilling", "page_url": "https://sharemaestro.com/factors/ticker/c9092a80-be87-41f4-a95e-22f3ac0e2099/", "api_url": "https://sharemaestro.com/factors/api/tickers/c9092a80-be87-41f4-a95e-22f3ac0e2099/" }, "ticker_metadata": { "id": 37029, "uuid": "c9092a80-be87-41f4-a95e-22f3ac0e2099", "symbol": "WRG", "name": "Western Energy Services Corp.", "asset_type": "equity", "market_cap": 102903504, "stock_exchange_id": 42, "industry": "Oil & Gas Drilling", "sector": "Energy", "description": "Western Energy Services Corp. operates as an oilfield service company in Canada and the United States. It operates through Contract Drilling and Production Services segments. The Contract Drilling segment provides contract drilling services using drilling rigs and auxiliary equipment. Its Production Services segment offers well servicing and related equipment, as well as rental equipment services. The company serves oil and natural gas exploration companies. Western Energy Services Corp. is headquartered in Calgary, Canada.", "currency": "CAD", "is_active": true }, "exchange_metadata": { "id": 42, "name": "Toronto Stock Exchange", "symbol": "TOR", "country_code": "CA", "currency": "CAD", "benchmark": "^GSPTSE", "data_symbol": "TOR", "ticker_suffix": ".TO", "update_provider": "yfinance", "update_group": "primary", "update_order": 0, "update_enabled": true, "is_active": true }, "latest_snapshot": { "ticker": { "uuid": "c9092a80-be87-41f4-a95e-22f3ac0e2099", "symbol": "WRG", "name": "Western Energy Services Corp.", "exchange": "TOR", "exchange_name": "Toronto Stock Exchange", "country": "CA", "currency": "CAD", "sector": "Energy", "industry": "Oil & Gas Drilling", "page_url": "https://sharemaestro.com/factors/ticker/c9092a80-be87-41f4-a95e-22f3ac0e2099/", "api_url": "https://sharemaestro.com/factors/api/tickers/c9092a80-be87-41f4-a95e-22f3ac0e2099/" }, "week_end_date": "2026-06-07", "universe": "CAD_CA", "score": { "os": 0.85, "value": 0.89, "quality": 0.29, "momentum": 0.72, "coverage": 0.879, "confidence": 0.879, "delta": null }, "headline_factors": { "price": 3.45, "market_cap": 116781930.75, "pe_ratio": null, "earnings_yield": 0.0404, "ebitda_to_ev": 0.1233, "shareholder_yield": 0, "roe": -0.0823, "piotroski_f_score": 5, "momentum_12_1": 0.3807, "volatility_252d": 0.4307 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": false, "small_cap_core": false, "veiled_value": false, "earnings_consistent_5y": false }, "factor_groups": { "identity": { "week_end_date": "2026-06-07", "source_primary": "yfinance", "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 0.8571, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T20:10:55.154939+00:00", "batch_id": "" }, "size": { "price_close": 3.45, "market_cap": 116781930.75, "market_cap_usd": 116781930.75, "enterprise_value": 205567930.75, "shares_outstanding": 33849835, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": null, "pb_ratio": 0.4392, "ptbv_ratio": 0.4392, "ps_ratio": 0.5243, "pcf_ratio": 2.9333, "pfcf_ratio": 5.9977, "ev_ebitda": 8.1073, "ev_ebit": 24.7613, "ev_sales": 0.923, "ev_fcf": 10.5576, "earnings_yield": 0.0404, "fcf_yield": 0.0947, "price_to_sales": 0.5243, "price_to_book": 0.4392, "price_to_cashflow": 2.9333, "ebitda_to_ev": 0.1233, "sales_yield": 1.0835 }, "yield": { "dividend_yield": 0.0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": 0.1265, "total_yield": 0.1265 }, "quality": { "gross_margin": 0.8195, "operating_margin": 0.0373, "net_margin": -0.0982, "ebitda_margin": 0.1138, "fcf_margin": 0.0874, "roe": -0.0823, "roa": -0.0585, "roic": 0.0177, "roc_greenblatt": 0.0237, "asset_turnover": 0.5954, "cash_conversion": -0.8899, "accruals_ratio": -0.1649, "sbc_to_revenue": null, "piotroski_f_score": 5, "altman_z_score": null, "earnings_stability_5y": 2.0065, "revenue_stability_5y": 0.0633, "eps_surprise_avg": -16.9688, "sue_score": -0.4553, "gross_profit_to_assets": 0.4879, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": null, "net_debt_to_ebitda": 3.4163, "debt_to_assets": 0.2404, "interest_coverage": 0.9481, "current_ratio": 1.8212, "quick_ratio": 1.8212, "net_debt": 86623000, "local_beta": -1.2559, "volatility_252d": 0.4307, "volatility_60d": 1.0203, "max_drawdown_12m": -0.1442, "risk_adjusted_momentum": 0.8839 }, "growth": { "revenue_growth_1y": -0.025, "revenue_growth_3y_cagr": 0.0278, "revenue_growth_5y_cagr": null, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": -0.234, "book_value_growth_1y": -0.1037, "revenue_growth": -0.025, "earnings_growth": null }, "momentum": { "price_return_1m": 0.1462, "price_return_3m": 0.0583, "price_return_6m": 0.5682, "price_return_9m": 0.6995, "price_return_12m": 0.5826, "price_return_12m_ex1m": 0.3807, "momentum_6m": 0.5682, "momentum_12m": 0.5826, "momentum_12_1": 0.3807, "distance_from_52w_high": 0, "distance_from_52w_low": 0.6995, "relative_strength": 0.2805 }, "raw_ttm": { "revenue_ttm": 222724000, "gross_profit_ttm": 182523000, "ebit_ttm": 8302000, "ebitda_ttm": 25356000, "net_income_ttm": -21881000, "eps_diluted_ttm": -0.6464, "operating_cash_flow_ttm": 39813000, "capital_expenditure_ttm": -20342000, "fcf_ttm": 19471000, "dividends_paid_ttm": 0, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 8756000, "cash_and_equivalents": 3308000, "total_current_assets": 46536000, "total_current_liabilities": 25552000, "net_ppe": 327558000, "total_assets": 374094000, "total_debt": 89931000, "total_equity": 265876000, "net_working_capital": 22317000, "book_value_per_share": 7.8546, "retained_earnings": null, "preferred_stock": null, "minority_interest": 2163000, "tangible_book_value": null, "tangible_book_per_share": 7.8546 }, "ranks": { "universe_ticker_count": 524, "rank_pe": 50, "rank_pb": 3, "rank_ptbv": 3, "rank_ps": 10, "rank_pcf": 6, "rank_ev_ebitda": 32, "rank_ev_ebit": 70, "rank_earnings_yield": 70, "rank_fcf_yield": 14, "rank_dividend_yield": 2, "rank_shareholder_yield": 80, "rank_total_yield": 16, "rank_roe": 84, "rank_roc": 74, "rank_roic": 82, "rank_gross_margin": 5, "rank_fcf_margin": 53, "rank_piotroski": 70, "rank_accruals": 10, "rank_sue": 77, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 76, "rank_momentum_12m": 33, "rank_momentum_12m_ex1m": 46, "rank_relative_strength": 33 }, "composites": { "value_composite": 11, "quality_composite": 71, "momentum_composite": 28, "growth_composite": 78, "yield_composite": 17, "svqf_composite": 90, "vc1_composite": 7, "vc2_composite": 11, "vc3_composite": 6, "trending_value_composite": null, "overall_composite": 15, "quality_value_composite": 0.508, "os_score": 0.85, "value_percentile": 0.89, "quality_percentile": 0.29, "momentum_percentile": 0.72, "factor_coverage": 0.879, "signal_confidence": 0.879, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": 19, "all_cap_buyback_rank": 67, "small_cap_core_rank": 13, "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": 11744, "ticker_id": 37029, "universe_id": 6, "week_end_date": "2026-06-07", "source_primary": "yfinance", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 0.8571, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T20:10:55.154939+00:00", "batch_id": "", "os_score_delta": null, "price_close": 3.45, "market_cap": 116781930.75, "market_cap_usd": 116781930.75, "enterprise_value": 205567930.75, "shares_outstanding": 33849835, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": 0.43923457, "ptbv_ratio": 0.43923457, "ps_ratio": 0.52433474, "pcf_ratio": 2.93326127, "pfcf_ratio": 5.99773667, "ev_ebitda": 8.10726971, "ev_ebit": 24.76125401, "ev_sales": 0.92297162, "ev_fcf": 10.55764628, "earnings_yield": 0.04038568, "fcf_yield": 0.09471808, "dividend_yield": 5e-08, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": 0.12647505, "total_yield": 0.12647505, "gross_margin": 0.81950306, "operating_margin": 0.03727483, "net_margin": -0.09824267, "ebitda_margin": 0.11384494, "fcf_margin": 0.0874221, "roe": -0.08229776, "roa": -0.05849065, "roic": 0.01766388, "roc_greenblatt": 0.02372847, "asset_turnover": 0.59536908, "cash_conversion": -0.88985878, "accruals_ratio": -0.16491577, "sbc_to_revenue": null, "debt_to_equity": null, "net_debt_to_ebitda": 3.41627228, "debt_to_assets": 0.2403968, "interest_coverage": 0.94814984, "current_ratio": 1.8212273, "quick_ratio": 1.8212273, "net_debt": 86623000, "revenue_growth_1y": -0.02499574, "revenue_growth_3y_cagr": 0.02776929, "revenue_growth_5y_cagr": null, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": -0.23402397, "book_value_growth_1y": -0.10365062, "piotroski_f_score": 5, "altman_z_score": null, "earnings_stability_5y": 2.006504, "revenue_stability_5y": 0.063339, "eps_surprise_avg": -16.9688, "sue_score": -0.4553, "price_return_1m": 0.1461794, "price_return_3m": 0.05828221, "price_return_6m": 0.56818182, "price_return_9m": 0.69950739, "price_return_12m": 0.58256881, "price_return_12m_ex1m": 0.38073394, "distance_from_52w_high": 0, "distance_from_52w_low": 0.69950739, "relative_strength": 0.2804624, "local_beta": -1.2559, "volatility_252d": 0.430749, "volatility_60d": 1.020348, "max_drawdown_12m": -0.14417178, "revenue_ttm": 222724000, "gross_profit_ttm": 182523000, "ebit_ttm": 8302000, "ebitda_ttm": 25356000, "net_income_ttm": -21881000, "eps_diluted_ttm": -0.64641379, "operating_cash_flow_ttm": 39813000, "capital_expenditure_ttm": -20342000, "fcf_ttm": 19471000, "dividends_paid_ttm": 0, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 8756000, "cash_and_equivalents": 3308000, "total_current_assets": 46536000, "total_current_liabilities": 25552000, "net_ppe": 327558000, "total_assets": 374094000, "total_debt": 89931000, "total_equity": 265876000, "net_working_capital": 22317000, "book_value_per_share": 7.854573, "retained_earnings": null, "preferred_stock": null, "minority_interest": 2163000, "tangible_book_value": null, "tangible_book_per_share": 7.854573, "universe_ticker_count": 524, "sector": "Energy", "rank_pe": 50, "rank_pb": 3, "rank_ptbv": 3, "rank_ps": 10, "rank_pcf": 6, "rank_ev_ebitda": 32, "rank_ev_ebit": 70, "rank_earnings_yield": 70, "rank_fcf_yield": 14, "rank_dividend_yield": 2, "rank_shareholder_yield": 80, "rank_total_yield": 16, "rank_roe": 84, "rank_roc": 74, "rank_roic": 82, "rank_gross_margin": 5, "rank_fcf_margin": 53, "rank_piotroski": 70, "rank_accruals": 10, "rank_sue": 77, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 76, "rank_momentum_12m": 33, "rank_momentum_12m_ex1m": 46, "rank_relative_strength": 33, "value_composite": 11, "quality_composite": 71, "momentum_composite": 28, "growth_composite": 78, "yield_composite": 17, "svqf_composite": 90, "vc1_composite": 7, "vc2_composite": 11, "vc3_composite": 6, "trending_value_composite": null, "overall_composite": 15, "factor_coverage": 0.879, "signal_confidence": 0.879, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": 19, "all_cap_buyback_rank": 67, "small_cap_core_rank": 13, "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": 3.45, "os": 0.85, "value": 0.89, "quality": 0.29, "momentum": 0.72, "confidence": 0.879, "coverage": 0.879, "pe_ratio": null, "earnings_yield": 0.0404, "shareholder_yield": 0, "roe": -0.0823, "momentum_12_1": 0.3807, "complete_fields": { "id": 11744, "ticker_id": 37029, "universe_id": 6, "week_end_date": "2026-06-07", "source_primary": "yfinance", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 0.8571, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T20:10:55.154939+00:00", "batch_id": "", "os_score_delta": null, "price_close": 3.45, "market_cap": 116781930.75, "market_cap_usd": 116781930.75, "enterprise_value": 205567930.75, "shares_outstanding": 33849835, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": 0.43923457, "ptbv_ratio": 0.43923457, "ps_ratio": 0.52433474, "pcf_ratio": 2.93326127, "pfcf_ratio": 5.99773667, "ev_ebitda": 8.10726971, "ev_ebit": 24.76125401, "ev_sales": 0.92297162, "ev_fcf": 10.55764628, "earnings_yield": 0.04038568, "fcf_yield": 0.09471808, "dividend_yield": 5e-08, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": 0.12647505, "total_yield": 0.12647505, "gross_margin": 0.81950306, "operating_margin": 0.03727483, "net_margin": -0.09824267, "ebitda_margin": 0.11384494, "fcf_margin": 0.0874221, "roe": -0.08229776, "roa": -0.05849065, "roic": 0.01766388, "roc_greenblatt": 0.02372847, "asset_turnover": 0.59536908, "cash_conversion": -0.88985878, "accruals_ratio": -0.16491577, "sbc_to_revenue": null, "debt_to_equity": null, "net_debt_to_ebitda": 3.41627228, "debt_to_assets": 0.2403968, "interest_coverage": 0.94814984, "current_ratio": 1.8212273, "quick_ratio": 1.8212273, "net_debt": 86623000, "revenue_growth_1y": -0.02499574, "revenue_growth_3y_cagr": 0.02776929, "revenue_growth_5y_cagr": null, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": -0.23402397, "book_value_growth_1y": -0.10365062, "piotroski_f_score": 5, "altman_z_score": null, "earnings_stability_5y": 2.006504, "revenue_stability_5y": 0.063339, "eps_surprise_avg": -16.9688, "sue_score": -0.4553, "price_return_1m": 0.1461794, "price_return_3m": 0.05828221, "price_return_6m": 0.56818182, "price_return_9m": 0.69950739, "price_return_12m": 0.58256881, "price_return_12m_ex1m": 0.38073394, "distance_from_52w_high": 0, "distance_from_52w_low": 0.69950739, "relative_strength": 0.2804624, "local_beta": -1.2559, "volatility_252d": 0.430749, "volatility_60d": 1.020348, "max_drawdown_12m": -0.14417178, "revenue_ttm": 222724000, "gross_profit_ttm": 182523000, "ebit_ttm": 8302000, "ebitda_ttm": 25356000, "net_income_ttm": -21881000, "eps_diluted_ttm": -0.64641379, "operating_cash_flow_ttm": 39813000, "capital_expenditure_ttm": -20342000, "fcf_ttm": 19471000, "dividends_paid_ttm": 0, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 8756000, "cash_and_equivalents": 3308000, "total_current_assets": 46536000, "total_current_liabilities": 25552000, "net_ppe": 327558000, "total_assets": 374094000, "total_debt": 89931000, "total_equity": 265876000, "net_working_capital": 22317000, "book_value_per_share": 7.854573, "retained_earnings": null, "preferred_stock": null, "minority_interest": 2163000, "tangible_book_value": null, "tangible_book_per_share": 7.854573, "universe_ticker_count": 524, "sector": "Energy", "rank_pe": 50, "rank_pb": 3, "rank_ptbv": 3, "rank_ps": 10, "rank_pcf": 6, "rank_ev_ebitda": 32, "rank_ev_ebit": 70, "rank_earnings_yield": 70, "rank_fcf_yield": 14, "rank_dividend_yield": 2, "rank_shareholder_yield": 80, "rank_total_yield": 16, "rank_roe": 84, "rank_roc": 74, "rank_roic": 82, "rank_gross_margin": 5, "rank_fcf_margin": 53, "rank_piotroski": 70, "rank_accruals": 10, "rank_sue": 77, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 76, "rank_momentum_12m": 33, "rank_momentum_12m_ex1m": 46, "rank_relative_strength": 33, "value_composite": 11, "quality_composite": 71, "momentum_composite": 28, "growth_composite": 78, "yield_composite": 17, "svqf_composite": 90, "vc1_composite": 7, "vc2_composite": 11, "vc3_composite": 6, "trending_value_composite": null, "overall_composite": 15, "factor_coverage": 0.879, "signal_confidence": 0.879, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": 19, "all_cap_buyback_rank": 67, "small_cap_core_rank": 13, "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": "2026-06-07T20:09:42.320327+00:00", "is_restated": false, "income_statement": { "revenue": 217502000, "cost_of_revenue": 41389000, "gross_profit": 176113000, "ebit": 7876000, "ebitda": 21572000, "pretax_income": null, "tax_provision": null, "net_income": -25998000, "net_income_to_common": -25998000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2657000, "total_current_assets": 45728000, "total_assets": 378647000, "short_term_debt": 6000, "long_term_debt": 80997000, "total_debt": 91116000, "total_liabilities": null, "total_equity": 263187000, "shares_outstanding": 33843022, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 40974000, "capital_expenditure": -21676000, "free_cash_flow": 19298000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -13064000 }, "complete_fields": { "id": 425829, "ticker_id": 37029, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "CAD", "fetched_at": "2026-06-07T20:09:42.320327+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "21572000", "netIncome": "-25998000", "grossProfit": "176113000", "totalRevenue": "217502000", "costOfRevenue": "41389000", "interestExpense": "8909000", "operatingIncome": "7876000", "fiscalDateEnding": "2025-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "41389000" }, "balance": { "totalDebt": "91116000", "totalAssets": "378647000", "longTermDebt": "80997000", "shortTermDebt": "6000", "preferredStock": null, "fiscalDateEnding": "2025-12-31", "minorityInterest": "2261000", "totalLiabilities": null, "sharesOutstanding": "33843022", "totalCurrentAssets": "45728000", "totalShareholderEquity": "263187000", "totalCurrentLiabilities": "27583000", "propertyPlantEquipmentNet": "332919000", "cashAndShortTermInvestments": "2657000" }, "cashflow": { "freeCashFlow": "19298000", "dividendsPaid": "0", "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": "-13064000", "fiscalDateEnding": "2025-12-31", "operatingCashflow": "40974000", "repurchaseOfStock": null, "capitalExpenditures": "-21676000" } }, "revenue": 217502000, "cost_of_revenue": 41389000, "gross_profit": 176113000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 7876000, "depreciation_amortisation": 41389000, "ebitda": 21572000, "interest_expense": 8909000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": -25998000, "net_income_continuing_ops": null, "net_income_to_common": -25998000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 2657000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 45728000, "net_ppe": 332919000, "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": 378647000, "short_term_debt": 6000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 27583000, "long_term_debt": 80997000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 91116000, "preferred_stock": null, "minority_interest": 2261000, "retained_earnings": null, "total_equity": 263187000, "shares_outstanding": 33843022, "operating_cash_flow": 40974000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -21676000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -13064000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 19298000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "21572000", "netIncome": "-25998000", "grossProfit": "176113000", "totalRevenue": "217502000", "costOfRevenue": "41389000", "interestExpense": "8909000", "operatingIncome": "7876000", "fiscalDateEnding": "2025-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "41389000" }, "balance": { "totalDebt": "91116000", "totalAssets": "378647000", "longTermDebt": "80997000", "shortTermDebt": "6000", "preferredStock": null, "fiscalDateEnding": "2025-12-31", "minorityInterest": "2261000", "totalLiabilities": null, "sharesOutstanding": "33843022", "totalCurrentAssets": "45728000", "totalShareholderEquity": "263187000", "totalCurrentLiabilities": "27583000", "propertyPlantEquipmentNet": "332919000", "cashAndShortTermInvestments": "2657000" }, "cashflow": { "freeCashFlow": "19298000", "dividendsPaid": "0", "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": "-13064000", "fiscalDateEnding": "2025-12-31", "operatingCashflow": "40974000", "repurchaseOfStock": null, "capitalExpenditures": "-21676000" } } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "CAD", "fetched_at": "2026-06-07T20:09:42.320327+00:00", "is_restated": false, "income_statement": { "revenue": 223078000, "cost_of_revenue": 41043000, "gross_profit": 182035000, "ebit": 377000, "ebitda": 42524000, "pretax_income": null, "tax_provision": null, "net_income": -7155000, "net_income_to_common": -7155000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 3785000, "total_current_assets": 44837000, "total_assets": 430981000, "short_term_debt": 3948000, "long_term_debt": 91657000, "total_debt": 103662000, "total_liabilities": null, "total_equity": 293621000, "shares_outstanding": 33843022, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 46798000, "capital_expenditure": -21604000, "free_cash_flow": 25194000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -15728000 }, "complete_fields": { "id": 425833, "ticker_id": 37029, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "CAD", "fetched_at": "2026-06-07T20:09:42.320327+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "42524000", "netIncome": "-7155000", "grossProfit": "182035000", "totalRevenue": "223078000", "costOfRevenue": "41043000", "interestExpense": "10063000", "operatingIncome": "377000", "fiscalDateEnding": "2024-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "41043000" }, "balance": { "totalDebt": "103662000", "totalAssets": "430981000", "longTermDebt": "91657000", "shortTermDebt": "3948000", "preferredStock": null, "fiscalDateEnding": "2024-12-31", "minorityInterest": "2229000", "totalLiabilities": null, "sharesOutstanding": "33843022", "totalCurrentAssets": "44837000", "totalShareholderEquity": "293621000", "totalCurrentLiabilities": "34926000", "propertyPlantEquipmentNet": "386144000", "cashAndShortTermInvestments": "3785000" }, "cashflow": { "freeCashFlow": "25194000", "dividendsPaid": "0", "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": "-15728000", "fiscalDateEnding": "2024-12-31", "operatingCashflow": "46798000", "repurchaseOfStock": null, "capitalExpenditures": "-21604000" } }, "revenue": 223078000, "cost_of_revenue": 41043000, "gross_profit": 182035000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 377000, "depreciation_amortisation": 41043000, "ebitda": 42524000, "interest_expense": 10063000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": -7155000, "net_income_continuing_ops": null, "net_income_to_common": -7155000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 3785000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 44837000, "net_ppe": 386144000, "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": 430981000, "short_term_debt": 3948000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 34926000, "long_term_debt": 91657000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 103662000, "preferred_stock": null, "minority_interest": 2229000, "retained_earnings": null, "total_equity": 293621000, "shares_outstanding": 33843022, "operating_cash_flow": 46798000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -21604000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -15728000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 25194000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "42524000", "netIncome": "-7155000", "grossProfit": "182035000", "totalRevenue": "223078000", "costOfRevenue": "41043000", "interestExpense": "10063000", "operatingIncome": "377000", "fiscalDateEnding": "2024-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "41043000" }, "balance": { "totalDebt": "103662000", "totalAssets": "430981000", "longTermDebt": "91657000", "shortTermDebt": "3948000", "preferredStock": null, "fiscalDateEnding": "2024-12-31", "minorityInterest": "2229000", "totalLiabilities": null, "sharesOutstanding": "33843022", "totalCurrentAssets": "44837000", "totalShareholderEquity": "293621000", "totalCurrentLiabilities": "34926000", "propertyPlantEquipmentNet": "386144000", "cashAndShortTermInvestments": "3785000" }, "cashflow": { "freeCashFlow": "25194000", "dividendsPaid": "0", "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": "-15728000", "fiscalDateEnding": "2024-12-31", "operatingCashflow": "46798000", "repurchaseOfStock": null, "capitalExpenditures": "-21604000" } } }, { "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "CAD", "fetched_at": "2026-06-07T20:09:42.320327+00:00", "is_restated": false, "income_statement": { "revenue": 233451000, "cost_of_revenue": 42164000, "gross_profit": 191287000, "ebit": 2814000, "ebitda": 45341000, "pretax_income": null, "tax_provision": null, "net_income": -7207000, "net_income_to_common": -7207000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 5930000, "total_current_assets": 50734000, "total_assets": 442933000, "short_term_debt": -493000, "long_term_debt": 109276000, "total_debt": 115221000, "total_liabilities": null, "total_equity": 293370000, "shares_outstanding": 33843009, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 51353000, "capital_expenditure": -22622000, "free_cash_flow": 28731000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": 0, "net_debt_issued": -18052000 }, "complete_fields": { "id": 425835, "ticker_id": 37029, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "CAD", "fetched_at": "2026-06-07T20:09:42.320327+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "45341000", "netIncome": "-7207000", "grossProfit": "191287000", "totalRevenue": "233451000", "costOfRevenue": "42164000", "interestExpense": "11445000", "operatingIncome": "2814000", "fiscalDateEnding": "2023-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "42164000" }, "balance": { "totalDebt": "115221000", "totalAssets": "442933000", "longTermDebt": "109276000", "shortTermDebt": "-493000", "preferredStock": null, "fiscalDateEnding": "2023-12-31", "minorityInterest": "2295000", "totalLiabilities": null, "sharesOutstanding": "33843009", "totalCurrentAssets": "50734000", "totalShareholderEquity": "293370000", "totalCurrentLiabilities": "30609000", "propertyPlantEquipmentNet": "392165000", "cashAndShortTermInvestments": "5930000" }, "cashflow": { "freeCashFlow": "28731000", "dividendsPaid": "0", "issuanceOfDebt": null, "issuanceOfStock": "0", "repaymentOfDebt": "-18052000", "fiscalDateEnding": "2023-12-31", "operatingCashflow": "51353000", "repurchaseOfStock": null, "capitalExpenditures": "-22622000" } }, "revenue": 233451000, "cost_of_revenue": 42164000, "gross_profit": 191287000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 2814000, "depreciation_amortisation": 42164000, "ebitda": 45341000, "interest_expense": 11445000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": -7207000, "net_income_continuing_ops": null, "net_income_to_common": -7207000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 5930000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 50734000, "net_ppe": 392165000, "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": 442933000, "short_term_debt": -493000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 30609000, "long_term_debt": 109276000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 115221000, "preferred_stock": null, "minority_interest": 2295000, "retained_earnings": null, "total_equity": 293370000, "shares_outstanding": 33843009, "operating_cash_flow": 51353000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -22622000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": 0, "share_repurchases": null, "shares_issued": 0, "net_debt_issued": -18052000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 28731000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "45341000", "netIncome": "-7207000", "grossProfit": "191287000", "totalRevenue": "233451000", "costOfRevenue": "42164000", "interestExpense": "11445000", "operatingIncome": "2814000", "fiscalDateEnding": "2023-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "42164000" }, "balance": { "totalDebt": "115221000", "totalAssets": "442933000", "longTermDebt": "109276000", "shortTermDebt": "-493000", "preferredStock": null, "fiscalDateEnding": "2023-12-31", "minorityInterest": "2295000", "totalLiabilities": null, "sharesOutstanding": "33843009", "totalCurrentAssets": "50734000", "totalShareholderEquity": "293370000", "totalCurrentLiabilities": "30609000", "propertyPlantEquipmentNet": "392165000", "cashAndShortTermInvestments": "5930000" }, "cashflow": { "freeCashFlow": "28731000", "dividendsPaid": "0", "issuanceOfDebt": null, "issuanceOfStock": "0", "repaymentOfDebt": "-18052000", "fiscalDateEnding": "2023-12-31", "operatingCashflow": "51353000", "repurchaseOfStock": null, "capitalExpenditures": "-22622000" } } }, { "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "CAD", "fetched_at": "2026-06-07T20:09:42.320327+00:00", "is_restated": false, "income_statement": { "revenue": 200344000, "cost_of_revenue": 40096000, "gross_profit": 160248000, "ebit": -2160000, "ebitda": 86599000, "pretax_income": null, "tax_provision": null, "net_income": 28999000, "net_income_to_common": 28999000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 8878000, "total_current_assets": 61544000, "total_assets": 475708000, "short_term_debt": -496000, "long_term_debt": 123616000, "total_debt": 131689000, "total_liabilities": null, "total_equity": 300590000, "shares_outstanding": 33841318, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 28541000, "capital_expenditure": -34228000, "free_cash_flow": -5687000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": 31524000, "net_debt_issued": -16359000 }, "complete_fields": { "id": 425836, "ticker_id": 37029, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "CAD", "fetched_at": "2026-06-07T20:09:42.320327+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "86599000", "netIncome": "28999000", "grossProfit": "160248000", "totalRevenue": "200344000", "costOfRevenue": "40096000", "interestExpense": "14325000", "operatingIncome": "-2160000", "fiscalDateEnding": "2022-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "40096000" }, "balance": { "totalDebt": "131689000", "totalAssets": "475708000", "longTermDebt": "123616000", "shortTermDebt": "-496000", "preferredStock": null, "fiscalDateEnding": "2022-12-31", "minorityInterest": "1940000", "totalLiabilities": null, "sharesOutstanding": "33841318", "totalCurrentAssets": "61544000", "totalShareholderEquity": "300590000", "totalCurrentLiabilities": "39621000", "propertyPlantEquipmentNet": "413840000", "cashAndShortTermInvestments": "8878000" }, "cashflow": { "freeCashFlow": "-5687000", "dividendsPaid": "0", "issuanceOfDebt": null, "issuanceOfStock": "31524000", "repaymentOfDebt": "-16359000", "fiscalDateEnding": "2022-12-31", "operatingCashflow": "28541000", "repurchaseOfStock": null, "capitalExpenditures": "-34228000" } }, "revenue": 200344000, "cost_of_revenue": 40096000, "gross_profit": 160248000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -2160000, "depreciation_amortisation": 40096000, "ebitda": 86599000, "interest_expense": 14325000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 28999000, "net_income_continuing_ops": null, "net_income_to_common": 28999000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 8878000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 61544000, "net_ppe": 413840000, "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": 475708000, "short_term_debt": -496000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 39621000, "long_term_debt": 123616000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 131689000, "preferred_stock": null, "minority_interest": 1940000, "retained_earnings": null, "total_equity": 300590000, "shares_outstanding": 33841318, "operating_cash_flow": 28541000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -34228000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": 0, "share_repurchases": null, "shares_issued": 31524000, "net_debt_issued": -16359000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": -5687000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "86599000", "netIncome": "28999000", "grossProfit": "160248000", "totalRevenue": "200344000", "costOfRevenue": "40096000", "interestExpense": "14325000", "operatingIncome": "-2160000", "fiscalDateEnding": "2022-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "40096000" }, "balance": { "totalDebt": "131689000", "totalAssets": "475708000", "longTermDebt": "123616000", "shortTermDebt": "-496000", "preferredStock": null, "fiscalDateEnding": "2022-12-31", "minorityInterest": "1940000", "totalLiabilities": null, "sharesOutstanding": "33841318", "totalCurrentAssets": "61544000", "totalShareholderEquity": "300590000", "totalCurrentLiabilities": "39621000", "propertyPlantEquipmentNet": "413840000", "cashAndShortTermInvestments": "8878000" }, "cashflow": { "freeCashFlow": "-5687000", "dividendsPaid": "0", "issuanceOfDebt": null, "issuanceOfStock": "31524000", "repaymentOfDebt": "-16359000", "fiscalDateEnding": "2022-12-31", "operatingCashflow": "28541000", "repurchaseOfStock": null, "capitalExpenditures": "-34228000" } } }, { "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "CAD", "fetched_at": "2026-06-07T20:09:42.320327+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": 14000, "net_debt_issued": null }, "complete_fields": { "id": 425837, "ticker_id": 37029, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "CAD", "fetched_at": "2026-06-07T20:09:42.320327+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": "14000", "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": 14000, "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": "14000", "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": "2026-06-07T20:09:42.320327+00:00", "is_restated": false, "income_statement": { "revenue": 55257000, "cost_of_revenue": 9336000, "gross_profit": 45921000, "ebit": 2726000, "ebitda": 13546000, "pretax_income": null, "tax_provision": null, "net_income": 1765000, "net_income_to_common": 1765000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 3308000, "total_current_assets": 46536000, "total_assets": 374094000, "short_term_debt": 4641000, "long_term_debt": 75790000, "total_debt": 89931000, "total_liabilities": null, "total_equity": 265876000, "shares_outstanding": 33849835, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 7291000, "capital_expenditure": -4131000, "free_cash_flow": 3160000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 19000, "net_debt_issued": -1422000 }, "complete_fields": { "id": 425827, "ticker_id": 37029, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 2, "currency_reported": "CAD", "fetched_at": "2026-06-07T20:09:42.320327+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "13546000", "netIncome": "1765000", "grossProfit": "45921000", "totalRevenue": "55257000", "costOfRevenue": "9336000", "interestExpense": "1997000", "operatingIncome": "2726000", "fiscalDateEnding": "2026-03-31", "researchAndDevelopment": null, "depreciationAndAmortization": "9336000" }, "balance": { "totalDebt": "89931000", "totalAssets": "374094000", "longTermDebt": "75790000", "shortTermDebt": "4641000", "preferredStock": null, "fiscalDateEnding": "2026-03-31", "minorityInterest": "2163000", "totalLiabilities": null, "sharesOutstanding": "33849835", "totalCurrentAssets": "46536000", "totalShareholderEquity": "265876000", "totalCurrentLiabilities": "25552000", "propertyPlantEquipmentNet": "327558000", "cashAndShortTermInvestments": "3308000" }, "cashflow": { "freeCashFlow": "3160000", "dividendsPaid": null, "issuanceOfDebt": "4625000", "issuanceOfStock": "19000", "repaymentOfDebt": "-6047000", "fiscalDateEnding": "2026-03-31", "operatingCashflow": "7291000", "repurchaseOfStock": null, "capitalExpenditures": "-4131000" } }, "revenue": 55257000, "cost_of_revenue": 9336000, "gross_profit": 45921000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 2726000, "depreciation_amortisation": 9336000, "ebitda": 13546000, "interest_expense": 1997000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 1765000, "net_income_continuing_ops": null, "net_income_to_common": 1765000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 3308000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 46536000, "net_ppe": 327558000, "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": 374094000, "short_term_debt": 4641000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 25552000, "long_term_debt": 75790000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 89931000, "preferred_stock": null, "minority_interest": 2163000, "retained_earnings": null, "total_equity": 265876000, "shares_outstanding": 33849835, "operating_cash_flow": 7291000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -4131000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": 19000, "net_debt_issued": -1422000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 3160000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "13546000", "netIncome": "1765000", "grossProfit": "45921000", "totalRevenue": "55257000", "costOfRevenue": "9336000", "interestExpense": "1997000", "operatingIncome": "2726000", "fiscalDateEnding": "2026-03-31", "researchAndDevelopment": null, "depreciationAndAmortization": "9336000" }, "balance": { "totalDebt": "89931000", "totalAssets": "374094000", "longTermDebt": "75790000", "shortTermDebt": "4641000", "preferredStock": null, "fiscalDateEnding": "2026-03-31", "minorityInterest": "2163000", "totalLiabilities": null, "sharesOutstanding": "33849835", "totalCurrentAssets": "46536000", "totalShareholderEquity": "265876000", "totalCurrentLiabilities": "25552000", "propertyPlantEquipmentNet": "327558000", "cashAndShortTermInvestments": "3308000" }, "cashflow": { "freeCashFlow": "3160000", "dividendsPaid": null, "issuanceOfDebt": "4625000", "issuanceOfStock": "19000", "repaymentOfDebt": "-6047000", "fiscalDateEnding": "2026-03-31", "operatingCashflow": "7291000", "repurchaseOfStock": null, "capitalExpenditures": "-4131000" } } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider": "yFinance", "currency_reported": "CAD", "fetched_at": "2026-06-07T20:09:42.320327+00:00", "is_restated": false, "income_statement": { "revenue": 58452000, "cost_of_revenue": 10474000, "gross_profit": 47978000, "ebit": 4869000, "ebitda": -10435000, "pretax_income": null, "tax_provision": null, "net_income": -21284000, "net_income_to_common": -21284000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2657000, "total_current_assets": 45728000, "total_assets": null, "short_term_debt": 6000, "long_term_debt": 80997000, "total_debt": 91116000, "total_liabilities": null, "total_equity": 263187000, "shares_outstanding": 33843022, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 10040000, "capital_expenditure": -5278000, "free_cash_flow": 4762000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -5230000 }, "complete_fields": { "id": 425828, "ticker_id": 37029, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 2, "currency_reported": "CAD", "fetched_at": "2026-06-07T20:09:42.320327+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "-10435000", "netIncome": "-21284000", "grossProfit": "47978000", "totalRevenue": "58452000", "costOfRevenue": "10474000", "interestExpense": "2140000", "operatingIncome": "4869000", "fiscalDateEnding": "2025-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "10474000" }, "balance": { "totalDebt": "91116000", "totalAssets": null, "longTermDebt": "80997000", "shortTermDebt": "6000", "preferredStock": null, "fiscalDateEnding": "2025-12-31", "minorityInterest": "2261000", "totalLiabilities": null, "sharesOutstanding": "33843022", "totalCurrentAssets": "45728000", "totalShareholderEquity": "263187000", "totalCurrentLiabilities": "27583000", "propertyPlantEquipmentNet": "332919000", "cashAndShortTermInvestments": "2657000" }, "cashflow": { "freeCashFlow": "4762000", "dividendsPaid": "0", "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": "-5230000", "fiscalDateEnding": "2025-12-31", "operatingCashflow": "10040000", "repurchaseOfStock": null, "capitalExpenditures": "-5278000" } }, "revenue": 58452000, "cost_of_revenue": 10474000, "gross_profit": 47978000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 4869000, "depreciation_amortisation": 10474000, "ebitda": -10435000, "interest_expense": 2140000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": -21284000, "net_income_continuing_ops": null, "net_income_to_common": -21284000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 2657000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 45728000, "net_ppe": 332919000, "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": 6000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 27583000, "long_term_debt": 80997000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 91116000, "preferred_stock": null, "minority_interest": 2261000, "retained_earnings": null, "total_equity": 263187000, "shares_outstanding": 33843022, "operating_cash_flow": 10040000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -5278000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -5230000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 4762000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "-10435000", "netIncome": "-21284000", "grossProfit": "47978000", "totalRevenue": "58452000", "costOfRevenue": "10474000", "interestExpense": "2140000", "operatingIncome": "4869000", "fiscalDateEnding": "2025-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "10474000" }, "balance": { "totalDebt": "91116000", "totalAssets": null, "longTermDebt": "80997000", "shortTermDebt": "6000", "preferredStock": null, "fiscalDateEnding": "2025-12-31", "minorityInterest": "2261000", "totalLiabilities": null, "sharesOutstanding": "33843022", "totalCurrentAssets": "45728000", "totalShareholderEquity": "263187000", "totalCurrentLiabilities": "27583000", "propertyPlantEquipmentNet": "332919000", "cashAndShortTermInvestments": "2657000" }, "cashflow": { "freeCashFlow": "4762000", "dividendsPaid": "0", "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": "-5230000", "fiscalDateEnding": "2025-12-31", "operatingCashflow": "10040000", "repurchaseOfStock": null, "capitalExpenditures": "-5278000" } } }, { "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider": "yFinance", "currency_reported": "CAD", "fetched_at": "2026-06-07T20:09:42.320327+00:00", "is_restated": false, "income_statement": { "revenue": 40005000, "cost_of_revenue": 10348000, "gross_profit": 29657000, "ebit": -4257000, "ebitda": 7028000, "pretax_income": null, "tax_provision": null, "net_income": -4624000, "net_income_to_common": -4624000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 5227000, "total_current_assets": 35829000, "total_assets": null, "short_term_debt": -291000, "long_term_debt": 89057000, "total_debt": 95636000, "total_liabilities": null, "total_equity": 286028000, "shares_outstanding": 33843022, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 19804000, "capital_expenditure": -5954000, "free_cash_flow": 13850000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -13903000 }, "complete_fields": { "id": 425830, "ticker_id": 37029, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 2, "currency_reported": "CAD", "fetched_at": "2026-06-07T20:09:42.320327+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "7028000", "netIncome": "-4624000", "grossProfit": "29657000", "totalRevenue": "40005000", "costOfRevenue": "10348000", "interestExpense": "2273000", "operatingIncome": "-4257000", "fiscalDateEnding": "2025-06-30", "researchAndDevelopment": null, "depreciationAndAmortization": "10348000" }, "balance": { "totalDebt": "95636000", "totalAssets": null, "longTermDebt": "89057000", "shortTermDebt": "-291000", "preferredStock": null, "fiscalDateEnding": "2025-06-30", "minorityInterest": "2301000", "totalLiabilities": null, "sharesOutstanding": "33843022", "totalCurrentAssets": "35829000", "totalShareholderEquity": "286028000", "totalCurrentLiabilities": "23192000", "propertyPlantEquipmentNet": "371922000", "cashAndShortTermInvestments": "5227000" }, "cashflow": { "freeCashFlow": "13850000", "dividendsPaid": "0", "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": "-13903000", "fiscalDateEnding": "2025-06-30", "operatingCashflow": "19804000", "repurchaseOfStock": null, "capitalExpenditures": "-5954000" } }, "revenue": 40005000, "cost_of_revenue": 10348000, "gross_profit": 29657000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -4257000, "depreciation_amortisation": 10348000, "ebitda": 7028000, "interest_expense": 2273000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": -4624000, "net_income_continuing_ops": null, "net_income_to_common": -4624000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 5227000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 35829000, "net_ppe": 371922000, "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": -291000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 23192000, "long_term_debt": 89057000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 95636000, "preferred_stock": null, "minority_interest": 2301000, "retained_earnings": null, "total_equity": 286028000, "shares_outstanding": 33843022, "operating_cash_flow": 19804000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -5954000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -13903000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 13850000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "7028000", "netIncome": "-4624000", "grossProfit": "29657000", "totalRevenue": "40005000", "costOfRevenue": "10348000", "interestExpense": "2273000", "operatingIncome": "-4257000", "fiscalDateEnding": "2025-06-30", "researchAndDevelopment": null, "depreciationAndAmortization": "10348000" }, "balance": { "totalDebt": "95636000", "totalAssets": null, "longTermDebt": "89057000", "shortTermDebt": "-291000", "preferredStock": null, "fiscalDateEnding": "2025-06-30", "minorityInterest": "2301000", "totalLiabilities": null, "sharesOutstanding": "33843022", "totalCurrentAssets": "35829000", "totalShareholderEquity": "286028000", "totalCurrentLiabilities": "23192000", "propertyPlantEquipmentNet": "371922000", "cashAndShortTermInvestments": "5227000" }, "cashflow": { "freeCashFlow": "13850000", "dividendsPaid": "0", "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": "-13903000", "fiscalDateEnding": "2025-06-30", "operatingCashflow": "19804000", "repurchaseOfStock": null, "capitalExpenditures": "-5954000" } } }, { "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider": "yFinance", "currency_reported": "CAD", "fetched_at": "2026-06-07T20:09:42.320327+00:00", "is_restated": false, "income_statement": { "revenue": 69010000, "cost_of_revenue": 10043000, "gross_profit": 58967000, "ebit": 4964000, "ebitda": 15217000, "pretax_income": null, "tax_provision": null, "net_income": 2262000, "net_income_to_common": 2262000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 3759000, "total_current_assets": 57118000, "total_assets": null, "short_term_debt": 253000, "long_term_debt": 102193000, "total_debt": 109349000, "total_liabilities": null, "total_equity": 294878000, "shares_outstanding": 33843022, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 2678000, "capital_expenditure": -4979000, "free_cash_flow": -2301000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 0, "net_debt_issued": 5785000 }, "complete_fields": { "id": 425831, "ticker_id": 37029, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 2, "currency_reported": "CAD", "fetched_at": "2026-06-07T20:09:42.320327+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "15217000", "netIncome": "2262000", "grossProfit": "58967000", "totalRevenue": "69010000", "costOfRevenue": "10043000", "interestExpense": "2346000", "operatingIncome": "4964000", "fiscalDateEnding": "2025-03-31", "researchAndDevelopment": null, "depreciationAndAmortization": "10043000" }, "balance": { "totalDebt": "109349000", "totalAssets": null, "longTermDebt": "102193000", "shortTermDebt": "253000", "preferredStock": null, "fiscalDateEnding": "2025-03-31", "minorityInterest": "2262000", "totalLiabilities": null, "sharesOutstanding": "33843022", "totalCurrentAssets": "57118000", "totalShareholderEquity": "294878000", "totalCurrentLiabilities": "30226000", "propertyPlantEquipmentNet": "381071000", "cashAndShortTermInvestments": "3759000" }, "cashflow": { "freeCashFlow": "-2301000", "dividendsPaid": null, "issuanceOfDebt": "6803000", "issuanceOfStock": "0", "repaymentOfDebt": "-1018000", "fiscalDateEnding": "2025-03-31", "operatingCashflow": "2678000", "repurchaseOfStock": null, "capitalExpenditures": "-4979000" } }, "revenue": 69010000, "cost_of_revenue": 10043000, "gross_profit": 58967000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 4964000, "depreciation_amortisation": 10043000, "ebitda": 15217000, "interest_expense": 2346000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 2262000, "net_income_continuing_ops": null, "net_income_to_common": 2262000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 3759000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 57118000, "net_ppe": 381071000, "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": 253000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 30226000, "long_term_debt": 102193000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 109349000, "preferred_stock": null, "minority_interest": 2262000, "retained_earnings": null, "total_equity": 294878000, "shares_outstanding": 33843022, "operating_cash_flow": 2678000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -4979000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": 0, "net_debt_issued": 5785000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": -2301000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "15217000", "netIncome": "2262000", "grossProfit": "58967000", "totalRevenue": "69010000", "costOfRevenue": "10043000", "interestExpense": "2346000", "operatingIncome": "4964000", "fiscalDateEnding": "2025-03-31", "researchAndDevelopment": null, "depreciationAndAmortization": "10043000" }, "balance": { "totalDebt": "109349000", "totalAssets": null, "longTermDebt": "102193000", "shortTermDebt": "253000", "preferredStock": null, "fiscalDateEnding": "2025-03-31", "minorityInterest": "2262000", "totalLiabilities": null, "sharesOutstanding": "33843022", "totalCurrentAssets": "57118000", "totalShareholderEquity": "294878000", "totalCurrentLiabilities": "30226000", "propertyPlantEquipmentNet": "381071000", "cashAndShortTermInvestments": "3759000" }, "cashflow": { "freeCashFlow": "-2301000", "dividendsPaid": null, "issuanceOfDebt": "6803000", "issuanceOfStock": "0", "repaymentOfDebt": "-1018000", "fiscalDateEnding": "2025-03-31", "operatingCashflow": "2678000", "repurchaseOfStock": null, "capitalExpenditures": "-4979000" } } }, { "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider": "yFinance", "currency_reported": "CAD", "fetched_at": "2026-06-07T20:09:42.320327+00:00", "is_restated": false, "income_statement": { "revenue": 59720000, "cost_of_revenue": 10378000, "gross_profit": 49342000, "ebit": -436000, "ebitda": 10565000, "pretax_income": null, "tax_provision": null, "net_income": -2143000, "net_income_to_common": -2143000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 3785000, "total_current_assets": 44837000, "total_assets": null, "short_term_debt": 3948000, "long_term_debt": 91657000, "total_debt": 103662000, "total_liabilities": null, "total_equity": 293621000, "shares_outstanding": 33843022, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 14332000, "capital_expenditure": -5844000, "free_cash_flow": 8488000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -1931000 }, "complete_fields": { "id": 425832, "ticker_id": 37029, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 2, "currency_reported": "CAD", "fetched_at": "2026-06-07T20:09:42.320327+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "10565000", "netIncome": "-2143000", "grossProfit": "49342000", "totalRevenue": "59720000", "costOfRevenue": "10378000", "interestExpense": "2412000", "operatingIncome": "-436000", "fiscalDateEnding": "2024-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "10378000" }, "balance": { "totalDebt": "103662000", "totalAssets": null, "longTermDebt": "91657000", "shortTermDebt": "3948000", "preferredStock": null, "fiscalDateEnding": "2024-12-31", "minorityInterest": "2229000", "totalLiabilities": null, "sharesOutstanding": "33843022", "totalCurrentAssets": "44837000", "totalShareholderEquity": "293621000", "totalCurrentLiabilities": "34926000", "propertyPlantEquipmentNet": "386144000", "cashAndShortTermInvestments": "3785000" }, "cashflow": { "freeCashFlow": "8488000", "dividendsPaid": "0", "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": "-1931000", "fiscalDateEnding": "2024-12-31", "operatingCashflow": "14332000", "repurchaseOfStock": null, "capitalExpenditures": "-5844000" } }, "revenue": 59720000, "cost_of_revenue": 10378000, "gross_profit": 49342000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -436000, "depreciation_amortisation": 10378000, "ebitda": 10565000, "interest_expense": 2412000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": -2143000, "net_income_continuing_ops": null, "net_income_to_common": -2143000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 3785000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 44837000, "net_ppe": 386144000, "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": 3948000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 34926000, "long_term_debt": 91657000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 103662000, "preferred_stock": null, "minority_interest": 2229000, "retained_earnings": null, "total_equity": 293621000, "shares_outstanding": 33843022, "operating_cash_flow": 14332000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -5844000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -1931000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 8488000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "10565000", "netIncome": "-2143000", "grossProfit": "49342000", "totalRevenue": "59720000", "costOfRevenue": "10378000", "interestExpense": "2412000", "operatingIncome": "-436000", "fiscalDateEnding": "2024-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "10378000" }, "balance": { "totalDebt": "103662000", "totalAssets": null, "longTermDebt": "91657000", "shortTermDebt": "3948000", "preferredStock": null, "fiscalDateEnding": "2024-12-31", "minorityInterest": "2229000", "totalLiabilities": null, "sharesOutstanding": "33843022", "totalCurrentAssets": "44837000", "totalShareholderEquity": "293621000", "totalCurrentLiabilities": "34926000", "propertyPlantEquipmentNet": "386144000", "cashAndShortTermInvestments": "3785000" }, "cashflow": { "freeCashFlow": "8488000", "dividendsPaid": "0", "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": "-1931000", "fiscalDateEnding": "2024-12-31", "operatingCashflow": "14332000", "repurchaseOfStock": null, "capitalExpenditures": "-5844000" } } }, { "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider": "yFinance", "currency_reported": "CAD", "fetched_at": "2026-06-07T20:09:42.320327+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": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 6000000 }, "complete_fields": { "id": 425834, "ticker_id": 37029, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 2, "currency_reported": "CAD", "fetched_at": "2026-06-07T20:09:42.320327+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": null, "netIncome": null, "grossProfit": null, "totalRevenue": null, "costOfRevenue": null, "interestExpense": null, "operatingIncome": null, "fiscalDateEnding": "2024-09-30", "researchAndDevelopment": null, "depreciationAndAmortization": null }, "balance": { "totalDebt": null, "totalAssets": null, "longTermDebt": null, "shortTermDebt": 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": "6000000", "issuanceOfStock": null, "repaymentOfDebt": null, "fiscalDateEnding": "2024-09-30", "operatingCashflow": null, "repurchaseOfStock": null, "capitalExpenditures": null } }, "revenue": null, "cost_of_revenue": null, "gross_profit": null, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": null, "depreciation_amortisation": null, "ebitda": null, "interest_expense": null, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": null, "net_income_continuing_ops": null, "net_income_to_common": null, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": null, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": null, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": null, "total_assets": null, "short_term_debt": 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": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 6000000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": null, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": null, "netIncome": null, "grossProfit": null, "totalRevenue": null, "costOfRevenue": null, "interestExpense": null, "operatingIncome": null, "fiscalDateEnding": "2024-09-30", "researchAndDevelopment": null, "depreciationAndAmortization": null }, "balance": { "totalDebt": null, "totalAssets": null, "longTermDebt": null, "shortTermDebt": 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": "6000000", "issuanceOfStock": null, "repaymentOfDebt": null, "fiscalDateEnding": "2024-09-30", "operatingCashflow": null, "repurchaseOfStock": null, "capitalExpenditures": null } } } ] }, "strategy_matches": [ { "key": "os_composite", "name": "OS Composite Score", "slug": "composite", "group": "multi_factor", "page_url": "/factors/composite/", "rank_field": "-os_score" }, { "key": "quality_value", "name": "Quality \u00d7 Value", "slug": "quality-value", "group": "multi_factor", "page_url": "/factors/quality-value/", "rank_field": "-quality_value_composite" }, { "key": "cornerstone_value", "name": "Cornerstone Value", "slug": "cornerstone-value", "group": "value", "page_url": "/factors/cornerstone-value/", "rank_field": "cornerstone_value_rank" }, { "key": "ebitda_ev", "name": "EBITDA/EV Value", "slug": "ebitda-ev", "group": "value", "page_url": "/factors/ebitda-ev/", "rank_field": "-ebitda_to_ev" }, { "key": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/", "rank_field": "-sector_value_pct" }, { "key": "risk_adj_momentum", "name": "Risk-Adjusted Momentum", "slug": "risk-adj-momentum", "group": "momentum", "page_url": "/factors/risk-adj-momentum/", "rank_field": "-risk_adjusted_momentum" }, { "key": "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": "tiny_titans", "name": "Tiny Titans", "slug": "tiny-titans", "group": "universe", "page_url": "/factors/tiny-titans/", "rank_field": "tiny_titans_rank" }, { "key": "small_cap_value", "name": "Small Cap Value", "slug": "small-cap-value", "group": "universe", "page_url": "/factors/small-cap-value/", "rank_field": "-value_percentile" } ], "coverage": { "factor_history_points": 1, "annual_financial_periods": 5, "quarterly_financial_periods": 6, "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" ] } } }