{ "ticker": { "uuid": "ccb0efcc-72d0-4664-9a81-0eb50ada586a", "symbol": "TSAT", "name": "Telesat Corporation", "exchange": "TOR", "exchange_name": "Toronto Stock Exchange", "country": "CA", "currency": "CAD", "sector": "Technology", "industry": "Communication Equipment", "page_url": "https://sharemaestro.com/factors/ticker/ccb0efcc-72d0-4664-9a81-0eb50ada586a/", "api_url": "https://sharemaestro.com/factors/api/tickers/ccb0efcc-72d0-4664-9a81-0eb50ada586a/" }, "ticker_metadata": { "id": 36744, "uuid": "ccb0efcc-72d0-4664-9a81-0eb50ada586a", "symbol": "TSAT", "name": "Telesat Corporation", "asset_type": "equity", "market_cap": 3852363520, "stock_exchange_id": 42, "industry": "Communication Equipment", "sector": "Technology", "description": "Telesat Corporation, a satellite operator, provides mission-critical communications solutions to support the requirements of satellite users in Canada, the United States, Asia, Australia, Latin America, the Caribbean, Europe, the Middle East, and Africa. It operates through Geostationary (GEO) and Low Earth Orbit (LEO) segments. The company offers broadcast services, such as direct-to-home television, video distribution and contribution, and occasional use services; enterprise services, including telecommunication carrier and integrator, government, consumer broadband, resource, maritime and aeronautical, and retail and satellite operator services; and consulting services related to space and earth segments, government studies, satellite control services, and research and development. It also provides satellites for full-time transmission of television programming; and government services. In addition, the company offers satellite capacity and end-to-end services for data and voice transmission to telecommunications carriers and integrators; and space segment services and terrestrial facilities for enterprise connectivity, internet backhaul, and cellular backhaul, as well as rural telephony services to telecommunications carriers and network services integrators. Further, it provides direct-to-consumer broadband services; communications services to offshore, oil and gas, and mining industries; and installation and maintenance of the end user terminal, as well as the provision of satellite capacity and other network elements. Additionally, the company operates satellite and terrestrial networks that support enterprise and retail activities. It offers its services through a direct sales force. Telesat Corporation was founded in 1969 and is headquartered in Ottawa, 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": "ccb0efcc-72d0-4664-9a81-0eb50ada586a", "symbol": "TSAT", "name": "Telesat Corporation", "exchange": "TOR", "exchange_name": "Toronto Stock Exchange", "country": "CA", "currency": "CAD", "sector": "Technology", "industry": "Communication Equipment", "page_url": "https://sharemaestro.com/factors/ticker/ccb0efcc-72d0-4664-9a81-0eb50ada586a/", "api_url": "https://sharemaestro.com/factors/api/tickers/ccb0efcc-72d0-4664-9a81-0eb50ada586a/" }, "week_end_date": "2026-06-07", "universe": "CAD_CA", "score": { "os": 0.32, "value": 0.32, "quality": 0.06, "momentum": 0.95, "coverage": 0.788, "confidence": 0.788, "delta": null }, "headline_factors": { "price": 62, "market_cap": 943571552, "pe_ratio": null, "earnings_yield": null, "ebitda_to_ev": null, "shareholder_yield": -0.0006, "roe": -0.357, "piotroski_f_score": 4, "momentum_12_1": 2.3999, "volatility_252d": 0.7382 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": false, "small_cap_core": false, "veiled_value": false, "earnings_consistent_5y": false }, "factor_groups": { "identity": { "week_end_date": "2026-06-07", "source_primary": "yfinance", "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 0.7857, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T20:10:54.022888+00:00", "batch_id": "" }, "size": { "price_close": 62, "market_cap": 943571552, "market_cap_usd": 943571552, "enterprise_value": 5210627552, "shares_outstanding": 15218896, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": null, "pb_ratio": 1.818, "ptbv_ratio": 1.818, "ps_ratio": 2.4302, "pcf_ratio": null, "pfcf_ratio": -4.3377, "ev_ebitda": null, "ev_ebit": null, "ev_sales": 13.4202, "ev_fcf": -23.9539, "earnings_yield": null, "fcf_yield": -0.0417, "price_to_sales": 2.4302, "price_to_book": 1.818, "price_to_cashflow": null, "ebitda_to_ev": null, "sales_yield": 0.0745 }, "yield": { "dividend_yield": 0, "buyback_yield": -0.0006, "shareholder_yield": -0.0006, "debt_paydown_yield": 0, "total_yield": -0.0006 }, "quality": { "gross_margin": 1.0179, "operating_margin": -0.1313, "net_margin": -0.4773, "ebitda_margin": -0.9086, "fcf_margin": -0.5603, "roe": -0.357, "roa": -0.0277, "roic": -0.0105, "roc_greenblatt": -0.0234, "asset_turnover": 0.058, "cash_conversion": 1.1738, "accruals_ratio": -0.0174, "sbc_to_revenue": null, "piotroski_f_score": 4, "altman_z_score": null, "earnings_stability_5y": 1.3457, "revenue_stability_5y": 0.2482, "eps_surprise_avg": -24.1398, "sue_score": -0.4499, "gross_profit_to_assets": 0.0591, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": null, "net_debt_to_ebitda": -8.8504, "debt_to_assets": 0.5446, "interest_coverage": -0.2407, "current_ratio": 0.2513, "quick_ratio": 0.2513, "net_debt": 3122087000, "local_beta": 1.656, "volatility_252d": 0.7382, "volatility_60d": 1.4808, "max_drawdown_12m": -0.272, "risk_adjusted_momentum": 3.2509 }, "growth": { "revenue_growth_1y": -0.2681, "revenue_growth_3y_cagr": -0.1804, "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": -0.2854, "revenue_growth": -0.2681, "earnings_growth": null }, "momentum": { "price_return_1m": -0.1722, "price_return_3m": 0.4843, "price_return_6m": 0.6021, "price_return_9m": 0.9351, "price_return_12m": 1.8143, "price_return_12m_ex1m": 2.3999, "momentum_6m": 0.6021, "momentum_12m": 1.8143, "momentum_12_1": 2.3999, "distance_from_52w_high": -0.1731, "distance_from_52w_low": 1.6678, "relative_strength": 1.5122 }, "raw_ttm": { "revenue_ttm": 388267000, "gross_profit_ttm": 395227000, "ebit_ttm": -50972000, "ebitda_ttm": -352764000, "net_income_ttm": -185311000, "eps_diluted_ttm": -12.1764, "operating_cash_flow_ttm": -68600000, "capital_expenditure_ttm": -148927000, "fcf_ttm": -217527000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": 550000, "interest_expense_ttm": 211766000, "cash_and_equivalents": 522725000, "total_current_assets": 857808000, "total_current_liabilities": 3412980000, "net_ppe": 2885263000, "total_assets": 6692066000, "total_debt": 3644812000, "total_equity": 519015000, "net_working_capital": -703360000, "book_value_per_share": 34.1033, "retained_earnings": null, "preferred_stock": null, "minority_interest": 1144969000, "tangible_book_value": null, "tangible_book_per_share": 34.1033 }, "ranks": { "universe_ticker_count": 524, "rank_pe": 50, "rank_pb": 43, "rank_ptbv": 43, "rank_ps": 49, "rank_pcf": 50, "rank_ev_ebitda": 50, "rank_ev_ebit": 50, "rank_earnings_yield": 50, "rank_fcf_yield": 88, "rank_dividend_yield": 88, "rank_shareholder_yield": 83, "rank_total_yield": 86, "rank_roe": 94, "rank_roc": 79, "rank_roic": 87, "rank_gross_margin": 1, "rank_fcf_margin": 96, "rank_piotroski": 85, "rank_accruals": 71, "rank_sue": 77, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 97, "rank_momentum_12m": 7, "rank_momentum_12m_ex1m": 5, "rank_relative_strength": 7 }, "composites": { "value_composite": 68, "quality_composite": 94, "momentum_composite": 5, "growth_composite": 91, "yield_composite": 96, "svqf_composite": 78, "vc1_composite": 38, "vc2_composite": 70, "vc3_composite": 70, "trending_value_composite": null, "overall_composite": 68, "quality_value_composite": 0.1386, "os_score": 0.32, "value_percentile": 0.32, "quality_percentile": 0.06, "momentum_percentile": 0.95, "factor_coverage": 0.788, "signal_confidence": 0.788, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 71, "small_cap_core_rank": 69, "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": 11677, "ticker_id": 36744, "universe_id": 6, "week_end_date": "2026-06-07", "source_primary": "yfinance", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 0.7857, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T20:10:54.022888+00:00", "batch_id": "", "os_score_delta": null, "price_close": 62, "market_cap": 943571552, "market_cap_usd": 943571552, "enterprise_value": 5210627552, "shares_outstanding": 15218896, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": 1.8180044, "ptbv_ratio": 1.8180044, "ps_ratio": 2.43021311, "pcf_ratio": null, "pfcf_ratio": -4.33772153, "ev_ebitda": null, "ev_ebit": null, "ev_sales": 13.42021741, "ev_fcf": -23.95393469, "earnings_yield": null, "fcf_yield": -0.04174679, "dividend_yield": 0, "buyback_yield": -0.00058289, "shareholder_yield": -0.00058289, "debt_paydown_yield": 0, "total_yield": -0.00058289, "gross_margin": 1.01792581, "operating_margin": -0.13128079, "net_margin": -0.47727723, "ebitda_margin": -0.90856035, "fcf_margin": -0.56025106, "roe": -0.35704363, "roa": -0.02769115, "roic": -0.01049929, "roc_greenblatt": -0.02336126, "asset_turnover": 0.058019, "cash_conversion": 1.17384829, "accruals_ratio": -0.0174402, "sbc_to_revenue": null, "debt_to_equity": null, "net_debt_to_ebitda": -8.85035605, "debt_to_assets": 0.54464675, "interest_coverage": -0.24069964, "current_ratio": 0.25133695, "quick_ratio": 0.25133695, "net_debt": 3122087000, "revenue_growth_1y": -0.26808442, "revenue_growth_3y_cagr": -0.18040865, "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": -0.28542566, "piotroski_f_score": 4, "altman_z_score": null, "earnings_stability_5y": 1.34573, "revenue_stability_5y": 0.248224, "eps_surprise_avg": -24.1398, "sue_score": -0.4499, "price_return_1m": -0.17222966, "price_return_3m": 0.48431889, "price_return_6m": 0.60206714, "price_return_9m": 0.93508109, "price_return_12m": 1.81434395, "price_return_12m_ex1m": 2.39990915, "distance_from_52w_high": -0.17311286, "distance_from_52w_low": 1.66781411, "relative_strength": 1.51223754, "local_beta": 1.656, "volatility_252d": 0.738223, "volatility_60d": 1.48082, "max_drawdown_12m": -0.27204237, "revenue_ttm": 388267000, "gross_profit_ttm": 395227000, "ebit_ttm": -50972000, "ebitda_ttm": -352764000, "net_income_ttm": -185311000, "eps_diluted_ttm": -12.176376, "operating_cash_flow_ttm": -68600000, "capital_expenditure_ttm": -148927000, "fcf_ttm": -217527000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": 550000, "interest_expense_ttm": 211766000, "cash_and_equivalents": 522725000, "total_current_assets": 857808000, "total_current_liabilities": 3412980000, "net_ppe": 2885263000, "total_assets": 6692066000, "total_debt": 3644812000, "total_equity": 519015000, "net_working_capital": -703360000, "book_value_per_share": 34.10332786, "retained_earnings": null, "preferred_stock": null, "minority_interest": 1144969000, "tangible_book_value": null, "tangible_book_per_share": 34.10332786, "universe_ticker_count": 524, "sector": "Technology", "rank_pe": 50, "rank_pb": 43, "rank_ptbv": 43, "rank_ps": 49, "rank_pcf": 50, "rank_ev_ebitda": 50, "rank_ev_ebit": 50, "rank_earnings_yield": 50, "rank_fcf_yield": 88, "rank_dividend_yield": 88, "rank_shareholder_yield": 83, "rank_total_yield": 86, "rank_roe": 94, "rank_roc": 79, "rank_roic": 87, "rank_gross_margin": 1, "rank_fcf_margin": 96, "rank_piotroski": 85, "rank_accruals": 71, "rank_sue": 77, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 97, "rank_momentum_12m": 7, "rank_momentum_12m_ex1m": 5, "rank_relative_strength": 7, "value_composite": 68, "quality_composite": 94, "momentum_composite": 5, "growth_composite": 91, "yield_composite": 96, "svqf_composite": 78, "vc1_composite": 38, "vc2_composite": 70, "vc3_composite": 70, "trending_value_composite": null, "overall_composite": 68, "factor_coverage": 0.788, "signal_confidence": 0.788, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 71, "small_cap_core_rank": 69, "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": 62, "os": 0.32, "value": 0.32, "quality": 0.06, "momentum": 0.95, "confidence": 0.788, "coverage": 0.788, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": -0.0006, "roe": -0.357, "momentum_12_1": 2.3999, "complete_fields": { "id": 11677, "ticker_id": 36744, "universe_id": 6, "week_end_date": "2026-06-07", "source_primary": "yfinance", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 0.7857, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T20:10:54.022888+00:00", "batch_id": "", "os_score_delta": null, "price_close": 62, "market_cap": 943571552, "market_cap_usd": 943571552, "enterprise_value": 5210627552, "shares_outstanding": 15218896, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": 1.8180044, "ptbv_ratio": 1.8180044, "ps_ratio": 2.43021311, "pcf_ratio": null, "pfcf_ratio": -4.33772153, "ev_ebitda": null, "ev_ebit": null, "ev_sales": 13.42021741, "ev_fcf": -23.95393469, "earnings_yield": null, "fcf_yield": -0.04174679, "dividend_yield": 0, "buyback_yield": -0.00058289, "shareholder_yield": -0.00058289, "debt_paydown_yield": 0, "total_yield": -0.00058289, "gross_margin": 1.01792581, "operating_margin": -0.13128079, "net_margin": -0.47727723, "ebitda_margin": -0.90856035, "fcf_margin": -0.56025106, "roe": -0.35704363, "roa": -0.02769115, "roic": -0.01049929, "roc_greenblatt": -0.02336126, "asset_turnover": 0.058019, "cash_conversion": 1.17384829, "accruals_ratio": -0.0174402, "sbc_to_revenue": null, "debt_to_equity": null, "net_debt_to_ebitda": -8.85035605, "debt_to_assets": 0.54464675, "interest_coverage": -0.24069964, "current_ratio": 0.25133695, "quick_ratio": 0.25133695, "net_debt": 3122087000, "revenue_growth_1y": -0.26808442, "revenue_growth_3y_cagr": -0.18040865, "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": -0.28542566, "piotroski_f_score": 4, "altman_z_score": null, "earnings_stability_5y": 1.34573, "revenue_stability_5y": 0.248224, "eps_surprise_avg": -24.1398, "sue_score": -0.4499, "price_return_1m": -0.17222966, "price_return_3m": 0.48431889, "price_return_6m": 0.60206714, "price_return_9m": 0.93508109, "price_return_12m": 1.81434395, "price_return_12m_ex1m": 2.39990915, "distance_from_52w_high": -0.17311286, "distance_from_52w_low": 1.66781411, "relative_strength": 1.51223754, "local_beta": 1.656, "volatility_252d": 0.738223, "volatility_60d": 1.48082, "max_drawdown_12m": -0.27204237, "revenue_ttm": 388267000, "gross_profit_ttm": 395227000, "ebit_ttm": -50972000, "ebitda_ttm": -352764000, "net_income_ttm": -185311000, "eps_diluted_ttm": -12.176376, "operating_cash_flow_ttm": -68600000, "capital_expenditure_ttm": -148927000, "fcf_ttm": -217527000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": 550000, "interest_expense_ttm": 211766000, "cash_and_equivalents": 522725000, "total_current_assets": 857808000, "total_current_liabilities": 3412980000, "net_ppe": 2885263000, "total_assets": 6692066000, "total_debt": 3644812000, "total_equity": 519015000, "net_working_capital": -703360000, "book_value_per_share": 34.10332786, "retained_earnings": null, "preferred_stock": null, "minority_interest": 1144969000, "tangible_book_value": null, "tangible_book_per_share": 34.10332786, "universe_ticker_count": 524, "sector": "Technology", "rank_pe": 50, "rank_pb": 43, "rank_ptbv": 43, "rank_ps": 49, "rank_pcf": 50, "rank_ev_ebitda": 50, "rank_ev_ebit": 50, "rank_earnings_yield": 50, "rank_fcf_yield": 88, "rank_dividend_yield": 88, "rank_shareholder_yield": 83, "rank_total_yield": 86, "rank_roe": 94, "rank_roc": 79, "rank_roic": 87, "rank_gross_margin": 1, "rank_fcf_margin": 96, "rank_piotroski": 85, "rank_accruals": 71, "rank_sue": 77, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 97, "rank_momentum_12m": 7, "rank_momentum_12m_ex1m": 5, "rank_relative_strength": 7, "value_composite": 68, "quality_composite": 94, "momentum_composite": 5, "growth_composite": 91, "yield_composite": 96, "svqf_composite": 78, "vc1_composite": 38, "vc2_composite": 70, "vc3_composite": 70, "trending_value_composite": null, "overall_composite": 68, "factor_coverage": 0.788, "signal_confidence": 0.788, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 71, "small_cap_core_rank": 69, "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": "2026-06-07T20:06:19.571779+00:00", "is_restated": false, "income_statement": { "revenue": 417956000, "cost_of_revenue": 22729000, "gross_profit": 395227000, "ebit": 57291000, "ebitda": -229965000, "pretax_income": null, "tax_provision": null, "net_income": -155354000, "net_income_to_common": -155354000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 509798000, "total_current_assets": 832058000, "total_assets": 6603783000, "short_term_debt": 2341145000, "long_term_debt": 1152462000, "total_debt": 3533716000, "total_liabilities": null, "total_equity": 530820000, "shares_outstanding": 14843623, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 66704000, "capital_expenditure": -140526000, "free_cash_flow": -73822000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 550000, "net_debt_issued": 682579000 }, "complete_fields": { "id": 425245, "ticker_id": 36744, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "CAD", "fetched_at": "2026-06-07T20:06:19.571779+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "-229965000", "netIncome": "-155354000", "grossProfit": "395227000", "totalRevenue": "417956000", "costOfRevenue": "22729000", "interestExpense": "218737000", "operatingIncome": "57291000", "fiscalDateEnding": "2025-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "148893000" }, "balance": { "totalDebt": "3533716000", "totalAssets": "6603783000", "longTermDebt": "1152462000", "shortTermDebt": "2341145000", "preferredStock": null, "fiscalDateEnding": "2025-12-31", "minorityInterest": "1238776000", "totalLiabilities": null, "sharesOutstanding": "14843623", "totalCurrentAssets": "832058000", "totalShareholderEquity": "530820000", "totalCurrentLiabilities": "3317432000", "propertyPlantEquipmentNet": "2716708000", "cashAndShortTermInvestments": "509798000" }, "cashflow": { "freeCashFlow": "-73822000", "dividendsPaid": null, "issuanceOfDebt": "689789000", "issuanceOfStock": "550000", "repaymentOfDebt": "-7210000", "fiscalDateEnding": "2025-12-31", "operatingCashflow": "66704000", "repurchaseOfStock": null, "capitalExpenditures": "-140526000" } }, "revenue": 417956000, "cost_of_revenue": 22729000, "gross_profit": 395227000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 57291000, "depreciation_amortisation": 148893000, "ebitda": -229965000, "interest_expense": 218737000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": -155354000, "net_income_continuing_ops": null, "net_income_to_common": -155354000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 509798000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 832058000, "net_ppe": 2716708000, "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": 6603783000, "short_term_debt": 2341145000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 3317432000, "long_term_debt": 1152462000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 3533716000, "preferred_stock": null, "minority_interest": 1238776000, "retained_earnings": null, "total_equity": 530820000, "shares_outstanding": 14843623, "operating_cash_flow": 66704000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -140526000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": 550000, "net_debt_issued": 682579000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": -73822000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "-229965000", "netIncome": "-155354000", "grossProfit": "395227000", "totalRevenue": "417956000", "costOfRevenue": "22729000", "interestExpense": "218737000", "operatingIncome": "57291000", "fiscalDateEnding": "2025-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "148893000" }, "balance": { "totalDebt": "3533716000", "totalAssets": "6603783000", "longTermDebt": "1152462000", "shortTermDebt": "2341145000", "preferredStock": null, "fiscalDateEnding": "2025-12-31", "minorityInterest": "1238776000", "totalLiabilities": null, "sharesOutstanding": "14843623", "totalCurrentAssets": "832058000", "totalShareholderEquity": "530820000", "totalCurrentLiabilities": "3317432000", "propertyPlantEquipmentNet": "2716708000", "cashAndShortTermInvestments": "509798000" }, "cashflow": { "freeCashFlow": "-73822000", "dividendsPaid": null, "issuanceOfDebt": "689789000", "issuanceOfStock": "550000", "repaymentOfDebt": "-7210000", "fiscalDateEnding": "2025-12-31", "operatingCashflow": "66704000", "repurchaseOfStock": null, "capitalExpenditures": "-140526000" } } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "CAD", "fetched_at": "2026-06-07T20:06:19.571779+00:00", "is_restated": false, "income_statement": { "revenue": 571044000, "cost_of_revenue": 37972000, "gross_profit": 533072000, "ebit": 224666000, "ebitda": 67015000, "pretax_income": null, "tax_provision": null, "net_income": -87720000, "net_income_to_common": -87720000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 552064000, "total_current_assets": 1021272000, "total_assets": 6945179000, "short_term_debt": null, "long_term_debt": 3096615000, "total_debt": 3129990000, "total_liabilities": null, "total_equity": 710280000, "shares_outstanding": 14192851, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 62464000, "capital_expenditure": -64856000, "free_cash_flow": -2392000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 426000, "net_debt_issued": -158325000 }, "complete_fields": { "id": 425250, "ticker_id": 36744, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "CAD", "fetched_at": "2026-06-07T20:06:19.571779+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "67015000", "netIncome": "-87720000", "grossProfit": "533072000", "totalRevenue": "571044000", "costOfRevenue": "37972000", "interestExpense": "243907000", "operatingIncome": "224666000", "fiscalDateEnding": "2024-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "138611000" }, "balance": { "totalDebt": "3129990000", "totalAssets": "6945179000", "longTermDebt": "3096615000", "shortTermDebt": null, "preferredStock": null, "fiscalDateEnding": "2024-12-31", "minorityInterest": "1786425000", "totalLiabilities": null, "sharesOutstanding": "14192851", "totalCurrentAssets": "1021272000", "totalShareholderEquity": "710280000", "totalCurrentLiabilities": "256578000", "propertyPlantEquipmentNet": "2277143000", "cashAndShortTermInvestments": "552064000" }, "cashflow": { "freeCashFlow": "-2392000", "dividendsPaid": null, "issuanceOfDebt": "0", "issuanceOfStock": "426000", "repaymentOfDebt": "-158325000", "fiscalDateEnding": "2024-12-31", "operatingCashflow": "62464000", "repurchaseOfStock": null, "capitalExpenditures": "-64856000" } }, "revenue": 571044000, "cost_of_revenue": 37972000, "gross_profit": 533072000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 224666000, "depreciation_amortisation": 138611000, "ebitda": 67015000, "interest_expense": 243907000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": -87720000, "net_income_continuing_ops": null, "net_income_to_common": -87720000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 552064000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 1021272000, "net_ppe": 2277143000, "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": 6945179000, "short_term_debt": null, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 256578000, "long_term_debt": 3096615000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 3129990000, "preferred_stock": null, "minority_interest": 1786425000, "retained_earnings": null, "total_equity": 710280000, "shares_outstanding": 14192851, "operating_cash_flow": 62464000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -64856000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": 426000, "net_debt_issued": -158325000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": -2392000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "67015000", "netIncome": "-87720000", "grossProfit": "533072000", "totalRevenue": "571044000", "costOfRevenue": "37972000", "interestExpense": "243907000", "operatingIncome": "224666000", "fiscalDateEnding": "2024-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "138611000" }, "balance": { "totalDebt": "3129990000", "totalAssets": "6945179000", "longTermDebt": "3096615000", "shortTermDebt": null, "preferredStock": null, "fiscalDateEnding": "2024-12-31", "minorityInterest": "1786425000", "totalLiabilities": null, "sharesOutstanding": "14192851", "totalCurrentAssets": "1021272000", "totalShareholderEquity": "710280000", "totalCurrentLiabilities": "256578000", "propertyPlantEquipmentNet": "2277143000", "cashAndShortTermInvestments": "552064000" }, "cashflow": { "freeCashFlow": "-2392000", "dividendsPaid": null, "issuanceOfDebt": "0", "issuanceOfStock": "426000", "repaymentOfDebt": "-158325000", "fiscalDateEnding": "2024-12-31", "operatingCashflow": "62464000", "repurchaseOfStock": null, "capitalExpenditures": "-64856000" } } }, { "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "CAD", "fetched_at": "2026-06-07T20:06:19.571779+00:00", "is_restated": false, "income_statement": { "revenue": 704161000, "cost_of_revenue": 38515000, "gross_profit": 665646000, "ebit": 648527000, "ebitda": 1139585000, "pretax_income": null, "tax_provision": null, "net_income": 157118000, "net_income_to_common": 157118000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1669089000, "total_current_assets": 1816688000, "total_assets": 6313368000, "short_term_debt": null, "long_term_debt": 3197019000, "total_debt": 3230358000, "total_liabilities": null, "total_equity": 661918000, "shares_outstanding": 13610342, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 170059000, "capital_expenditure": -56187000, "free_cash_flow": 113872000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": 27000, "net_debt_issued": -346185000 }, "complete_fields": { "id": 425252, "ticker_id": 36744, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "CAD", "fetched_at": "2026-06-07T20:06:19.571779+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "1139585000", "netIncome": "157118000", "grossProfit": "665646000", "totalRevenue": "704161000", "costOfRevenue": "38515000", "interestExpense": "270957000", "operatingIncome": "648527000", "fiscalDateEnding": "2023-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "195762000" }, "balance": { "totalDebt": "3230358000", "totalAssets": "6313368000", "longTermDebt": "3197019000", "shortTermDebt": null, "preferredStock": "0", "fiscalDateEnding": "2023-12-31", "minorityInterest": "1737065000", "totalLiabilities": null, "sharesOutstanding": "13610342", "totalCurrentAssets": "1816688000", "totalShareholderEquity": "661918000", "totalCurrentLiabilities": "137727000", "propertyPlantEquipmentNet": "1260298000", "cashAndShortTermInvestments": "1669089000" }, "cashflow": { "freeCashFlow": "113872000", "dividendsPaid": "0", "issuanceOfDebt": "0", "issuanceOfStock": "27000", "repaymentOfDebt": "-346185000", "fiscalDateEnding": "2023-12-31", "operatingCashflow": "170059000", "repurchaseOfStock": null, "capitalExpenditures": "-56187000" } }, "revenue": 704161000, "cost_of_revenue": 38515000, "gross_profit": 665646000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 648527000, "depreciation_amortisation": 195762000, "ebitda": 1139585000, "interest_expense": 270957000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 157118000, "net_income_continuing_ops": null, "net_income_to_common": 157118000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1669089000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 1816688000, "net_ppe": 1260298000, "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": 6313368000, "short_term_debt": null, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 137727000, "long_term_debt": 3197019000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 3230358000, "preferred_stock": 0, "minority_interest": 1737065000, "retained_earnings": null, "total_equity": 661918000, "shares_outstanding": 13610342, "operating_cash_flow": 170059000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -56187000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": 0, "share_repurchases": null, "shares_issued": 27000, "net_debt_issued": -346185000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 113872000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "1139585000", "netIncome": "157118000", "grossProfit": "665646000", "totalRevenue": "704161000", "costOfRevenue": "38515000", "interestExpense": "270957000", "operatingIncome": "648527000", "fiscalDateEnding": "2023-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "195762000" }, "balance": { "totalDebt": "3230358000", "totalAssets": "6313368000", "longTermDebt": "3197019000", "shortTermDebt": null, "preferredStock": "0", "fiscalDateEnding": "2023-12-31", "minorityInterest": "1737065000", "totalLiabilities": null, "sharesOutstanding": "13610342", "totalCurrentAssets": "1816688000", "totalShareholderEquity": "661918000", "totalCurrentLiabilities": "137727000", "propertyPlantEquipmentNet": "1260298000", "cashAndShortTermInvestments": "1669089000" }, "cashflow": { "freeCashFlow": "113872000", "dividendsPaid": "0", "issuanceOfDebt": "0", "issuanceOfStock": "27000", "repaymentOfDebt": "-346185000", "fiscalDateEnding": "2023-12-31", "operatingCashflow": "170059000", "repurchaseOfStock": null, "capitalExpenditures": "-56187000" } } }, { "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "CAD", "fetched_at": "2026-06-07T20:06:19.571779+00:00", "is_restated": false, "income_statement": { "revenue": 759169000, "cost_of_revenue": 54004000, "gross_profit": 705165000, "ebit": 296446000, "ebitda": 395302000, "pretax_income": null, "tax_provision": null, "net_income": -23764000, "net_income_to_common": -23764000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1677792000, "total_current_assets": 1788288000, "total_assets": 6479593000, "short_term_debt": null, "long_term_debt": 3850081000, "total_debt": 3884187000, "total_liabilities": null, "total_equity": 481436000, "shares_outstanding": 12805291, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 239551000, "capital_expenditure": -32772000, "free_cash_flow": 206779000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": 0, "net_debt_issued": -99732000 }, "complete_fields": { "id": 425253, "ticker_id": 36744, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "CAD", "fetched_at": "2026-06-07T20:06:19.571779+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "395302000", "netIncome": "-23764000", "grossProfit": "705165000", "totalRevenue": "759169000", "costOfRevenue": "54004000", "interestExpense": "221756000", "operatingIncome": "296446000", "fiscalDateEnding": "2022-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "203734000" }, "balance": { "totalDebt": "3884187000", "totalAssets": "6479593000", "longTermDebt": "3850081000", "shortTermDebt": null, "preferredStock": "0", "fiscalDateEnding": "2022-12-31", "minorityInterest": "1358716000", "totalLiabilities": null, "sharesOutstanding": "12805291", "totalCurrentAssets": "1788288000", "totalShareholderEquity": "481436000", "totalCurrentLiabilities": "171396000", "propertyPlantEquipmentNet": "1364084000", "cashAndShortTermInvestments": "1677792000" }, "cashflow": { "freeCashFlow": "206779000", "dividendsPaid": "0", "issuanceOfDebt": "0", "issuanceOfStock": "0", "repaymentOfDebt": "-99732000", "fiscalDateEnding": "2022-12-31", "operatingCashflow": "239551000", "repurchaseOfStock": null, "capitalExpenditures": "-32772000" } }, "revenue": 759169000, "cost_of_revenue": 54004000, "gross_profit": 705165000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 296446000, "depreciation_amortisation": 203734000, "ebitda": 395302000, "interest_expense": 221756000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": -23764000, "net_income_continuing_ops": null, "net_income_to_common": -23764000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1677792000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 1788288000, "net_ppe": 1364084000, "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": 6479593000, "short_term_debt": null, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 171396000, "long_term_debt": 3850081000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 3884187000, "preferred_stock": 0, "minority_interest": 1358716000, "retained_earnings": null, "total_equity": 481436000, "shares_outstanding": 12805291, "operating_cash_flow": 239551000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -32772000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": 0, "share_repurchases": null, "shares_issued": 0, "net_debt_issued": -99732000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 206779000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "395302000", "netIncome": "-23764000", "grossProfit": "705165000", "totalRevenue": "759169000", "costOfRevenue": "54004000", "interestExpense": "221756000", "operatingIncome": "296446000", "fiscalDateEnding": "2022-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "203734000" }, "balance": { "totalDebt": "3884187000", "totalAssets": "6479593000", "longTermDebt": "3850081000", "shortTermDebt": null, "preferredStock": "0", "fiscalDateEnding": "2022-12-31", "minorityInterest": "1358716000", "totalLiabilities": null, "sharesOutstanding": "12805291", "totalCurrentAssets": "1788288000", "totalShareholderEquity": "481436000", "totalCurrentLiabilities": "171396000", "propertyPlantEquipmentNet": "1364084000", "cashAndShortTermInvestments": "1677792000" }, "cashflow": { "freeCashFlow": "206779000", "dividendsPaid": "0", "issuanceOfDebt": "0", "issuanceOfStock": "0", "repaymentOfDebt": "-99732000", "fiscalDateEnding": "2022-12-31", "operatingCashflow": "239551000", "repurchaseOfStock": null, "capitalExpenditures": "-32772000" } } }, { "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "CAD", "fetched_at": "2026-06-07T20:06:19.571779+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": -10000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 425254, "ticker_id": 36744, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "CAD", "fetched_at": "2026-06-07T20:06:19.571779+00:00", "is_restated": false, "raw_data": { "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": "-10000", "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": -10000, "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": 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": "-10000", "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": "2026-06-07T20:06:19.571779+00:00", "is_restated": false, "income_statement": { "revenue": 87060000, "cost_of_revenue": null, "gross_profit": null, "ebit": -81364000, "ebitda": -79601000, "pretax_income": null, "tax_provision": null, "net_income": -45495000, "net_income_to_common": -45495000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 522725000, "total_current_assets": 857808000, "total_assets": 6692066000, "short_term_debt": 2374537000, "long_term_debt": 1270275000, "total_debt": 3644812000, "total_liabilities": null, "total_equity": 519015000, "shares_outstanding": 15218091, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 3620000, "capital_expenditure": -43145000, "free_cash_flow": -39525000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 599000, "net_debt_issued": 129544000 }, "complete_fields": { "id": 425243, "ticker_id": 36744, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 2, "currency_reported": "CAD", "fetched_at": "2026-06-07T20:06:19.571779+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "-79601000", "netIncome": "-45495000", "grossProfit": null, "totalRevenue": "87060000", "costOfRevenue": null, "interestExpense": "49958000", "operatingIncome": "-81364000", "fiscalDateEnding": "2026-03-31", "researchAndDevelopment": null, "depreciationAndAmortization": "30741000" }, "balance": { "totalDebt": "3644812000", "totalAssets": "6692066000", "longTermDebt": "1270275000", "shortTermDebt": "2374537000", "preferredStock": null, "fiscalDateEnding": "2026-03-31", "minorityInterest": "1144969000", "totalLiabilities": null, "sharesOutstanding": "15218091", "totalCurrentAssets": "857808000", "totalShareholderEquity": "519015000", "totalCurrentLiabilities": "3412980000", "propertyPlantEquipmentNet": "2885263000", "cashAndShortTermInvestments": "522725000" }, "cashflow": { "freeCashFlow": "-39525000", "dividendsPaid": null, "issuanceOfDebt": "130218000", "issuanceOfStock": "599000", "repaymentOfDebt": "-674000", "fiscalDateEnding": "2026-03-31", "operatingCashflow": "3620000", "repurchaseOfStock": null, "capitalExpenditures": "-43145000" } }, "revenue": 87060000, "cost_of_revenue": null, "gross_profit": null, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -81364000, "depreciation_amortisation": 30741000, "ebitda": -79601000, "interest_expense": 49958000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": -45495000, "net_income_continuing_ops": null, "net_income_to_common": -45495000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 522725000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 857808000, "net_ppe": 2885263000, "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": 6692066000, "short_term_debt": 2374537000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 3412980000, "long_term_debt": 1270275000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 3644812000, "preferred_stock": null, "minority_interest": 1144969000, "retained_earnings": null, "total_equity": 519015000, "shares_outstanding": 15218091, "operating_cash_flow": 3620000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -43145000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": 599000, "net_debt_issued": 129544000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": -39525000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "-79601000", "netIncome": "-45495000", "grossProfit": null, "totalRevenue": "87060000", "costOfRevenue": null, "interestExpense": "49958000", "operatingIncome": "-81364000", "fiscalDateEnding": "2026-03-31", "researchAndDevelopment": null, "depreciationAndAmortization": "30741000" }, "balance": { "totalDebt": "3644812000", "totalAssets": "6692066000", "longTermDebt": "1270275000", "shortTermDebt": "2374537000", "preferredStock": null, "fiscalDateEnding": "2026-03-31", "minorityInterest": "1144969000", "totalLiabilities": null, "sharesOutstanding": "15218091", "totalCurrentAssets": "857808000", "totalShareholderEquity": "519015000", "totalCurrentLiabilities": "3412980000", "propertyPlantEquipmentNet": "2885263000", "cashAndShortTermInvestments": "522725000" }, "cashflow": { "freeCashFlow": "-39525000", "dividendsPaid": null, "issuanceOfDebt": "130218000", "issuanceOfStock": "599000", "repaymentOfDebt": "-674000", "fiscalDateEnding": "2026-03-31", "operatingCashflow": "3620000", "repurchaseOfStock": null, "capitalExpenditures": "-43145000" } } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider": "yFinance", "currency_reported": "CAD", "fetched_at": "2026-06-07T20:06:19.571779+00:00", "is_restated": false, "income_statement": { "revenue": 94041000, "cost_of_revenue": 6895000, "gross_profit": 87146000, "ebit": 6669000, "ebitda": -397985000, "pretax_income": null, "tax_provision": null, "net_income": -125543000, "net_income_to_common": -125543000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 509798000, "total_current_assets": 832058000, "total_assets": 6603783000, "short_term_debt": 2341145000, "long_term_debt": 1152462000, "total_debt": 3533716000, "total_liabilities": null, "total_equity": 530820000, "shares_outstanding": 14843623, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -30206000, "capital_expenditure": -40248000, "free_cash_flow": -70454000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 284259000 }, "complete_fields": { "id": 425244, "ticker_id": 36744, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 2, "currency_reported": "CAD", "fetched_at": "2026-06-07T20:06:19.571779+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "-397985000", "netIncome": "-125543000", "grossProfit": "87146000", "totalRevenue": "94041000", "costOfRevenue": "6895000", "interestExpense": "53444000", "operatingIncome": "6669000", "fiscalDateEnding": "2025-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "37050000" }, "balance": { "totalDebt": "3533716000", "totalAssets": "6603783000", "longTermDebt": "1152462000", "shortTermDebt": "2341145000", "preferredStock": null, "fiscalDateEnding": "2025-12-31", "minorityInterest": "1238776000", "totalLiabilities": null, "sharesOutstanding": "14843623", "totalCurrentAssets": "832058000", "totalShareholderEquity": "530820000", "totalCurrentLiabilities": "3317432000", "propertyPlantEquipmentNet": "2716708000", "cashAndShortTermInvestments": "509798000" }, "cashflow": { "freeCashFlow": "-70454000", "dividendsPaid": null, "issuanceOfDebt": "284793000", "issuanceOfStock": null, "repaymentOfDebt": "-534000", "fiscalDateEnding": "2025-12-31", "operatingCashflow": "-30206000", "repurchaseOfStock": null, "capitalExpenditures": "-40248000" } }, "revenue": 94041000, "cost_of_revenue": 6895000, "gross_profit": 87146000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 6669000, "depreciation_amortisation": 37050000, "ebitda": -397985000, "interest_expense": 53444000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": -125543000, "net_income_continuing_ops": null, "net_income_to_common": -125543000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 509798000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 832058000, "net_ppe": 2716708000, "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": 6603783000, "short_term_debt": 2341145000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 3317432000, "long_term_debt": 1152462000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 3533716000, "preferred_stock": null, "minority_interest": 1238776000, "retained_earnings": null, "total_equity": 530820000, "shares_outstanding": 14843623, "operating_cash_flow": -30206000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -40248000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 284259000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": -70454000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "-397985000", "netIncome": "-125543000", "grossProfit": "87146000", "totalRevenue": "94041000", "costOfRevenue": "6895000", "interestExpense": "53444000", "operatingIncome": "6669000", "fiscalDateEnding": "2025-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "37050000" }, "balance": { "totalDebt": "3533716000", "totalAssets": "6603783000", "longTermDebt": "1152462000", "shortTermDebt": "2341145000", "preferredStock": null, "fiscalDateEnding": "2025-12-31", "minorityInterest": "1238776000", "totalLiabilities": null, "sharesOutstanding": "14843623", "totalCurrentAssets": "832058000", "totalShareholderEquity": "530820000", "totalCurrentLiabilities": "3317432000", "propertyPlantEquipmentNet": "2716708000", "cashAndShortTermInvestments": "509798000" }, "cashflow": { "freeCashFlow": "-70454000", "dividendsPaid": null, "issuanceOfDebt": "284793000", "issuanceOfStock": null, "repaymentOfDebt": "-534000", "fiscalDateEnding": "2025-12-31", "operatingCashflow": "-30206000", "repurchaseOfStock": null, "capitalExpenditures": "-40248000" } } }, { "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider": "yFinance", "currency_reported": "CAD", "fetched_at": "2026-06-07T20:06:19.571779+00:00", "is_restated": false, "income_statement": { "revenue": 101060000, "cost_of_revenue": 4772000, "gross_profit": 96288000, "ebit": 5726000, "ebitda": -45957000, "pretax_income": null, "tax_provision": null, "net_income": -35269000, "net_income_to_common": -35269000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 482605000, "total_current_assets": 840510000, "total_assets": 6926007000, "short_term_debt": null, "long_term_debt": 3309132000, "total_debt": 3309132000, "total_liabilities": null, "total_equity": 667024000, "shares_outstanding": 14798216, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -11346000, "capital_expenditure": -30333000, "free_cash_flow": -41679000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 64373000 }, "complete_fields": { "id": 425246, "ticker_id": 36744, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 2, "currency_reported": "CAD", "fetched_at": "2026-06-07T20:06:19.571779+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "-45957000", "netIncome": "-35269000", "grossProfit": "96288000", "totalRevenue": "101060000", "costOfRevenue": "4772000", "interestExpense": "54465000", "operatingIncome": "5726000", "fiscalDateEnding": "2025-09-30", "researchAndDevelopment": null, "depreciationAndAmortization": "37482000" }, "balance": { "totalDebt": "3309132000", "totalAssets": "6926007000", "longTermDebt": "3309132000", "shortTermDebt": null, "preferredStock": null, "fiscalDateEnding": "2025-09-30", "minorityInterest": "1580999000", "totalLiabilities": null, "sharesOutstanding": "14798216", "totalCurrentAssets": "840510000", "totalShareholderEquity": "667024000", "totalCurrentLiabilities": "204351000", "propertyPlantEquipmentNet": "2653619000", "cashAndShortTermInvestments": "482605000" }, "cashflow": { "freeCashFlow": "-41679000", "dividendsPaid": null, "issuanceOfDebt": "64996000", "issuanceOfStock": null, "repaymentOfDebt": "-623000", "fiscalDateEnding": "2025-09-30", "operatingCashflow": "-11346000", "repurchaseOfStock": null, "capitalExpenditures": "-30333000" } }, "revenue": 101060000, "cost_of_revenue": 4772000, "gross_profit": 96288000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 5726000, "depreciation_amortisation": 37482000, "ebitda": -45957000, "interest_expense": 54465000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": -35269000, "net_income_continuing_ops": null, "net_income_to_common": -35269000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 482605000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 840510000, "net_ppe": 2653619000, "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": 6926007000, "short_term_debt": null, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 204351000, "long_term_debt": 3309132000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 3309132000, "preferred_stock": null, "minority_interest": 1580999000, "retained_earnings": null, "total_equity": 667024000, "shares_outstanding": 14798216, "operating_cash_flow": -11346000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -30333000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 64373000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": -41679000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "-45957000", "netIncome": "-35269000", "grossProfit": "96288000", "totalRevenue": "101060000", "costOfRevenue": "4772000", "interestExpense": "54465000", "operatingIncome": "5726000", "fiscalDateEnding": "2025-09-30", "researchAndDevelopment": null, "depreciationAndAmortization": "37482000" }, "balance": { "totalDebt": "3309132000", "totalAssets": "6926007000", "longTermDebt": "3309132000", "shortTermDebt": null, "preferredStock": null, "fiscalDateEnding": "2025-09-30", "minorityInterest": "1580999000", "totalLiabilities": null, "sharesOutstanding": "14798216", "totalCurrentAssets": "840510000", "totalShareholderEquity": "667024000", "totalCurrentLiabilities": "204351000", "propertyPlantEquipmentNet": "2653619000", "cashAndShortTermInvestments": "482605000" }, "cashflow": { "freeCashFlow": "-41679000", "dividendsPaid": null, "issuanceOfDebt": "64996000", "issuanceOfStock": null, "repaymentOfDebt": "-623000", "fiscalDateEnding": "2025-09-30", "operatingCashflow": "-11346000", "repurchaseOfStock": null, "capitalExpenditures": "-30333000" } } }, { "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider": "yFinance", "currency_reported": "CAD", "fetched_at": "2026-06-07T20:06:19.571779+00:00", "is_restated": false, "income_statement": { "revenue": 106106000, "cost_of_revenue": 4344000, "gross_profit": 101762000, "ebit": 17997000, "ebitda": 170779000, "pretax_income": null, "tax_provision": null, "net_income": 20996000, "net_income_to_common": 20996000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 547386000, "total_current_assets": 872351000, "total_assets": 6754282000, "short_term_debt": null, "long_term_debt": 3186770000, "total_debt": 3186770000, "total_liabilities": null, "total_equity": 676265000, "shares_outstanding": 14795163, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -30668000, "capital_expenditure": -35201000, "free_cash_flow": -65869000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -5538000 }, "complete_fields": { "id": 425247, "ticker_id": 36744, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 2, "currency_reported": "CAD", "fetched_at": "2026-06-07T20:06:19.571779+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "170779000", "netIncome": "20996000", "grossProfit": "101762000", "totalRevenue": "106106000", "costOfRevenue": "4344000", "interestExpense": "53899000", "operatingIncome": "17997000", "fiscalDateEnding": "2025-06-30", "researchAndDevelopment": null, "depreciationAndAmortization": "37553000" }, "balance": { "totalDebt": "3186770000", "totalAssets": "6754282000", "longTermDebt": "3186770000", "shortTermDebt": null, "preferredStock": null, "fiscalDateEnding": "2025-06-30", "minorityInterest": "1602932000", "totalLiabilities": null, "sharesOutstanding": "14795163", "totalCurrentAssets": "872351000", "totalShareholderEquity": "676265000", "totalCurrentLiabilities": "171676000", "propertyPlantEquipmentNet": "2485903000", "cashAndShortTermInvestments": "547386000" }, "cashflow": { "freeCashFlow": "-65869000", "dividendsPaid": null, "issuanceOfDebt": "0", "issuanceOfStock": null, "repaymentOfDebt": "-5538000", "fiscalDateEnding": "2025-06-30", "operatingCashflow": "-30668000", "repurchaseOfStock": null, "capitalExpenditures": "-35201000" } }, "revenue": 106106000, "cost_of_revenue": 4344000, "gross_profit": 101762000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 17997000, "depreciation_amortisation": 37553000, "ebitda": 170779000, "interest_expense": 53899000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 20996000, "net_income_continuing_ops": null, "net_income_to_common": 20996000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 547386000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 872351000, "net_ppe": 2485903000, "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": 6754282000, "short_term_debt": null, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 171676000, "long_term_debt": 3186770000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 3186770000, "preferred_stock": null, "minority_interest": 1602932000, "retained_earnings": null, "total_equity": 676265000, "shares_outstanding": 14795163, "operating_cash_flow": -30668000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -35201000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -5538000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": -65869000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "170779000", "netIncome": "20996000", "grossProfit": "101762000", "totalRevenue": "106106000", "costOfRevenue": "4344000", "interestExpense": "53899000", "operatingIncome": "17997000", "fiscalDateEnding": "2025-06-30", "researchAndDevelopment": null, "depreciationAndAmortization": "37553000" }, "balance": { "totalDebt": "3186770000", "totalAssets": "6754282000", "longTermDebt": "3186770000", "shortTermDebt": null, "preferredStock": null, "fiscalDateEnding": "2025-06-30", "minorityInterest": "1602932000", "totalLiabilities": null, "sharesOutstanding": "14795163", "totalCurrentAssets": "872351000", "totalShareholderEquity": "676265000", "totalCurrentLiabilities": "171676000", "propertyPlantEquipmentNet": "2485903000", "cashAndShortTermInvestments": "547386000" }, "cashflow": { "freeCashFlow": "-65869000", "dividendsPaid": null, "issuanceOfDebt": "0", "issuanceOfStock": null, "repaymentOfDebt": "-5538000", "fiscalDateEnding": "2025-06-30", "operatingCashflow": "-30668000", "repurchaseOfStock": null, "capitalExpenditures": "-35201000" } } }, { "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider": "yFinance", "currency_reported": "CAD", "fetched_at": "2026-06-07T20:06:19.571779+00:00", "is_restated": false, "income_statement": { "revenue": 116749000, "cost_of_revenue": 6718000, "gross_profit": 110031000, "ebit": 30849000, "ebitda": 42933000, "pretax_income": null, "tax_provision": null, "net_income": -15538000, "net_income_to_common": -15538000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 797371000, "total_current_assets": 1154938000, "total_assets": 7125166000, "short_term_debt": null, "long_term_debt": 3353208000, "total_debt": 3353208000, "total_liabilities": null, "total_equity": 708616000, "shares_outstanding": 14475382, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 138924000, "capital_expenditure": -34744000, "free_cash_flow": 104180000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 0, "net_debt_issued": 339485000 }, "complete_fields": { "id": 425248, "ticker_id": 36744, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 2, "currency_reported": "CAD", "fetched_at": "2026-06-07T20:06:19.571779+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "42933000", "netIncome": "-15538000", "grossProfit": "110031000", "totalRevenue": "116749000", "costOfRevenue": "6718000", "interestExpense": "56664000", "operatingIncome": "30849000", "fiscalDateEnding": "2025-03-31", "researchAndDevelopment": null, "depreciationAndAmortization": "36808000" }, "balance": { "totalDebt": "3353208000", "totalAssets": "7125166000", "longTermDebt": "3353208000", "shortTermDebt": null, "preferredStock": null, "fiscalDateEnding": "2025-03-31", "minorityInterest": "1734856000", "totalLiabilities": null, "sharesOutstanding": "14475382", "totalCurrentAssets": "1154938000", "totalShareholderEquity": "708616000", "totalCurrentLiabilities": "204979000", "propertyPlantEquipmentNet": "2428957000", "cashAndShortTermInvestments": "797371000" }, "cashflow": { "freeCashFlow": "104180000", "dividendsPaid": null, "issuanceOfDebt": "340000000", "issuanceOfStock": "0", "repaymentOfDebt": "-515000", "fiscalDateEnding": "2025-03-31", "operatingCashflow": "138924000", "repurchaseOfStock": null, "capitalExpenditures": "-34744000" } }, "revenue": 116749000, "cost_of_revenue": 6718000, "gross_profit": 110031000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 30849000, "depreciation_amortisation": 36808000, "ebitda": 42933000, "interest_expense": 56664000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": -15538000, "net_income_continuing_ops": null, "net_income_to_common": -15538000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 797371000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 1154938000, "net_ppe": 2428957000, "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": 7125166000, "short_term_debt": null, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 204979000, "long_term_debt": 3353208000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 3353208000, "preferred_stock": null, "minority_interest": 1734856000, "retained_earnings": null, "total_equity": 708616000, "shares_outstanding": 14475382, "operating_cash_flow": 138924000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -34744000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": 0, "net_debt_issued": 339485000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 104180000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "42933000", "netIncome": "-15538000", "grossProfit": "110031000", "totalRevenue": "116749000", "costOfRevenue": "6718000", "interestExpense": "56664000", "operatingIncome": "30849000", "fiscalDateEnding": "2025-03-31", "researchAndDevelopment": null, "depreciationAndAmortization": "36808000" }, "balance": { "totalDebt": "3353208000", "totalAssets": "7125166000", "longTermDebt": "3353208000", "shortTermDebt": null, "preferredStock": null, "fiscalDateEnding": "2025-03-31", "minorityInterest": "1734856000", "totalLiabilities": null, "sharesOutstanding": "14475382", "totalCurrentAssets": "1154938000", "totalShareholderEquity": "708616000", "totalCurrentLiabilities": "204979000", "propertyPlantEquipmentNet": "2428957000", "cashAndShortTermInvestments": "797371000" }, "cashflow": { "freeCashFlow": "104180000", "dividendsPaid": null, "issuanceOfDebt": "340000000", "issuanceOfStock": "0", "repaymentOfDebt": "-515000", "fiscalDateEnding": "2025-03-31", "operatingCashflow": "138924000", "repurchaseOfStock": null, "capitalExpenditures": "-34744000" } } }, { "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider": "yFinance", "currency_reported": "CAD", "fetched_at": "2026-06-07T20:06:19.571779+00:00", "is_restated": false, "income_statement": { "revenue": null, "cost_of_revenue": 9970000, "gross_profit": 118025000, "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": 426000, "net_debt_issued": null }, "complete_fields": { "id": 425249, "ticker_id": 36744, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 2, "currency_reported": "CAD", "fetched_at": "2026-06-07T20:06:19.571779+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": null, "netIncome": null, "grossProfit": "118025000", "totalRevenue": null, "costOfRevenue": "9970000", "interestExpense": null, "operatingIncome": null, "fiscalDateEnding": "2024-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": null }, "balance": { "totalDebt": null, "totalAssets": null, "longTermDebt": null, "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": null, "issuanceOfStock": "426000", "repaymentOfDebt": null, "fiscalDateEnding": "2024-12-31", "operatingCashflow": null, "repurchaseOfStock": null, "capitalExpenditures": null } }, "revenue": null, "cost_of_revenue": 9970000, "gross_profit": 118025000, "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": 426000, "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": "118025000", "totalRevenue": null, "costOfRevenue": "9970000", "interestExpense": null, "operatingIncome": null, "fiscalDateEnding": "2024-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": null }, "balance": { "totalDebt": null, "totalAssets": null, "longTermDebt": null, "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": null, "issuanceOfStock": "426000", "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": "2026-06-07T20:06:19.571779+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": 16911000, "long_term_debt": null, "total_debt": 16911000, "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": 425251, "ticker_id": 36744, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 2, "currency_reported": "CAD", "fetched_at": "2026-06-07T20:06:19.571779+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": "16911000", "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": null, "issuanceOfDebt": null, "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": 16911000, "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": 16911000, "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": "2024-09-30", "researchAndDevelopment": null, "depreciationAndAmortization": null }, "balance": { "totalDebt": null, "totalAssets": null, "longTermDebt": null, "shortTermDebt": "16911000", "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": null, "issuanceOfDebt": null, "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": "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" ] } } }