{ "ticker": { "uuid": "cfe4aff4-058b-4fb5-8bd6-7e4a5437b056", "symbol": "SKE", "name": "Skeena Resources Limited", "exchange": "TOR", "exchange_name": "Toronto Stock Exchange", "country": "CA", "currency": "CAD", "sector": "Basic Materials", "industry": "Other Industrial Metals & Mining", "page_url": "https://sharemaestro.com/factors/ticker/cfe4aff4-058b-4fb5-8bd6-7e4a5437b056/", "api_url": "https://sharemaestro.com/factors/api/tickers/cfe4aff4-058b-4fb5-8bd6-7e4a5437b056/" }, "ticker_metadata": { "id": 36585, "uuid": "cfe4aff4-058b-4fb5-8bd6-7e4a5437b056", "symbol": "SKE", "name": "Skeena Resources Limited", "asset_type": "equity", "market_cap": 5192931328, "stock_exchange_id": 42, "industry": "Other Industrial Metals & Mining", "sector": "Basic Materials", "description": "Skeena Resources Limited engages in the exploration and development of mineral properties in Canada. It explores for gold, silver, and copper deposits. Its flagship property is the Eskay Creek project, which consists of 51 mineral claims and eight mineral leases covering an area of approximately 7,666.02 hectares located in the Golden Triangle region of British Columbia. The company was formerly known as Prolific Resources Ltd. and changed its name to Skeena Resources Limited in June 1990. Skeena Resources Limited was incorporated in 1979 and is based in Vancouver, 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": "cfe4aff4-058b-4fb5-8bd6-7e4a5437b056", "symbol": "SKE", "name": "Skeena Resources Limited", "exchange": "TOR", "exchange_name": "Toronto Stock Exchange", "country": "CA", "currency": "CAD", "sector": "Basic Materials", "industry": "Other Industrial Metals & Mining", "page_url": "https://sharemaestro.com/factors/ticker/cfe4aff4-058b-4fb5-8bd6-7e4a5437b056/", "api_url": "https://sharemaestro.com/factors/api/tickers/cfe4aff4-058b-4fb5-8bd6-7e4a5437b056/" }, "week_end_date": "2026-06-07", "universe": "CAD_CA", "score": { "os": 0.31, "value": 0.4, "quality": 0.41, "momentum": 0.42, "coverage": 0.667, "confidence": 0.667, "delta": null }, "headline_factors": { "price": 36.36, "market_cap": 4511708362.68, "pe_ratio": null, "earnings_yield": null, "ebitda_to_ev": null, "shareholder_yield": -0.0515, "roe": -1.3811, "piotroski_f_score": 3, "momentum_12_1": 1.2324, "volatility_252d": 0.5197 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": false, "small_cap_core": false, "veiled_value": false, "earnings_consistent_5y": false }, "factor_groups": { "identity": { "week_end_date": "2026-06-07", "source_primary": "yfinance", "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": false, "completeness_score": 0.4286, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T20:10:53.229645+00:00", "batch_id": "" }, "size": { "price_close": 36.36, "market_cap": 4511708362.6844, "market_cap_usd": 4511708362.6844, "enterprise_value": 4551110362.6844, "shares_outstanding": 124084385, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": null, "pb_ratio": 25.0204, "ptbv_ratio": 25.0204, "ps_ratio": null, "pcf_ratio": null, "pfcf_ratio": -12.0767, "ev_ebitda": null, "ev_ebit": null, "ev_sales": null, "ev_fcf": -12.1821, "earnings_yield": null, "fcf_yield": -0.0821, "price_to_sales": null, "price_to_book": 25.0204, "price_to_cashflow": null, "ebitda_to_ev": null, "sales_yield": null }, "yield": { "dividend_yield": 0, "buyback_yield": -0.0515, "shareholder_yield": -0.0515, "debt_paydown_yield": 0, "total_yield": -0.0515 }, "quality": { "gross_margin": null, "operating_margin": null, "net_margin": null, "ebitda_margin": null, "fcf_margin": null, "roe": -1.3811, "roa": -0.22, "roic": -0.2339, "roc_greenblatt": -0.0696, "asset_turnover": null, "cash_conversion": 1.5001, "accruals_ratio": -0.1887, "sbc_to_revenue": null, "piotroski_f_score": 3, "altman_z_score": null, "earnings_stability_5y": 0.527, "revenue_stability_5y": null, "eps_surprise_avg": -22.5745, "sue_score": -0.1823, "gross_profit_to_assets": -0.0007, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": null, "net_debt_to_ebitda": -0.163, "debt_to_assets": 0.0574, "interest_coverage": -9.0363, "current_ratio": 0.4897, "quick_ratio": 0.4897, "net_debt": 39402000, "local_beta": 2.7353, "volatility_252d": 0.5197, "volatility_60d": 1.2717, "max_drawdown_12m": -0.3066, "risk_adjusted_momentum": 2.3712 }, "growth": { "revenue_growth_1y": null, "revenue_growth_3y_cagr": null, "revenue_growth_5y_cagr": null, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": null, "book_value_growth_1y": 0.5581, "revenue_growth": null, "earnings_growth": null }, "momentum": { "price_return_1m": -0.1643, "price_return_3m": -0.2068, "price_return_6m": 0.1917, "price_return_9m": 0.5137, "price_return_12m": 0.8656, "price_return_12m_ex1m": 1.2324, "momentum_6m": 0.1917, "momentum_12m": 0.8656, "momentum_12_1": 1.2324, "distance_from_52w_high": -0.3006, "distance_from_52w_low": 0.8345, "relative_strength": 0.5635 }, "raw_ttm": { "revenue_ttm": 0, "gross_profit_ttm": -821000, "ebit_ttm": -68513000, "ebitda_ttm": -241677000, "net_income_ttm": -249050000, "eps_diluted_ttm": -2.0071, "operating_cash_flow_ttm": -35453000, "capital_expenditure_ttm": -338136000, "fcf_ttm": -373589000, "dividends_paid_ttm": 0, "share_repurchases_ttm": null, "shares_issued_ttm": 232143000, "interest_expense_ttm": 7582000, "cash_and_equivalents": 25551000, "total_current_assets": 54315000, "total_current_liabilities": 110917000, "net_ppe": 1050618000, "total_assets": 1131950000, "total_debt": 64953000, "total_equity": 180321000, "net_working_capital": -65692000, "book_value_per_share": 1.4532, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 1.4532 }, "ranks": { "universe_ticker_count": null, "rank_pe": null, "rank_pb": null, "rank_ptbv": null, "rank_ps": null, "rank_pcf": null, "rank_ev_ebitda": null, "rank_ev_ebit": null, "rank_earnings_yield": null, "rank_fcf_yield": null, "rank_dividend_yield": null, "rank_shareholder_yield": null, "rank_total_yield": null, "rank_roe": null, "rank_roc": null, "rank_roic": null, "rank_gross_margin": null, "rank_fcf_margin": null, "rank_piotroski": null, "rank_accruals": null, "rank_sue": null, "rank_eps_growth_1y": null, "rank_eps_growth_5y": null, "rank_revenue_growth_1y": null, "rank_momentum_12m": null, "rank_momentum_12m_ex1m": null, "rank_relative_strength": null }, "composites": { "value_composite": 60, "quality_composite": 59, "momentum_composite": 58, "growth_composite": 58, "yield_composite": 60, "svqf_composite": 54, "vc1_composite": 61, "vc2_composite": 60, "vc3_composite": 60, "trending_value_composite": null, "overall_composite": 69, "quality_value_composite": 0.405, "os_score": 0.31, "value_percentile": 0.4, "quality_percentile": 0.41, "momentum_percentile": 0.42, "factor_coverage": 0.667, "signal_confidence": 0.667, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 85, "small_cap_core_rank": 59, "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": 11627, "ticker_id": 36585, "universe_id": 6, "week_end_date": "2026-06-07", "source_primary": "yfinance", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": false, "completeness_score": 0.4286, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T20:10:53.229645+00:00", "batch_id": "", "os_score_delta": null, "price_close": 36.36, "market_cap": 4511708362.6844, "market_cap_usd": 4511708362.6844, "enterprise_value": 4551110362.6844, "shares_outstanding": 124084385, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": 25.0204267, "ptbv_ratio": 25.0204267, "ps_ratio": null, "pcf_ratio": null, "pfcf_ratio": -12.07666276, "ev_ebitda": null, "ev_ebit": null, "ev_sales": null, "ev_fcf": -12.1821316, "earnings_yield": null, "fcf_yield": -0.08208744, "dividend_yield": 0, "buyback_yield": -0.05145346, "shareholder_yield": -0.05145346, "debt_paydown_yield": 0, "total_yield": -0.05145346, "gross_margin": null, "operating_margin": null, "net_margin": null, "ebitda_margin": null, "fcf_margin": null, "roe": -1.38114806, "roa": -0.22001855, "roic": -0.2338615, "roc_greenblatt": -0.06956157, "asset_turnover": null, "cash_conversion": 1.50005621, "accruals_ratio": -0.18869826, "sbc_to_revenue": null, "debt_to_equity": null, "net_debt_to_ebitda": -0.16303579, "debt_to_assets": 0.05738151, "interest_coverage": -9.03627011, "current_ratio": 0.48969049, "quick_ratio": 0.48969049, "net_debt": 39402000, "revenue_growth_1y": null, "revenue_growth_3y_cagr": null, "revenue_growth_5y_cagr": null, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": null, "book_value_growth_1y": 0.55807642, "piotroski_f_score": 3, "altman_z_score": null, "earnings_stability_5y": 0.527048, "revenue_stability_5y": null, "eps_surprise_avg": -22.5745, "sue_score": -0.1823, "price_return_1m": -0.16432998, "price_return_3m": -0.20680626, "price_return_6m": 0.19174045, "price_return_9m": 0.51373859, "price_return_12m": 0.86557214, "price_return_12m_ex1m": 1.23242678, "distance_from_52w_high": -0.30063475, "distance_from_52w_low": 0.83451065, "relative_strength": 0.56346573, "local_beta": 2.7353, "volatility_252d": 0.519741, "volatility_60d": 1.271674, "max_drawdown_12m": -0.30659747, "revenue_ttm": 0, "gross_profit_ttm": -821000, "ebit_ttm": -68513000, "ebitda_ttm": -241677000, "net_income_ttm": -249050000, "eps_diluted_ttm": -2.00710186, "operating_cash_flow_ttm": -35453000, "capital_expenditure_ttm": -338136000, "fcf_ttm": -373589000, "dividends_paid_ttm": 0, "share_repurchases_ttm": null, "shares_issued_ttm": 232143000, "interest_expense_ttm": 7582000, "cash_and_equivalents": 25551000, "total_current_assets": 54315000, "total_current_liabilities": 110917000, "net_ppe": 1050618000, "total_assets": 1131950000, "total_debt": 64953000, "total_equity": 180321000, "net_working_capital": -65692000, "book_value_per_share": 1.45321267, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 1.45321267, "universe_ticker_count": null, "sector": "Basic Materials", "rank_pe": null, "rank_pb": null, "rank_ptbv": null, "rank_ps": null, "rank_pcf": null, "rank_ev_ebitda": null, "rank_ev_ebit": null, "rank_earnings_yield": null, "rank_fcf_yield": null, "rank_dividend_yield": null, "rank_shareholder_yield": null, "rank_total_yield": null, "rank_roe": null, "rank_roc": null, "rank_roic": null, "rank_gross_margin": null, "rank_fcf_margin": null, "rank_piotroski": null, "rank_accruals": null, "rank_sue": null, "rank_eps_growth_1y": null, "rank_eps_growth_5y": null, "rank_revenue_growth_1y": null, "rank_momentum_12m": null, "rank_momentum_12m_ex1m": null, "rank_relative_strength": null, "value_composite": 60, "quality_composite": 59, "momentum_composite": 58, "growth_composite": 58, "yield_composite": 60, "svqf_composite": 54, "vc1_composite": 61, "vc2_composite": 60, "vc3_composite": 60, "trending_value_composite": null, "overall_composite": 69, "factor_coverage": 0.667, "signal_confidence": 0.667, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 85, "small_cap_core_rank": 59, "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": 36.36, "os": 0.31, "value": 0.4, "quality": 0.41, "momentum": 0.42, "confidence": 0.667, "coverage": 0.667, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": -0.0515, "roe": -1.3811, "momentum_12_1": 1.2324, "complete_fields": { "id": 11627, "ticker_id": 36585, "universe_id": 6, "week_end_date": "2026-06-07", "source_primary": "yfinance", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": false, "completeness_score": 0.4286, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T20:10:53.229645+00:00", "batch_id": "", "os_score_delta": null, "price_close": 36.36, "market_cap": 4511708362.6844, "market_cap_usd": 4511708362.6844, "enterprise_value": 4551110362.6844, "shares_outstanding": 124084385, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": 25.0204267, "ptbv_ratio": 25.0204267, "ps_ratio": null, "pcf_ratio": null, "pfcf_ratio": -12.07666276, "ev_ebitda": null, "ev_ebit": null, "ev_sales": null, "ev_fcf": -12.1821316, "earnings_yield": null, "fcf_yield": -0.08208744, "dividend_yield": 0, "buyback_yield": -0.05145346, "shareholder_yield": -0.05145346, "debt_paydown_yield": 0, "total_yield": -0.05145346, "gross_margin": null, "operating_margin": null, "net_margin": null, "ebitda_margin": null, "fcf_margin": null, "roe": -1.38114806, "roa": -0.22001855, "roic": -0.2338615, "roc_greenblatt": -0.06956157, "asset_turnover": null, "cash_conversion": 1.50005621, "accruals_ratio": -0.18869826, "sbc_to_revenue": null, "debt_to_equity": null, "net_debt_to_ebitda": -0.16303579, "debt_to_assets": 0.05738151, "interest_coverage": -9.03627011, "current_ratio": 0.48969049, "quick_ratio": 0.48969049, "net_debt": 39402000, "revenue_growth_1y": null, "revenue_growth_3y_cagr": null, "revenue_growth_5y_cagr": null, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": null, "book_value_growth_1y": 0.55807642, "piotroski_f_score": 3, "altman_z_score": null, "earnings_stability_5y": 0.527048, "revenue_stability_5y": null, "eps_surprise_avg": -22.5745, "sue_score": -0.1823, "price_return_1m": -0.16432998, "price_return_3m": -0.20680626, "price_return_6m": 0.19174045, "price_return_9m": 0.51373859, "price_return_12m": 0.86557214, "price_return_12m_ex1m": 1.23242678, "distance_from_52w_high": -0.30063475, "distance_from_52w_low": 0.83451065, "relative_strength": 0.56346573, "local_beta": 2.7353, "volatility_252d": 0.519741, "volatility_60d": 1.271674, "max_drawdown_12m": -0.30659747, "revenue_ttm": 0, "gross_profit_ttm": -821000, "ebit_ttm": -68513000, "ebitda_ttm": -241677000, "net_income_ttm": -249050000, "eps_diluted_ttm": -2.00710186, "operating_cash_flow_ttm": -35453000, "capital_expenditure_ttm": -338136000, "fcf_ttm": -373589000, "dividends_paid_ttm": 0, "share_repurchases_ttm": null, "shares_issued_ttm": 232143000, "interest_expense_ttm": 7582000, "cash_and_equivalents": 25551000, "total_current_assets": 54315000, "total_current_liabilities": 110917000, "net_ppe": 1050618000, "total_assets": 1131950000, "total_debt": 64953000, "total_equity": 180321000, "net_working_capital": -65692000, "book_value_per_share": 1.45321267, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 1.45321267, "universe_ticker_count": null, "sector": "Basic Materials", "rank_pe": null, "rank_pb": null, "rank_ptbv": null, "rank_ps": null, "rank_pcf": null, "rank_ev_ebitda": null, "rank_ev_ebit": null, "rank_earnings_yield": null, "rank_fcf_yield": null, "rank_dividend_yield": null, "rank_shareholder_yield": null, "rank_total_yield": null, "rank_roe": null, "rank_roc": null, "rank_roic": null, "rank_gross_margin": null, "rank_fcf_margin": null, "rank_piotroski": null, "rank_accruals": null, "rank_sue": null, "rank_eps_growth_1y": null, "rank_eps_growth_5y": null, "rank_revenue_growth_1y": null, "rank_momentum_12m": null, "rank_momentum_12m_ex1m": null, "rank_relative_strength": null, "value_composite": 60, "quality_composite": 59, "momentum_composite": 58, "growth_composite": 58, "yield_composite": 60, "svqf_composite": 54, "vc1_composite": 61, "vc2_composite": 60, "vc3_composite": 60, "trending_value_composite": null, "overall_composite": 69, "factor_coverage": 0.667, "signal_confidence": 0.667, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 85, "small_cap_core_rank": 59, "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": "2026-06-07T20:01:52.996525+00:00", "is_restated": false, "income_statement": { "revenue": 0, "cost_of_revenue": 821000, "gross_profit": -821000, "ebit": -57245000, "ebitda": -175400000, "pretax_income": null, "tax_provision": null, "net_income": -182841000, "net_income_to_common": -182841000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 121889000, "total_current_assets": 158992000, "total_assets": 770191000, "short_term_debt": null, "long_term_debt": null, "total_debt": 63084000, "total_liabilities": null, "total_equity": 159124000, "shares_outstanding": 121300287, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -57289000, "capital_expenditure": -294661000, "free_cash_flow": -351950000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": 232143000, "net_debt_issued": -12111000 }, "complete_fields": { "id": 424521, "ticker_id": 36585, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "CAD", "fetched_at": "2026-06-07T20:01:52.996525+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "-175400000", "netIncome": "-182841000", "grossProfit": "-821000", "totalRevenue": "0", "costOfRevenue": "821000", "interestExpense": "2735000", "operatingIncome": "-57245000", "fiscalDateEnding": "2025-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "1244000" }, "balance": { "totalDebt": "63084000", "totalAssets": "770191000", "longTermDebt": null, "shortTermDebt": null, "preferredStock": null, "fiscalDateEnding": "2025-12-31", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": "121300287", "totalCurrentAssets": "158992000", "totalShareholderEquity": "159124000", "totalCurrentLiabilities": "87470000", "propertyPlantEquipmentNet": "576336000", "cashAndShortTermInvestments": "121889000" }, "cashflow": { "freeCashFlow": "-351950000", "dividendsPaid": "0", "issuanceOfDebt": null, "issuanceOfStock": "232143000", "repaymentOfDebt": "-12111000", "fiscalDateEnding": "2025-12-31", "operatingCashflow": "-57289000", "repurchaseOfStock": null, "capitalExpenditures": "-294661000" } }, "revenue": 0, "cost_of_revenue": 821000, "gross_profit": -821000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -57245000, "depreciation_amortisation": 1244000, "ebitda": -175400000, "interest_expense": 2735000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": -182841000, "net_income_continuing_ops": null, "net_income_to_common": -182841000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 121889000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 158992000, "net_ppe": 576336000, "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": 770191000, "short_term_debt": null, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 87470000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 63084000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 159124000, "shares_outstanding": 121300287, "operating_cash_flow": -57289000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -294661000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": 0, "share_repurchases": null, "shares_issued": 232143000, "net_debt_issued": -12111000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": -351950000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "-175400000", "netIncome": "-182841000", "grossProfit": "-821000", "totalRevenue": "0", "costOfRevenue": "821000", "interestExpense": "2735000", "operatingIncome": "-57245000", "fiscalDateEnding": "2025-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "1244000" }, "balance": { "totalDebt": "63084000", "totalAssets": "770191000", "longTermDebt": null, "shortTermDebt": null, "preferredStock": null, "fiscalDateEnding": "2025-12-31", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": "121300287", "totalCurrentAssets": "158992000", "totalShareholderEquity": "159124000", "totalCurrentLiabilities": "87470000", "propertyPlantEquipmentNet": "576336000", "cashAndShortTermInvestments": "121889000" }, "cashflow": { "freeCashFlow": "-351950000", "dividendsPaid": "0", "issuanceOfDebt": null, "issuanceOfStock": "232143000", "repaymentOfDebt": "-12111000", "fiscalDateEnding": "2025-12-31", "operatingCashflow": "-57289000", "repurchaseOfStock": null, "capitalExpenditures": "-294661000" } } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "CAD", "fetched_at": "2026-06-07T20:01:52.996525+00:00", "is_restated": false, "income_statement": { "revenue": 0, "cost_of_revenue": 859000, "gross_profit": -859000, "ebit": -175705000, "ebitda": -142147000, "pretax_income": null, "tax_provision": null, "net_income": -151939000, "net_income_to_common": -151939000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 96941000, "total_current_assets": 100939000, "total_assets": 274391000, "short_term_debt": null, "long_term_debt": null, "total_debt": 13533000, "total_liabilities": null, "total_equity": 90613000, "shares_outstanding": 107623077, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -127900000, "capital_expenditure": -2713000, "free_cash_flow": -130613000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": 122750000, "net_debt_issued": 37113000 }, "complete_fields": { "id": 424526, "ticker_id": 36585, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "CAD", "fetched_at": "2026-06-07T20:01:52.996525+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "-142147000", "netIncome": "-151939000", "grossProfit": "-859000", "totalRevenue": "0", "costOfRevenue": "859000", "interestExpense": "1569000", "operatingIncome": "-175705000", "fiscalDateEnding": "2024-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "8223000" }, "balance": { "totalDebt": "13533000", "totalAssets": "274391000", "longTermDebt": null, "shortTermDebt": null, "preferredStock": null, "fiscalDateEnding": "2024-12-31", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": "107623077", "totalCurrentAssets": "100939000", "totalShareholderEquity": "90613000", "totalCurrentLiabilities": "70017000", "propertyPlantEquipmentNet": "162882000", "cashAndShortTermInvestments": "96941000" }, "cashflow": { "freeCashFlow": "-130613000", "dividendsPaid": "0", "issuanceOfDebt": "71623000", "issuanceOfStock": "122750000", "repaymentOfDebt": "-34510000", "fiscalDateEnding": "2024-12-31", "operatingCashflow": "-127900000", "repurchaseOfStock": null, "capitalExpenditures": "-2713000" } }, "revenue": 0, "cost_of_revenue": 859000, "gross_profit": -859000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -175705000, "depreciation_amortisation": 8223000, "ebitda": -142147000, "interest_expense": 1569000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": -151939000, "net_income_continuing_ops": null, "net_income_to_common": -151939000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 96941000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 100939000, "net_ppe": 162882000, "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": 274391000, "short_term_debt": null, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 70017000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 13533000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 90613000, "shares_outstanding": 107623077, "operating_cash_flow": -127900000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -2713000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": 0, "share_repurchases": null, "shares_issued": 122750000, "net_debt_issued": 37113000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": -130613000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "-142147000", "netIncome": "-151939000", "grossProfit": "-859000", "totalRevenue": "0", "costOfRevenue": "859000", "interestExpense": "1569000", "operatingIncome": "-175705000", "fiscalDateEnding": "2024-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "8223000" }, "balance": { "totalDebt": "13533000", "totalAssets": "274391000", "longTermDebt": null, "shortTermDebt": null, "preferredStock": null, "fiscalDateEnding": "2024-12-31", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": "107623077", "totalCurrentAssets": "100939000", "totalShareholderEquity": "90613000", "totalCurrentLiabilities": "70017000", "propertyPlantEquipmentNet": "162882000", "cashAndShortTermInvestments": "96941000" }, "cashflow": { "freeCashFlow": "-130613000", "dividendsPaid": "0", "issuanceOfDebt": "71623000", "issuanceOfStock": "122750000", "repaymentOfDebt": "-34510000", "fiscalDateEnding": "2024-12-31", "operatingCashflow": "-127900000", "repurchaseOfStock": null, "capitalExpenditures": "-2713000" } } }, { "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "CAD", "fetched_at": "2026-06-07T20:01:52.996525+00:00", "is_restated": false, "income_statement": { "revenue": 0, "cost_of_revenue": 392000, "gross_profit": -392000, "ebit": -116034000, "ebitda": -113634000, "pretax_income": null, "tax_provision": null, "net_income": -108980000, "net_income_to_common": -108980000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 91135000, "total_current_assets": 97502000, "total_assets": 194987000, "short_term_debt": null, "long_term_debt": 22775000, "total_debt": 32382000, "total_liabilities": null, "total_equity": 124535000, "shares_outstanding": 90296093, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -90598000, "capital_expenditure": -10649000, "free_cash_flow": -101247000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": 88812000, "net_debt_issued": 24009000 }, "complete_fields": { "id": 424528, "ticker_id": 36585, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "CAD", "fetched_at": "2026-06-07T20:01:52.996525+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "-113634000", "netIncome": "-108980000", "grossProfit": "-392000", "totalRevenue": "0", "costOfRevenue": "392000", "interestExpense": null, "operatingIncome": "-116034000", "fiscalDateEnding": "2023-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "2400000" }, "balance": { "totalDebt": "32382000", "totalAssets": "194987000", "longTermDebt": "22775000", "shortTermDebt": null, "preferredStock": null, "fiscalDateEnding": "2023-12-31", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": "90296093", "totalCurrentAssets": "97502000", "totalShareholderEquity": "124535000", "totalCurrentLiabilities": "25235000", "propertyPlantEquipmentNet": "97485000", "cashAndShortTermInvestments": "91135000" }, "cashflow": { "freeCashFlow": "-101247000", "dividendsPaid": "0", "issuanceOfDebt": "25000000", "issuanceOfStock": "88812000", "repaymentOfDebt": "-991000", "fiscalDateEnding": "2023-12-31", "operatingCashflow": "-90598000", "repurchaseOfStock": null, "capitalExpenditures": "-10649000" } }, "revenue": 0, "cost_of_revenue": 392000, "gross_profit": -392000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -116034000, "depreciation_amortisation": 2400000, "ebitda": -113634000, "interest_expense": null, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": -108980000, "net_income_continuing_ops": null, "net_income_to_common": -108980000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 91135000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 97502000, "net_ppe": 97485000, "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": 194987000, "short_term_debt": null, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 25235000, "long_term_debt": 22775000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 32382000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 124535000, "shares_outstanding": 90296093, "operating_cash_flow": -90598000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -10649000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": 0, "share_repurchases": null, "shares_issued": 88812000, "net_debt_issued": 24009000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": -101247000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "-113634000", "netIncome": "-108980000", "grossProfit": "-392000", "totalRevenue": "0", "costOfRevenue": "392000", "interestExpense": null, "operatingIncome": "-116034000", "fiscalDateEnding": "2023-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "2400000" }, "balance": { "totalDebt": "32382000", "totalAssets": "194987000", "longTermDebt": "22775000", "shortTermDebt": null, "preferredStock": null, "fiscalDateEnding": "2023-12-31", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": "90296093", "totalCurrentAssets": "97502000", "totalShareholderEquity": "124535000", "totalCurrentLiabilities": "25235000", "propertyPlantEquipmentNet": "97485000", "cashAndShortTermInvestments": "91135000" }, "cashflow": { "freeCashFlow": "-101247000", "dividendsPaid": "0", "issuanceOfDebt": "25000000", "issuanceOfStock": "88812000", "repaymentOfDebt": "-991000", "fiscalDateEnding": "2023-12-31", "operatingCashflow": "-90598000", "repurchaseOfStock": null, "capitalExpenditures": "-10649000" } } }, { "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "CAD", "fetched_at": "2026-06-07T20:01:52.996525+00:00", "is_restated": false, "income_statement": { "revenue": 0, "cost_of_revenue": 289000, "gross_profit": -289000, "ebit": -113047000, "ebitda": -111135000, "pretax_income": null, "tax_provision": null, "net_income": -88890000, "net_income_to_common": -88890000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 40602000, "total_current_assets": 50178000, "total_assets": 167980000, "short_term_debt": 1806000, "long_term_debt": null, "total_debt": 3562000, "total_liabilities": null, "total_equity": 137227000, "shares_outstanding": 77655882, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -93381000, "capital_expenditure": -18842000, "free_cash_flow": -112223000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 52540000, "net_debt_issued": -477000 }, "complete_fields": { "id": 424529, "ticker_id": 36585, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "CAD", "fetched_at": "2026-06-07T20:01:52.996525+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "-111135000", "netIncome": "-88890000", "grossProfit": "-289000", "totalRevenue": "0", "costOfRevenue": "289000", "interestExpense": null, "operatingIncome": "-113047000", "fiscalDateEnding": "2022-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "1912000" }, "balance": { "totalDebt": "3562000", "totalAssets": "167980000", "longTermDebt": null, "shortTermDebt": "1806000", "preferredStock": null, "fiscalDateEnding": "2022-12-31", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": "77655882", "totalCurrentAssets": "50178000", "totalShareholderEquity": "137227000", "totalCurrentLiabilities": "20885000", "propertyPlantEquipmentNet": "115674000", "cashAndShortTermInvestments": "40602000" }, "cashflow": { "freeCashFlow": "-112223000", "dividendsPaid": null, "issuanceOfDebt": "0", "issuanceOfStock": "52540000", "repaymentOfDebt": "-477000", "fiscalDateEnding": "2022-12-31", "operatingCashflow": "-93381000", "repurchaseOfStock": null, "capitalExpenditures": "-18842000" } }, "revenue": 0, "cost_of_revenue": 289000, "gross_profit": -289000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -113047000, "depreciation_amortisation": 1912000, "ebitda": -111135000, "interest_expense": null, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": -88890000, "net_income_continuing_ops": null, "net_income_to_common": -88890000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 40602000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 50178000, "net_ppe": 115674000, "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": 167980000, "short_term_debt": 1806000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 20885000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 3562000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 137227000, "shares_outstanding": 77655882, "operating_cash_flow": -93381000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -18842000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": 52540000, "net_debt_issued": -477000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": -112223000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "-111135000", "netIncome": "-88890000", "grossProfit": "-289000", "totalRevenue": "0", "costOfRevenue": "289000", "interestExpense": null, "operatingIncome": "-113047000", "fiscalDateEnding": "2022-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "1912000" }, "balance": { "totalDebt": "3562000", "totalAssets": "167980000", "longTermDebt": null, "shortTermDebt": "1806000", "preferredStock": null, "fiscalDateEnding": "2022-12-31", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": "77655882", "totalCurrentAssets": "50178000", "totalShareholderEquity": "137227000", "totalCurrentLiabilities": "20885000", "propertyPlantEquipmentNet": "115674000", "cashAndShortTermInvestments": "40602000" }, "cashflow": { "freeCashFlow": "-112223000", "dividendsPaid": null, "issuanceOfDebt": "0", "issuanceOfStock": "52540000", "repaymentOfDebt": "-477000", "fiscalDateEnding": "2022-12-31", "operatingCashflow": "-93381000", "repurchaseOfStock": null, "capitalExpenditures": "-18842000" } } }, { "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "CAD", "fetched_at": "2026-06-07T20:01:52.996525+00:00", "is_restated": false, "income_statement": { "revenue": null, "cost_of_revenue": null, "gross_profit": null, "ebit": null, "ebitda": null, "pretax_income": null, "tax_provision": null, "net_income": null, "net_income_to_common": null, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": null, "total_current_assets": null, "total_assets": null, "short_term_debt": null, "long_term_debt": null, "total_debt": null, "total_liabilities": null, "total_equity": null, "shares_outstanding": null, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": null, "capital_expenditure": null, "free_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 424530, "ticker_id": 36585, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "CAD", "fetched_at": "2026-06-07T20:01:52.996525+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": null, "netIncome": null, "grossProfit": null, "totalRevenue": null, "costOfRevenue": null, "interestExpense": null, "operatingIncome": null, "fiscalDateEnding": "2021-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": null }, "balance": { "totalDebt": null, "totalAssets": null, "longTermDebt": null, "shortTermDebt": null, "preferredStock": null, "fiscalDateEnding": "2021-12-31", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": null, "totalCurrentAssets": null, "totalShareholderEquity": null, "totalCurrentLiabilities": null, "propertyPlantEquipmentNet": null, "cashAndShortTermInvestments": null }, "cashflow": { "freeCashFlow": null, "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": null, "fiscalDateEnding": "2021-12-31", "operatingCashflow": null, "repurchaseOfStock": null, "capitalExpenditures": null } }, "revenue": null, "cost_of_revenue": null, "gross_profit": null, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": null, "depreciation_amortisation": null, "ebitda": null, "interest_expense": null, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": null, "net_income_continuing_ops": null, "net_income_to_common": null, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": null, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": null, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": null, "total_assets": null, "short_term_debt": null, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": null, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": null, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": null, "shares_outstanding": null, "operating_cash_flow": null, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": null, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": null, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": null, "netIncome": null, "grossProfit": null, "totalRevenue": null, "costOfRevenue": null, "interestExpense": null, "operatingIncome": null, "fiscalDateEnding": "2021-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": null }, "balance": { "totalDebt": null, "totalAssets": null, "longTermDebt": null, "shortTermDebt": null, "preferredStock": null, "fiscalDateEnding": "2021-12-31", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": null, "totalCurrentAssets": null, "totalShareholderEquity": null, "totalCurrentLiabilities": null, "propertyPlantEquipmentNet": null, "cashAndShortTermInvestments": null }, "cashflow": { "freeCashFlow": null, "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": null, "fiscalDateEnding": "2021-12-31", "operatingCashflow": null, "repurchaseOfStock": null, "capitalExpenditures": null } } } ], "quarterly": [ { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider": "yFinance", "currency_reported": "CAD", "fetched_at": "2026-06-07T20:01:52.996525+00:00", "is_restated": false, "income_statement": { "revenue": 0, "cost_of_revenue": 205000, "gross_profit": -205000, "ebit": -21905000, "ebitda": -98455000, "pretax_income": null, "tax_provision": null, "net_income": -104457000, "net_income_to_common": -104457000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 25551000, "total_current_assets": 54315000, "total_assets": 1131950000, "short_term_debt": 16461000, "long_term_debt": 48492000, "total_debt": 64953000, "total_liabilities": null, "total_equity": 180321000, "shares_outstanding": 121740295, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -15178000, "capital_expenditure": -72248000, "free_cash_flow": -87426000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -4225000 }, "complete_fields": { "id": 424519, "ticker_id": 36585, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 2, "currency_reported": "CAD", "fetched_at": "2026-06-07T20:01:52.996525+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "-98455000", "netIncome": "-104457000", "grossProfit": "-205000", "totalRevenue": "0", "costOfRevenue": "205000", "interestExpense": "5749000", "operatingIncome": "-21905000", "fiscalDateEnding": "2026-03-31", "researchAndDevelopment": null, "depreciationAndAmortization": "253000" }, "balance": { "totalDebt": "64953000", "totalAssets": "1131950000", "longTermDebt": "48492000", "shortTermDebt": "16461000", "preferredStock": null, "fiscalDateEnding": "2026-03-31", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": "121740295", "totalCurrentAssets": "54315000", "totalShareholderEquity": "180321000", "totalCurrentLiabilities": "110917000", "propertyPlantEquipmentNet": "1050618000", "cashAndShortTermInvestments": "25551000" }, "cashflow": { "freeCashFlow": "-87426000", "dividendsPaid": "0", "issuanceOfDebt": "0", "issuanceOfStock": null, "repaymentOfDebt": "-4225000", "fiscalDateEnding": "2026-03-31", "operatingCashflow": "-15178000", "repurchaseOfStock": null, "capitalExpenditures": "-72248000" } }, "revenue": 0, "cost_of_revenue": 205000, "gross_profit": -205000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -21905000, "depreciation_amortisation": 253000, "ebitda": -98455000, "interest_expense": 5749000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": -104457000, "net_income_continuing_ops": null, "net_income_to_common": -104457000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 25551000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 54315000, "net_ppe": 1050618000, "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": 1131950000, "short_term_debt": 16461000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 110917000, "long_term_debt": 48492000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 64953000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 180321000, "shares_outstanding": 121740295, "operating_cash_flow": -15178000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -72248000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -4225000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": -87426000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "-98455000", "netIncome": "-104457000", "grossProfit": "-205000", "totalRevenue": "0", "costOfRevenue": "205000", "interestExpense": "5749000", "operatingIncome": "-21905000", "fiscalDateEnding": "2026-03-31", "researchAndDevelopment": null, "depreciationAndAmortization": "253000" }, "balance": { "totalDebt": "64953000", "totalAssets": "1131950000", "longTermDebt": "48492000", "shortTermDebt": "16461000", "preferredStock": null, "fiscalDateEnding": "2026-03-31", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": "121740295", "totalCurrentAssets": "54315000", "totalShareholderEquity": "180321000", "totalCurrentLiabilities": "110917000", "propertyPlantEquipmentNet": "1050618000", "cashAndShortTermInvestments": "25551000" }, "cashflow": { "freeCashFlow": "-87426000", "dividendsPaid": "0", "issuanceOfDebt": "0", "issuanceOfStock": null, "repaymentOfDebt": "-4225000", "fiscalDateEnding": "2026-03-31", "operatingCashflow": "-15178000", "repurchaseOfStock": null, "capitalExpenditures": "-72248000" } } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider": "yFinance", "currency_reported": "CAD", "fetched_at": "2026-06-07T20:01:52.996525+00:00", "is_restated": false, "income_statement": { "revenue": 0, "cost_of_revenue": 205000, "gross_profit": -205000, "ebit": -16230000, "ebitda": -70942000, "pretax_income": null, "tax_provision": null, "net_income": -71763000, "net_income_to_common": -71763000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 121889000, "total_current_assets": 158992000, "total_assets": 770191000, "short_term_debt": 15751000, "long_term_debt": 47333000, "total_debt": 63084000, "total_liabilities": null, "total_equity": 159124000, "shares_outstanding": 121300287, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -784000, "capital_expenditure": -109225000, "free_cash_flow": -110009000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": 143796000, "net_debt_issued": -2806000 }, "complete_fields": { "id": 424520, "ticker_id": 36585, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 2, "currency_reported": "CAD", "fetched_at": "2026-06-07T20:01:52.996525+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "-70942000", "netIncome": "-71763000", "grossProfit": "-205000", "totalRevenue": "0", "costOfRevenue": "205000", "interestExpense": "559000", "operatingIncome": "-16230000", "fiscalDateEnding": "2025-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "262000" }, "balance": { "totalDebt": "63084000", "totalAssets": "770191000", "longTermDebt": "47333000", "shortTermDebt": "15751000", "preferredStock": null, "fiscalDateEnding": "2025-12-31", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": "121300287", "totalCurrentAssets": "158992000", "totalShareholderEquity": "159124000", "totalCurrentLiabilities": "87470000", "propertyPlantEquipmentNet": "576336000", "cashAndShortTermInvestments": "121889000" }, "cashflow": { "freeCashFlow": "-110009000", "dividendsPaid": "0", "issuanceOfDebt": null, "issuanceOfStock": "143796000", "repaymentOfDebt": "-2806000", "fiscalDateEnding": "2025-12-31", "operatingCashflow": "-784000", "repurchaseOfStock": null, "capitalExpenditures": "-109225000" } }, "revenue": 0, "cost_of_revenue": 205000, "gross_profit": -205000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -16230000, "depreciation_amortisation": 262000, "ebitda": -70942000, "interest_expense": 559000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": -71763000, "net_income_continuing_ops": null, "net_income_to_common": -71763000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 121889000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 158992000, "net_ppe": 576336000, "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": 770191000, "short_term_debt": 15751000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 87470000, "long_term_debt": 47333000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 63084000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 159124000, "shares_outstanding": 121300287, "operating_cash_flow": -784000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -109225000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": 0, "share_repurchases": null, "shares_issued": 143796000, "net_debt_issued": -2806000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": -110009000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "-70942000", "netIncome": "-71763000", "grossProfit": "-205000", "totalRevenue": "0", "costOfRevenue": "205000", "interestExpense": "559000", "operatingIncome": "-16230000", "fiscalDateEnding": "2025-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "262000" }, "balance": { "totalDebt": "63084000", "totalAssets": "770191000", "longTermDebt": "47333000", "shortTermDebt": "15751000", "preferredStock": null, "fiscalDateEnding": "2025-12-31", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": "121300287", "totalCurrentAssets": "158992000", "totalShareholderEquity": "159124000", "totalCurrentLiabilities": "87470000", "propertyPlantEquipmentNet": "576336000", "cashAndShortTermInvestments": "121889000" }, "cashflow": { "freeCashFlow": "-110009000", "dividendsPaid": "0", "issuanceOfDebt": null, "issuanceOfStock": "143796000", "repaymentOfDebt": "-2806000", "fiscalDateEnding": "2025-12-31", "operatingCashflow": "-784000", "repurchaseOfStock": null, "capitalExpenditures": "-109225000" } } }, { "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider": "yFinance", "currency_reported": "CAD", "fetched_at": "2026-06-07T20:01:52.996525+00:00", "is_restated": false, "income_statement": { "revenue": 0, "cost_of_revenue": 205000, "gross_profit": -205000, "ebit": -15045000, "ebitda": -35885000, "pretax_income": null, "tax_provision": null, "net_income": -36797000, "net_income_to_common": -36797000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 108216000, "total_current_assets": 163605000, "total_assets": 647203000, "short_term_debt": 13824000, "long_term_debt": 47902000, "total_debt": 61726000, "total_liabilities": null, "total_equity": 85261000, "shares_outstanding": 115096835, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -17806000, "capital_expenditure": -92024000, "free_cash_flow": -109830000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": 0, "net_debt_issued": 135868000 }, "complete_fields": { "id": 424522, "ticker_id": 36585, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 2, "currency_reported": "CAD", "fetched_at": "2026-06-07T20:01:52.996525+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "-35885000", "netIncome": "-36797000", "grossProfit": "-205000", "totalRevenue": "0", "costOfRevenue": "205000", "interestExpense": "640000", "operatingIncome": "-15045000", "fiscalDateEnding": "2025-09-30", "researchAndDevelopment": null, "depreciationAndAmortization": "272000" }, "balance": { "totalDebt": "61726000", "totalAssets": "647203000", "longTermDebt": "47902000", "shortTermDebt": "13824000", "preferredStock": null, "fiscalDateEnding": "2025-09-30", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": "115096835", "totalCurrentAssets": "163605000", "totalShareholderEquity": "85261000", "totalCurrentLiabilities": "79098000", "propertyPlantEquipmentNet": "454818000", "cashAndShortTermInvestments": "108216000" }, "cashflow": { "freeCashFlow": "-109830000", "dividendsPaid": "0", "issuanceOfDebt": "138659000", "issuanceOfStock": "0", "repaymentOfDebt": "-2791000", "fiscalDateEnding": "2025-09-30", "operatingCashflow": "-17806000", "repurchaseOfStock": null, "capitalExpenditures": "-92024000" } }, "revenue": 0, "cost_of_revenue": 205000, "gross_profit": -205000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -15045000, "depreciation_amortisation": 272000, "ebitda": -35885000, "interest_expense": 640000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": -36797000, "net_income_continuing_ops": null, "net_income_to_common": -36797000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 108216000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 163605000, "net_ppe": 454818000, "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": 647203000, "short_term_debt": 13824000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 79098000, "long_term_debt": 47902000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 61726000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 85261000, "shares_outstanding": 115096835, "operating_cash_flow": -17806000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -92024000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": 0, "share_repurchases": null, "shares_issued": 0, "net_debt_issued": 135868000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": -109830000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "-35885000", "netIncome": "-36797000", "grossProfit": "-205000", "totalRevenue": "0", "costOfRevenue": "205000", "interestExpense": "640000", "operatingIncome": "-15045000", "fiscalDateEnding": "2025-09-30", "researchAndDevelopment": null, "depreciationAndAmortization": "272000" }, "balance": { "totalDebt": "61726000", "totalAssets": "647203000", "longTermDebt": "47902000", "shortTermDebt": "13824000", "preferredStock": null, "fiscalDateEnding": "2025-09-30", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": "115096835", "totalCurrentAssets": "163605000", "totalShareholderEquity": "85261000", "totalCurrentLiabilities": "79098000", "propertyPlantEquipmentNet": "454818000", "cashAndShortTermInvestments": "108216000" }, "cashflow": { "freeCashFlow": "-109830000", "dividendsPaid": "0", "issuanceOfDebt": "138659000", "issuanceOfStock": "0", "repaymentOfDebt": "-2791000", "fiscalDateEnding": "2025-09-30", "operatingCashflow": "-17806000", "repurchaseOfStock": null, "capitalExpenditures": "-92024000" } } }, { "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider": "yFinance", "currency_reported": "CAD", "fetched_at": "2026-06-07T20:01:52.996525+00:00", "is_restated": false, "income_statement": { "revenue": 0, "cost_of_revenue": 206000, "gross_profit": -206000, "ebit": -15333000, "ebitda": -36395000, "pretax_income": null, "tax_provision": null, "net_income": -36033000, "net_income_to_common": -36033000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 94452000, "total_current_assets": 114439000, "total_assets": 453277000, "short_term_debt": 5807000, "long_term_debt": 36541000, "total_debt": 42348000, "total_liabilities": null, "total_equity": 112616000, "shares_outstanding": 114940880, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -1685000, "capital_expenditure": -64639000, "free_cash_flow": -66324000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 0, "net_debt_issued": -3539000 }, "complete_fields": { "id": 424523, "ticker_id": 36585, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 2, "currency_reported": "CAD", "fetched_at": "2026-06-07T20:01:52.996525+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "-36395000", "netIncome": "-36033000", "grossProfit": "-206000", "totalRevenue": "0", "costOfRevenue": "206000", "interestExpense": "634000", "operatingIncome": "-15333000", "fiscalDateEnding": "2025-06-30", "researchAndDevelopment": null, "depreciationAndAmortization": "290000" }, "balance": { "totalDebt": "42348000", "totalAssets": "453277000", "longTermDebt": "36541000", "shortTermDebt": "5807000", "preferredStock": null, "fiscalDateEnding": "2025-06-30", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": "114940880", "totalCurrentAssets": "114439000", "totalShareholderEquity": "112616000", "totalCurrentLiabilities": "65469000", "propertyPlantEquipmentNet": "314184000", "cashAndShortTermInvestments": "94452000" }, "cashflow": { "freeCashFlow": "-66324000", "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": "0", "repaymentOfDebt": "-3539000", "fiscalDateEnding": "2025-06-30", "operatingCashflow": "-1685000", "repurchaseOfStock": null, "capitalExpenditures": "-64639000" } }, "revenue": 0, "cost_of_revenue": 206000, "gross_profit": -206000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -15333000, "depreciation_amortisation": 290000, "ebitda": -36395000, "interest_expense": 634000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": -36033000, "net_income_continuing_ops": null, "net_income_to_common": -36033000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 94452000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 114439000, "net_ppe": 314184000, "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": 453277000, "short_term_debt": 5807000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 65469000, "long_term_debt": 36541000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 42348000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 112616000, "shares_outstanding": 114940880, "operating_cash_flow": -1685000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -64639000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": 0, "net_debt_issued": -3539000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": -66324000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "-36395000", "netIncome": "-36033000", "grossProfit": "-206000", "totalRevenue": "0", "costOfRevenue": "206000", "interestExpense": "634000", "operatingIncome": "-15333000", "fiscalDateEnding": "2025-06-30", "researchAndDevelopment": null, "depreciationAndAmortization": "290000" }, "balance": { "totalDebt": "42348000", "totalAssets": "453277000", "longTermDebt": "36541000", "shortTermDebt": "5807000", "preferredStock": null, "fiscalDateEnding": "2025-06-30", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": "114940880", "totalCurrentAssets": "114439000", "totalShareholderEquity": "112616000", "totalCurrentLiabilities": "65469000", "propertyPlantEquipmentNet": "314184000", "cashAndShortTermInvestments": "94452000" }, "cashflow": { "freeCashFlow": "-66324000", "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": "0", "repaymentOfDebt": "-3539000", "fiscalDateEnding": "2025-06-30", "operatingCashflow": "-1685000", "repurchaseOfStock": null, "capitalExpenditures": "-64639000" } } }, { "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider": "yFinance", "currency_reported": "CAD", "fetched_at": "2026-06-07T20:01:52.996525+00:00", "is_restated": false, "income_statement": { "revenue": 0, "cost_of_revenue": 205000, "gross_profit": -205000, "ebit": -10637000, "ebitda": -32178000, "pretax_income": null, "tax_provision": null, "net_income": -38248000, "net_income_to_common": -38248000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 97989000, "total_current_assets": 112643000, "total_assets": 334203000, "short_term_debt": 4654000, "long_term_debt": 11591000, "total_debt": 16245000, "total_liabilities": null, "total_equity": 135476000, "shares_outstanding": 114331658, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -37014000, "capital_expenditure": -29023000, "free_cash_flow": -66037000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 85372000 }, "complete_fields": { "id": 424524, "ticker_id": 36585, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 2, "currency_reported": "CAD", "fetched_at": "2026-06-07T20:01:52.996525+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "-32178000", "netIncome": "-38248000", "grossProfit": "-205000", "totalRevenue": "0", "costOfRevenue": "205000", "interestExpense": "902000", "operatingIncome": "-10637000", "fiscalDateEnding": "2025-03-31", "researchAndDevelopment": null, "depreciationAndAmortization": "420000" }, "balance": { "totalDebt": "16245000", "totalAssets": "334203000", "longTermDebt": "11591000", "shortTermDebt": "4654000", "preferredStock": null, "fiscalDateEnding": "2025-03-31", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": "114331658", "totalCurrentAssets": "112643000", "totalShareholderEquity": "135476000", "totalCurrentLiabilities": "43263000", "propertyPlantEquipmentNet": "202730000", "cashAndShortTermInvestments": "97989000" }, "cashflow": { "freeCashFlow": "-66037000", "dividendsPaid": "0", "issuanceOfDebt": "88347000", "issuanceOfStock": null, "repaymentOfDebt": "-2975000", "fiscalDateEnding": "2025-03-31", "operatingCashflow": "-37014000", "repurchaseOfStock": null, "capitalExpenditures": "-29023000" } }, "revenue": 0, "cost_of_revenue": 205000, "gross_profit": -205000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -10637000, "depreciation_amortisation": 420000, "ebitda": -32178000, "interest_expense": 902000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": -38248000, "net_income_continuing_ops": null, "net_income_to_common": -38248000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 97989000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 112643000, "net_ppe": 202730000, "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": 334203000, "short_term_debt": 4654000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 43263000, "long_term_debt": 11591000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 16245000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 135476000, "shares_outstanding": 114331658, "operating_cash_flow": -37014000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -29023000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 85372000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": -66037000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "-32178000", "netIncome": "-38248000", "grossProfit": "-205000", "totalRevenue": "0", "costOfRevenue": "205000", "interestExpense": "902000", "operatingIncome": "-10637000", "fiscalDateEnding": "2025-03-31", "researchAndDevelopment": null, "depreciationAndAmortization": "420000" }, "balance": { "totalDebt": "16245000", "totalAssets": "334203000", "longTermDebt": "11591000", "shortTermDebt": "4654000", "preferredStock": null, "fiscalDateEnding": "2025-03-31", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": "114331658", "totalCurrentAssets": "112643000", "totalShareholderEquity": "135476000", "totalCurrentLiabilities": "43263000", "propertyPlantEquipmentNet": "202730000", "cashAndShortTermInvestments": "97989000" }, "cashflow": { "freeCashFlow": "-66037000", "dividendsPaid": "0", "issuanceOfDebt": "88347000", "issuanceOfStock": null, "repaymentOfDebt": "-2975000", "fiscalDateEnding": "2025-03-31", "operatingCashflow": "-37014000", "repurchaseOfStock": null, "capitalExpenditures": "-29023000" } } }, { "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider": "yFinance", "currency_reported": "CAD", "fetched_at": "2026-06-07T20:01:52.996525+00:00", "is_restated": false, "income_statement": { "revenue": null, "cost_of_revenue": null, "gross_profit": null, "ebit": null, "ebitda": null, "pretax_income": null, "tax_provision": null, "net_income": null, "net_income_to_common": null, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": null, "total_current_assets": null, "total_assets": null, "short_term_debt": null, "long_term_debt": null, "total_debt": null, "total_liabilities": null, "total_equity": null, "shares_outstanding": null, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": null, "capital_expenditure": null, "free_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": 0, "net_debt_issued": 64815000 }, "complete_fields": { "id": 424525, "ticker_id": 36585, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 2, "currency_reported": "CAD", "fetched_at": "2026-06-07T20:01:52.996525+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": null, "netIncome": null, "grossProfit": null, "totalRevenue": null, "costOfRevenue": null, "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": "64815000", "issuanceOfStock": "0", "repaymentOfDebt": null, "fiscalDateEnding": "2024-12-31", "operatingCashflow": null, "repurchaseOfStock": null, "capitalExpenditures": null } }, "revenue": null, "cost_of_revenue": null, "gross_profit": null, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": null, "depreciation_amortisation": null, "ebitda": null, "interest_expense": null, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": null, "net_income_continuing_ops": null, "net_income_to_common": null, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": null, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": null, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": null, "total_assets": null, "short_term_debt": null, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": null, "long_term_debt": 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": 0, "net_debt_issued": 64815000, "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": "2024-12-31", "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": "64815000", "issuanceOfStock": "0", "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": "2026-06-07T20:01:52.996525+00:00", "is_restated": false, "income_statement": { "revenue": null, "cost_of_revenue": null, "gross_profit": null, "ebit": null, "ebitda": null, "pretax_income": null, "tax_provision": null, "net_income": null, "net_income_to_common": null, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": null, "total_current_assets": null, "total_assets": null, "short_term_debt": null, "long_term_debt": null, "total_debt": null, "total_liabilities": null, "total_equity": null, "shares_outstanding": null, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": null, "capital_expenditure": null, "free_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": 0, "net_debt_issued": 6808000 }, "complete_fields": { "id": 424527, "ticker_id": 36585, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 2, "currency_reported": "CAD", "fetched_at": "2026-06-07T20:01:52.996525+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": null, "netIncome": null, "grossProfit": null, "totalRevenue": null, "costOfRevenue": null, "interestExpense": null, "operatingIncome": null, "fiscalDateEnding": "2024-09-30", "researchAndDevelopment": null, "depreciationAndAmortization": null }, "balance": { "totalDebt": null, "totalAssets": null, "longTermDebt": null, "shortTermDebt": null, "preferredStock": null, "fiscalDateEnding": "2024-09-30", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": null, "totalCurrentAssets": null, "totalShareholderEquity": null, "totalCurrentLiabilities": null, "propertyPlantEquipmentNet": null, "cashAndShortTermInvestments": null }, "cashflow": { "freeCashFlow": null, "dividendsPaid": null, "issuanceOfDebt": "6808000", "issuanceOfStock": "0", "repaymentOfDebt": null, "fiscalDateEnding": "2024-09-30", "operatingCashflow": null, "repurchaseOfStock": null, "capitalExpenditures": null } }, "revenue": null, "cost_of_revenue": null, "gross_profit": null, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": null, "depreciation_amortisation": null, "ebitda": null, "interest_expense": null, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": null, "net_income_continuing_ops": null, "net_income_to_common": null, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": null, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": null, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": null, "total_assets": null, "short_term_debt": null, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": null, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": null, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": null, "shares_outstanding": null, "operating_cash_flow": null, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": null, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": 0, "net_debt_issued": 6808000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": null, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": null, "netIncome": null, "grossProfit": null, "totalRevenue": null, "costOfRevenue": null, "interestExpense": null, "operatingIncome": null, "fiscalDateEnding": "2024-09-30", "researchAndDevelopment": null, "depreciationAndAmortization": null }, "balance": { "totalDebt": null, "totalAssets": null, "longTermDebt": null, "shortTermDebt": null, "preferredStock": null, "fiscalDateEnding": "2024-09-30", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": null, "totalCurrentAssets": null, "totalShareholderEquity": null, "totalCurrentLiabilities": null, "propertyPlantEquipmentNet": null, "cashAndShortTermInvestments": null }, "cashflow": { "freeCashFlow": null, "dividendsPaid": null, "issuanceOfDebt": "6808000", "issuanceOfStock": "0", "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" ] } } }