{ "ticker": { "uuid": "d8ea2847-29bf-4499-a423-9bad935f799d", "symbol": "CSW-B", "name": "Corby Spirit and Wine Limited", "exchange": "TOR", "exchange_name": "Toronto Stock Exchange", "country": "CA", "currency": "CAD", "sector": "Consumer Defensive", "industry": "Beverages - Wineries & Distilleries", "page_url": "https://sharemaestro.com/factors/ticker/d8ea2847-29bf-4499-a423-9bad935f799d/", "api_url": "https://sharemaestro.com/factors/api/tickers/d8ea2847-29bf-4499-a423-9bad935f799d/" }, "latest_snapshot": { "ticker": { "uuid": "d8ea2847-29bf-4499-a423-9bad935f799d", "symbol": "CSW-B", "name": "Corby Spirit and Wine Limited", "exchange": "TOR", "exchange_name": "Toronto Stock Exchange", "country": "CA", "currency": "CAD", "sector": "Consumer Defensive", "industry": "Beverages - Wineries & Distilleries", "page_url": "https://sharemaestro.com/factors/ticker/d8ea2847-29bf-4499-a423-9bad935f799d/", "api_url": "https://sharemaestro.com/factors/api/tickers/d8ea2847-29bf-4499-a423-9bad935f799d/" }, "week_end_date": "2026-07-26", "universe": "CAD_CA", "score": { "os": 0.87, "value": 0.81, "quality": 0.89, "momentum": 0.31, "coverage": 0.939, "confidence": 0.9, "delta": -1 }, "headline_factors": { "price": 15.28, "market_cap": 435004119.68, "pe_ratio": 13.1259, "earnings_yield": 0.0958, "ebitda_to_ev": 0.1247, "shareholder_yield": 0.0615, "roe": 0.1741, "piotroski_f_score": 8, "momentum_12_1": 0.1701, "volatility_252d": 0.1157 }, "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": true }, "factor_groups": { "valuation": { "pe_ratio": 13.1259, "ev_ebitda": 8.0176, "earnings_yield": 0.0958, "fcf_yield": 0.0597, "shareholder_yield": 0.0615 }, "quality": { "roe": 0.1741, "roic": 0.1302, "gross_margin": 0.4855, "fcf_margin": 0.1196, "piotroski_f_score": 8 }, "growth": { "revenue_growth_1y": 0.0746, "eps_growth_1y": 0.1471, "fcf_growth_1y": 0.4992 }, "momentum": { "price_return_12m": 0.1999, "momentum_12_1": 0.1701, "relative_strength": -0.0865 }, "scores": { "value_percentile": 0.81, "quality_percentile": 0.89, "momentum_percentile": 0.31, "growth_composite": 33, "yield_composite": 10, "overall_composite": 13, "os_score": 0.87, "factor_coverage": 0.939, "signal_confidence": 0.9 } } }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 14.2, "os": 0.87, "value": 0.84, "quality": 0.88, "momentum": 0.28, "confidence": 0.939, "coverage": 0.939, "pe_ratio": 12.1981, "earnings_yield": 0.1015, "shareholder_yield": 0.0662, "roe": 0.1741, "momentum_12_1": 0.1713 }, { "week_end_date": "2026-06-14", "price": 14.1, "os": 0.87, "value": 0.85, "quality": 0.88, "momentum": 0.26, "confidence": 0.939, "coverage": 0.939, "pe_ratio": 12.1122, "earnings_yield": 0.1021, "shareholder_yield": 0.0667, "roe": 0.1741, "momentum_12_1": 0.1616 }, { "week_end_date": "2026-06-21", "price": 14.61, "os": 0.86, "value": 0.82, "quality": 0.88, "momentum": 0.29, "confidence": 0.939, "coverage": 0.939, "pe_ratio": 12.5503, "earnings_yield": 0.0993, "shareholder_yield": 0.0643, "roe": 0.1741, "momentum_12_1": 0.1841 }, { "week_end_date": "2026-06-28", "price": 14.9, "os": 0.85, "value": 0.81, "quality": 0.88, "momentum": 0.29, "confidence": 0.939, "coverage": 0.939, "pe_ratio": 12.7994, "earnings_yield": 0.0977, "shareholder_yield": 0.0631, "roe": 0.1741, "momentum_12_1": 0.153 }, { "week_end_date": "2026-07-05", "price": 15.05, "os": 0.86, "value": 0.82, "quality": 0.88, "momentum": 0.29, "confidence": 0.931, "coverage": 0.939, "pe_ratio": 12.9283, "earnings_yield": 0.097, "shareholder_yield": 0.0625, "roe": 0.1741, "momentum_12_1": 0.1151 }, { "week_end_date": "2026-07-12", "price": 15.33, "os": 0.86, "value": 0.81, "quality": 0.89, "momentum": 0.28, "confidence": 0.92, "coverage": 0.939, "pe_ratio": 13.1688, "earnings_yield": 0.0956, "shareholder_yield": 0.0613, "roe": 0.1741, "momentum_12_1": 0.0834 }, { "week_end_date": "2026-07-19", "price": 15.27, "os": 0.86, "value": 0.81, "quality": 0.89, "momentum": 0.3, "confidence": 0.91, "coverage": 0.939, "pe_ratio": 13.1173, "earnings_yield": 0.0959, "shareholder_yield": 0.0616, "roe": 0.1741, "momentum_12_1": 0.1389 }, { "week_end_date": "2026-07-26", "price": 15.28, "os": 0.87, "value": 0.81, "quality": 0.89, "momentum": 0.31, "confidence": 0.9, "coverage": 0.939, "pe_ratio": 13.1259, "earnings_yield": 0.0958, "shareholder_yield": 0.0615, "roe": 0.1741, "momentum_12_1": 0.1701 } ], "financial_periods": { "annual": [ { "period_end_date": "2025-06-30", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "CAD", "is_restated": false, "income_statement": { "revenue": 246786000, "cost_of_revenue": 123785000, "gross_profit": 123001000, "ebit": 45969000, "ebitda": 63259000, "pretax_income": null, "tax_provision": null, "net_income": 27427000, "net_income_to_common": 27427000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 179000, "total_current_assets": 173051000, "total_assets": 402808000, "short_term_debt": 4982000, "long_term_debt": 102000000, "total_debt": 110588000, "total_liabilities": null, "total_equity": 183332000, "shares_outstanding": 28468856, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 44773000, "capital_expenditure": -2439000, "free_cash_flow": 42334000, "dividends_paid": -25622000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -32777000 } }, { "period_end_date": "2025-06-30", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "CAD", "is_restated": false, "income_statement": { "revenue": 246786000, "cost_of_revenue": 123785000, "gross_profit": 123001000, "ebit": 45969000, "ebitda": 63259000, "pretax_income": null, "tax_provision": null, "net_income": 27427000, "net_income_to_common": 27427000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 179000, "total_current_assets": 173051000, "total_assets": 402808000, "short_term_debt": 4982000, "long_term_debt": 102000000, "total_debt": 110588000, "total_liabilities": null, "total_equity": 183332000, "shares_outstanding": 28468856, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 44773000, "capital_expenditure": -2439000, "free_cash_flow": 42334000, "dividends_paid": -25622000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -32777000 } }, { "period_end_date": "2025-06-30", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "CAD", "is_restated": false, "income_statement": { "revenue": 246786000, "cost_of_revenue": 123785000, "gross_profit": 123001000, "ebit": 45969000, "ebitda": 63259000, "pretax_income": null, "tax_provision": null, "net_income": 27427000, "net_income_to_common": 27427000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 179000, "total_current_assets": 173051000, "total_assets": 402808000, "short_term_debt": 4982000, "long_term_debt": 102000000, "total_debt": 110588000, "total_liabilities": null, "total_equity": 183332000, "shares_outstanding": 28468856, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 44773000, "capital_expenditure": -2439000, "free_cash_flow": 42334000, "dividends_paid": -25622000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -32777000 } }, { "period_end_date": "2025-06-30", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "CAD", "is_restated": false, "income_statement": { "revenue": 246786000, "cost_of_revenue": 123785000, "gross_profit": 123001000, "ebit": 45969000, "ebitda": 63259000, "pretax_income": null, "tax_provision": null, "net_income": 27427000, "net_income_to_common": 27427000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 179000, "total_current_assets": 173051000, "total_assets": 402808000, "short_term_debt": 4982000, "long_term_debt": 102000000, "total_debt": 110588000, "total_liabilities": null, "total_equity": 183332000, "shares_outstanding": 28468856, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 44773000, "capital_expenditure": -2439000, "free_cash_flow": 42334000, "dividends_paid": -25622000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -32777000 } }, { "period_end_date": "2025-06-30", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "CAD", "is_restated": false, "income_statement": { "revenue": 246786000, "cost_of_revenue": 123785000, "gross_profit": 123001000, "ebit": 45969000, "ebitda": 63259000, "pretax_income": null, "tax_provision": null, "net_income": 27427000, "net_income_to_common": 27427000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 179000, "total_current_assets": 173051000, "total_assets": 402808000, "short_term_debt": 4982000, "long_term_debt": 102000000, "total_debt": 110588000, "total_liabilities": null, "total_equity": 183332000, "shares_outstanding": 28468856, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 44773000, "capital_expenditure": -2439000, "free_cash_flow": 42334000, "dividends_paid": -25622000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -32777000 } }, { "period_end_date": "2025-06-30", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "CAD", "is_restated": false, "income_statement": { "revenue": 246786000, "cost_of_revenue": 123785000, "gross_profit": 123001000, "ebit": 45969000, "ebitda": 63259000, "pretax_income": null, "tax_provision": null, "net_income": 27427000, "net_income_to_common": 27427000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 179000, "total_current_assets": 173051000, "total_assets": 402808000, "short_term_debt": 4982000, "long_term_debt": 102000000, "total_debt": 110588000, "total_liabilities": null, "total_equity": 183332000, "shares_outstanding": 28468856, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 44773000, "capital_expenditure": -2439000, "free_cash_flow": 42334000, "dividends_paid": -25622000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -32777000 } }, { "period_end_date": "2025-06-30", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "CAD", "is_restated": false, "income_statement": { "revenue": 246786000, "cost_of_revenue": 123785000, "gross_profit": 123001000, "ebit": 45969000, "ebitda": 63259000, "pretax_income": null, "tax_provision": null, "net_income": 27427000, "net_income_to_common": 27427000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 179000, "total_current_assets": 173051000, "total_assets": 402808000, "short_term_debt": 4982000, "long_term_debt": 102000000, "total_debt": 110588000, "total_liabilities": null, "total_equity": 183332000, "shares_outstanding": 28468856, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 44773000, "capital_expenditure": -2439000, "free_cash_flow": 42334000, "dividends_paid": -25622000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -32777000 } }, { "period_end_date": "2024-06-30", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "currency_reported": "CAD", "is_restated": false, "income_statement": { "revenue": 229659000, "cost_of_revenue": 113887000, "gross_profit": 115772000, "ebit": 40559000, "ebitda": 57226000, "pretax_income": null, "tax_provision": null, "net_income": 23909000, "net_income_to_common": 23909000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 4648000, "total_current_assets": 179310000, "total_assets": 420478000, "short_term_debt": 17816000, "long_term_debt": 120000000, "total_debt": 140835000, "total_liabilities": null, "total_equity": 181601000, "shares_outstanding": 28468856, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 31517000, "capital_expenditure": -3279000, "free_cash_flow": 28238000, "dividends_paid": -23914000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 20782000 } } ], "quarterly": [ { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "CAD", "is_restated": false, "income_statement": { "revenue": 58269000, "cost_of_revenue": 28537000, "gross_profit": 29732000, "ebit": 11861000, "ebitda": 16225000, "pretax_income": null, "tax_provision": null, "net_income": 7926000, "net_income_to_common": 7926000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 603000, "total_current_assets": 173065000, "total_assets": 394560000, "short_term_debt": 6537000, "long_term_debt": 96000000, "total_debt": 111556000, "total_liabilities": null, "total_equity": 190306000, "shares_outstanding": 28468856, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -17618000, "capital_expenditure": -970000, "free_cash_flow": -18588000, "dividends_paid": -6832000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 5961000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "CAD", "is_restated": false, "income_statement": { "revenue": 58269000, "cost_of_revenue": 28537000, "gross_profit": 29732000, "ebit": 11861000, "ebitda": 16225000, "pretax_income": null, "tax_provision": null, "net_income": 7926000, "net_income_to_common": 7926000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 603000, "total_current_assets": 173065000, "total_assets": 394560000, "short_term_debt": 6537000, "long_term_debt": 96000000, "total_debt": 111556000, "total_liabilities": null, "total_equity": 190306000, "shares_outstanding": 28468856, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -17618000, "capital_expenditure": -970000, "free_cash_flow": -18588000, "dividends_paid": -6832000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 5961000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "CAD", "is_restated": false, "income_statement": { "revenue": 58269000, "cost_of_revenue": 28537000, "gross_profit": 29732000, "ebit": 11861000, "ebitda": 16225000, "pretax_income": null, "tax_provision": null, "net_income": 7926000, "net_income_to_common": 7926000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 603000, "total_current_assets": 173065000, "total_assets": 394560000, "short_term_debt": 6537000, "long_term_debt": 96000000, "total_debt": 111556000, "total_liabilities": null, "total_equity": 190306000, "shares_outstanding": 28468856, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -17618000, "capital_expenditure": -970000, "free_cash_flow": -18588000, "dividends_paid": -6832000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 5961000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "CAD", "is_restated": false, "income_statement": { "revenue": 58269000, "cost_of_revenue": 28537000, "gross_profit": 29732000, "ebit": 11861000, "ebitda": 16225000, "pretax_income": null, "tax_provision": null, "net_income": 7926000, "net_income_to_common": 7926000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 603000, "total_current_assets": 173065000, "total_assets": 394560000, "short_term_debt": 6537000, "long_term_debt": 96000000, "total_debt": 111556000, "total_liabilities": null, "total_equity": 190306000, "shares_outstanding": 28468856, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -17618000, "capital_expenditure": -970000, "free_cash_flow": -18588000, "dividends_paid": -6832000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 5961000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "CAD", "is_restated": false, "income_statement": { "revenue": 58269000, "cost_of_revenue": 28537000, "gross_profit": 29732000, "ebit": 11861000, "ebitda": 16225000, "pretax_income": null, "tax_provision": null, "net_income": 7926000, "net_income_to_common": 7926000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 603000, "total_current_assets": 173065000, "total_assets": 394560000, "short_term_debt": 6537000, "long_term_debt": 96000000, "total_debt": 111556000, "total_liabilities": null, "total_equity": 190306000, "shares_outstanding": 28468856, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -17618000, "capital_expenditure": -970000, "free_cash_flow": -18588000, "dividends_paid": -6832000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 5961000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "CAD", "is_restated": false, "income_statement": { "revenue": 58269000, "cost_of_revenue": 28537000, "gross_profit": 29732000, "ebit": 11861000, "ebitda": 16225000, "pretax_income": null, "tax_provision": null, "net_income": 7926000, "net_income_to_common": 7926000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 603000, "total_current_assets": 173065000, "total_assets": 394560000, "short_term_debt": 6537000, "long_term_debt": 96000000, "total_debt": 111556000, "total_liabilities": null, "total_equity": 190306000, "shares_outstanding": 28468856, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -17618000, "capital_expenditure": -970000, "free_cash_flow": -18588000, "dividends_paid": -6832000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 5961000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "CAD", "is_restated": false, "income_statement": { "revenue": 58269000, "cost_of_revenue": 28537000, "gross_profit": 29732000, "ebit": 11861000, "ebitda": 16225000, "pretax_income": null, "tax_provision": null, "net_income": 7926000, "net_income_to_common": 7926000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 603000, "total_current_assets": 173065000, "total_assets": 394560000, "short_term_debt": 6537000, "long_term_debt": 96000000, "total_debt": 111556000, "total_liabilities": null, "total_equity": 190306000, "shares_outstanding": 28468856, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -17618000, "capital_expenditure": -970000, "free_cash_flow": -18588000, "dividends_paid": -6832000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 5961000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "CAD", "is_restated": false, "income_statement": { "revenue": 66914000, "cost_of_revenue": 35032000, "gross_profit": 31882000, "ebit": 13458000, "ebitda": 17325000, "pretax_income": null, "tax_provision": null, "net_income": 8837000, "net_income_to_common": 8837000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2068000, "total_current_assets": 172659000, "total_assets": 395414000, "short_term_debt": null, "long_term_debt": 96000000, "total_debt": 103600000, "total_liabilities": null, "total_equity": 189226000, "shares_outstanding": 28468856, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 31419000, "capital_expenditure": -505000, "free_cash_flow": 30914000, "dividends_paid": -6548000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -6465000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "CAD", "is_restated": false, "income_statement": { "revenue": 66914000, "cost_of_revenue": 35032000, "gross_profit": 31882000, "ebit": 13458000, "ebitda": 17325000, "pretax_income": null, "tax_provision": null, "net_income": 8837000, "net_income_to_common": 8837000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2068000, "total_current_assets": 172659000, "total_assets": 395414000, "short_term_debt": null, "long_term_debt": 96000000, "total_debt": 103600000, "total_liabilities": null, "total_equity": 189226000, "shares_outstanding": 28468856, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 31419000, "capital_expenditure": -505000, "free_cash_flow": 30914000, "dividends_paid": -6548000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -6465000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "CAD", "is_restated": false, "income_statement": { "revenue": 66914000, "cost_of_revenue": 35032000, "gross_profit": 31882000, "ebit": 13458000, "ebitda": 17325000, "pretax_income": null, "tax_provision": null, "net_income": 8837000, "net_income_to_common": 8837000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2068000, "total_current_assets": 172659000, "total_assets": 395414000, "short_term_debt": null, "long_term_debt": 96000000, "total_debt": 103600000, "total_liabilities": null, "total_equity": 189226000, "shares_outstanding": 28468856, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 31419000, "capital_expenditure": -505000, "free_cash_flow": 30914000, "dividends_paid": -6548000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -6465000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "CAD", "is_restated": false, "income_statement": { "revenue": 66914000, "cost_of_revenue": 35032000, "gross_profit": 31882000, "ebit": 13458000, "ebitda": 17325000, "pretax_income": null, "tax_provision": null, "net_income": 8837000, "net_income_to_common": 8837000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2068000, "total_current_assets": 172659000, "total_assets": 395414000, "short_term_debt": null, "long_term_debt": 96000000, "total_debt": 103600000, "total_liabilities": null, "total_equity": 189226000, "shares_outstanding": 28468856, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 31419000, "capital_expenditure": -505000, "free_cash_flow": 30914000, "dividends_paid": -6548000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -6465000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "CAD", "is_restated": false, "income_statement": { "revenue": 66914000, "cost_of_revenue": 35032000, "gross_profit": 31882000, "ebit": 13458000, "ebitda": 17325000, "pretax_income": null, "tax_provision": null, "net_income": 8837000, "net_income_to_common": 8837000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2068000, "total_current_assets": 172659000, "total_assets": 395414000, "short_term_debt": null, "long_term_debt": 96000000, "total_debt": 103600000, "total_liabilities": null, "total_equity": 189226000, "shares_outstanding": 28468856, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 31419000, "capital_expenditure": -505000, "free_cash_flow": 30914000, "dividends_paid": -6548000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -6465000 } } ] }, "strategy_matches": [ { "key": "os_composite", "name": "OS Composite Score", "slug": "composite", "group": "multi_factor", "page_url": "/factors/composite/" }, { "key": "quality_value", "name": "Quality \u00d7 Value", "slug": "quality-value", "group": "multi_factor", "page_url": "/factors/quality-value/" }, { "key": "deep_value", "name": "Deep Value", "slug": "deep-value", "group": "value", "page_url": "/factors/deep-value/" }, { "key": "ebitda_ev", "name": "EBITDA/EV Value", "slug": "ebitda-ev", "group": "value", "page_url": "/factors/ebitda-ev/" }, { "key": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/" }, { "key": "piotroski_bargains", "name": "Piotroski Bargains", "slug": "piotroski-bargains", "group": "quality", "page_url": "/factors/piotroski-bargains/" }, { "key": "capital_allocators", "name": "Capital Allocators", "slug": "capital-allocators", "group": "quality", "page_url": "/factors/capital-allocators/" }, { "key": "risk_adj_momentum", "name": "Risk-Adjusted Momentum", "slug": "risk-adj-momentum", "group": "momentum", "page_url": "/factors/risk-adj-momentum/" }, { "key": "momentum_leaders", "name": "Momentum Leaders", "slug": "momentum-leaders", "group": "momentum", "page_url": "/factors/momentum-leaders/" }, { "key": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/" }, { "key": "high_yield", "name": "High Yield", "slug": "high-yield", "group": "income", "page_url": "/factors/high-yield/" }, { "key": "small_cap_value", "name": "Small Cap Value", "slug": "small-cap-value", "group": "universe", "page_url": "/factors/small-cap-value/" }, { "key": "low_volatility", "name": "Low Volatility", "slug": "low-volatility", "group": "defensive", "page_url": "/factors/low-volatility/" } ], "coverage": { "factor_history_points": 8, "annual_financial_periods": 8, "quarterly_financial_periods": 12, "latest_factor_week": "2026-07-26", "latest_financials_period_end": "2026-03-31" }, "schema": { "public_fields_only": true } }