{ "ticker": { "uuid": "d984069f-306b-472a-b560-be9af20b04ed", "symbol": "NEXM", "name": "NexMetals Mining Corp. Common Shares", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Basic Materials", "industry": "Other Industrial Metals & Mining", "page_url": "https://sharemaestro.com/factors/ticker/d984069f-306b-472a-b560-be9af20b04ed/", "api_url": "https://sharemaestro.com/factors/api/tickers/d984069f-306b-472a-b560-be9af20b04ed/" }, "ticker_metadata": { "id": 7317, "uuid": "d984069f-306b-472a-b560-be9af20b04ed", "symbol": "NEXM", "name": "NexMetals Mining Corp. Common Shares", "asset_type": "equity", "market_cap": 99815000, "stock_exchange_id": 2, "industry": "Other Industrial Metals & Mining", "sector": "Basic Materials", "description": "NexMetals Mining Corp. The company is headquartered in Toronto, Canada.", "currency": "USD", "is_active": true }, "exchange_metadata": { "id": 2, "name": "NASDAQ", "symbol": "NASDAQ", "country_code": "US", "currency": "USD", "benchmark": "QQQ", "data_symbol": "", "ticker_suffix": "", "update_provider": "alphavantage", "update_group": "primary", "update_order": 0, "update_enabled": true, "is_active": true }, "latest_snapshot": { "ticker": { "uuid": "d984069f-306b-472a-b560-be9af20b04ed", "symbol": "NEXM", "name": "NexMetals Mining Corp. Common Shares", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Basic Materials", "industry": "Other Industrial Metals & Mining", "page_url": "https://sharemaestro.com/factors/ticker/d984069f-306b-472a-b560-be9af20b04ed/", "api_url": "https://sharemaestro.com/factors/api/tickers/d984069f-306b-472a-b560-be9af20b04ed/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.41, "value": 0.45, "quality": 0.44, "momentum": 0.44, "coverage": 0.636, "confidence": 0.636, "delta": null }, "headline_factors": { "price": 2.58, "market_cap": 91640534.46, "pe_ratio": null, "earnings_yield": null, "ebitda_to_ev": null, "shareholder_yield": 0, "roe": -0.7163, "piotroski_f_score": 4, "momentum_12_1": null, "volatility_252d": 0.675 }, "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": { "identity": { "week_end_date": "2026-06-07", "source_primary": "alphavantage", "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": false, "completeness_score": 0.3571, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:49:26.828777+00:00", "batch_id": "" }, "size": { "price_close": 2.58, "market_cap": 91640534.46, "market_cap_usd": 91640534.46, "enterprise_value": 66820657.46, "shares_outstanding": 35519587, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": null, "pb_ratio": 1.2748, "ptbv_ratio": 1.2748, "ps_ratio": null, "pcf_ratio": null, "pfcf_ratio": -1.979, "ev_ebitda": null, "ev_ebit": -1.2974, "ev_sales": null, "ev_fcf": -1.443, "earnings_yield": null, "fcf_yield": -0.693, "price_to_sales": null, "price_to_book": 1.2748, "price_to_cashflow": null, "ebitda_to_ev": null, "sales_yield": null }, "yield": { "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0 }, "quality": { "gross_margin": null, "operating_margin": null, "net_margin": null, "ebitda_margin": null, "fcf_margin": null, "roe": -0.7163, "roa": -0.6334, "roic": -0.8207, "roc_greenblatt": null, "asset_turnover": null, "cash_conversion": 0.8992, "accruals_ratio": -0.0255, "sbc_to_revenue": null, "piotroski_f_score": 4, "altman_z_score": null, "earnings_stability_5y": 0.2331, "revenue_stability_5y": null, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": -0.0228, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": 0.1309, "net_debt_to_ebitda": 0.4999, "debt_to_assets": 0.0181, "interest_coverage": -120.2327, "current_ratio": 7.7173, "quick_ratio": 7.7173, "net_debt": -24819877, "local_beta": -0.0002, "volatility_252d": 0.675, "volatility_60d": 1.5768, "max_drawdown_12m": -0.6151, "risk_adjusted_momentum": null }, "growth": { "revenue_growth_1y": null, "revenue_growth_3y_cagr": null, "revenue_growth_5y_cagr": null, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": null, "book_value_growth_1y": null, "revenue_growth": null, "earnings_growth": null }, "momentum": { "price_return_1m": -0.2134, "price_return_3m": -0.2412, "price_return_6m": -0.3102, "price_return_9m": -0.5393, "price_return_12m": null, "price_return_12m_ex1m": null, "momentum_6m": -0.3102, "momentum_12m": null, "momentum_12_1": null, "distance_from_52w_high": -0.5757, "distance_from_52w_low": 0.1026, "relative_strength": null }, "raw_ttm": { "revenue_ttm": 0, "gross_profit_ttm": -1856500, "ebit_ttm": -51504212, "ebitda_ttm": -49647712, "net_income_ttm": -51495396, "eps_diluted_ttm": -1.4498, "operating_cash_flow_ttm": -49424708, "capital_expenditure_ttm": 3118575, "fcf_ttm": -46306133, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 428371, "cash_and_equivalents": 26288516, "total_current_assets": 30545916, "total_current_liabilities": 3958106, "net_ppe": null, "total_assets": 81297802, "total_debt": 1468639, "total_equity": 71886103, "net_working_capital": 668202, "book_value_per_share": 2.0238, "retained_earnings": -217256862, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 2.0238 }, "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": 55, "quality_composite": 56, "momentum_composite": 56, "growth_composite": 56, "yield_composite": 55, "svqf_composite": 60, "vc1_composite": 56, "vc2_composite": 56, "vc3_composite": 56, "trending_value_composite": null, "overall_composite": 59, "quality_value_composite": 0.445, "os_score": 0.41, "value_percentile": 0.45, "quality_percentile": 0.44, "momentum_percentile": 0.44, "factor_coverage": 0.636, "signal_confidence": 0.636, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 76, "small_cap_core_rank": 57, "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": true } } }, "latest_snapshot_fields": { "id": 2107, "ticker_id": 7317, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": false, "completeness_score": 0.3571, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:49:26.828777+00:00", "batch_id": "", "os_score_delta": null, "price_close": 2.58, "market_cap": 91640534.46, "market_cap_usd": 91640534.46, "enterprise_value": 66820657.46, "shares_outstanding": 35519587, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": 1.27480181, "ptbv_ratio": 1.27480181, "ps_ratio": null, "pcf_ratio": null, "pfcf_ratio": -1.97901506, "ev_ebitda": null, "ev_ebit": -1.29738239, "ev_sales": null, "ev_fcf": -1.4430196, "earnings_yield": null, "fcf_yield": -0.69299128, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0, "gross_margin": null, "operating_margin": null, "net_margin": null, "ebitda_margin": null, "fcf_margin": null, "roe": -0.71634702, "roa": -0.63341683, "roic": -0.82071928, "roc_greenblatt": null, "asset_turnover": null, "cash_conversion": 0.8992286, "accruals_ratio": -0.02547041, "sbc_to_revenue": null, "debt_to_equity": 0.13092515, "net_debt_to_ebitda": 0.49991986, "debt_to_assets": 0.01806493, "interest_coverage": -120.2327235, "current_ratio": 7.71730621, "quick_ratio": 7.71730621, "net_debt": -24819877, "revenue_growth_1y": null, "revenue_growth_3y_cagr": null, "revenue_growth_5y_cagr": null, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": null, "book_value_growth_1y": null, "piotroski_f_score": 4, "altman_z_score": null, "earnings_stability_5y": 0.233141, "revenue_stability_5y": null, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.21341463, "price_return_3m": -0.24117647, "price_return_6m": -0.31016043, "price_return_9m": -0.53928571, "price_return_12m": null, "price_return_12m_ex1m": null, "distance_from_52w_high": -0.57565789, "distance_from_52w_low": 0.1025641, "relative_strength": null, "local_beta": -0.0002, "volatility_252d": 0.675005, "volatility_60d": 1.576756, "max_drawdown_12m": -0.61513158, "revenue_ttm": 0, "gross_profit_ttm": -1856500, "ebit_ttm": -51504212, "ebitda_ttm": -49647712, "net_income_ttm": -51495396, "eps_diluted_ttm": -1.44977463, "operating_cash_flow_ttm": -49424708, "capital_expenditure_ttm": 3118575, "fcf_ttm": -46306133, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 428371, "cash_and_equivalents": 26288516, "total_current_assets": 30545916, "total_current_liabilities": 3958106, "net_ppe": null, "total_assets": 81297802, "total_debt": 1468639, "total_equity": 71886103, "net_working_capital": 668202, "book_value_per_share": 2.023844, "retained_earnings": -217256862, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 2.023844, "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": 55, "quality_composite": 56, "momentum_composite": 56, "growth_composite": 56, "yield_composite": 55, "svqf_composite": 60, "vc1_composite": 56, "vc2_composite": 56, "vc3_composite": 56, "trending_value_composite": null, "overall_composite": 59, "factor_coverage": 0.636, "signal_confidence": 0.636, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 76, "small_cap_core_rank": 57, "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": 2.58, "os": 0.41, "value": 0.45, "quality": 0.44, "momentum": 0.44, "confidence": 0.636, "coverage": 0.636, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": 0, "roe": -0.7163, "momentum_12_1": null, "complete_fields": { "id": 2107, "ticker_id": 7317, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": false, "completeness_score": 0.3571, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:49:26.828777+00:00", "batch_id": "", "os_score_delta": null, "price_close": 2.58, "market_cap": 91640534.46, "market_cap_usd": 91640534.46, "enterprise_value": 66820657.46, "shares_outstanding": 35519587, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": 1.27480181, "ptbv_ratio": 1.27480181, "ps_ratio": null, "pcf_ratio": null, "pfcf_ratio": -1.97901506, "ev_ebitda": null, "ev_ebit": -1.29738239, "ev_sales": null, "ev_fcf": -1.4430196, "earnings_yield": null, "fcf_yield": -0.69299128, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0, "gross_margin": null, "operating_margin": null, "net_margin": null, "ebitda_margin": null, "fcf_margin": null, "roe": -0.71634702, "roa": -0.63341683, "roic": -0.82071928, "roc_greenblatt": null, "asset_turnover": null, "cash_conversion": 0.8992286, "accruals_ratio": -0.02547041, "sbc_to_revenue": null, "debt_to_equity": 0.13092515, "net_debt_to_ebitda": 0.49991986, "debt_to_assets": 0.01806493, "interest_coverage": -120.2327235, "current_ratio": 7.71730621, "quick_ratio": 7.71730621, "net_debt": -24819877, "revenue_growth_1y": null, "revenue_growth_3y_cagr": null, "revenue_growth_5y_cagr": null, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": null, "book_value_growth_1y": null, "piotroski_f_score": 4, "altman_z_score": null, "earnings_stability_5y": 0.233141, "revenue_stability_5y": null, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.21341463, "price_return_3m": -0.24117647, "price_return_6m": -0.31016043, "price_return_9m": -0.53928571, "price_return_12m": null, "price_return_12m_ex1m": null, "distance_from_52w_high": -0.57565789, "distance_from_52w_low": 0.1025641, "relative_strength": null, "local_beta": -0.0002, "volatility_252d": 0.675005, "volatility_60d": 1.576756, "max_drawdown_12m": -0.61513158, "revenue_ttm": 0, "gross_profit_ttm": -1856500, "ebit_ttm": -51504212, "ebitda_ttm": -49647712, "net_income_ttm": -51495396, "eps_diluted_ttm": -1.44977463, "operating_cash_flow_ttm": -49424708, "capital_expenditure_ttm": 3118575, "fcf_ttm": -46306133, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 428371, "cash_and_equivalents": 26288516, "total_current_assets": 30545916, "total_current_liabilities": 3958106, "net_ppe": null, "total_assets": 81297802, "total_debt": 1468639, "total_equity": 71886103, "net_working_capital": 668202, "book_value_per_share": 2.023844, "retained_earnings": -217256862, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 2.023844, "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": 55, "quality_composite": 56, "momentum_composite": 56, "growth_composite": 56, "yield_composite": 55, "svqf_composite": 60, "vc1_composite": 56, "vc2_composite": 56, "vc3_composite": 56, "trending_value_composite": null, "overall_composite": 59, "factor_coverage": 0.636, "signal_confidence": 0.636, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 76, "small_cap_core_rank": 57, "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": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T22:18:17.088969+00:00", "is_restated": false, "income_statement": { "revenue": 0, "cost_of_revenue": 2068821, "gross_profit": -2068821, "ebit": -58657954, "ebitda": -56589133, "pretax_income": -59086325, "tax_provision": null, "net_income": -59086325, "net_income_to_common": -59086325, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 39747964, "total_current_assets": 46437662, "total_assets": 98438292, "short_term_debt": 497435, "long_term_debt": 1226455, "total_debt": 1723890, "total_liabilities": 15556101, "total_equity": 82882191, "shares_outstanding": 20650750, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -47541796, "capital_expenditure": 2784416, "free_cash_flow": -44757380, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 130084, "ticker_id": 7317, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:18:17.088969+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-58657954", "ebitda": "-56589133", "netIncome": "-59086325", "grossProfit": "-2068821", "depreciation": "None", "totalRevenue": "0", "costOfRevenue": "2068821", "interestIncome": "437638", "incomeBeforeTax": "-59086325", "interestExpense": "428371", "operatingIncome": "-50842107", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "None", "reportedCurrency": "CAD", "netInterestIncome": "9267", "nonInterestIncome": "None", "operatingExpenses": "48773286", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2068821", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "2068821", "sellingGeneralAndAdministrative": "12659444", "netIncomeFromContinuingOperations": "-59086325" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "98438292", "longTermDebt": "1226455", "shortTermDebt": "497435", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "None", "reportedCurrency": "CAD", "retainedEarnings": "-205905487", "totalLiabilities": "15556101", "otherCurrentAssets": "1038358", "totalCurrentAssets": "46437662", "currentLongTermDebt": "148862", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "5651336", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "52000630", "currentAccountsPayable": "7147173", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1991343", "totalShareholderEquity": "82882191", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "9452261", "totalCurrentLiabilities": "9949697", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "5606403", "cashAndShortTermInvestments": "39747964", "commonStockSharesOutstanding": "20650750", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "39747964", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-59038172", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "CAD", "changeInInventory": "None", "operatingCashflow": "-47541796", "capitalExpenditures": "2784416", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "119587452", "cashflowFromInvestment": "-37197832", "stockBasedCompensation": "3440803", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "2067134", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 0, "cost_of_revenue": 2068821, "gross_profit": -2068821, "research_and_development": null, "selling_general_admin": 12659444, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -58657954, "depreciation_amortisation": 2068821, "ebitda": -56589133, "interest_expense": 428371, "interest_income": null, "other_non_operating": null, "pretax_income": -59086325, "tax_provision": null, "effective_tax_rate": null, "net_income": -59086325, "net_income_continuing_ops": -59086325, "net_income_to_common": -59086325, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 39747964, "short_term_investments": null, "net_receivables": 5651336, "inventory": null, "other_current_assets": null, "total_current_assets": 46437662, "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": 52000630, "total_assets": 98438292, "short_term_debt": 497435, "accounts_payable": 7147173, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 9949697, "long_term_debt": 1226455, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 5606403, "total_liabilities": 15556101, "total_debt": 1723890, "preferred_stock": null, "minority_interest": null, "retained_earnings": -205905487, "total_equity": 82882191, "shares_outstanding": 20650750, "operating_cash_flow": -47541796, "stock_based_compensation": 3440803, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 2784416, "acquisitions": null, "other_investing": null, "investing_cash_flow": -37197832, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 119587452, "free_cash_flow": -44757380, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-58657954", "ebitda": "-56589133", "netIncome": "-59086325", "grossProfit": "-2068821", "depreciation": "None", "totalRevenue": "0", "costOfRevenue": "2068821", "interestIncome": "437638", "incomeBeforeTax": "-59086325", "interestExpense": "428371", "operatingIncome": "-50842107", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "None", "reportedCurrency": "CAD", "netInterestIncome": "9267", "nonInterestIncome": "None", "operatingExpenses": "48773286", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2068821", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "2068821", "sellingGeneralAndAdministrative": "12659444", "netIncomeFromContinuingOperations": "-59086325" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "98438292", "longTermDebt": "1226455", "shortTermDebt": "497435", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "None", "reportedCurrency": "CAD", "retainedEarnings": "-205905487", "totalLiabilities": "15556101", "otherCurrentAssets": "1038358", "totalCurrentAssets": "46437662", "currentLongTermDebt": "148862", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "5651336", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "52000630", "currentAccountsPayable": "7147173", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1991343", "totalShareholderEquity": "82882191", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "9452261", "totalCurrentLiabilities": "9949697", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "5606403", "cashAndShortTermInvestments": "39747964", "commonStockSharesOutstanding": "20650750", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "39747964", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-59038172", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "CAD", "changeInInventory": "None", "operatingCashflow": "-47541796", "capitalExpenditures": "2784416", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "119587452", "cashflowFromInvestment": "-37197832", "stockBasedCompensation": "3440803", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "2067134", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T22:18:17.088969+00:00", "is_restated": false, "income_statement": { "revenue": 0, "cost_of_revenue": 1581270, "gross_profit": -1581270, "ebit": -39310964, "ebitda": -37729694, "pretax_income": -42420283, "tax_provision": null, "net_income": -42420283, "net_income_to_common": -42420283, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 6105933, "total_current_assets": 7618243, "total_assets": 24953469, "short_term_debt": null, "long_term_debt": 19229349, "total_debt": 19229349, "total_liabilities": 28400529, "total_equity": -3447060, "shares_outstanding": 8446642, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -37599434, "capital_expenditure": 1022231, "free_cash_flow": -36577203, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 130089, "ticker_id": 7317, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:18:17.088969+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-39310964", "ebitda": "-37729694", "netIncome": "-42420283", "grossProfit": "-1581270", "depreciation": "None", "totalRevenue": "0", "costOfRevenue": "1581270", "interestIncome": "114114", "incomeBeforeTax": "-42420283", "interestExpense": "3109319", "operatingIncome": "-40233331", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "None", "reportedCurrency": "CAD", "netInterestIncome": "-2995205", "nonInterestIncome": "None", "operatingExpenses": "38652061", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1581270", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1581270", "sellingGeneralAndAdministrative": "9000701", "netIncomeFromContinuingOperations": "-42420283" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "24953469", "longTermDebt": "19229349", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "None", "reportedCurrency": "CAD", "retainedEarnings": "-146987099", "totalLiabilities": "28400529", "otherCurrentAssets": "540288", "totalCurrentAssets": "7618243", "currentLongTermDebt": "136935", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "972022", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "17335226", "currentAccountsPayable": "2493306", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "19229349", "totalShareholderEquity": "-3447060", "capitalLeaseObligations": "0", "otherCurrentLiabilities": "2161876", "totalCurrentLiabilities": "4655182", "otherNonCurrentLiabilities": "584364", "totalNonCurrentLiabilities": "23745347", "cashAndShortTermInvestments": "6105933", "commonStockSharesOutstanding": "8446642", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "6105933", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-42420283", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "CAD", "changeInInventory": "None", "operatingCashflow": "-37599434", "capitalExpenditures": "1022231", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "25346644", "cashflowFromInvestment": "-1022231", "stockBasedCompensation": "2975666", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1581270", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 0, "cost_of_revenue": 1581270, "gross_profit": -1581270, "research_and_development": null, "selling_general_admin": 9000701, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -39310964, "depreciation_amortisation": 1581270, "ebitda": -37729694, "interest_expense": 3109319, "interest_income": null, "other_non_operating": null, "pretax_income": -42420283, "tax_provision": null, "effective_tax_rate": null, "net_income": -42420283, "net_income_continuing_ops": -42420283, "net_income_to_common": -42420283, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 6105933, "short_term_investments": null, "net_receivables": 972022, "inventory": null, "other_current_assets": null, "total_current_assets": 7618243, "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": 17335226, "total_assets": 24953469, "short_term_debt": null, "accounts_payable": 2493306, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 4655182, "long_term_debt": 19229349, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 23745347, "total_liabilities": 28400529, "total_debt": 19229349, "preferred_stock": null, "minority_interest": null, "retained_earnings": -146987099, "total_equity": -3447060, "shares_outstanding": 8446642, "operating_cash_flow": -37599434, "stock_based_compensation": 2975666, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 1022231, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1022231, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 25346644, "free_cash_flow": -36577203, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-39310964", "ebitda": "-37729694", "netIncome": "-42420283", "grossProfit": "-1581270", "depreciation": "None", "totalRevenue": "0", "costOfRevenue": "1581270", "interestIncome": "114114", "incomeBeforeTax": "-42420283", "interestExpense": "3109319", "operatingIncome": "-40233331", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "None", "reportedCurrency": "CAD", "netInterestIncome": "-2995205", "nonInterestIncome": "None", "operatingExpenses": "38652061", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1581270", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1581270", "sellingGeneralAndAdministrative": "9000701", "netIncomeFromContinuingOperations": "-42420283" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "24953469", "longTermDebt": "19229349", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "None", "reportedCurrency": "CAD", "retainedEarnings": "-146987099", "totalLiabilities": "28400529", "otherCurrentAssets": "540288", "totalCurrentAssets": "7618243", "currentLongTermDebt": "136935", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "972022", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "17335226", "currentAccountsPayable": "2493306", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "19229349", "totalShareholderEquity": "-3447060", "capitalLeaseObligations": "0", "otherCurrentLiabilities": "2161876", "totalCurrentLiabilities": "4655182", "otherNonCurrentLiabilities": "584364", "totalNonCurrentLiabilities": "23745347", "cashAndShortTermInvestments": "6105933", "commonStockSharesOutstanding": "8446642", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "6105933", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-42420283", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "CAD", "changeInInventory": "None", "operatingCashflow": "-37599434", "capitalExpenditures": "1022231", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "25346644", "cashflowFromInvestment": "-1022231", "stockBasedCompensation": "2975666", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1581270", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T22:18:17.088969+00:00", "is_restated": false, "income_statement": { "revenue": 0, "cost_of_revenue": 744783, "gross_profit": -744783, "ebit": -30320653, "ebitda": -29575870, "pretax_income": -32900600, "tax_provision": -524531, "net_income": -32376069, "net_income_to_common": -32376069, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 14520826, "total_current_assets": 15762190, "total_assets": 28651537, "short_term_debt": 1215607, "long_term_debt": 18192547, "total_debt": 19408154, "total_liabilities": 21298417, "total_equity": 7353120, "shares_outstanding": 6425476, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -29462860, "capital_expenditure": 4771081, "free_cash_flow": -24691779, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 130093, "ticker_id": 7317, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:18:17.088969+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-30320653", "ebitda": "-29575870", "netIncome": "-32376069", "grossProfit": "-744783", "depreciation": "None", "totalRevenue": "0", "costOfRevenue": "744783", "interestIncome": "None", "incomeBeforeTax": "-32900600", "interestExpense": "2579947", "operatingIncome": "-30053747", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-524531", "reportedCurrency": "CAD", "netInterestIncome": "-2579947", "nonInterestIncome": "None", "operatingExpenses": "29308964", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "744783", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "744783", "sellingGeneralAndAdministrative": "6445224", "netIncomeFromContinuingOperations": "-32376069" }, "balance": { "goodwill": "None", "inventory": "160055", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "28651537", "longTermDebt": "18192547", "shortTermDebt": "1215607", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "None", "reportedCurrency": "CAD", "retainedEarnings": "-78895662", "totalLiabilities": "21298417", "otherCurrentAssets": "679283", "totalCurrentAssets": "15762190", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "402024", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "12889347", "currentAccountsPayable": "2383196", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "14941884", "totalShareholderEquity": "7353120", "capitalLeaseObligations": "1611143", "otherCurrentLiabilities": "3229370", "totalCurrentLiabilities": "4444977", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "16853440", "cashAndShortTermInvestments": "14520826", "commonStockSharesOutstanding": "6425476", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "14520826", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-32376069", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "CAD", "changeInInventory": "None", "operatingCashflow": "-29462860", "capitalExpenditures": "4771081", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "50138346", "cashflowFromInvestment": "-5254964", "stockBasedCompensation": "1455260", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "744783", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 0, "cost_of_revenue": 744783, "gross_profit": -744783, "research_and_development": null, "selling_general_admin": 6445224, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -30320653, "depreciation_amortisation": 744783, "ebitda": -29575870, "interest_expense": 2579947, "interest_income": null, "other_non_operating": null, "pretax_income": -32900600, "tax_provision": -524531, "effective_tax_rate": null, "net_income": -32376069, "net_income_continuing_ops": -32376069, "net_income_to_common": -32376069, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 14520826, "short_term_investments": null, "net_receivables": 402024, "inventory": 160055, "other_current_assets": null, "total_current_assets": 15762190, "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": 12889347, "total_assets": 28651537, "short_term_debt": 1215607, "accounts_payable": 2383196, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 4444977, "long_term_debt": 18192547, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 16853440, "total_liabilities": 21298417, "total_debt": 19408154, "preferred_stock": null, "minority_interest": null, "retained_earnings": -78895662, "total_equity": 7353120, "shares_outstanding": 6425476, "operating_cash_flow": -29462860, "stock_based_compensation": 1455260, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 4771081, "acquisitions": null, "other_investing": null, "investing_cash_flow": -5254964, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 50138346, "free_cash_flow": -24691779, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-30320653", "ebitda": "-29575870", "netIncome": "-32376069", "grossProfit": "-744783", "depreciation": "None", "totalRevenue": "0", "costOfRevenue": "744783", "interestIncome": "None", "incomeBeforeTax": "-32900600", "interestExpense": "2579947", "operatingIncome": "-30053747", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-524531", "reportedCurrency": "CAD", "netInterestIncome": "-2579947", "nonInterestIncome": "None", "operatingExpenses": "29308964", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "744783", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "744783", "sellingGeneralAndAdministrative": "6445224", "netIncomeFromContinuingOperations": "-32376069" }, "balance": { "goodwill": "None", "inventory": "160055", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "28651537", "longTermDebt": "18192547", "shortTermDebt": "1215607", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "None", "reportedCurrency": "CAD", "retainedEarnings": "-78895662", "totalLiabilities": "21298417", "otherCurrentAssets": "679283", "totalCurrentAssets": "15762190", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "402024", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "12889347", "currentAccountsPayable": "2383196", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "14941884", "totalShareholderEquity": "7353120", "capitalLeaseObligations": "1611143", "otherCurrentLiabilities": "3229370", "totalCurrentLiabilities": "4444977", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "16853440", "cashAndShortTermInvestments": "14520826", "commonStockSharesOutstanding": "6425476", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "14520826", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-32376069", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "CAD", "changeInInventory": "None", "operatingCashflow": "-29462860", "capitalExpenditures": "4771081", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "50138346", "cashflowFromInvestment": "-5254964", "stockBasedCompensation": "1455260", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "744783", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T22:18:17.088969+00:00", "is_restated": false, "income_statement": { "revenue": 0, "cost_of_revenue": 96543, "gross_profit": -96543, "ebit": -35899829, "ebitda": -35803286, "pretax_income": -36410469, "tax_provision": null, "net_income": -36410469, "net_income_to_common": -36410469, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 5162991, "total_current_assets": 6438346, "total_assets": 41656998, "short_term_debt": 8436656, "long_term_debt": 164644, "total_debt": 8601300, "total_liabilities": 14468654, "total_equity": 27188344, "shares_outstanding": 5483068, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -5518226, "capital_expenditure": 29661406, "free_cash_flow": 24143180, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 130094, "ticker_id": 7317, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:18:17.088969+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-35899829", "ebitda": "-35803286", "netIncome": "-36410469", "grossProfit": "-96543", "depreciation": "None", "totalRevenue": "0", "costOfRevenue": "96543", "interestIncome": "None", "incomeBeforeTax": "-36410469", "interestExpense": "510640", "operatingIncome": "-15844092", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "None", "reportedCurrency": "CAD", "netInterestIncome": "-510640", "nonInterestIncome": "None", "operatingExpenses": "15747549", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "96543", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "96543", "sellingGeneralAndAdministrative": "15660144", "netIncomeFromContinuingOperations": "-36410469" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "91144268", "currentDebt": "None", "investments": "None", "totalAssets": "41656998", "longTermDebt": "164644", "shortTermDebt": "8436656", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "None", "reportedCurrency": "CAD", "retainedEarnings": "-78092605", "totalLiabilities": "14468654", "otherCurrentAssets": "470725", "totalCurrentAssets": "6438346", "currentLongTermDebt": "7070959", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "804630", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "35218652", "currentAccountsPayable": "3660519", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "9966997", "totalShareholderEquity": "27188344", "capitalLeaseObligations": "2731394", "otherCurrentLiabilities": "365197", "totalCurrentLiabilities": "12462372", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "2006282", "cashAndShortTermInvestments": "5162991", "commonStockSharesOutstanding": "5483068", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "5162991", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-36410469", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "CAD", "changeInInventory": "None", "operatingCashflow": "-5518226", "capitalExpenditures": "29661406", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "28773774", "cashflowFromInvestment": "-18609489", "stockBasedCompensation": "8029117", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "96543", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 0, "cost_of_revenue": 96543, "gross_profit": -96543, "research_and_development": null, "selling_general_admin": 15660144, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -35899829, "depreciation_amortisation": 96543, "ebitda": -35803286, "interest_expense": 510640, "interest_income": null, "other_non_operating": null, "pretax_income": -36410469, "tax_provision": null, "effective_tax_rate": null, "net_income": -36410469, "net_income_continuing_ops": -36410469, "net_income_to_common": -36410469, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 5162991, "short_term_investments": null, "net_receivables": 804630, "inventory": null, "other_current_assets": null, "total_current_assets": 6438346, "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": 35218652, "total_assets": 41656998, "short_term_debt": 8436656, "accounts_payable": 3660519, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 12462372, "long_term_debt": 164644, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2006282, "total_liabilities": 14468654, "total_debt": 8601300, "preferred_stock": null, "minority_interest": null, "retained_earnings": -78092605, "total_equity": 27188344, "shares_outstanding": 5483068, "operating_cash_flow": -5518226, "stock_based_compensation": 8029117, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 29661406, "acquisitions": null, "other_investing": null, "investing_cash_flow": -18609489, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 28773774, "free_cash_flow": 24143180, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-35899829", "ebitda": "-35803286", "netIncome": "-36410469", "grossProfit": "-96543", "depreciation": "None", "totalRevenue": "0", "costOfRevenue": "96543", "interestIncome": "None", "incomeBeforeTax": "-36410469", "interestExpense": "510640", "operatingIncome": "-15844092", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "None", "reportedCurrency": "CAD", "netInterestIncome": "-510640", "nonInterestIncome": "None", "operatingExpenses": "15747549", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "96543", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "96543", "sellingGeneralAndAdministrative": "15660144", "netIncomeFromContinuingOperations": "-36410469" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "91144268", "currentDebt": "None", "investments": "None", "totalAssets": "41656998", "longTermDebt": "164644", "shortTermDebt": "8436656", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "None", "reportedCurrency": "CAD", "retainedEarnings": "-78092605", "totalLiabilities": "14468654", "otherCurrentAssets": "470725", "totalCurrentAssets": "6438346", "currentLongTermDebt": "7070959", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "804630", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "35218652", "currentAccountsPayable": "3660519", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "9966997", "totalShareholderEquity": "27188344", "capitalLeaseObligations": "2731394", "otherCurrentLiabilities": "365197", "totalCurrentLiabilities": "12462372", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "2006282", "cashAndShortTermInvestments": "5162991", "commonStockSharesOutstanding": "5483068", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "5162991", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-36410469", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "CAD", "changeInInventory": "None", "operatingCashflow": "-5518226", "capitalExpenditures": "29661406", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "28773774", "cashflowFromInvestment": "-18609489", "stockBasedCompensation": "8029117", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "96543", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T22:18:17.088969+00:00", "is_restated": false, "income_statement": { "revenue": 0, "cost_of_revenue": 0, "gross_profit": 0, "ebit": -2370592, "ebitda": -7397717, "pretax_income": -7399703, "tax_provision": null, "net_income": -7399703, "net_income_to_common": -7399703, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1990203, "total_current_assets": 2138497, "total_assets": 5238423, "short_term_debt": null, "long_term_debt": null, "total_debt": null, "total_liabilities": 9555387, "total_equity": -4316964, "shares_outstanding": 5655759, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -1454319, "capital_expenditure": 3099926, "free_cash_flow": 1645607, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 130095, "ticker_id": 7317, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:18:17.088969+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "None", "ebitda": "-7397717", "netIncome": "-7399703", "grossProfit": "0", "depreciation": "None", "totalRevenue": "0", "costOfRevenue": "0", "interestIncome": "0", "incomeBeforeTax": "-7399703", "interestExpense": "2511", "operatingIncome": "-2370592", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "None", "reportedCurrency": "CAD", "netInterestIncome": "-2511", "nonInterestIncome": "None", "operatingExpenses": "2370592", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "0", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "None", "sellingGeneralAndAdministrative": "2184537", "netIncomeFromContinuingOperations": "-9359605" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "7952675", "currentDebt": "None", "investments": "None", "totalAssets": "5238423", "longTermDebt": "None", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "None", "reportedCurrency": "CAD", "retainedEarnings": "-13482624", "totalLiabilities": "9555387", "otherCurrentAssets": "8664", "totalCurrentAssets": "2138497", "currentLongTermDebt": "None", "longTermInvestments": "321000", "shortTermInvestments": "None", "currentNetReceivables": "139630", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3099926", "currentAccountsPayable": "218456", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "-4316964", "capitalLeaseObligations": "0", "otherCurrentLiabilities": "362030", "totalCurrentLiabilities": "580486", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "8974901", "cashAndShortTermInvestments": "1990203", "commonStockSharesOutstanding": "5655759", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "1990203", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-9359605", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "CAD", "changeInInventory": "None", "operatingCashflow": "-1454319", "capitalExpenditures": "3099926", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "6484501", "cashflowFromInvestment": "-3099926", "stockBasedCompensation": "1261891", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "0", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 0, "cost_of_revenue": 0, "gross_profit": 0, "research_and_development": null, "selling_general_admin": 2184537, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -2370592, "depreciation_amortisation": null, "ebitda": -7397717, "interest_expense": 2511, "interest_income": null, "other_non_operating": null, "pretax_income": -7399703, "tax_provision": null, "effective_tax_rate": null, "net_income": -7399703, "net_income_continuing_ops": -9359605, "net_income_to_common": -7399703, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1990203, "short_term_investments": null, "net_receivables": 139630, "inventory": null, "other_current_assets": null, "total_current_assets": 2138497, "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": 3099926, "total_assets": 5238423, "short_term_debt": null, "accounts_payable": 218456, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 580486, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 8974901, "total_liabilities": 9555387, "total_debt": null, "preferred_stock": null, "minority_interest": null, "retained_earnings": -13482624, "total_equity": -4316964, "shares_outstanding": 5655759, "operating_cash_flow": -1454319, "stock_based_compensation": 1261891, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 3099926, "acquisitions": null, "other_investing": null, "investing_cash_flow": -3099926, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 6484501, "free_cash_flow": 1645607, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "None", "ebitda": "-7397717", "netIncome": "-7399703", "grossProfit": "0", "depreciation": "None", "totalRevenue": "0", "costOfRevenue": "0", "interestIncome": "0", "incomeBeforeTax": "-7399703", "interestExpense": "2511", "operatingIncome": "-2370592", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "None", "reportedCurrency": "CAD", "netInterestIncome": "-2511", "nonInterestIncome": "None", "operatingExpenses": "2370592", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "0", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "None", "sellingGeneralAndAdministrative": "2184537", "netIncomeFromContinuingOperations": "-9359605" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "7952675", "currentDebt": "None", "investments": "None", "totalAssets": "5238423", "longTermDebt": "None", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "None", "reportedCurrency": "CAD", "retainedEarnings": "-13482624", "totalLiabilities": "9555387", "otherCurrentAssets": "8664", "totalCurrentAssets": "2138497", "currentLongTermDebt": "None", "longTermInvestments": "321000", "shortTermInvestments": "None", "currentNetReceivables": "139630", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3099926", "currentAccountsPayable": "218456", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "-4316964", "capitalLeaseObligations": "0", "otherCurrentLiabilities": "362030", "totalCurrentLiabilities": "580486", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "8974901", "cashAndShortTermInvestments": "1990203", "commonStockSharesOutstanding": "5655759", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "1990203", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-9359605", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "CAD", "changeInInventory": "None", "operatingCashflow": "-1454319", "capitalExpenditures": "3099926", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "6484501", "cashflowFromInvestment": "-3099926", "stockBasedCompensation": "1261891", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "0", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ], "quarterly": [ { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T22:18:17.088969+00:00", "is_restated": false, "income_statement": { "revenue": null, "cost_of_revenue": 423507, "gross_profit": -423507, "ebit": -7646217, "ebitda": -7222710, "pretax_income": -7637401, "tax_provision": null, "net_income": -7637401, "net_income_to_common": -7637401, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 26288516, "total_current_assets": 30545916, "total_assets": 81297802, "short_term_debt": 368908, "long_term_debt": 1099731, "total_debt": 1468639, "total_liabilities": 9411699, "total_equity": 71886103, "shares_outstanding": 35519587, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -12235484, "capital_expenditure": 770479, "free_cash_flow": -11465005, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 130082, "ticker_id": 7317, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:18:17.088969+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-7646217", "ebitda": "-7222710", "netIncome": "-7637401", "grossProfit": "-423507", "depreciation": "None", "totalRevenue": "None", "costOfRevenue": "423507", "interestIncome": "None", "incomeBeforeTax": "-7637401", "interestExpense": "None", "operatingIncome": "-7646217", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "None", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "7222709", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "423507", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "423507", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "81297802", "longTermDebt": "1099731", "shortTermDebt": "368908", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "None", "reportedCurrency": "CAD", "retainedEarnings": "-217256862", "totalLiabilities": "9411699", "otherCurrentAssets": "3275366", "totalCurrentAssets": "30545916", "currentLongTermDebt": "126358", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "982031", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "50751885", "currentAccountsPayable": "1923981", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1686916", "totalShareholderEquity": "71886103", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "3589197", "totalCurrentLiabilities": "3958106", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "5453592", "cashAndShortTermInvestments": "26288516", "commonStockSharesOutstanding": "35519587", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "26288516", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-10650890", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "CAD", "changeInInventory": "None", "operatingCashflow": "-12235484", "capitalExpenditures": "770479", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-266884", "cashflowFromInvestment": "-770481.80", "stockBasedCompensation": "900056", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "590610", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": null, "cost_of_revenue": 423507, "gross_profit": -423507, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -7646217, "depreciation_amortisation": 423507, "ebitda": -7222710, "interest_expense": null, "interest_income": null, "other_non_operating": null, "pretax_income": -7637401, "tax_provision": null, "effective_tax_rate": null, "net_income": -7637401, "net_income_continuing_ops": null, "net_income_to_common": -7637401, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 26288516, "short_term_investments": null, "net_receivables": 982031, "inventory": null, "other_current_assets": null, "total_current_assets": 30545916, "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": 50751885, "total_assets": 81297802, "short_term_debt": 368908, "accounts_payable": 1923981, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 3958106, "long_term_debt": 1099731, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 5453592, "total_liabilities": 9411699, "total_debt": 1468639, "preferred_stock": null, "minority_interest": null, "retained_earnings": -217256862, "total_equity": 71886103, "shares_outstanding": 35519587, "operating_cash_flow": -12235484, "stock_based_compensation": 900056, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 770479, "acquisitions": null, "other_investing": null, "investing_cash_flow": -770481.8, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -266884, "free_cash_flow": -11465005, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-7646217", "ebitda": "-7222710", "netIncome": "-7637401", "grossProfit": "-423507", "depreciation": "None", "totalRevenue": "None", "costOfRevenue": "423507", "interestIncome": "None", "incomeBeforeTax": "-7637401", "interestExpense": "None", "operatingIncome": "-7646217", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "None", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "7222709", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "423507", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "423507", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "81297802", "longTermDebt": "1099731", "shortTermDebt": "368908", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "None", "reportedCurrency": "CAD", "retainedEarnings": "-217256862", "totalLiabilities": "9411699", "otherCurrentAssets": "3275366", "totalCurrentAssets": "30545916", "currentLongTermDebt": "126358", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "982031", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "50751885", "currentAccountsPayable": "1923981", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1686916", "totalShareholderEquity": "71886103", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "3589197", "totalCurrentLiabilities": "3958106", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "5453592", "cashAndShortTermInvestments": "26288516", "commonStockSharesOutstanding": "35519587", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "26288516", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-10650890", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "CAD", "changeInInventory": "None", "operatingCashflow": "-12235484", "capitalExpenditures": "770479", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-266884", "cashflowFromInvestment": "-770481.80", "stockBasedCompensation": "900056", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "590610", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T22:18:17.088969+00:00", "is_restated": false, "income_statement": { "revenue": 0, "cost_of_revenue": 507350, "gross_profit": -507350, "ebit": -12764781, "ebitda": -12257431, "pretax_income": -12764781, "tax_provision": null, "net_income": -12764781, "net_income_to_common": -12764781, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 39747964, "total_current_assets": 46437662, "total_assets": 98438292, "short_term_debt": 497435, "long_term_debt": 1226455, "total_debt": 1723890, "total_liabilities": 15556101, "total_equity": 82882191, "shares_outstanding": 35502754, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -12463664, "capital_expenditure": 1104678, "free_cash_flow": -11358986, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 130083, "ticker_id": 7317, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:18:17.088969+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-12764781", "ebitda": "-12257431", "netIncome": "-12764781", "grossProfit": "-507350", "depreciation": "None", "totalRevenue": "0", "costOfRevenue": "507350", "interestIncome": "114362", "incomeBeforeTax": "-12764781", "interestExpense": "0", "operatingIncome": "-12330592", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "None", "reportedCurrency": "CAD", "netInterestIncome": "114362", "nonInterestIncome": "None", "operatingExpenses": "11823242", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "507350", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "507350", "sellingGeneralAndAdministrative": "2840592", "netIncomeFromContinuingOperations": "-12764781" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "98438292", "longTermDebt": "1226455", "shortTermDebt": "497435", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "None", "reportedCurrency": "CAD", "retainedEarnings": "-205905487", "totalLiabilities": "15556101", "otherCurrentAssets": "1038358", "totalCurrentAssets": "46437662", "currentLongTermDebt": "148862", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "5651336", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "52000630", "currentAccountsPayable": "7147173", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1991343", "totalShareholderEquity": "82882191", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "9452261", "totalCurrentLiabilities": "9949697", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "5606403", "cashAndShortTermInvestments": "39747964", "commonStockSharesOutstanding": "35502754", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "39747964", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-12754377", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "CAD", "changeInInventory": "None", "operatingCashflow": "-12463664", "capitalExpenditures": "1104678", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "74514662", "cashflowFromInvestment": "-35518092", "stockBasedCompensation": "788230", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "506936", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 0, "cost_of_revenue": 507350, "gross_profit": -507350, "research_and_development": null, "selling_general_admin": 2840592, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -12764781, "depreciation_amortisation": 507350, "ebitda": -12257431, "interest_expense": 0, "interest_income": null, "other_non_operating": null, "pretax_income": -12764781, "tax_provision": null, "effective_tax_rate": null, "net_income": -12764781, "net_income_continuing_ops": -12764781, "net_income_to_common": -12764781, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 39747964, "short_term_investments": null, "net_receivables": 5651336, "inventory": null, "other_current_assets": null, "total_current_assets": 46437662, "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": 52000630, "total_assets": 98438292, "short_term_debt": 497435, "accounts_payable": 7147173, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 9949697, "long_term_debt": 1226455, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 5606403, "total_liabilities": 15556101, "total_debt": 1723890, "preferred_stock": null, "minority_interest": null, "retained_earnings": -205905487, "total_equity": 82882191, "shares_outstanding": 35502754, "operating_cash_flow": -12463664, "stock_based_compensation": 788230, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 1104678, "acquisitions": null, "other_investing": null, "investing_cash_flow": -35518092, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 74514662, "free_cash_flow": -11358986, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-12764781", "ebitda": "-12257431", "netIncome": "-12764781", "grossProfit": "-507350", "depreciation": "None", "totalRevenue": "0", "costOfRevenue": "507350", "interestIncome": "114362", "incomeBeforeTax": "-12764781", "interestExpense": "0", "operatingIncome": "-12330592", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "None", "reportedCurrency": "CAD", "netInterestIncome": "114362", "nonInterestIncome": "None", "operatingExpenses": "11823242", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "507350", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "507350", "sellingGeneralAndAdministrative": "2840592", "netIncomeFromContinuingOperations": "-12764781" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "98438292", "longTermDebt": "1226455", "shortTermDebt": "497435", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "None", "reportedCurrency": "CAD", "retainedEarnings": "-205905487", "totalLiabilities": "15556101", "otherCurrentAssets": "1038358", "totalCurrentAssets": "46437662", "currentLongTermDebt": "148862", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "5651336", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "52000630", "currentAccountsPayable": "7147173", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1991343", "totalShareholderEquity": "82882191", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "9452261", "totalCurrentLiabilities": "9949697", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "5606403", "cashAndShortTermInvestments": "39747964", "commonStockSharesOutstanding": "35502754", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "39747964", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-12754377", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "CAD", "changeInInventory": "None", "operatingCashflow": "-12463664", "capitalExpenditures": "1104678", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "74514662", "cashflowFromInvestment": "-35518092", "stockBasedCompensation": "788230", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "506936", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T22:18:17.088969+00:00", "is_restated": false, "income_statement": { "revenue": 0, "cost_of_revenue": 494321, "gross_profit": -494321, "ebit": -16004468, "ebitda": -15510147, "pretax_income": -16004468, "tax_provision": null, "net_income": -16004468, "net_income_to_common": -16004468, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 10136611, "total_current_assets": 11850380, "total_assets": 24439646, "short_term_debt": 525182, "long_term_debt": 1305161, "total_debt": 1830343, "total_liabilities": 8905548, "total_equity": 15534098, "shares_outstanding": 21452865, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -13421130, "capital_expenditure": 170980, "free_cash_flow": -13250150, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 130085, "ticker_id": 7317, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:18:17.088969+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-16004468", "ebitda": "-15510147", "netIncome": "-16004468", "grossProfit": "-494321", "depreciation": "None", "totalRevenue": "0", "costOfRevenue": "494321", "interestIncome": "70381", "incomeBeforeTax": "-16004468", "interestExpense": "0", "operatingIncome": "-15004527", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "None", "reportedCurrency": "CAD", "netInterestIncome": "70381", "nonInterestIncome": "None", "operatingExpenses": "14510206", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "494321", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "494321", "sellingGeneralAndAdministrative": "3851887", "netIncomeFromContinuingOperations": "-16004468" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "24439646", "longTermDebt": "1305161", "shortTermDebt": "525182", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "None", "reportedCurrency": "CAD", "retainedEarnings": "-138795605", "totalLiabilities": "8905548", "otherCurrentAssets": "746892", "totalCurrentAssets": "11850380", "currentLongTermDebt": "153383", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "966876", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "12589266", "currentAccountsPayable": "5800791", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1704589", "totalShareholderEquity": "15534098", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "4164967", "totalCurrentLiabilities": "4690150", "otherNonCurrentLiabilities": "146091", "totalNonCurrentLiabilities": "4215398", "cashAndShortTermInvestments": "10136611", "commonStockSharesOutstanding": "21452865", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "10136611", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-16004468", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "CAD", "changeInInventory": "None", "operatingCashflow": "-13421130", "capitalExpenditures": "170980", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1394406", "cashflowFromInvestment": "-170980", "stockBasedCompensation": "696409", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "494321", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 0, "cost_of_revenue": 494321, "gross_profit": -494321, "research_and_development": null, "selling_general_admin": 3851887, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -16004468, "depreciation_amortisation": 494321, "ebitda": -15510147, "interest_expense": 0, "interest_income": null, "other_non_operating": null, "pretax_income": -16004468, "tax_provision": null, "effective_tax_rate": null, "net_income": -16004468, "net_income_continuing_ops": -16004468, "net_income_to_common": -16004468, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 10136611, "short_term_investments": null, "net_receivables": 966876, "inventory": null, "other_current_assets": null, "total_current_assets": 11850380, "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": 12589266, "total_assets": 24439646, "short_term_debt": 525182, "accounts_payable": 5800791, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 4690150, "long_term_debt": 1305161, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4215398, "total_liabilities": 8905548, "total_debt": 1830343, "preferred_stock": null, "minority_interest": null, "retained_earnings": -138795605, "total_equity": 15534098, "shares_outstanding": 21452865, "operating_cash_flow": -13421130, "stock_based_compensation": 696409, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 170980, "acquisitions": null, "other_investing": null, "investing_cash_flow": -170980, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 1394406, "free_cash_flow": -13250150, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-16004468", "ebitda": "-15510147", "netIncome": "-16004468", "grossProfit": "-494321", "depreciation": "None", "totalRevenue": "0", "costOfRevenue": "494321", "interestIncome": "70381", "incomeBeforeTax": "-16004468", "interestExpense": "0", "operatingIncome": "-15004527", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "None", "reportedCurrency": "CAD", "netInterestIncome": "70381", "nonInterestIncome": "None", "operatingExpenses": "14510206", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "494321", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "494321", "sellingGeneralAndAdministrative": "3851887", "netIncomeFromContinuingOperations": "-16004468" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "24439646", "longTermDebt": "1305161", "shortTermDebt": "525182", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "None", "reportedCurrency": "CAD", "retainedEarnings": "-138795605", "totalLiabilities": "8905548", "otherCurrentAssets": "746892", "totalCurrentAssets": "11850380", "currentLongTermDebt": "153383", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "966876", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "12589266", "currentAccountsPayable": "5800791", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1704589", "totalShareholderEquity": "15534098", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "4164967", "totalCurrentLiabilities": "4690150", "otherNonCurrentLiabilities": "146091", "totalNonCurrentLiabilities": "4215398", "cashAndShortTermInvestments": "10136611", "commonStockSharesOutstanding": "21452865", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "10136611", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-16004468", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "CAD", "changeInInventory": "None", "operatingCashflow": "-13421130", "capitalExpenditures": "170980", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1394406", "cashflowFromInvestment": "-170980", "stockBasedCompensation": "696409", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "494321", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T22:18:17.088969+00:00", "is_restated": false, "income_statement": { "revenue": 0, "cost_of_revenue": 431322, "gross_profit": -431322, "ebit": -15088746, "ebitda": -14657424, "pretax_income": -15088746, "tax_provision": null, "net_income": -15088746, "net_income_to_common": -15088746, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 19437776, "total_current_assets": 21573271, "total_assets": 34561070, "short_term_debt": 502308, "long_term_debt": 161762, "total_debt": 664070, "total_liabilities": 7710962, "total_equity": 26850108, "shares_outstanding": 21449318, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -11304430, "capital_expenditure": 1072438, "free_cash_flow": -10231992, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 130086, "ticker_id": 7317, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:18:17.088969+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-15088746", "ebitda": "-14657424", "netIncome": "-15088746", "grossProfit": "-431322", "depreciation": "None", "totalRevenue": "0", "costOfRevenue": "431322", "interestIncome": "188434", "incomeBeforeTax": "-15088746", "interestExpense": "0", "operatingIncome": "-14865603", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "None", "reportedCurrency": "CAD", "netInterestIncome": "188434", "nonInterestIncome": "None", "operatingExpenses": "14434281", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "431322", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "431322", "sellingGeneralAndAdministrative": "4097185", "netIncomeFromContinuingOperations": "-15088746" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "34561070", "longTermDebt": "161762", "shortTermDebt": "502308", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "None", "reportedCurrency": "CAD", "retainedEarnings": "-130229916", "totalLiabilities": "7710962", "otherCurrentAssets": "1080932", "totalCurrentAssets": "21573271", "currentLongTermDebt": "180949", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1054562", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "12987799", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1074473", "totalShareholderEquity": "26850108", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "3534525", "totalCurrentLiabilities": "4036834", "otherNonCurrentLiabilities": "292182", "totalNonCurrentLiabilities": "3674128", "cashAndShortTermInvestments": "19437776", "commonStockSharesOutstanding": "21449318", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "19437776", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-11082683", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "CAD", "changeInInventory": "None", "operatingCashflow": "-11304430", "capitalExpenditures": "1072438", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1361091", "cashflowFromInvestment": "-1072441", "stockBasedCompensation": "928583", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "316806", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 0, "cost_of_revenue": 431322, "gross_profit": -431322, "research_and_development": null, "selling_general_admin": 4097185, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -15088746, "depreciation_amortisation": 431322, "ebitda": -14657424, "interest_expense": 0, "interest_income": null, "other_non_operating": null, "pretax_income": -15088746, "tax_provision": null, "effective_tax_rate": null, "net_income": -15088746, "net_income_continuing_ops": -15088746, "net_income_to_common": -15088746, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 19437776, "short_term_investments": null, "net_receivables": 1054562, "inventory": null, "other_current_assets": null, "total_current_assets": 21573271, "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": 12987799, "total_assets": 34561070, "short_term_debt": 502308, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 4036834, "long_term_debt": 161762, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3674128, "total_liabilities": 7710962, "total_debt": 664070, "preferred_stock": null, "minority_interest": null, "retained_earnings": -130229916, "total_equity": 26850108, "shares_outstanding": 21449318, "operating_cash_flow": -11304430, "stock_based_compensation": 928583, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 1072438, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1072441, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -1361091, "free_cash_flow": -10231992, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-15088746", "ebitda": "-14657424", "netIncome": "-15088746", "grossProfit": "-431322", "depreciation": "None", "totalRevenue": "0", "costOfRevenue": "431322", "interestIncome": "188434", "incomeBeforeTax": "-15088746", "interestExpense": "0", "operatingIncome": "-14865603", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "None", "reportedCurrency": "CAD", "netInterestIncome": "188434", "nonInterestIncome": "None", "operatingExpenses": "14434281", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "431322", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "431322", "sellingGeneralAndAdministrative": "4097185", "netIncomeFromContinuingOperations": "-15088746" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "34561070", "longTermDebt": "161762", "shortTermDebt": "502308", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "None", "reportedCurrency": "CAD", "retainedEarnings": "-130229916", "totalLiabilities": "7710962", "otherCurrentAssets": "1080932", "totalCurrentAssets": "21573271", "currentLongTermDebt": "180949", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1054562", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "12987799", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1074473", "totalShareholderEquity": "26850108", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "3534525", "totalCurrentLiabilities": "4036834", "otherNonCurrentLiabilities": "292182", "totalNonCurrentLiabilities": "3674128", "cashAndShortTermInvestments": "19437776", "commonStockSharesOutstanding": "21449318", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "19437776", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-11082683", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "CAD", "changeInInventory": "None", "operatingCashflow": "-11304430", "capitalExpenditures": "1072438", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1361091", "cashflowFromInvestment": "-1072441", "stockBasedCompensation": "928583", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "316806", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T22:18:17.088969+00:00", "is_restated": false, "income_statement": { "revenue": 0, "cost_of_revenue": 635828, "gross_profit": -635828, "ebit": -14799959, "ebitda": -14164131, "pretax_income": -15228330, "tax_provision": null, "net_income": -15228330, "net_income_to_common": -15228330, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 45466839, "total_current_assets": 46696478, "total_assets": 63781465, "short_term_debt": 137059, "long_term_debt": 79395, "total_debt": 216454, "total_liabilities": 12195607, "total_equity": 51585858, "shares_outstanding": 11177590, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -6294964, "capital_expenditure": 50033, "free_cash_flow": -6244931, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 130087, "ticker_id": 7317, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:18:17.088969+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-14799959", "ebitda": "-14164131", "netIncome": "-15228330", "grossProfit": "-635828", "depreciation": "None", "totalRevenue": "0", "costOfRevenue": "635828", "interestIncome": "64461", "incomeBeforeTax": "-15228330", "interestExpense": "428371", "operatingIncome": "-8641385", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "None", "reportedCurrency": "CAD", "netInterestIncome": "-363910", "nonInterestIncome": "None", "operatingExpenses": "8005557", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "635828", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "635828", "sellingGeneralAndAdministrative": "1869780", "netIncomeFromContinuingOperations": "-15228330" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "63781465", "longTermDebt": "79395", "shortTermDebt": "137059", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "None", "reportedCurrency": "CAD", "retainedEarnings": "-162215429", "totalLiabilities": "12195607", "otherCurrentAssets": "491265", "totalCurrentAssets": "46696478", "currentLongTermDebt": "137059", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "738374", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "17084987", "currentAccountsPayable": "6781524", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "216454", "totalShareholderEquity": "51585858", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "343272", "totalCurrentLiabilities": "7261855", "otherNonCurrentLiabilities": "438273", "totalNonCurrentLiabilities": "4933752", "cashAndShortTermInvestments": "45466839", "commonStockSharesOutstanding": "11177590", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "45466839", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-15228330", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "CAD", "changeInInventory": "None", "operatingCashflow": "-6294964", "capitalExpenditures": "50033", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "45568232", "cashflowFromInvestment": "-50033", "stockBasedCompensation": "1027581", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "635828", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 0, "cost_of_revenue": 635828, "gross_profit": -635828, "research_and_development": null, "selling_general_admin": 1869780, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -14799959, "depreciation_amortisation": 635828, "ebitda": -14164131, "interest_expense": 428371, "interest_income": null, "other_non_operating": null, "pretax_income": -15228330, "tax_provision": null, "effective_tax_rate": null, "net_income": -15228330, "net_income_continuing_ops": -15228330, "net_income_to_common": -15228330, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 45466839, "short_term_investments": null, "net_receivables": 738374, "inventory": null, "other_current_assets": null, "total_current_assets": 46696478, "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": 17084987, "total_assets": 63781465, "short_term_debt": 137059, "accounts_payable": 6781524, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 7261855, "long_term_debt": 79395, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4933752, "total_liabilities": 12195607, "total_debt": 216454, "preferred_stock": null, "minority_interest": null, "retained_earnings": -162215429, "total_equity": 51585858, "shares_outstanding": 11177590, "operating_cash_flow": -6294964, "stock_based_compensation": 1027581, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 50033, "acquisitions": null, "other_investing": null, "investing_cash_flow": -50033, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 45568232, "free_cash_flow": -6244931, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-14799959", "ebitda": "-14164131", "netIncome": "-15228330", "grossProfit": "-635828", "depreciation": "None", "totalRevenue": "0", "costOfRevenue": "635828", "interestIncome": "64461", "incomeBeforeTax": "-15228330", "interestExpense": "428371", "operatingIncome": "-8641385", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "None", "reportedCurrency": "CAD", "netInterestIncome": "-363910", "nonInterestIncome": "None", "operatingExpenses": "8005557", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "635828", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "635828", "sellingGeneralAndAdministrative": "1869780", "netIncomeFromContinuingOperations": "-15228330" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "63781465", "longTermDebt": "79395", "shortTermDebt": "137059", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "None", "reportedCurrency": "CAD", "retainedEarnings": "-162215429", "totalLiabilities": "12195607", "otherCurrentAssets": "491265", "totalCurrentAssets": "46696478", "currentLongTermDebt": "137059", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "738374", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "17084987", "currentAccountsPayable": "6781524", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "216454", "totalShareholderEquity": "51585858", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "343272", "totalCurrentLiabilities": "7261855", "otherNonCurrentLiabilities": "438273", "totalNonCurrentLiabilities": "4933752", "cashAndShortTermInvestments": "45466839", "commonStockSharesOutstanding": "11177590", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "45466839", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-15228330", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "CAD", "changeInInventory": "None", "operatingCashflow": "-6294964", "capitalExpenditures": "50033", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "45568232", "cashflowFromInvestment": "-50033", "stockBasedCompensation": "1027581", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "635828", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T22:18:17.088969+00:00", "is_restated": false, "income_statement": { "revenue": 0, "cost_of_revenue": 492787, "gross_profit": -492787, "ebit": -10509641, "ebitda": -10016854, "pretax_income": -11274951, "tax_provision": null, "net_income": -11274951, "net_income_to_common": -11274951, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 6105933, "total_current_assets": 7618243, "total_assets": 24953469, "short_term_debt": null, "long_term_debt": 19229349, "total_debt": 19229349, "total_liabilities": 28400529, "total_equity": -3447060, "shares_outstanding": 10231510, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -9850172, "capital_expenditure": 996396, "free_cash_flow": -8853776, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 130088, "ticker_id": 7317, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:18:17.088969+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-10509641", "ebitda": "-10016854", "netIncome": "-11274951", "grossProfit": "-492787", "depreciation": "None", "totalRevenue": "0", "costOfRevenue": "492787", "interestIncome": "89716", "incomeBeforeTax": "-11274951", "interestExpense": "765310", "operatingIncome": "-11294151", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "None", "reportedCurrency": "CAD", "netInterestIncome": "-675594", "nonInterestIncome": "None", "operatingExpenses": "10801364", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "492787", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "492787", "sellingGeneralAndAdministrative": "251634", "netIncomeFromContinuingOperations": "-11274951" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "24953469", "longTermDebt": "19229349", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "None", "reportedCurrency": "CAD", "retainedEarnings": "-146987099", "totalLiabilities": "28400529", "otherCurrentAssets": "540288", "totalCurrentAssets": "7618243", "currentLongTermDebt": "136935", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "972022", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "17335226", "currentAccountsPayable": "2493306", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "19229349", "totalShareholderEquity": "-3447060", "capitalLeaseObligations": "0", "otherCurrentLiabilities": "2161876", "totalCurrentLiabilities": "4655182", "otherNonCurrentLiabilities": "584364", "totalNonCurrentLiabilities": "23745347", "cashAndShortTermInvestments": "6105933", "commonStockSharesOutstanding": "10231510", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "6105933", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-11274951", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "CAD", "changeInInventory": "None", "operatingCashflow": "-9850172", "capitalExpenditures": "996396", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-789626", "cashflowFromInvestment": "-1088099", "stockBasedCompensation": "380413", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "492787", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 0, "cost_of_revenue": 492787, "gross_profit": -492787, "research_and_development": null, "selling_general_admin": 251634, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -10509641, "depreciation_amortisation": 492787, "ebitda": -10016854, "interest_expense": 765310, "interest_income": null, "other_non_operating": null, "pretax_income": -11274951, "tax_provision": null, "effective_tax_rate": null, "net_income": -11274951, "net_income_continuing_ops": -11274951, "net_income_to_common": -11274951, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 6105933, "short_term_investments": null, "net_receivables": 972022, "inventory": null, "other_current_assets": null, "total_current_assets": 7618243, "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": 17335226, "total_assets": 24953469, "short_term_debt": null, "accounts_payable": 2493306, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 4655182, "long_term_debt": 19229349, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 23745347, "total_liabilities": 28400529, "total_debt": 19229349, "preferred_stock": null, "minority_interest": null, "retained_earnings": -146987099, "total_equity": -3447060, "shares_outstanding": 10231510, "operating_cash_flow": -9850172, "stock_based_compensation": 380413, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 996396, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1088099, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -789626, "free_cash_flow": -8853776, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-10509641", "ebitda": "-10016854", "netIncome": "-11274951", "grossProfit": "-492787", "depreciation": "None", "totalRevenue": "0", "costOfRevenue": "492787", "interestIncome": "89716", "incomeBeforeTax": "-11274951", "interestExpense": "765310", "operatingIncome": "-11294151", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "None", "reportedCurrency": "CAD", "netInterestIncome": "-675594", "nonInterestIncome": "None", "operatingExpenses": "10801364", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "492787", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "492787", "sellingGeneralAndAdministrative": "251634", "netIncomeFromContinuingOperations": "-11274951" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "24953469", "longTermDebt": "19229349", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "None", "reportedCurrency": "CAD", "retainedEarnings": "-146987099", "totalLiabilities": "28400529", "otherCurrentAssets": "540288", "totalCurrentAssets": "7618243", "currentLongTermDebt": "136935", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "972022", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "17335226", "currentAccountsPayable": "2493306", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "19229349", "totalShareholderEquity": "-3447060", "capitalLeaseObligations": "0", "otherCurrentLiabilities": "2161876", "totalCurrentLiabilities": "4655182", "otherNonCurrentLiabilities": "584364", "totalNonCurrentLiabilities": "23745347", "cashAndShortTermInvestments": "6105933", "commonStockSharesOutstanding": "10231510", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "6105933", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-11274951", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "CAD", "changeInInventory": "None", "operatingCashflow": "-9850172", "capitalExpenditures": "996396", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-789626", "cashflowFromInvestment": "-1088099", "stockBasedCompensation": "380413", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "492787", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T22:18:17.088969+00:00", "is_restated": false, "income_statement": { "revenue": 0, "cost_of_revenue": 354581, "gross_profit": -354581, "ebit": -11207680, "ebitda": -10853099, "pretax_income": -12004960, "tax_provision": null, "net_income": -12004960, "net_income_to_common": -12004960, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 17358377, "total_current_assets": 20672509, "total_assets": 37292068, "short_term_debt": 675181, "long_term_debt": 18990747, "total_debt": 19665928, "total_liabilities": 29573171, "total_equity": 7718897, "shares_outstanding": 9285429, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -11069950, "capital_expenditure": 1094753, "free_cash_flow": -9975197, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 130090, "ticker_id": 7317, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:18:17.088969+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-11207680", "ebitda": "-10853099", "netIncome": "-12004960", "grossProfit": "-354581", "depreciation": "None", "totalRevenue": "0", "costOfRevenue": "354581", "interestIncome": "23945", "incomeBeforeTax": "-12004960", "interestExpense": "797280", "operatingIncome": "-11238570", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "None", "reportedCurrency": "CAD", "netInterestIncome": "-773335", "nonInterestIncome": "None", "operatingExpenses": "10883989", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "354581", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "354581", "sellingGeneralAndAdministrative": "3565389", "netIncomeFromContinuingOperations": "-12004960" }, "balance": { "goodwill": "None", "inventory": "1202055", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "37292068", "longTermDebt": "18990747", "shortTermDebt": "675181", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "None", "reportedCurrency": "CAD", "retainedEarnings": "-135712148", "totalLiabilities": "29573171", "otherCurrentAssets": "1285587", "totalCurrentAssets": "20672509", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "826490", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "16619559", "currentAccountsPayable": "3595882", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "19665928", "totalShareholderEquity": "7718897", "capitalLeaseObligations": "675181", "otherCurrentLiabilities": "1308753", "totalCurrentLiabilities": "5579816", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "23993355", "cashAndShortTermInvestments": "17358377", "commonStockSharesOutstanding": "9285429", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "17358377", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-12004960", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "CAD", "changeInInventory": "2391", "operatingCashflow": "-11069950", "capitalExpenditures": "1094753", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-541161", "cashflowFromInvestment": "1186456", "stockBasedCompensation": "1251116", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "354581", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 0, "cost_of_revenue": 354581, "gross_profit": -354581, "research_and_development": null, "selling_general_admin": 3565389, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -11207680, "depreciation_amortisation": 354581, "ebitda": -10853099, "interest_expense": 797280, "interest_income": null, "other_non_operating": null, "pretax_income": -12004960, "tax_provision": null, "effective_tax_rate": null, "net_income": -12004960, "net_income_continuing_ops": -12004960, "net_income_to_common": -12004960, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 17358377, "short_term_investments": null, "net_receivables": 826490, "inventory": 1202055, "other_current_assets": null, "total_current_assets": 20672509, "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": 16619559, "total_assets": 37292068, "short_term_debt": 675181, "accounts_payable": 3595882, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 5579816, "long_term_debt": 18990747, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 23993355, "total_liabilities": 29573171, "total_debt": 19665928, "preferred_stock": null, "minority_interest": null, "retained_earnings": -135712148, "total_equity": 7718897, "shares_outstanding": 9285429, "operating_cash_flow": -11069950, "stock_based_compensation": 1251116, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 1094753, "acquisitions": null, "other_investing": null, "investing_cash_flow": 1186456, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -541161, "free_cash_flow": -9975197, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-11207680", "ebitda": "-10853099", "netIncome": "-12004960", "grossProfit": "-354581", "depreciation": "None", "totalRevenue": "0", "costOfRevenue": "354581", "interestIncome": "23945", "incomeBeforeTax": "-12004960", "interestExpense": "797280", "operatingIncome": "-11238570", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "None", "reportedCurrency": "CAD", "netInterestIncome": "-773335", "nonInterestIncome": "None", "operatingExpenses": "10883989", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "354581", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "354581", "sellingGeneralAndAdministrative": "3565389", "netIncomeFromContinuingOperations": "-12004960" }, "balance": { "goodwill": "None", "inventory": "1202055", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "37292068", "longTermDebt": "18990747", "shortTermDebt": "675181", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "None", "reportedCurrency": "CAD", "retainedEarnings": "-135712148", "totalLiabilities": "29573171", "otherCurrentAssets": "1285587", "totalCurrentAssets": "20672509", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "826490", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "16619559", "currentAccountsPayable": "3595882", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "19665928", "totalShareholderEquity": "7718897", "capitalLeaseObligations": "675181", "otherCurrentLiabilities": "1308753", "totalCurrentLiabilities": "5579816", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "23993355", "cashAndShortTermInvestments": "17358377", "commonStockSharesOutstanding": "9285429", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "17358377", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-12004960", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "CAD", "changeInInventory": "2391", "operatingCashflow": "-11069950", "capitalExpenditures": "1094753", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-541161", "cashflowFromInvestment": "1186456", "stockBasedCompensation": "1251116", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "354581", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T22:18:17.088969+00:00", "is_restated": false, "income_statement": { "revenue": 0, "cost_of_revenue": 369674, "gross_profit": -369674, "ebit": -9022847, "ebitda": -8653173, "pretax_income": -9793192, "tax_provision": null, "net_income": -9793192, "net_income_to_common": -9793192, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 20519164, "total_current_assets": 22544968, "total_assets": 34733220, "short_term_debt": 954956, "long_term_debt": 18639420, "total_debt": 19594376, "total_liabilities": 21094287, "total_equity": 13638933, "shares_outstanding": 7748629, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -8193363, "capital_expenditure": 68686, "free_cash_flow": -8124677, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 130091, "ticker_id": 7317, "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:18:17.088969+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-9022847", "ebitda": "-8653173", "netIncome": "-9793192", "grossProfit": "-369674", "depreciation": "None", "totalRevenue": "0", "costOfRevenue": "369674", "interestIncome": "99498", "incomeBeforeTax": "-9793192", "interestExpense": "770345", "operatingIncome": "-9068270", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "None", "reportedCurrency": "CAD", "netInterestIncome": "-670847", "nonInterestIncome": "None", "operatingExpenses": "8698596", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "369674", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "369674", "sellingGeneralAndAdministrative": "2104320", "netIncomeFromContinuingOperations": "-9793192" }, "balance": { "goodwill": "None", "inventory": "880088", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "34733220", "longTermDebt": "18639420", "shortTermDebt": "954956", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "None", "reportedCurrency": "CAD", "retainedEarnings": "-90392842", "totalLiabilities": "21094287", "otherCurrentAssets": "459349", "totalCurrentAssets": "22544968", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "686365", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "12188252", "currentAccountsPayable": "2803781", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "14574780", "totalShareholderEquity": "13638933", "capitalLeaseObligations": "1306906", "otherCurrentLiabilities": "3122436", "totalCurrentLiabilities": "4077392", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "17016894", "cashAndShortTermInvestments": "20519164", "commonStockSharesOutstanding": "7748629", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "20519164", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-9793192", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "CAD", "changeInInventory": "None", "operatingCashflow": "-8193363", "capitalExpenditures": "68686", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "27031906", "cashflowFromInvestment": "-68686", "stockBasedCompensation": "673276", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "369674", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 0, "cost_of_revenue": 369674, "gross_profit": -369674, "research_and_development": null, "selling_general_admin": 2104320, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -9022847, "depreciation_amortisation": 369674, "ebitda": -8653173, "interest_expense": 770345, "interest_income": null, "other_non_operating": null, "pretax_income": -9793192, "tax_provision": null, "effective_tax_rate": null, "net_income": -9793192, "net_income_continuing_ops": -9793192, "net_income_to_common": -9793192, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 20519164, "short_term_investments": null, "net_receivables": 686365, "inventory": 880088, "other_current_assets": null, "total_current_assets": 22544968, "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": 12188252, "total_assets": 34733220, "short_term_debt": 954956, "accounts_payable": 2803781, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 4077392, "long_term_debt": 18639420, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 17016894, "total_liabilities": 21094287, "total_debt": 19594376, "preferred_stock": null, "minority_interest": null, "retained_earnings": -90392842, "total_equity": 13638933, "shares_outstanding": 7748629, "operating_cash_flow": -8193363, "stock_based_compensation": 673276, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 68686, "acquisitions": null, "other_investing": null, "investing_cash_flow": -68686, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 27031906, "free_cash_flow": -8124677, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-9022847", "ebitda": "-8653173", "netIncome": "-9793192", "grossProfit": "-369674", "depreciation": "None", "totalRevenue": "0", "costOfRevenue": "369674", "interestIncome": "99498", "incomeBeforeTax": "-9793192", "interestExpense": "770345", "operatingIncome": "-9068270", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "None", "reportedCurrency": "CAD", "netInterestIncome": "-670847", "nonInterestIncome": "None", "operatingExpenses": "8698596", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "369674", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "369674", "sellingGeneralAndAdministrative": "2104320", "netIncomeFromContinuingOperations": "-9793192" }, "balance": { "goodwill": "None", "inventory": "880088", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "34733220", "longTermDebt": "18639420", "shortTermDebt": "954956", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "None", "reportedCurrency": "CAD", "retainedEarnings": "-90392842", "totalLiabilities": "21094287", "otherCurrentAssets": "459349", "totalCurrentAssets": "22544968", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "686365", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "12188252", "currentAccountsPayable": "2803781", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "14574780", "totalShareholderEquity": "13638933", "capitalLeaseObligations": "1306906", "otherCurrentLiabilities": "3122436", "totalCurrentLiabilities": "4077392", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "17016894", "cashAndShortTermInvestments": "20519164", "commonStockSharesOutstanding": "7748629", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "20519164", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-9793192", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "CAD", "changeInInventory": "None", "operatingCashflow": "-8193363", "capitalExpenditures": "68686", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "27031906", "cashflowFromInvestment": "-68686", "stockBasedCompensation": "673276", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "369674", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T22:18:17.088969+00:00", "is_restated": false, "income_statement": { "revenue": 0, "cost_of_revenue": 364228, "gross_profit": -364228, "ebit": -8570796, "ebitda": -8206568, "pretax_income": -9347180, "tax_provision": null, "net_income": -9347180, "net_income_to_common": -9347180, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 9366821, "total_current_assets": 11456628, "total_assets": 73200442, "short_term_debt": null, "long_term_debt": 18508502, "total_debt": 18508502, "total_liabilities": 25956643, "total_equity": 47243799, "shares_outstanding": 7748629, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -8485949, "capital_expenditure": 1051902, "free_cash_flow": -7434047, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 130092, "ticker_id": 7317, "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:18:17.088969+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-8570796", "ebitda": "-8206568", "netIncome": "-9347180", "grossProfit": "-364228", "depreciation": "None", "totalRevenue": "0", "costOfRevenue": "364228", "interestIncome": "None", "incomeBeforeTax": "-9347180", "interestExpense": "646240", "operatingIncome": "-8632340", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "None", "reportedCurrency": "CAD", "netInterestIncome": "-875428", "nonInterestIncome": "None", "operatingExpenses": "8268112", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "364228", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "364228", "sellingGeneralAndAdministrative": "3582626", "netIncomeFromContinuingOperations": "-9347180" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "73200442", "longTermDebt": "18508502", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "None", "reportedCurrency": "CAD", "retainedEarnings": "-93578653", "totalLiabilities": "25956643", "otherCurrentAssets": "None", "totalCurrentAssets": "11456628", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "61743814", "currentAccountsPayable": "2656408", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "47243799", "capitalLeaseObligations": "1319863", "otherCurrentLiabilities": "None", "totalCurrentLiabilities": "5875709", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "20080934", "cashAndShortTermInvestments": "9366821", "commonStockSharesOutstanding": "7748629", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "9366821", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-9347180", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "CAD", "changeInInventory": "None", "operatingCashflow": "-8485949", "capitalExpenditures": "1051902", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-354475", "cashflowFromInvestment": "None", "stockBasedCompensation": "670861", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "364228", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 0, "cost_of_revenue": 364228, "gross_profit": -364228, "research_and_development": null, "selling_general_admin": 3582626, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -8570796, "depreciation_amortisation": 364228, "ebitda": -8206568, "interest_expense": 646240, "interest_income": null, "other_non_operating": null, "pretax_income": -9347180, "tax_provision": null, "effective_tax_rate": null, "net_income": -9347180, "net_income_continuing_ops": -9347180, "net_income_to_common": -9347180, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 9366821, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 11456628, "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": 61743814, "total_assets": 73200442, "short_term_debt": null, "accounts_payable": 2656408, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 5875709, "long_term_debt": 18508502, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 20080934, "total_liabilities": 25956643, "total_debt": 18508502, "preferred_stock": null, "minority_interest": null, "retained_earnings": -93578653, "total_equity": 47243799, "shares_outstanding": 7748629, "operating_cash_flow": -8485949, "stock_based_compensation": 670861, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 1051902, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -354475, "free_cash_flow": -7434047, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-8570796", "ebitda": "-8206568", "netIncome": "-9347180", "grossProfit": "-364228", "depreciation": "None", "totalRevenue": "0", "costOfRevenue": "364228", "interestIncome": "None", "incomeBeforeTax": "-9347180", "interestExpense": "646240", "operatingIncome": "-8632340", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "None", "reportedCurrency": "CAD", "netInterestIncome": "-875428", "nonInterestIncome": "None", "operatingExpenses": "8268112", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "364228", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "364228", "sellingGeneralAndAdministrative": "3582626", "netIncomeFromContinuingOperations": "-9347180" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "73200442", "longTermDebt": "18508502", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "None", "reportedCurrency": "CAD", "retainedEarnings": "-93578653", "totalLiabilities": "25956643", "otherCurrentAssets": "None", "totalCurrentAssets": "11456628", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "61743814", "currentAccountsPayable": "2656408", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "47243799", "capitalLeaseObligations": "1319863", "otherCurrentLiabilities": "None", "totalCurrentLiabilities": "5875709", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "20080934", "cashAndShortTermInvestments": "9366821", "commonStockSharesOutstanding": "7748629", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "9366821", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-9347180", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "CAD", "changeInInventory": "None", "operatingCashflow": "-8485949", "capitalExpenditures": "1051902", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-354475", "cashflowFromInvestment": "None", "stockBasedCompensation": "670861", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "364228", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ] }, "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": "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": 9, "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" ] } } }