{ "ticker": { "uuid": "daf3eeb9-eed0-40a0-8292-d6b913025a48", "symbol": "BNKR", "name": "Bunker Hill Mining Corp.", "exchange": "TOR", "exchange_name": "Toronto Stock Exchange", "country": "CA", "currency": "CAD", "sector": "Basic Materials", "industry": "Silver", "page_url": "https://sharemaestro.com/factors/ticker/daf3eeb9-eed0-40a0-8292-d6b913025a48/", "api_url": "https://sharemaestro.com/factors/api/tickers/daf3eeb9-eed0-40a0-8292-d6b913025a48/" }, "ticker_metadata": { "id": 35404, "uuid": "daf3eeb9-eed0-40a0-8292-d6b913025a48", "symbol": "BNKR", "name": "Bunker Hill Mining Corp.", "asset_type": "equity", "market_cap": 274976352, "stock_exchange_id": 42, "industry": "Silver", "sector": "Basic Materials", "description": "Bunker Hill Mining Corp. operates as a mineral exploration and development company in Coeur d'Alene Mining District, the Silver Valley. It focuses on exploring for zinc, lead, and silver ores. Its flagship asset is the 100% owned Bunker Hill mine located in the Kellogg, Idaho. Bunker Hill Mining Corp. was formerly known as Liberty Silver Corp. and changed its name to Bunker Hill Mining Corp. in September 2017. The company was incorporated in 2007 and is headquartered in Vancouver, Canada.", "currency": "CAD", "is_active": true }, "exchange_metadata": { "id": 42, "name": "Toronto Stock Exchange", "symbol": "TOR", "country_code": "CA", "currency": "CAD", "benchmark": "^GSPTSE", "data_symbol": "TOR", "ticker_suffix": ".TO", "update_provider": "yfinance", "update_group": "primary", "update_order": 0, "update_enabled": true, "is_active": true }, "latest_snapshot": { "ticker": { "uuid": "daf3eeb9-eed0-40a0-8292-d6b913025a48", "symbol": "BNKR", "name": "Bunker Hill Mining Corp.", "exchange": "TOR", "exchange_name": "Toronto Stock Exchange", "country": "CA", "currency": "CAD", "sector": "Basic Materials", "industry": "Silver", "page_url": "https://sharemaestro.com/factors/ticker/daf3eeb9-eed0-40a0-8292-d6b913025a48/", "api_url": "https://sharemaestro.com/factors/api/tickers/daf3eeb9-eed0-40a0-8292-d6b913025a48/" }, "week_end_date": "2026-06-07", "universe": "CAD_CA", "score": { "os": 0.61, "value": 0.55, "quality": 0.55, "momentum": 0.56, "coverage": 0.485, "confidence": 0.485, "delta": null }, "headline_factors": { "price": 5.58, "market_cap": 260503934.94, "pe_ratio": null, "earnings_yield": null, "ebitda_to_ev": null, "shareholder_yield": -0.3109, "roe": 8.8399, "piotroski_f_score": 3, "momentum_12_1": null, "volatility_252d": 0.2869 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": false, "small_cap_core": false, "veiled_value": false, "earnings_consistent_5y": false }, "factor_groups": { "identity": { "week_end_date": "2026-06-07", "source_primary": "yfinance", "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": false, "completeness_score": 0.2857, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T20:10:46.243604+00:00", "batch_id": "" }, "size": { "price_close": 5.58, "market_cap": 260503934.94, "market_cap_usd": 260503934.94, "enterprise_value": 346418709.94, "shares_outstanding": 46685293, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": null, "pb_ratio": null, "ptbv_ratio": null, "ps_ratio": null, "pcf_ratio": null, "pfcf_ratio": -4.656, "ev_ebitda": null, "ev_ebit": null, "ev_sales": null, "ev_fcf": -6.1916, "earnings_yield": null, "fcf_yield": -0.1615, "price_to_sales": null, "price_to_book": null, "price_to_cashflow": null, "ebitda_to_ev": null, "sales_yield": null }, "yield": { "dividend_yield": 0, "buyback_yield": -0.3109, "shareholder_yield": -0.3109, "debt_paydown_yield": 0.0131, "total_yield": -0.2979 }, "quality": { "gross_margin": null, "operating_margin": null, "net_margin": null, "ebitda_margin": null, "fcf_margin": null, "roe": 8.8399, "roa": -0.3659, "roic": -0.1404, "roc_greenblatt": -0.1161, "asset_turnover": null, "cash_conversion": 0.8407, "accruals_ratio": -0.2925, "sbc_to_revenue": null, "piotroski_f_score": 3, "altman_z_score": null, "earnings_stability_5y": 2.8363, "revenue_stability_5y": null, "eps_surprise_avg": -8.4215, "sue_score": null, "gross_profit_to_assets": null, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": null, "net_debt_to_ebitda": -1.4463, "debt_to_assets": 0.6402, "interest_coverage": -2.2086, "current_ratio": 1.5365, "quick_ratio": 1.5365, "net_debt": 85914775, "local_beta": null, "volatility_252d": 0.2869, "volatility_60d": 0.2869, "max_drawdown_12m": -0.07, "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": -0.0622, "price_return_3m": null, "price_return_6m": null, "price_return_9m": null, "price_return_12m": null, "price_return_12m_ex1m": null, "momentum_6m": null, "momentum_12m": null, "momentum_12_1": null, "distance_from_52w_high": -0.07, "distance_from_52w_low": 0, "relative_strength": null }, "raw_ttm": { "revenue_ttm": 0, "gross_profit_ttm": null, "ebit_ttm": -14669543, "ebitda_ttm": -59401394, "net_income_ttm": -66547586, "eps_diluted_ttm": -1.4255, "operating_cash_flow_ttm": -13356634, "capital_expenditure_ttm": -42593110, "fcf_ttm": -55949744, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": 80999225, "interest_expense_ttm": 6641889, "cash_and_equivalents": 30513573, "total_current_assets": 36485503, "total_current_liabilities": 23746150, "net_ppe": 143835298, "total_assets": 181870365, "total_debt": 116428348, "total_equity": -7528128, "net_working_capital": -17525220, "book_value_per_share": -0.1613, "retained_earnings": null, "preferred_stock": 0, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": null }, "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": 45, "quality_composite": 45, "momentum_composite": 44, "growth_composite": 43, "yield_composite": 46, "svqf_composite": 40, "vc1_composite": 46, "vc2_composite": 46, "vc3_composite": 45, "trending_value_composite": null, "overall_composite": 39, "quality_value_composite": 0.55, "os_score": 0.61, "value_percentile": 0.55, "quality_percentile": 0.55, "momentum_percentile": 0.56, "factor_coverage": 0.485, "signal_confidence": 0.485, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 98, "small_cap_core_rank": 48, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false, "trending_value_rank": null, "veiled_value": false, "earnings_consistent_5y": false } } }, "latest_snapshot_fields": { "id": 11186, "ticker_id": 35404, "universe_id": 6, "week_end_date": "2026-06-07", "source_primary": "yfinance", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": false, "completeness_score": 0.2857, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T20:10:46.243604+00:00", "batch_id": "", "os_score_delta": null, "price_close": 5.58, "market_cap": 260503934.94, "market_cap_usd": 260503934.94, "enterprise_value": 346418709.94, "shares_outstanding": 46685293, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": null, "ptbv_ratio": null, "ps_ratio": null, "pcf_ratio": null, "pfcf_ratio": -4.65603444, "ev_ebitda": null, "ev_ebit": null, "ev_sales": null, "ev_fcf": -6.19160491, "earnings_yield": null, "fcf_yield": -0.16150901, "dividend_yield": 0, "buyback_yield": -0.31093283, "shareholder_yield": -0.31093283, "debt_paydown_yield": 0.01308131, "total_yield": -0.29785152, "gross_margin": null, "operating_margin": null, "net_margin": null, "ebitda_margin": null, "fcf_margin": null, "roe": 8.83985846, "roa": -0.36590671, "roic": -0.14035754, "roc_greenblatt": -0.11613913, "asset_turnover": null, "cash_conversion": 0.84074791, "accruals_ratio": -0.2924663, "sbc_to_revenue": null, "debt_to_equity": null, "net_debt_to_ebitda": -1.44634274, "debt_to_assets": 0.64017218, "interest_coverage": -2.20864019, "current_ratio": 1.53648078, "quick_ratio": 1.53648078, "net_debt": 85914775, "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": 3, "altman_z_score": null, "earnings_stability_5y": 2.83627, "revenue_stability_5y": null, "eps_surprise_avg": -8.4215, "sue_score": null, "price_return_1m": -0.06218487, "price_return_3m": null, "price_return_6m": null, "price_return_9m": null, "price_return_12m": null, "price_return_12m_ex1m": null, "distance_from_52w_high": -0.07, "distance_from_52w_low": 0, "relative_strength": null, "local_beta": null, "volatility_252d": 0.286913, "volatility_60d": 0.286913, "max_drawdown_12m": -0.07, "revenue_ttm": 0, "gross_profit_ttm": null, "ebit_ttm": -14669543, "ebitda_ttm": -59401394, "net_income_ttm": -66547586, "eps_diluted_ttm": -1.42545075, "operating_cash_flow_ttm": -13356634, "capital_expenditure_ttm": -42593110, "fcf_ttm": -55949744, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": 80999225, "interest_expense_ttm": 6641889, "cash_and_equivalents": 30513573, "total_current_assets": 36485503, "total_current_liabilities": 23746150, "net_ppe": 143835298, "total_assets": 181870365, "total_debt": 116428348, "total_equity": -7528128, "net_working_capital": -17525220, "book_value_per_share": -0.16125267, "retained_earnings": null, "preferred_stock": 0, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": null, "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": 45, "quality_composite": 45, "momentum_composite": 44, "growth_composite": 43, "yield_composite": 46, "svqf_composite": 40, "vc1_composite": 46, "vc2_composite": 46, "vc3_composite": 45, "trending_value_composite": null, "overall_composite": 39, "factor_coverage": 0.485, "signal_confidence": 0.485, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 98, "small_cap_core_rank": 48, "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": 5.58, "os": 0.61, "value": 0.55, "quality": 0.55, "momentum": 0.56, "confidence": 0.485, "coverage": 0.485, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": -0.3109, "roe": 8.8399, "momentum_12_1": null, "complete_fields": { "id": 11186, "ticker_id": 35404, "universe_id": 6, "week_end_date": "2026-06-07", "source_primary": "yfinance", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": false, "completeness_score": 0.2857, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T20:10:46.243604+00:00", "batch_id": "", "os_score_delta": null, "price_close": 5.58, "market_cap": 260503934.94, "market_cap_usd": 260503934.94, "enterprise_value": 346418709.94, "shares_outstanding": 46685293, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": null, "ptbv_ratio": null, "ps_ratio": null, "pcf_ratio": null, "pfcf_ratio": -4.65603444, "ev_ebitda": null, "ev_ebit": null, "ev_sales": null, "ev_fcf": -6.19160491, "earnings_yield": null, "fcf_yield": -0.16150901, "dividend_yield": 0, "buyback_yield": -0.31093283, "shareholder_yield": -0.31093283, "debt_paydown_yield": 0.01308131, "total_yield": -0.29785152, "gross_margin": null, "operating_margin": null, "net_margin": null, "ebitda_margin": null, "fcf_margin": null, "roe": 8.83985846, "roa": -0.36590671, "roic": -0.14035754, "roc_greenblatt": -0.11613913, "asset_turnover": null, "cash_conversion": 0.84074791, "accruals_ratio": -0.2924663, "sbc_to_revenue": null, "debt_to_equity": null, "net_debt_to_ebitda": -1.44634274, "debt_to_assets": 0.64017218, "interest_coverage": -2.20864019, "current_ratio": 1.53648078, "quick_ratio": 1.53648078, "net_debt": 85914775, "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": 3, "altman_z_score": null, "earnings_stability_5y": 2.83627, "revenue_stability_5y": null, "eps_surprise_avg": -8.4215, "sue_score": null, "price_return_1m": -0.06218487, "price_return_3m": null, "price_return_6m": null, "price_return_9m": null, "price_return_12m": null, "price_return_12m_ex1m": null, "distance_from_52w_high": -0.07, "distance_from_52w_low": 0, "relative_strength": null, "local_beta": null, "volatility_252d": 0.286913, "volatility_60d": 0.286913, "max_drawdown_12m": -0.07, "revenue_ttm": 0, "gross_profit_ttm": null, "ebit_ttm": -14669543, "ebitda_ttm": -59401394, "net_income_ttm": -66547586, "eps_diluted_ttm": -1.42545075, "operating_cash_flow_ttm": -13356634, "capital_expenditure_ttm": -42593110, "fcf_ttm": -55949744, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": 80999225, "interest_expense_ttm": 6641889, "cash_and_equivalents": 30513573, "total_current_assets": 36485503, "total_current_liabilities": 23746150, "net_ppe": 143835298, "total_assets": 181870365, "total_debt": 116428348, "total_equity": -7528128, "net_working_capital": -17525220, "book_value_per_share": -0.16125267, "retained_earnings": null, "preferred_stock": 0, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": null, "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": 45, "quality_composite": 45, "momentum_composite": 44, "growth_composite": 43, "yield_composite": 46, "svqf_composite": 40, "vc1_composite": 46, "vc2_composite": 46, "vc3_composite": 45, "trending_value_composite": null, "overall_composite": 39, "factor_coverage": 0.485, "signal_confidence": 0.485, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 98, "small_cap_core_rank": 48, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false } } ], "financial_periods": { "annual": [ { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "CAD", "fetched_at": "2026-06-07T19:30:41.406482+00:00", "is_restated": false, "income_statement": { "revenue": 0, "cost_of_revenue": null, "gross_profit": null, "ebit": -13595412, "ebitda": -85209770, "pretax_income": null, "tax_provision": null, "net_income": -93132015, "net_income_to_common": -93132015, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 19441905, "total_current_assets": 23296106, "total_assets": 150958994, "short_term_debt": 249000, "long_term_debt": 110711515, "total_debt": 111051997, "total_liabilities": null, "total_equity": -56071042, "shares_outstanding": 39834023, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -17662250, "capital_expenditure": -41137267, "free_cash_flow": -58799517, "dividends_paid": null, "share_repurchases": null, "shares_issued": 61803983, "net_debt_issued": 10685276 }, "complete_fields": { "id": 419227, "ticker_id": 35404, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "CAD", "fetched_at": "2026-06-07T19:30:41.406482+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "-85209770", "netIncome": "-93132015", "grossProfit": null, "totalRevenue": "0", "costOfRevenue": null, "interestExpense": "7383987", "operatingIncome": "-13595412", "fiscalDateEnding": "2025-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "538258" }, "balance": { "totalDebt": "111051997", "totalAssets": "150958994", "longTermDebt": "110711515", "shortTermDebt": "249000", "preferredStock": "0", "fiscalDateEnding": "2025-12-31", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": "39834023", "totalCurrentAssets": "23296106", "totalShareholderEquity": "-56071042", "totalCurrentLiabilities": "16838089", "propertyPlantEquipmentNet": "124970240", "cashAndShortTermInvestments": "19441905" }, "cashflow": { "freeCashFlow": "-58799517", "dividendsPaid": null, "issuanceOfDebt": "18900000", "issuanceOfStock": "61803983", "repaymentOfDebt": "-8214724", "fiscalDateEnding": "2025-12-31", "operatingCashflow": "-17662250", "repurchaseOfStock": null, "capitalExpenditures": "-41137267" } }, "revenue": 0, "cost_of_revenue": null, "gross_profit": null, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -13595412, "depreciation_amortisation": 538258, "ebitda": -85209770, "interest_expense": 7383987, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": -93132015, "net_income_continuing_ops": null, "net_income_to_common": -93132015, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 19441905, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 23296106, "net_ppe": 124970240, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": null, "total_assets": 150958994, "short_term_debt": 249000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 16838089, "long_term_debt": 110711515, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 111051997, "preferred_stock": 0, "minority_interest": null, "retained_earnings": null, "total_equity": -56071042, "shares_outstanding": 39834023, "operating_cash_flow": -17662250, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -41137267, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": 61803983, "net_debt_issued": 10685276, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": -58799517, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "-85209770", "netIncome": "-93132015", "grossProfit": null, "totalRevenue": "0", "costOfRevenue": null, "interestExpense": "7383987", "operatingIncome": "-13595412", "fiscalDateEnding": "2025-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "538258" }, "balance": { "totalDebt": "111051997", "totalAssets": "150958994", "longTermDebt": "110711515", "shortTermDebt": "249000", "preferredStock": "0", "fiscalDateEnding": "2025-12-31", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": "39834023", "totalCurrentAssets": "23296106", "totalShareholderEquity": "-56071042", "totalCurrentLiabilities": "16838089", "propertyPlantEquipmentNet": "124970240", "cashAndShortTermInvestments": "19441905" }, "cashflow": { "freeCashFlow": "-58799517", "dividendsPaid": null, "issuanceOfDebt": "18900000", "issuanceOfStock": "61803983", "repaymentOfDebt": "-8214724", "fiscalDateEnding": "2025-12-31", "operatingCashflow": "-17662250", "repurchaseOfStock": null, "capitalExpenditures": "-41137267" } } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "CAD", "fetched_at": "2026-06-07T19:30:41.406482+00:00", "is_restated": false, "income_statement": { "revenue": 0, "cost_of_revenue": null, "gross_profit": null, "ebit": -15649142, "ebitda": -18395504, "pretax_income": null, "tax_provision": null, "net_income": -25341623, "net_income_to_common": -25341623, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 3786277, "total_current_assets": 9332639, "total_assets": 97601550, "short_term_debt": 4063253, "long_term_debt": 113355697, "total_debt": 117670600, "total_liabilities": null, "total_equity": -52135365, "shares_outstanding": 9991389, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -10416605, "capital_expenditure": -40640978, "free_cash_flow": -51057583, "dividends_paid": null, "share_repurchases": null, "shares_issued": 0, "net_debt_issued": 35740264 }, "complete_fields": { "id": 419232, "ticker_id": 35404, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "CAD", "fetched_at": "2026-06-07T19:30:41.406482+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "-18395504", "netIncome": "-25341623", "grossProfit": null, "totalRevenue": "0", "costOfRevenue": null, "interestExpense": "8091412", "operatingIncome": "-15649142", "fiscalDateEnding": "2024-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "393297" }, "balance": { "totalDebt": "117670600", "totalAssets": "97601550", "longTermDebt": "113355697", "shortTermDebt": "4063253", "preferredStock": "0", "fiscalDateEnding": "2024-12-31", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": "9991389", "totalCurrentAssets": "9332639", "totalShareholderEquity": "-52135365", "totalCurrentLiabilities": "29644412", "propertyPlantEquipmentNet": "88014805", "cashAndShortTermInvestments": "3786277" }, "cashflow": { "freeCashFlow": "-51057583", "dividendsPaid": null, "issuanceOfDebt": "36278261", "issuanceOfStock": "0", "repaymentOfDebt": "-537997", "fiscalDateEnding": "2024-12-31", "operatingCashflow": "-10416605", "repurchaseOfStock": null, "capitalExpenditures": "-40640978" } }, "revenue": 0, "cost_of_revenue": null, "gross_profit": null, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -15649142, "depreciation_amortisation": 393297, "ebitda": -18395504, "interest_expense": 8091412, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": -25341623, "net_income_continuing_ops": null, "net_income_to_common": -25341623, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 3786277, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 9332639, "net_ppe": 88014805, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": null, "total_assets": 97601550, "short_term_debt": 4063253, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 29644412, "long_term_debt": 113355697, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 117670600, "preferred_stock": 0, "minority_interest": null, "retained_earnings": null, "total_equity": -52135365, "shares_outstanding": 9991389, "operating_cash_flow": -10416605, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -40640978, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": 0, "net_debt_issued": 35740264, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": -51057583, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "-18395504", "netIncome": "-25341623", "grossProfit": null, "totalRevenue": "0", "costOfRevenue": null, "interestExpense": "8091412", "operatingIncome": "-15649142", "fiscalDateEnding": "2024-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "393297" }, "balance": { "totalDebt": "117670600", "totalAssets": "97601550", "longTermDebt": "113355697", "shortTermDebt": "4063253", "preferredStock": "0", "fiscalDateEnding": "2024-12-31", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": "9991389", "totalCurrentAssets": "9332639", "totalShareholderEquity": "-52135365", "totalCurrentLiabilities": "29644412", "propertyPlantEquipmentNet": "88014805", "cashAndShortTermInvestments": "3786277" }, "cashflow": { "freeCashFlow": "-51057583", "dividendsPaid": null, "issuanceOfDebt": "36278261", "issuanceOfStock": "0", "repaymentOfDebt": "-537997", "fiscalDateEnding": "2024-12-31", "operatingCashflow": "-10416605", "repurchaseOfStock": null, "capitalExpenditures": "-40640978" } } }, { "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "CAD", "fetched_at": "2026-06-07T19:30:41.406482+00:00", "is_restated": false, "income_statement": { "revenue": 0, "cost_of_revenue": null, "gross_profit": null, "ebit": -11600574, "ebitda": -3529289, "pretax_income": null, "tax_provision": null, "net_income": -13432539, "net_income_to_common": -13432539, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 20102596, "total_current_assets": 27176997, "total_assets": 61989678, "short_term_debt": null, "long_term_debt": 69841327, "total_debt": 70266661, "total_liabilities": null, "total_equity": -26367162, "shares_outstanding": 9218899, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -12332752, "capital_expenditure": -11396341, "free_cash_flow": -23729093, "dividends_paid": null, "share_repurchases": null, "shares_issued": 4051822, "net_debt_issued": 38975259 }, "complete_fields": { "id": 419234, "ticker_id": 35404, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "CAD", "fetched_at": "2026-06-07T19:30:41.406482+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "-3529289", "netIncome": "-13432539", "grossProfit": null, "totalRevenue": "0", "costOfRevenue": null, "interestExpense": "7124527", "operatingIncome": "-11600574", "fiscalDateEnding": "2023-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "190133" }, "balance": { "totalDebt": "70266661", "totalAssets": "61989678", "longTermDebt": "69841327", "shortTermDebt": null, "preferredStock": "0", "fiscalDateEnding": "2023-12-31", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": "9218899", "totalCurrentAssets": "27176997", "totalShareholderEquity": "-26367162", "totalCurrentLiabilities": "7472326", "propertyPlantEquipmentNet": "34222412", "cashAndShortTermInvestments": "20102596" }, "cashflow": { "freeCashFlow": "-23729093", "dividendsPaid": null, "issuanceOfDebt": "46000000", "issuanceOfStock": "4051822", "repaymentOfDebt": "-7024741", "fiscalDateEnding": "2023-12-31", "operatingCashflow": "-12332752", "repurchaseOfStock": null, "capitalExpenditures": "-11396341" } }, "revenue": 0, "cost_of_revenue": null, "gross_profit": null, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -11600574, "depreciation_amortisation": 190133, "ebitda": -3529289, "interest_expense": 7124527, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": -13432539, "net_income_continuing_ops": null, "net_income_to_common": -13432539, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 20102596, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 27176997, "net_ppe": 34222412, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": null, "total_assets": 61989678, "short_term_debt": null, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 7472326, "long_term_debt": 69841327, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 70266661, "preferred_stock": 0, "minority_interest": null, "retained_earnings": null, "total_equity": -26367162, "shares_outstanding": 9218899, "operating_cash_flow": -12332752, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -11396341, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": 4051822, "net_debt_issued": 38975259, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": -23729093, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "-3529289", "netIncome": "-13432539", "grossProfit": null, "totalRevenue": "0", "costOfRevenue": null, "interestExpense": "7124527", "operatingIncome": "-11600574", "fiscalDateEnding": "2023-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "190133" }, "balance": { "totalDebt": "70266661", "totalAssets": "61989678", "longTermDebt": "69841327", "shortTermDebt": null, "preferredStock": "0", "fiscalDateEnding": "2023-12-31", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": "9218899", "totalCurrentAssets": "27176997", "totalShareholderEquity": "-26367162", "totalCurrentLiabilities": "7472326", "propertyPlantEquipmentNet": "34222412", "cashAndShortTermInvestments": "20102596" }, "cashflow": { "freeCashFlow": "-23729093", "dividendsPaid": null, "issuanceOfDebt": "46000000", "issuanceOfStock": "4051822", "repaymentOfDebt": "-7024741", "fiscalDateEnding": "2023-12-31", "operatingCashflow": "-12332752", "repurchaseOfStock": null, "capitalExpenditures": "-11396341" } } }, { "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "CAD", "fetched_at": "2026-06-07T19:30:41.406482+00:00", "is_restated": false, "income_statement": { "revenue": 0, "cost_of_revenue": null, "gross_profit": null, "ebit": -16487161, "ebitda": 5726333, "pretax_income": null, "tax_provision": null, "net_income": 898591, "net_income_to_common": 898591, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 708105, "total_current_assets": 7741052, "total_assets": 32929892, "short_term_debt": 1500000, "long_term_debt": 34571108, "total_debt": 36071108, "total_liabilities": null, "total_equity": -26176943, "shares_outstanding": 6557190, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -22498307, "capital_expenditure": -10833668, "free_cash_flow": -33331975, "dividends_paid": null, "share_repurchases": null, "shares_issued": 7767849, "net_debt_issued": 32603172 }, "complete_fields": { "id": 419235, "ticker_id": 35404, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "CAD", "fetched_at": "2026-06-07T19:30:41.406482+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "5726333", "netIncome": "898591", "grossProfit": null, "totalRevenue": "0", "costOfRevenue": null, "interestExpense": "4613099", "operatingIncome": "-16487161", "fiscalDateEnding": "2022-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "214643" }, "balance": { "totalDebt": "36071108", "totalAssets": "32929892", "longTermDebt": "34571108", "shortTermDebt": "1500000", "preferredStock": "0", "fiscalDateEnding": "2022-12-31", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": "6557190", "totalCurrentAssets": "7741052", "totalShareholderEquity": "-26176943", "totalCurrentLiabilities": "10155582", "propertyPlantEquipmentNet": "24578821", "cashAndShortTermInvestments": "708105" }, "cashflow": { "freeCashFlow": "-33331975", "dividendsPaid": null, "issuanceOfDebt": "33668000", "issuanceOfStock": "7767849", "repaymentOfDebt": "-1064828", "fiscalDateEnding": "2022-12-31", "operatingCashflow": "-22498307", "repurchaseOfStock": null, "capitalExpenditures": "-10833668" } }, "revenue": 0, "cost_of_revenue": null, "gross_profit": null, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -16487161, "depreciation_amortisation": 214643, "ebitda": 5726333, "interest_expense": 4613099, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 898591, "net_income_continuing_ops": null, "net_income_to_common": 898591, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 708105, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 7741052, "net_ppe": 24578821, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": null, "total_assets": 32929892, "short_term_debt": 1500000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 10155582, "long_term_debt": 34571108, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 36071108, "preferred_stock": 0, "minority_interest": null, "retained_earnings": null, "total_equity": -26176943, "shares_outstanding": 6557190, "operating_cash_flow": -22498307, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -10833668, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": 7767849, "net_debt_issued": 32603172, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": -33331975, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "5726333", "netIncome": "898591", "grossProfit": null, "totalRevenue": "0", "costOfRevenue": null, "interestExpense": "4613099", "operatingIncome": "-16487161", "fiscalDateEnding": "2022-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "214643" }, "balance": { "totalDebt": "36071108", "totalAssets": "32929892", "longTermDebt": "34571108", "shortTermDebt": "1500000", "preferredStock": "0", "fiscalDateEnding": "2022-12-31", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": "6557190", "totalCurrentAssets": "7741052", "totalShareholderEquity": "-26176943", "totalCurrentLiabilities": "10155582", "propertyPlantEquipmentNet": "24578821", "cashAndShortTermInvestments": "708105" }, "cashflow": { "freeCashFlow": "-33331975", "dividendsPaid": null, "issuanceOfDebt": "33668000", "issuanceOfStock": "7767849", "repaymentOfDebt": "-1064828", "fiscalDateEnding": "2022-12-31", "operatingCashflow": "-22498307", "repurchaseOfStock": null, "capitalExpenditures": "-10833668" } } }, { "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "CAD", "fetched_at": "2026-06-07T19:30:41.406482+00:00", "is_restated": false, "income_statement": { "revenue": null, "cost_of_revenue": null, "gross_profit": null, "ebit": null, "ebitda": null, "pretax_income": null, "tax_provision": null, "net_income": null, "net_income_to_common": null, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": null, "total_current_assets": null, "total_assets": null, "short_term_debt": 2500000, "long_term_debt": null, "total_debt": 2500000, "total_liabilities": null, "total_equity": null, "shares_outstanding": null, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": null, "capital_expenditure": null, "free_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 419236, "ticker_id": 35404, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "CAD", "fetched_at": "2026-06-07T19:30:41.406482+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": null, "netIncome": null, "grossProfit": null, "totalRevenue": null, "costOfRevenue": null, "interestExpense": null, "operatingIncome": null, "fiscalDateEnding": "2021-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": null }, "balance": { "totalDebt": null, "totalAssets": null, "longTermDebt": null, "shortTermDebt": "2500000", "preferredStock": null, "fiscalDateEnding": "2021-12-31", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": null, "totalCurrentAssets": null, "totalShareholderEquity": null, "totalCurrentLiabilities": null, "propertyPlantEquipmentNet": null, "cashAndShortTermInvestments": null }, "cashflow": { "freeCashFlow": null, "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": null, "fiscalDateEnding": "2021-12-31", "operatingCashflow": null, "repurchaseOfStock": null, "capitalExpenditures": null } }, "revenue": null, "cost_of_revenue": null, "gross_profit": null, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": null, "depreciation_amortisation": null, "ebitda": null, "interest_expense": null, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": null, "net_income_continuing_ops": null, "net_income_to_common": null, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": null, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": null, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": null, "total_assets": null, "short_term_debt": 2500000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": null, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 2500000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": null, "shares_outstanding": null, "operating_cash_flow": null, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": null, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": null, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": null, "netIncome": null, "grossProfit": null, "totalRevenue": null, "costOfRevenue": null, "interestExpense": null, "operatingIncome": null, "fiscalDateEnding": "2021-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": null }, "balance": { "totalDebt": null, "totalAssets": null, "longTermDebt": null, "shortTermDebt": "2500000", "preferredStock": null, "fiscalDateEnding": "2021-12-31", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": null, "totalCurrentAssets": null, "totalShareholderEquity": null, "totalCurrentLiabilities": null, "propertyPlantEquipmentNet": null, "cashAndShortTermInvestments": null }, "cashflow": { "freeCashFlow": null, "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": null, "fiscalDateEnding": "2021-12-31", "operatingCashflow": null, "repurchaseOfStock": null, "capitalExpenditures": null } } } ], "quarterly": [ { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider": "yFinance", "currency_reported": "CAD", "fetched_at": "2026-06-07T19:30:41.406482+00:00", "is_restated": false, "income_statement": { "revenue": 0, "cost_of_revenue": null, "gross_profit": null, "ebit": -3983505, "ebitda": 21721528, "pretax_income": null, "tax_provision": null, "net_income": 20124689, "net_income_to_common": 20124689, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 30513573, "total_current_assets": 36485503, "total_assets": 181870365, "short_term_debt": 249000, "long_term_debt": 115418945, "total_debt": 116428348, "total_liabilities": null, "total_equity": -7528128, "shares_outstanding": 46613178, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 1469834, "capital_expenditure": -15589480, "free_cash_flow": -14119646, "dividends_paid": null, "share_repurchases": null, "shares_issued": 19195242, "net_debt_issued": -53328 }, "complete_fields": { "id": 419225, "ticker_id": 35404, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 2, "currency_reported": "CAD", "fetched_at": "2026-06-07T19:30:41.406482+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "21721528", "netIncome": "20124689", "grossProfit": null, "totalRevenue": "0", "costOfRevenue": null, "interestExpense": "1468900", "operatingIncome": "-3983505", "fiscalDateEnding": "2026-03-31", "researchAndDevelopment": null, "depreciationAndAmortization": "127939" }, "balance": { "totalDebt": "116428348", "totalAssets": "181870365", "longTermDebt": "115418945", "shortTermDebt": "249000", "preferredStock": "0", "fiscalDateEnding": "2026-03-31", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": "46613178", "totalCurrentAssets": "36485503", "totalShareholderEquity": "-7528128", "totalCurrentLiabilities": "23746150", "propertyPlantEquipmentNet": "143835298", "cashAndShortTermInvestments": "30513573" }, "cashflow": { "freeCashFlow": "-14119646", "dividendsPaid": null, "issuanceOfDebt": "0", "issuanceOfStock": "19195242", "repaymentOfDebt": "-53328", "fiscalDateEnding": "2026-03-31", "operatingCashflow": "1469834", "repurchaseOfStock": null, "capitalExpenditures": "-15589480" } }, "revenue": 0, "cost_of_revenue": null, "gross_profit": null, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -3983505, "depreciation_amortisation": 127939, "ebitda": 21721528, "interest_expense": 1468900, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 20124689, "net_income_continuing_ops": null, "net_income_to_common": 20124689, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 30513573, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 36485503, "net_ppe": 143835298, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": null, "total_assets": 181870365, "short_term_debt": 249000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 23746150, "long_term_debt": 115418945, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 116428348, "preferred_stock": 0, "minority_interest": null, "retained_earnings": null, "total_equity": -7528128, "shares_outstanding": 46613178, "operating_cash_flow": 1469834, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -15589480, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": 19195242, "net_debt_issued": -53328, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": -14119646, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "21721528", "netIncome": "20124689", "grossProfit": null, "totalRevenue": "0", "costOfRevenue": null, "interestExpense": "1468900", "operatingIncome": "-3983505", "fiscalDateEnding": "2026-03-31", "researchAndDevelopment": null, "depreciationAndAmortization": "127939" }, "balance": { "totalDebt": "116428348", "totalAssets": "181870365", "longTermDebt": "115418945", "shortTermDebt": "249000", "preferredStock": "0", "fiscalDateEnding": "2026-03-31", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": "46613178", "totalCurrentAssets": "36485503", "totalShareholderEquity": "-7528128", "totalCurrentLiabilities": "23746150", "propertyPlantEquipmentNet": "143835298", "cashAndShortTermInvestments": "30513573" }, "cashflow": { "freeCashFlow": "-14119646", "dividendsPaid": null, "issuanceOfDebt": "0", "issuanceOfStock": "19195242", "repaymentOfDebt": "-53328", "fiscalDateEnding": "2026-03-31", "operatingCashflow": "1469834", "repurchaseOfStock": null, "capitalExpenditures": "-15589480" } } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider": "yFinance", "currency_reported": "CAD", "fetched_at": "2026-06-07T19:30:41.406482+00:00", "is_restated": false, "income_statement": { "revenue": 0, "cost_of_revenue": null, "gross_profit": null, "ebit": -4406302, "ebitda": -77360721, "pretax_income": null, "tax_provision": null, "net_income": -79053598, "net_income_to_common": -79053598, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 19441905, "total_current_assets": 23296106, "total_assets": 150958994, "short_term_debt": 249000, "long_term_debt": 110711515, "total_debt": 111051997, "total_liabilities": null, "total_equity": -56071042, "shares_outstanding": 39834023, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -5498104, "capital_expenditure": -9910785, "free_cash_flow": -15408889, "dividends_paid": null, "share_repurchases": null, "shares_issued": 0, "net_debt_issued": -50550 }, "complete_fields": { "id": 419226, "ticker_id": 35404, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 2, "currency_reported": "CAD", "fetched_at": "2026-06-07T19:30:41.406482+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "-77360721", "netIncome": "-79053598", "grossProfit": null, "totalRevenue": "0", "costOfRevenue": null, "interestExpense": "1577748", "operatingIncome": "-4406302", "fiscalDateEnding": "2025-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "115129" }, "balance": { "totalDebt": "111051997", "totalAssets": "150958994", "longTermDebt": "110711515", "shortTermDebt": "249000", "preferredStock": "0", "fiscalDateEnding": "2025-12-31", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": "39834023", "totalCurrentAssets": "23296106", "totalShareholderEquity": "-56071042", "totalCurrentLiabilities": "16838089", "propertyPlantEquipmentNet": "124970240", "cashAndShortTermInvestments": "19441905" }, "cashflow": { "freeCashFlow": "-15408889", "dividendsPaid": null, "issuanceOfDebt": "0", "issuanceOfStock": "0", "repaymentOfDebt": "-50550", "fiscalDateEnding": "2025-12-31", "operatingCashflow": "-5498104", "repurchaseOfStock": null, "capitalExpenditures": "-9910785" } }, "revenue": 0, "cost_of_revenue": null, "gross_profit": null, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -4406302, "depreciation_amortisation": 115129, "ebitda": -77360721, "interest_expense": 1577748, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": -79053598, "net_income_continuing_ops": null, "net_income_to_common": -79053598, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 19441905, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 23296106, "net_ppe": 124970240, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": null, "total_assets": 150958994, "short_term_debt": 249000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 16838089, "long_term_debt": 110711515, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 111051997, "preferred_stock": 0, "minority_interest": null, "retained_earnings": null, "total_equity": -56071042, "shares_outstanding": 39834023, "operating_cash_flow": -5498104, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -9910785, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": 0, "net_debt_issued": -50550, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": -15408889, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "-77360721", "netIncome": "-79053598", "grossProfit": null, "totalRevenue": "0", "costOfRevenue": null, "interestExpense": "1577748", "operatingIncome": "-4406302", "fiscalDateEnding": "2025-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "115129" }, "balance": { "totalDebt": "111051997", "totalAssets": "150958994", "longTermDebt": "110711515", "shortTermDebt": "249000", "preferredStock": "0", "fiscalDateEnding": "2025-12-31", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": "39834023", "totalCurrentAssets": "23296106", "totalShareholderEquity": "-56071042", "totalCurrentLiabilities": "16838089", "propertyPlantEquipmentNet": "124970240", "cashAndShortTermInvestments": "19441905" }, "cashflow": { "freeCashFlow": "-15408889", "dividendsPaid": null, "issuanceOfDebt": "0", "issuanceOfStock": "0", "repaymentOfDebt": "-50550", "fiscalDateEnding": "2025-12-31", "operatingCashflow": "-5498104", "repurchaseOfStock": null, "capitalExpenditures": "-9910785" } } }, { "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider": "yFinance", "currency_reported": "CAD", "fetched_at": "2026-06-07T19:30:41.406482+00:00", "is_restated": false, "income_statement": { "revenue": 0, "cost_of_revenue": null, "gross_profit": null, "ebit": -3169344, "ebitda": -26457653, "pretax_income": null, "tax_provision": null, "net_income": -28078565, "net_income_to_common": -28078565, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 34435458, "total_current_assets": 38245577, "total_assets": 149921624, "short_term_debt": 249000, "long_term_debt": 80201007, "total_debt": 80587492, "total_liabilities": null, "total_equity": 17022306, "shares_outstanding": 38946936, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -1236067, "capital_expenditure": -7915562, "free_cash_flow": -9151629, "dividends_paid": null, "share_repurchases": null, "shares_issued": 36024596, "net_debt_issued": -51690 }, "complete_fields": { "id": 419228, "ticker_id": 35404, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 2, "currency_reported": "CAD", "fetched_at": "2026-06-07T19:30:41.406482+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "-26457653", "netIncome": "-28078565", "grossProfit": null, "totalRevenue": "0", "costOfRevenue": null, "interestExpense": "1502276", "operatingIncome": "-3169344", "fiscalDateEnding": "2025-09-30", "researchAndDevelopment": null, "depreciationAndAmortization": "118636" }, "balance": { "totalDebt": "80587492", "totalAssets": "149921624", "longTermDebt": "80201007", "shortTermDebt": "249000", "preferredStock": "0", "fiscalDateEnding": "2025-09-30", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": "38946936", "totalCurrentAssets": "38245577", "totalShareholderEquity": "17022306", "totalCurrentLiabilities": "12962760", "propertyPlantEquipmentNet": "110413506", "cashAndShortTermInvestments": "34435458" }, "cashflow": { "freeCashFlow": "-9151629", "dividendsPaid": null, "issuanceOfDebt": "3500000", "issuanceOfStock": "36024596", "repaymentOfDebt": "-3551690", "fiscalDateEnding": "2025-09-30", "operatingCashflow": "-1236067", "repurchaseOfStock": null, "capitalExpenditures": "-7915562" } }, "revenue": 0, "cost_of_revenue": null, "gross_profit": null, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -3169344, "depreciation_amortisation": 118636, "ebitda": -26457653, "interest_expense": 1502276, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": -28078565, "net_income_continuing_ops": null, "net_income_to_common": -28078565, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 34435458, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 38245577, "net_ppe": 110413506, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": null, "total_assets": 149921624, "short_term_debt": 249000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 12962760, "long_term_debt": 80201007, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 80587492, "preferred_stock": 0, "minority_interest": null, "retained_earnings": null, "total_equity": 17022306, "shares_outstanding": 38946936, "operating_cash_flow": -1236067, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -7915562, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": 36024596, "net_debt_issued": -51690, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": -9151629, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "-26457653", "netIncome": "-28078565", "grossProfit": null, "totalRevenue": "0", "costOfRevenue": null, "interestExpense": "1502276", "operatingIncome": "-3169344", "fiscalDateEnding": "2025-09-30", "researchAndDevelopment": null, "depreciationAndAmortization": "118636" }, "balance": { "totalDebt": "80587492", "totalAssets": "149921624", "longTermDebt": "80201007", "shortTermDebt": "249000", "preferredStock": "0", "fiscalDateEnding": "2025-09-30", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": "38946936", "totalCurrentAssets": "38245577", "totalShareholderEquity": "17022306", "totalCurrentLiabilities": "12962760", "propertyPlantEquipmentNet": "110413506", "cashAndShortTermInvestments": "34435458" }, "cashflow": { "freeCashFlow": "-9151629", "dividendsPaid": null, "issuanceOfDebt": "3500000", "issuanceOfStock": "36024596", "repaymentOfDebt": "-3551690", "fiscalDateEnding": "2025-09-30", "operatingCashflow": "-1236067", "repurchaseOfStock": null, "capitalExpenditures": "-7915562" } } }, { "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider": "yFinance", "currency_reported": "CAD", "fetched_at": "2026-06-07T19:30:41.406482+00:00", "is_restated": false, "income_statement": { "revenue": 0, "cost_of_revenue": null, "gross_profit": null, "ebit": -3110392, "ebitda": 22695452, "pretax_income": null, "tax_provision": null, "net_income": 20459888, "net_income_to_common": 20459888, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 7614181, "total_current_assets": 11829696, "total_assets": 116563473, "short_term_debt": 249000, "long_term_debt": 64045953, "total_debt": 64477884, "total_liabilities": null, "total_equity": 28781922, "shares_outstanding": 26046167, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -8092297, "capital_expenditure": -9177283, "free_cash_flow": -17269580, "dividends_paid": null, "share_repurchases": null, "shares_issued": 25779387, "net_debt_issued": -3252164 }, "complete_fields": { "id": 419229, "ticker_id": 35404, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 2, "currency_reported": "CAD", "fetched_at": "2026-06-07T19:30:41.406482+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "22695452", "netIncome": "20459888", "grossProfit": null, "totalRevenue": "0", "costOfRevenue": null, "interestExpense": "2092965", "operatingIncome": "-3110392", "fiscalDateEnding": "2025-06-30", "researchAndDevelopment": null, "depreciationAndAmortization": "142599" }, "balance": { "totalDebt": "64477884", "totalAssets": "116563473", "longTermDebt": "64045953", "shortTermDebt": "249000", "preferredStock": "0", "fiscalDateEnding": "2025-06-30", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": "26046167", "totalCurrentAssets": "11829696", "totalShareholderEquity": "28781922", "totalCurrentLiabilities": "12215705", "propertyPlantEquipmentNet": "103488970", "cashAndShortTermInvestments": "7614181" }, "cashflow": { "freeCashFlow": "-17269580", "dividendsPaid": null, "issuanceOfDebt": "1304903", "issuanceOfStock": "25779387", "repaymentOfDebt": "-4557067", "fiscalDateEnding": "2025-06-30", "operatingCashflow": "-8092297", "repurchaseOfStock": null, "capitalExpenditures": "-9177283" } }, "revenue": 0, "cost_of_revenue": null, "gross_profit": null, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -3110392, "depreciation_amortisation": 142599, "ebitda": 22695452, "interest_expense": 2092965, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 20459888, "net_income_continuing_ops": null, "net_income_to_common": 20459888, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 7614181, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 11829696, "net_ppe": 103488970, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": null, "total_assets": 116563473, "short_term_debt": 249000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 12215705, "long_term_debt": 64045953, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 64477884, "preferred_stock": 0, "minority_interest": null, "retained_earnings": null, "total_equity": 28781922, "shares_outstanding": 26046167, "operating_cash_flow": -8092297, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -9177283, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": 25779387, "net_debt_issued": -3252164, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": -17269580, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "22695452", "netIncome": "20459888", "grossProfit": null, "totalRevenue": "0", "costOfRevenue": null, "interestExpense": "2092965", "operatingIncome": "-3110392", "fiscalDateEnding": "2025-06-30", "researchAndDevelopment": null, "depreciationAndAmortization": "142599" }, "balance": { "totalDebt": "64477884", "totalAssets": "116563473", "longTermDebt": "64045953", "shortTermDebt": "249000", "preferredStock": "0", "fiscalDateEnding": "2025-06-30", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": "26046167", "totalCurrentAssets": "11829696", "totalShareholderEquity": "28781922", "totalCurrentLiabilities": "12215705", "propertyPlantEquipmentNet": "103488970", "cashAndShortTermInvestments": "7614181" }, "cashflow": { "freeCashFlow": "-17269580", "dividendsPaid": null, "issuanceOfDebt": "1304903", "issuanceOfStock": "25779387", "repaymentOfDebt": "-4557067", "fiscalDateEnding": "2025-06-30", "operatingCashflow": "-8092297", "repurchaseOfStock": null, "capitalExpenditures": "-9177283" } } }, { "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider": "yFinance", "currency_reported": "CAD", "fetched_at": "2026-06-07T19:30:41.406482+00:00", "is_restated": false, "income_statement": { "revenue": 0, "cost_of_revenue": null, "gross_profit": null, "ebit": -2909374, "ebitda": -3973321, "pretax_income": null, "tax_provision": null, "net_income": -6346213, "net_income_to_common": -6346213, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2356538, "total_current_assets": 6806787, "total_assets": 102926078, "short_term_debt": 5687474, "long_term_debt": 126574511, "total_debt": 132467125, "total_liabilities": null, "total_equity": -55275351, "shares_outstanding": 10269679, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -2835782, "capital_expenditure": -14133637, "free_cash_flow": -16969419, "dividends_paid": null, "share_repurchases": null, "shares_issued": 0, "net_debt_issued": 14039680 }, "complete_fields": { "id": 419230, "ticker_id": 35404, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 2, "currency_reported": "CAD", "fetched_at": "2026-06-07T19:30:41.406482+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "-3973321", "netIncome": "-6346213", "grossProfit": null, "totalRevenue": "0", "costOfRevenue": null, "interestExpense": "2210998", "operatingIncome": "-2909374", "fiscalDateEnding": "2025-03-31", "researchAndDevelopment": null, "depreciationAndAmortization": "161894" }, "balance": { "totalDebt": "132467125", "totalAssets": "102926078", "longTermDebt": "126574511", "shortTermDebt": "5687474", "preferredStock": "0", "fiscalDateEnding": "2025-03-31", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": "10269679", "totalCurrentAssets": "6806787", "totalShareholderEquity": "-55275351", "totalCurrentLiabilities": "24980063", "propertyPlantEquipmentNet": "95874484", "cashAndShortTermInvestments": "2356538" }, "cashflow": { "freeCashFlow": "-16969419", "dividendsPaid": null, "issuanceOfDebt": "14095097", "issuanceOfStock": "0", "repaymentOfDebt": "-55417", "fiscalDateEnding": "2025-03-31", "operatingCashflow": "-2835782", "repurchaseOfStock": null, "capitalExpenditures": "-14133637" } }, "revenue": 0, "cost_of_revenue": null, "gross_profit": null, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -2909374, "depreciation_amortisation": 161894, "ebitda": -3973321, "interest_expense": 2210998, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": -6346213, "net_income_continuing_ops": null, "net_income_to_common": -6346213, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 2356538, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 6806787, "net_ppe": 95874484, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": null, "total_assets": 102926078, "short_term_debt": 5687474, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 24980063, "long_term_debt": 126574511, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 132467125, "preferred_stock": 0, "minority_interest": null, "retained_earnings": null, "total_equity": -55275351, "shares_outstanding": 10269679, "operating_cash_flow": -2835782, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -14133637, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": 0, "net_debt_issued": 14039680, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": -16969419, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "-3973321", "netIncome": "-6346213", "grossProfit": null, "totalRevenue": "0", "costOfRevenue": null, "interestExpense": "2210998", "operatingIncome": "-2909374", "fiscalDateEnding": "2025-03-31", "researchAndDevelopment": null, "depreciationAndAmortization": "161894" }, "balance": { "totalDebt": "132467125", "totalAssets": "102926078", "longTermDebt": "126574511", "shortTermDebt": "5687474", "preferredStock": "0", "fiscalDateEnding": "2025-03-31", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": "10269679", "totalCurrentAssets": "6806787", "totalShareholderEquity": "-55275351", "totalCurrentLiabilities": "24980063", "propertyPlantEquipmentNet": "95874484", "cashAndShortTermInvestments": "2356538" }, "cashflow": { "freeCashFlow": "-16969419", "dividendsPaid": null, "issuanceOfDebt": "14095097", "issuanceOfStock": "0", "repaymentOfDebt": "-55417", "fiscalDateEnding": "2025-03-31", "operatingCashflow": "-2835782", "repurchaseOfStock": null, "capitalExpenditures": "-14133637" } } }, { "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider": "yFinance", "currency_reported": "CAD", "fetched_at": "2026-06-07T19:30:41.406482+00:00", "is_restated": false, "income_statement": { "revenue": null, "cost_of_revenue": null, "gross_profit": null, "ebit": null, "ebitda": null, "pretax_income": null, "tax_provision": null, "net_income": null, "net_income_to_common": null, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": null, "total_current_assets": null, "total_assets": null, "short_term_debt": null, "long_term_debt": null, "total_debt": null, "total_liabilities": null, "total_equity": null, "shares_outstanding": null, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": null, "capital_expenditure": null, "free_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 419231, "ticker_id": 35404, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 2, "currency_reported": "CAD", "fetched_at": "2026-06-07T19:30:41.406482+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": null, "netIncome": null, "grossProfit": null, "totalRevenue": null, "costOfRevenue": null, "interestExpense": null, "operatingIncome": null, "fiscalDateEnding": "2024-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": null }, "balance": { "totalDebt": null, "totalAssets": null, "longTermDebt": null, "shortTermDebt": null, "preferredStock": null, "fiscalDateEnding": "2024-12-31", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": null, "totalCurrentAssets": null, "totalShareholderEquity": null, "totalCurrentLiabilities": null, "propertyPlantEquipmentNet": null, "cashAndShortTermInvestments": null }, "cashflow": { "freeCashFlow": null, "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": null, "fiscalDateEnding": "2024-12-31", "operatingCashflow": null, "repurchaseOfStock": null, "capitalExpenditures": null } }, "revenue": null, "cost_of_revenue": null, "gross_profit": null, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": null, "depreciation_amortisation": null, "ebitda": null, "interest_expense": null, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": null, "net_income_continuing_ops": null, "net_income_to_common": null, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": null, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": null, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": null, "total_assets": null, "short_term_debt": null, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": null, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": null, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": null, "shares_outstanding": null, "operating_cash_flow": null, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": null, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": null, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": null, "netIncome": null, "grossProfit": null, "totalRevenue": null, "costOfRevenue": null, "interestExpense": null, "operatingIncome": null, "fiscalDateEnding": "2024-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": null }, "balance": { "totalDebt": null, "totalAssets": null, "longTermDebt": null, "shortTermDebt": null, "preferredStock": null, "fiscalDateEnding": "2024-12-31", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": null, "totalCurrentAssets": null, "totalShareholderEquity": null, "totalCurrentLiabilities": null, "propertyPlantEquipmentNet": null, "cashAndShortTermInvestments": null }, "cashflow": { "freeCashFlow": null, "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": null, "fiscalDateEnding": "2024-12-31", "operatingCashflow": null, "repurchaseOfStock": null, "capitalExpenditures": null } } }, { "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider": "yFinance", "currency_reported": "CAD", "fetched_at": "2026-06-07T19:30:41.406482+00:00", "is_restated": false, "income_statement": { "revenue": null, "cost_of_revenue": null, "gross_profit": null, "ebit": null, "ebitda": null, "pretax_income": null, "tax_provision": null, "net_income": null, "net_income_to_common": null, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": null, "total_current_assets": null, "total_assets": null, "short_term_debt": null, "long_term_debt": null, "total_debt": null, "total_liabilities": null, "total_equity": null, "shares_outstanding": null, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": null, "capital_expenditure": null, "free_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 419233, "ticker_id": 35404, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 2, "currency_reported": "CAD", "fetched_at": "2026-06-07T19:30:41.406482+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": null, "netIncome": null, "grossProfit": null, "totalRevenue": null, "costOfRevenue": null, "interestExpense": null, "operatingIncome": null, "fiscalDateEnding": "2024-09-30", "researchAndDevelopment": null, "depreciationAndAmortization": null }, "balance": { "totalDebt": null, "totalAssets": null, "longTermDebt": null, "shortTermDebt": null, "preferredStock": null, "fiscalDateEnding": "2024-09-30", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": null, "totalCurrentAssets": null, "totalShareholderEquity": null, "totalCurrentLiabilities": null, "propertyPlantEquipmentNet": null, "cashAndShortTermInvestments": null }, "cashflow": { "freeCashFlow": null, "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": null, "fiscalDateEnding": "2024-09-30", "operatingCashflow": null, "repurchaseOfStock": null, "capitalExpenditures": null } }, "revenue": null, "cost_of_revenue": null, "gross_profit": null, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": null, "depreciation_amortisation": null, "ebitda": null, "interest_expense": null, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": null, "net_income_continuing_ops": null, "net_income_to_common": null, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": null, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": null, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": null, "total_assets": null, "short_term_debt": null, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": null, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": null, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": null, "shares_outstanding": null, "operating_cash_flow": null, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": null, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": null, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": null, "netIncome": null, "grossProfit": null, "totalRevenue": null, "costOfRevenue": null, "interestExpense": null, "operatingIncome": null, "fiscalDateEnding": "2024-09-30", "researchAndDevelopment": null, "depreciationAndAmortization": null }, "balance": { "totalDebt": null, "totalAssets": null, "longTermDebt": null, "shortTermDebt": null, "preferredStock": null, "fiscalDateEnding": "2024-09-30", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": null, "totalCurrentAssets": null, "totalShareholderEquity": null, "totalCurrentLiabilities": null, "propertyPlantEquipmentNet": null, "cashAndShortTermInvestments": null }, "cashflow": { "freeCashFlow": null, "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": null, "fiscalDateEnding": "2024-09-30", "operatingCashflow": null, "repurchaseOfStock": null, "capitalExpenditures": null } } } ] }, "strategy_matches": [ { "key": "os_composite", "name": "OS Composite Score", "slug": "composite", "group": "multi_factor", "page_url": "/factors/composite/", "rank_field": "-os_score" }, { "key": "quality_value", "name": "Quality \u00d7 Value", "slug": "quality-value", "group": "multi_factor", "page_url": "/factors/quality-value/", "rank_field": "-quality_value_composite" }, { "key": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/", "rank_field": "-sector_value_pct" }, { "key": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/", "rank_field": "-shareholder_yield" } ], "coverage": { "factor_history_points": 1, "annual_financial_periods": 5, "quarterly_financial_periods": 7, "latest_factor_week": "2026-06-07", "latest_financials_period_end": "2025-12-31" }, "schema": { "snapshot_field_groups": { "identity": [ "week_end_date", "source_primary", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id" ], "size": [ "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd" ], "valuation": [ "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "price_to_sales", "price_to_book", "price_to_cashflow", "ebitda_to_ev", "sales_yield" ], "yield": [ "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield" ], "quality": [ "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "gross_profit_to_assets", "external_financing" ], "leverage_and_risk": [ "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "risk_adjusted_momentum" ], "growth": [ "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "revenue_growth", "earnings_growth" ], "momentum": [ "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "momentum_6m", "momentum_12m", "momentum_12_1", "distance_from_52w_high", "distance_from_52w_low", "relative_strength" ], "raw_ttm": [ "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share" ], "ranks": [ "universe_ticker_count", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength" ], "composites": [ "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "quality_value_composite", "os_score", "value_percentile", "quality_percentile", "momentum_percentile", "factor_coverage", "signal_confidence", "os_score_delta" ], "strategy_ranks": [ "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core", "trending_value_rank", "veiled_value", "earnings_consistent_5y" ] }, "financial_field_groups": { "income_statement": [ "revenue", "cost_of_revenue", "gross_profit", "ebit", "ebitda", "pretax_income", "tax_provision", "net_income", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted" ], "balance_sheet": [ "cash_and_equivalents", "total_current_assets", "total_assets", "short_term_debt", "long_term_debt", "total_debt", "total_liabilities", "total_equity", "shares_outstanding", "goodwill_and_intangibles" ], "cash_flow": [ "operating_cash_flow", "capital_expenditure", "free_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued" ] }, "complete_model_fields": { "ticker": [ "id", "uuid", "symbol", "name", "asset_type", "market_cap", "stock_exchange", "industry", "sector", "description", "currency", "is_active" ], "exchange": [ "id", "name", "symbol", "country_code", "currency", "benchmark", "data_symbol", "ticker_suffix", "update_provider", "update_group", "update_order", "update_enabled", "is_active" ], "factor_snapshot": [ "id", "ticker", "universe", "week_end_date", "source_primary", "source_gaps", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "missing_fields", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id", "os_score_delta", "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd", "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield", "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "distance_from_52w_high", "distance_from_52w_low", "relative_strength", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share", "universe_ticker_count", "sector", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength", "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "factor_coverage", "signal_confidence", "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core" ], "financial_period": [ "id", "ticker", "period_end_date", "period_type", "fiscal_year", "fiscal_quarter", "provider", "currency_reported", "fetched_at", "is_restated", "raw_data", "revenue", "cost_of_revenue", "gross_profit", "research_and_development", "selling_general_admin", "other_operating_expenses", "total_operating_expenses", "ebit", "depreciation_amortisation", "ebitda", "interest_expense", "interest_income", "other_non_operating", "pretax_income", "tax_provision", "effective_tax_rate", "net_income", "net_income_continuing_ops", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted", "cash_and_equivalents", "short_term_investments", "net_receivables", "inventory", "other_current_assets", "total_current_assets", "net_ppe", "goodwill", "intangible_assets", "goodwill_and_intangibles", "long_term_investments", "other_non_current_assets", "total_non_current_assets", "total_assets", "short_term_debt", "accounts_payable", "deferred_revenue_current", "other_current_liabilities", "total_current_liabilities", "long_term_debt", "deferred_revenue_lt", "other_non_current_liabilities", "total_non_current_liabilities", "total_liabilities", "total_debt", "preferred_stock", "minority_interest", "retained_earnings", "total_equity", "shares_outstanding", "operating_cash_flow", "stock_based_compensation", "deferred_tax_cf", "change_in_working_capital", "capital_expenditure", "acquisitions", "other_investing", "investing_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued", "other_financing", "financing_cash_flow", "free_cash_flow", "net_change_in_cash" ] } } }