{ "ticker": { "uuid": "db6cb741-ec66-47c8-9899-d47a5feb605a", "symbol": "CWEB", "name": "Charlotte's Web Holdings, Inc.", "exchange": "TOR", "exchange_name": "Toronto Stock Exchange", "country": "CA", "currency": "CAD", "sector": "Healthcare", "industry": "Drug Manufacturers - Specialty & Generic", "page_url": "https://sharemaestro.com/factors/ticker/db6cb741-ec66-47c8-9899-d47a5feb605a/", "api_url": "https://sharemaestro.com/factors/api/tickers/db6cb741-ec66-47c8-9899-d47a5feb605a/" }, "ticker_metadata": { "id": 35628, "uuid": "db6cb741-ec66-47c8-9899-d47a5feb605a", "symbol": "CWEB", "name": "Charlotte's Web Holdings, Inc.", "asset_type": "equity", "market_cap": 107605944, "stock_exchange_id": 42, "industry": "Drug Manufacturers - Specialty & Generic", "sector": "Healthcare", "description": "Charlotte's Web Holdings, Inc. engages in the farming, manufacturing, marketing, and sale of hemp-derived cannabidiol (CBD) and other botanical-based wellness products. Its product categories include full-spectrum hemp extract oil tinctures, such as liquid products; gummies; capsules; soft-gels; CBD topical creams and lotions; broad-spectrum botanical CBD; functional mushrooms gummies; and pet products under the Charlotte's Web, CBD Clinic, and CBD Medic brand names. The company's products contain naturally occurring phytocannabinoids, including CBD, cannabichromene (CBC), cannabigerol (CBG), cannabinol (CBN), terpenes, flavonoids, and other beneficial hemp compounds. It distributes its products through health care practitioners and distributors, as well as online through its website and other third-party e-commerce sites. The company was formerly known as Stanley Brothers Holdings Inc. and changed its name to Charlotte's Web Holdings, Inc. in July 2018. Charlotte's Web Holdings, Inc. was founded in 2013 and is headquartered in Louisville, Colorado.", "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": "db6cb741-ec66-47c8-9899-d47a5feb605a", "symbol": "CWEB", "name": "Charlotte's Web Holdings, Inc.", "exchange": "TOR", "exchange_name": "Toronto Stock Exchange", "country": "CA", "currency": "CAD", "sector": "Healthcare", "industry": "Drug Manufacturers - Specialty & Generic", "page_url": "https://sharemaestro.com/factors/ticker/db6cb741-ec66-47c8-9899-d47a5feb605a/", "api_url": "https://sharemaestro.com/factors/api/tickers/db6cb741-ec66-47c8-9899-d47a5feb605a/" }, "week_end_date": "2026-06-07", "universe": "CAD_CA", "score": { "os": 0.59, "value": 0.53, "quality": 0.54, "momentum": 0.55, "coverage": 0.727, "confidence": 0.727, "delta": null }, "headline_factors": { "price": 0.57, "market_cap": 154213460.67, "pe_ratio": null, "earnings_yield": null, "ebitda_to_ev": null, "shareholder_yield": 0, "roe": 2.4361, "piotroski_f_score": 4, "momentum_12_1": 3.7692, "volatility_252d": 1.6651 }, "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": 0.7143, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T20:10:47.024618+00:00", "batch_id": "" }, "size": { "price_close": 0.57, "market_cap": 154213460.67, "market_cap_usd": 154213460.67, "enterprise_value": 213931460.67, "shares_outstanding": 270549931, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": null, "pb_ratio": null, "ptbv_ratio": null, "ps_ratio": 3.1605, "pcf_ratio": null, "pfcf_ratio": -10.8747, "ev_ebitda": null, "ev_ebit": null, "ev_sales": 4.3844, "ev_fcf": -15.0858, "earnings_yield": null, "fcf_yield": -0.0663, "price_to_sales": 3.1605, "price_to_book": null, "price_to_cashflow": null, "ebitda_to_ev": null, "sales_yield": 0.2281 }, "yield": { "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0 }, "quality": { "gross_margin": 0.4237, "operating_margin": -0.3944, "net_margin": -0.7509, "ebitda_margin": -0.2806, "fcf_margin": -0.2906, "roe": 2.4361, "roa": -0.5184, "roic": -0.3231, "roc_greenblatt": -0.3999, "asset_turnover": 0.6903, "cash_conversion": 0.387, "accruals_ratio": -0.3184, "sbc_to_revenue": null, "piotroski_f_score": 4, "altman_z_score": null, "earnings_stability_5y": 0.4004, "revenue_stability_5y": 0.1989, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.2925, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": null, "net_debt_to_ebitda": -4.3615, "debt_to_assets": 0.9184, "interest_coverage": null, "current_ratio": 3.3485, "quick_ratio": 3.3485, "net_debt": 59718000, "local_beta": 0.5597, "volatility_252d": 1.6651, "volatility_60d": 4.1413, "max_drawdown_12m": -0.5357, "risk_adjusted_momentum": 2.2637 }, "growth": { "revenue_growth_1y": 0.0046, "revenue_growth_3y_cagr": -0.1237, "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": -1.0746, "revenue_growth": 0.0046, "earnings_growth": null }, "momentum": { "price_return_1m": -0.0806, "price_return_3m": -0.4412, "price_return_6m": 3.0714, "price_return_9m": 3.0714, "price_return_12m": 3.3846, "price_return_12m_ex1m": 3.7692, "momentum_6m": 3.0714, "momentum_12m": 3.3846, "momentum_12_1": 3.7692, "distance_from_52w_high": -0.4571, "distance_from_52w_low": 3.75, "relative_strength": 3.0825 }, "raw_ttm": { "revenue_ttm": 48794000, "gross_profit_ttm": 20674000, "ebit_ttm": -19244000, "ebitda_ttm": -13692000, "net_income_ttm": -36641000, "eps_diluted_ttm": -0.1354, "operating_cash_flow_ttm": -14132000, "capital_expenditure_ttm": -549000, "fcf_ttm": -14181000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": null, "cash_and_equivalents": 5198000, "total_current_assets": 27123000, "total_current_liabilities": 8100000, "net_ppe": 32813000, "total_assets": 70687000, "total_debt": 64916000, "total_equity": -15041000, "net_working_capital": 15315000, "book_value_per_share": -0.0556, "retained_earnings": null, "preferred_stock": null, "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": 47, "quality_composite": 46, "momentum_composite": 45, "growth_composite": 45, "yield_composite": 47, "svqf_composite": 41, "vc1_composite": 47, "vc2_composite": 47, "vc3_composite": 47, "trending_value_composite": null, "overall_composite": 41, "quality_value_composite": 0.535, "os_score": 0.59, "value_percentile": 0.53, "quality_percentile": 0.54, "momentum_percentile": 0.55, "factor_coverage": 0.727, "signal_confidence": 0.727, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 46, "small_cap_core_rank": 49, "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": 11234, "ticker_id": 35628, "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": 0.7143, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T20:10:47.024618+00:00", "batch_id": "", "os_score_delta": null, "price_close": 0.57, "market_cap": 154213460.67, "market_cap_usd": 154213460.67, "enterprise_value": 213931460.67, "shares_outstanding": 270549931, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": null, "ptbv_ratio": null, "ps_ratio": 3.16050049, "pcf_ratio": null, "pfcf_ratio": -10.87465346, "ev_ebitda": null, "ev_ebit": null, "ev_sales": 4.38438047, "ev_fcf": -15.08578102, "earnings_yield": null, "fcf_yield": -0.06628759, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0, "gross_margin": 0.42369964, "operating_margin": -0.39439275, "net_margin": -0.75093249, "ebitda_margin": -0.28060827, "fcf_margin": -0.29063, "roe": 2.43607473, "roa": -0.51835557, "roic": -0.32305213, "roc_greenblatt": -0.3998504, "asset_turnover": 0.69028251, "cash_conversion": 0.38702546, "accruals_ratio": -0.31843196, "sbc_to_revenue": null, "debt_to_equity": null, "net_debt_to_ebitda": -4.36152498, "debt_to_assets": 0.9183584, "interest_coverage": null, "current_ratio": 3.34851852, "quick_ratio": 3.34851852, "net_debt": 59718000, "revenue_growth_1y": 0.00463084, "revenue_growth_3y_cagr": -0.1236534, "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": -1.0746099, "piotroski_f_score": 4, "altman_z_score": null, "earnings_stability_5y": 0.400422, "revenue_stability_5y": 0.198922, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.08064516, "price_return_3m": -0.44117647, "price_return_6m": 3.07142857, "price_return_9m": 3.07142857, "price_return_12m": 3.38461538, "price_return_12m_ex1m": 3.76923077, "distance_from_52w_high": -0.45714286, "distance_from_52w_low": 3.75, "relative_strength": 3.08250898, "local_beta": 0.5597, "volatility_252d": 1.665111, "volatility_60d": 4.141318, "max_drawdown_12m": -0.53571429, "revenue_ttm": 48794000, "gross_profit_ttm": 20674000, "ebit_ttm": -19244000, "ebitda_ttm": -13692000, "net_income_ttm": -36641000, "eps_diluted_ttm": -0.13543156, "operating_cash_flow_ttm": -14132000, "capital_expenditure_ttm": -549000, "fcf_ttm": -14181000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": null, "cash_and_equivalents": 5198000, "total_current_assets": 27123000, "total_current_liabilities": 8100000, "net_ppe": 32813000, "total_assets": 70687000, "total_debt": 64916000, "total_equity": -15041000, "net_working_capital": 15315000, "book_value_per_share": -0.05559417, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": null, "universe_ticker_count": null, "sector": "Healthcare", "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": 47, "quality_composite": 46, "momentum_composite": 45, "growth_composite": 45, "yield_composite": 47, "svqf_composite": 41, "vc1_composite": 47, "vc2_composite": 47, "vc3_composite": 47, "trending_value_composite": null, "overall_composite": 41, "factor_coverage": 0.727, "signal_confidence": 0.727, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 46, "small_cap_core_rank": 49, "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": 0.57, "os": 0.59, "value": 0.53, "quality": 0.54, "momentum": 0.55, "confidence": 0.727, "coverage": 0.727, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": 0, "roe": 2.4361, "momentum_12_1": 3.7692, "complete_fields": { "id": 11234, "ticker_id": 35628, "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": 0.7143, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T20:10:47.024618+00:00", "batch_id": "", "os_score_delta": null, "price_close": 0.57, "market_cap": 154213460.67, "market_cap_usd": 154213460.67, "enterprise_value": 213931460.67, "shares_outstanding": 270549931, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": null, "ptbv_ratio": null, "ps_ratio": 3.16050049, "pcf_ratio": null, "pfcf_ratio": -10.87465346, "ev_ebitda": null, "ev_ebit": null, "ev_sales": 4.38438047, "ev_fcf": -15.08578102, "earnings_yield": null, "fcf_yield": -0.06628759, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0, "gross_margin": 0.42369964, "operating_margin": -0.39439275, "net_margin": -0.75093249, "ebitda_margin": -0.28060827, "fcf_margin": -0.29063, "roe": 2.43607473, "roa": -0.51835557, "roic": -0.32305213, "roc_greenblatt": -0.3998504, "asset_turnover": 0.69028251, "cash_conversion": 0.38702546, "accruals_ratio": -0.31843196, "sbc_to_revenue": null, "debt_to_equity": null, "net_debt_to_ebitda": -4.36152498, "debt_to_assets": 0.9183584, "interest_coverage": null, "current_ratio": 3.34851852, "quick_ratio": 3.34851852, "net_debt": 59718000, "revenue_growth_1y": 0.00463084, "revenue_growth_3y_cagr": -0.1236534, "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": -1.0746099, "piotroski_f_score": 4, "altman_z_score": null, "earnings_stability_5y": 0.400422, "revenue_stability_5y": 0.198922, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.08064516, "price_return_3m": -0.44117647, "price_return_6m": 3.07142857, "price_return_9m": 3.07142857, "price_return_12m": 3.38461538, "price_return_12m_ex1m": 3.76923077, "distance_from_52w_high": -0.45714286, "distance_from_52w_low": 3.75, "relative_strength": 3.08250898, "local_beta": 0.5597, "volatility_252d": 1.665111, "volatility_60d": 4.141318, "max_drawdown_12m": -0.53571429, "revenue_ttm": 48794000, "gross_profit_ttm": 20674000, "ebit_ttm": -19244000, "ebitda_ttm": -13692000, "net_income_ttm": -36641000, "eps_diluted_ttm": -0.13543156, "operating_cash_flow_ttm": -14132000, "capital_expenditure_ttm": -549000, "fcf_ttm": -14181000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": null, "cash_and_equivalents": 5198000, "total_current_assets": 27123000, "total_current_liabilities": 8100000, "net_ppe": 32813000, "total_assets": 70687000, "total_debt": 64916000, "total_equity": -15041000, "net_working_capital": 15315000, "book_value_per_share": -0.05559417, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": null, "universe_ticker_count": null, "sector": "Healthcare", "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": 47, "quality_composite": 46, "momentum_composite": 45, "growth_composite": 45, "yield_composite": 47, "svqf_composite": 41, "vc1_composite": 47, "vc2_composite": 47, "vc3_composite": 47, "trending_value_composite": null, "overall_composite": 41, "factor_coverage": 0.727, "signal_confidence": 0.727, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 46, "small_cap_core_rank": 49, "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": "2026-06-07T19:36:29.180407+00:00", "is_restated": false, "income_statement": { "revenue": 49897000, "cost_of_revenue": 28197000, "gross_profit": 21700000, "ebit": -20268000, "ebitda": -13945000, "pretax_income": null, "tax_provision": null, "net_income": -29741000, "net_income_to_common": -29741000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 8035000, "total_current_assets": 30359000, "total_assets": 75273000, "short_term_debt": 1420000, "long_term_debt": 50849000, "total_debt": 64455000, "total_liabilities": null, "total_equity": -2039000, "shares_outstanding": 159420141, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -14121000, "capital_expenditure": -549000, "free_cash_flow": -14670000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 420204, "ticker_id": 35628, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "CAD", "fetched_at": "2026-06-07T19:36:29.180407+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "-13945000", "netIncome": "-29741000", "grossProfit": "21700000", "totalRevenue": "49897000", "costOfRevenue": "28197000", "interestExpense": null, "operatingIncome": "-20268000", "fiscalDateEnding": "2025-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "6323000" }, "balance": { "totalDebt": "64455000", "totalAssets": "75273000", "longTermDebt": "50849000", "shortTermDebt": "1420000", "preferredStock": null, "fiscalDateEnding": "2025-12-31", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": "159420141", "totalCurrentAssets": "30359000", "totalShareholderEquity": "-2039000", "totalCurrentLiabilities": "8659000", "propertyPlantEquipmentNet": "33976000", "cashAndShortTermInvestments": "8035000" }, "cashflow": { "freeCashFlow": "-14670000", "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": null, "fiscalDateEnding": "2025-12-31", "operatingCashflow": "-14121000", "repurchaseOfStock": null, "capitalExpenditures": "-549000" } }, "revenue": 49897000, "cost_of_revenue": 28197000, "gross_profit": 21700000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -20268000, "depreciation_amortisation": 6323000, "ebitda": -13945000, "interest_expense": null, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": -29741000, "net_income_continuing_ops": null, "net_income_to_common": -29741000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 8035000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 30359000, "net_ppe": 33976000, "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": 75273000, "short_term_debt": 1420000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 8659000, "long_term_debt": 50849000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 64455000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": -2039000, "shares_outstanding": 159420141, "operating_cash_flow": -14121000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -549000, "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": -14670000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "-13945000", "netIncome": "-29741000", "grossProfit": "21700000", "totalRevenue": "49897000", "costOfRevenue": "28197000", "interestExpense": null, "operatingIncome": "-20268000", "fiscalDateEnding": "2025-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "6323000" }, "balance": { "totalDebt": "64455000", "totalAssets": "75273000", "longTermDebt": "50849000", "shortTermDebt": "1420000", "preferredStock": null, "fiscalDateEnding": "2025-12-31", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": "159420141", "totalCurrentAssets": "30359000", "totalShareholderEquity": "-2039000", "totalCurrentLiabilities": "8659000", "propertyPlantEquipmentNet": "33976000", "cashAndShortTermInvestments": "8035000" }, "cashflow": { "freeCashFlow": "-14670000", "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": null, "fiscalDateEnding": "2025-12-31", "operatingCashflow": "-14121000", "repurchaseOfStock": null, "capitalExpenditures": "-549000" } } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "CAD", "fetched_at": "2026-06-07T19:36:29.180407+00:00", "is_restated": false, "income_statement": { "revenue": 49667000, "cost_of_revenue": 28407000, "gross_profit": 21260000, "ebit": -31987000, "ebitda": -22008000, "pretax_income": null, "tax_provision": null, "net_income": -29846000, "net_income_to_common": -29846000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 22618000, "total_current_assets": 46982000, "total_assets": 113442000, "short_term_debt": 2055000, "long_term_debt": 43631000, "total_debt": 59338000, "total_liabilities": null, "total_equity": 27087000, "shares_outstanding": 158009541, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -21261000, "capital_expenditure": -3851000, "free_cash_flow": -25112000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 420209, "ticker_id": 35628, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "CAD", "fetched_at": "2026-06-07T19:36:29.180407+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "-22008000", "netIncome": "-29846000", "grossProfit": "21260000", "totalRevenue": "49667000", "costOfRevenue": "28407000", "interestExpense": null, "operatingIncome": "-31987000", "fiscalDateEnding": "2024-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "9979000" }, "balance": { "totalDebt": "59338000", "totalAssets": "113442000", "longTermDebt": "43631000", "shortTermDebt": "2055000", "preferredStock": null, "fiscalDateEnding": "2024-12-31", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": "158009541", "totalCurrentAssets": "46982000", "totalShareholderEquity": "27087000", "totalCurrentLiabilities": "15936000", "propertyPlantEquipmentNet": "39213000", "cashAndShortTermInvestments": "22618000" }, "cashflow": { "freeCashFlow": "-25112000", "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": null, "fiscalDateEnding": "2024-12-31", "operatingCashflow": "-21261000", "repurchaseOfStock": null, "capitalExpenditures": "-3851000" } }, "revenue": 49667000, "cost_of_revenue": 28407000, "gross_profit": 21260000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -31987000, "depreciation_amortisation": 9979000, "ebitda": -22008000, "interest_expense": null, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": -29846000, "net_income_continuing_ops": null, "net_income_to_common": -29846000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 22618000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 46982000, "net_ppe": 39213000, "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": 113442000, "short_term_debt": 2055000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 15936000, "long_term_debt": 43631000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 59338000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 27087000, "shares_outstanding": 158009541, "operating_cash_flow": -21261000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -3851000, "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": -25112000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "-22008000", "netIncome": "-29846000", "grossProfit": "21260000", "totalRevenue": "49667000", "costOfRevenue": "28407000", "interestExpense": null, "operatingIncome": "-31987000", "fiscalDateEnding": "2024-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "9979000" }, "balance": { "totalDebt": "59338000", "totalAssets": "113442000", "longTermDebt": "43631000", "shortTermDebt": "2055000", "preferredStock": null, "fiscalDateEnding": "2024-12-31", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": "158009541", "totalCurrentAssets": "46982000", "totalShareholderEquity": "27087000", "totalCurrentLiabilities": "15936000", "propertyPlantEquipmentNet": "39213000", "cashAndShortTermInvestments": "22618000" }, "cashflow": { "freeCashFlow": "-25112000", "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": null, "fiscalDateEnding": "2024-12-31", "operatingCashflow": "-21261000", "repurchaseOfStock": null, "capitalExpenditures": "-3851000" } } }, { "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "CAD", "fetched_at": "2026-06-07T19:36:29.180407+00:00", "is_restated": false, "income_statement": { "revenue": 63155000, "cost_of_revenue": 27589000, "gross_profit": 35566000, "ebit": -40064000, "ebitda": -24904000, "pretax_income": null, "tax_provision": null, "net_income": -23796000, "net_income_to_common": -23796000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 47820000, "total_current_assets": 78172000, "total_assets": 152548000, "short_term_debt": 2252000, "long_term_debt": 42528000, "total_debt": 60435000, "total_liabilities": null, "total_equity": 55557000, "shares_outstanding": 154332366, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -15386000, "capital_expenditure": -3691000, "free_cash_flow": -19077000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 420211, "ticker_id": 35628, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "CAD", "fetched_at": "2026-06-07T19:36:29.180407+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "-24904000", "netIncome": "-23796000", "grossProfit": "35566000", "totalRevenue": "63155000", "costOfRevenue": "27589000", "interestExpense": null, "operatingIncome": "-40064000", "fiscalDateEnding": "2023-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "15160000" }, "balance": { "totalDebt": "60435000", "totalAssets": "152548000", "longTermDebt": "42528000", "shortTermDebt": "2252000", "preferredStock": null, "fiscalDateEnding": "2023-12-31", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": "154332366", "totalCurrentAssets": "78172000", "totalShareholderEquity": "55557000", "totalCurrentLiabilities": "23646000", "propertyPlantEquipmentNet": "42114000", "cashAndShortTermInvestments": "47820000" }, "cashflow": { "freeCashFlow": "-19077000", "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": null, "fiscalDateEnding": "2023-12-31", "operatingCashflow": "-15386000", "repurchaseOfStock": null, "capitalExpenditures": "-3691000" } }, "revenue": 63155000, "cost_of_revenue": 27589000, "gross_profit": 35566000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -40064000, "depreciation_amortisation": 15160000, "ebitda": -24904000, "interest_expense": null, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": -23796000, "net_income_continuing_ops": null, "net_income_to_common": -23796000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 47820000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 78172000, "net_ppe": 42114000, "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": 152548000, "short_term_debt": 2252000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 23646000, "long_term_debt": 42528000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 60435000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 55557000, "shares_outstanding": 154332366, "operating_cash_flow": -15386000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -3691000, "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": -19077000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "-24904000", "netIncome": "-23796000", "grossProfit": "35566000", "totalRevenue": "63155000", "costOfRevenue": "27589000", "interestExpense": null, "operatingIncome": "-40064000", "fiscalDateEnding": "2023-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "15160000" }, "balance": { "totalDebt": "60435000", "totalAssets": "152548000", "longTermDebt": "42528000", "shortTermDebt": "2252000", "preferredStock": null, "fiscalDateEnding": "2023-12-31", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": "154332366", "totalCurrentAssets": "78172000", "totalShareholderEquity": "55557000", "totalCurrentLiabilities": "23646000", "propertyPlantEquipmentNet": "42114000", "cashAndShortTermInvestments": "47820000" }, "cashflow": { "freeCashFlow": "-19077000", "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": null, "fiscalDateEnding": "2023-12-31", "operatingCashflow": "-15386000", "repurchaseOfStock": null, "capitalExpenditures": "-3691000" } } }, { "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "CAD", "fetched_at": "2026-06-07T19:36:29.180407+00:00", "is_restated": false, "income_statement": { "revenue": 74139000, "cost_of_revenue": 54728000, "gross_profit": 19411000, "ebit": -50649000, "ebitda": -41681000, "pretax_income": null, "tax_provision": null, "net_income": -59313000, "net_income_to_common": -59313000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 66963000, "total_current_assets": 103761000, "total_assets": 187642000, "short_term_debt": 2306000, "long_term_debt": 37421000, "total_debt": 57632000, "total_liabilities": null, "total_equity": 77505000, "shares_outstanding": 152135026, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -5315000, "capital_expenditure": -265000, "free_cash_flow": -5580000, "dividends_paid": null, "share_repurchases": -64000, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 420212, "ticker_id": 35628, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "CAD", "fetched_at": "2026-06-07T19:36:29.180407+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "-41681000", "netIncome": "-59313000", "grossProfit": "19411000", "totalRevenue": "74139000", "costOfRevenue": "54728000", "interestExpense": null, "operatingIncome": "-50649000", "fiscalDateEnding": "2022-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "8968000" }, "balance": { "totalDebt": "57632000", "totalAssets": "187642000", "longTermDebt": "37421000", "shortTermDebt": "2306000", "preferredStock": null, "fiscalDateEnding": "2022-12-31", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": "152135026", "totalCurrentAssets": "103761000", "totalShareholderEquity": "77505000", "totalCurrentLiabilities": "21427000", "propertyPlantEquipmentNet": "45849000", "cashAndShortTermInvestments": "66963000" }, "cashflow": { "freeCashFlow": "-5580000", "dividendsPaid": null, "issuanceOfDebt": "52761000", "issuanceOfStock": null, "repaymentOfDebt": "52761000", "fiscalDateEnding": "2022-12-31", "operatingCashflow": "-5315000", "repurchaseOfStock": "-64000", "capitalExpenditures": "-265000" } }, "revenue": 74139000, "cost_of_revenue": 54728000, "gross_profit": 19411000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -50649000, "depreciation_amortisation": 8968000, "ebitda": -41681000, "interest_expense": null, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": -59313000, "net_income_continuing_ops": null, "net_income_to_common": -59313000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 66963000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 103761000, "net_ppe": 45849000, "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": 187642000, "short_term_debt": 2306000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 21427000, "long_term_debt": 37421000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 57632000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 77505000, "shares_outstanding": 152135026, "operating_cash_flow": -5315000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -265000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": -64000, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": -5580000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "-41681000", "netIncome": "-59313000", "grossProfit": "19411000", "totalRevenue": "74139000", "costOfRevenue": "54728000", "interestExpense": null, "operatingIncome": "-50649000", "fiscalDateEnding": "2022-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "8968000" }, "balance": { "totalDebt": "57632000", "totalAssets": "187642000", "longTermDebt": "37421000", "shortTermDebt": "2306000", "preferredStock": null, "fiscalDateEnding": "2022-12-31", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": "152135026", "totalCurrentAssets": "103761000", "totalShareholderEquity": "77505000", "totalCurrentLiabilities": "21427000", "propertyPlantEquipmentNet": "45849000", "cashAndShortTermInvestments": "66963000" }, "cashflow": { "freeCashFlow": "-5580000", "dividendsPaid": null, "issuanceOfDebt": "52761000", "issuanceOfStock": null, "repaymentOfDebt": "52761000", "fiscalDateEnding": "2022-12-31", "operatingCashflow": "-5315000", "repurchaseOfStock": "-64000", "capitalExpenditures": "-265000" } } }, { "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "CAD", "fetched_at": "2026-06-07T19:36:29.180407+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": 8257000, "net_debt_issued": null }, "complete_fields": { "id": 420213, "ticker_id": 35628, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "CAD", "fetched_at": "2026-06-07T19:36:29.180407+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": null, "netIncome": null, "grossProfit": null, "totalRevenue": null, "costOfRevenue": null, "interestExpense": null, "operatingIncome": null, "fiscalDateEnding": "2021-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": null }, "balance": { "totalDebt": null, "totalAssets": null, "longTermDebt": null, "shortTermDebt": null, "preferredStock": null, "fiscalDateEnding": "2021-12-31", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": null, "totalCurrentAssets": null, "totalShareholderEquity": null, "totalCurrentLiabilities": null, "propertyPlantEquipmentNet": null, "cashAndShortTermInvestments": null }, "cashflow": { "freeCashFlow": null, "dividendsPaid": null, "issuanceOfDebt": "0", "issuanceOfStock": "8257000", "repaymentOfDebt": "0", "fiscalDateEnding": "2021-12-31", "operatingCashflow": null, "repurchaseOfStock": null, "capitalExpenditures": null } }, "revenue": null, "cost_of_revenue": null, "gross_profit": null, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": null, "depreciation_amortisation": null, "ebitda": null, "interest_expense": null, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": null, "net_income_continuing_ops": null, "net_income_to_common": null, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": null, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": null, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": null, "total_assets": null, "short_term_debt": null, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": null, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": null, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": null, "shares_outstanding": null, "operating_cash_flow": null, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": null, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": 8257000, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": null, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": null, "netIncome": null, "grossProfit": null, "totalRevenue": null, "costOfRevenue": null, "interestExpense": null, "operatingIncome": null, "fiscalDateEnding": "2021-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": null }, "balance": { "totalDebt": null, "totalAssets": null, "longTermDebt": null, "shortTermDebt": null, "preferredStock": null, "fiscalDateEnding": "2021-12-31", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": null, "totalCurrentAssets": null, "totalShareholderEquity": null, "totalCurrentLiabilities": null, "propertyPlantEquipmentNet": null, "cashAndShortTermInvestments": null }, "cashflow": { "freeCashFlow": null, "dividendsPaid": null, "issuanceOfDebt": "0", "issuanceOfStock": "8257000", "repaymentOfDebt": "0", "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": "2026-06-07T19:36:29.180407+00:00", "is_restated": false, "income_statement": { "revenue": 11159000, "cost_of_revenue": 5955000, "gross_profit": 5204000, "ebit": -4324000, "ebitda": -2646000, "pretax_income": null, "tax_provision": null, "net_income": -13112000, "net_income_to_common": -13112000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 5198000, "total_current_assets": 27123000, "total_assets": 70687000, "short_term_debt": 1490000, "long_term_debt": 51504000, "total_debt": 64916000, "total_liabilities": null, "total_equity": -15041000, "shares_outstanding": 159683953, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -2779000, "capital_expenditure": -21000, "free_cash_flow": -2800000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 420202, "ticker_id": 35628, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 2, "currency_reported": "CAD", "fetched_at": "2026-06-07T19:36:29.180407+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "-2646000", "netIncome": "-13112000", "grossProfit": "5204000", "totalRevenue": "11159000", "costOfRevenue": "5955000", "interestExpense": null, "operatingIncome": "-4324000", "fiscalDateEnding": "2026-03-31", "researchAndDevelopment": null, "depreciationAndAmortization": "1678000" }, "balance": { "totalDebt": "64916000", "totalAssets": "70687000", "longTermDebt": "51504000", "shortTermDebt": "1490000", "preferredStock": null, "fiscalDateEnding": "2026-03-31", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": "159683953", "totalCurrentAssets": "27123000", "totalShareholderEquity": "-15041000", "totalCurrentLiabilities": "8100000", "propertyPlantEquipmentNet": "32813000", "cashAndShortTermInvestments": "5198000" }, "cashflow": { "freeCashFlow": "-2800000", "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": null, "fiscalDateEnding": "2026-03-31", "operatingCashflow": "-2779000", "repurchaseOfStock": null, "capitalExpenditures": "-21000" } }, "revenue": 11159000, "cost_of_revenue": 5955000, "gross_profit": 5204000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -4324000, "depreciation_amortisation": 1678000, "ebitda": -2646000, "interest_expense": null, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": -13112000, "net_income_continuing_ops": null, "net_income_to_common": -13112000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 5198000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 27123000, "net_ppe": 32813000, "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": 70687000, "short_term_debt": 1490000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 8100000, "long_term_debt": 51504000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 64916000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": -15041000, "shares_outstanding": 159683953, "operating_cash_flow": -2779000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -21000, "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": -2800000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "-2646000", "netIncome": "-13112000", "grossProfit": "5204000", "totalRevenue": "11159000", "costOfRevenue": "5955000", "interestExpense": null, "operatingIncome": "-4324000", "fiscalDateEnding": "2026-03-31", "researchAndDevelopment": null, "depreciationAndAmortization": "1678000" }, "balance": { "totalDebt": "64916000", "totalAssets": "70687000", "longTermDebt": "51504000", "shortTermDebt": "1490000", "preferredStock": null, "fiscalDateEnding": "2026-03-31", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": "159683953", "totalCurrentAssets": "27123000", "totalShareholderEquity": "-15041000", "totalCurrentLiabilities": "8100000", "propertyPlantEquipmentNet": "32813000", "cashAndShortTermInvestments": "5198000" }, "cashflow": { "freeCashFlow": "-2800000", "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": null, "fiscalDateEnding": "2026-03-31", "operatingCashflow": "-2779000", "repurchaseOfStock": null, "capitalExpenditures": "-21000" } } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider": "yFinance", "currency_reported": "CAD", "fetched_at": "2026-06-07T19:36:29.180407+00:00", "is_restated": false, "income_statement": { "revenue": 13326000, "cost_of_revenue": 8323000, "gross_profit": 5003000, "ebit": -5594000, "ebitda": -3921000, "pretax_income": null, "tax_provision": null, "net_income": -11423000, "net_income_to_common": -11423000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 8035000, "total_current_assets": 30359000, "total_assets": 75273000, "short_term_debt": 1420000, "long_term_debt": 50849000, "total_debt": 64455000, "total_liabilities": null, "total_equity": -2039000, "shares_outstanding": 159420141, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -1875000, "capital_expenditure": null, "free_cash_flow": -1774000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 420203, "ticker_id": 35628, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 2, "currency_reported": "CAD", "fetched_at": "2026-06-07T19:36:29.180407+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "-3921000", "netIncome": "-11423000", "grossProfit": "5003000", "totalRevenue": "13326000", "costOfRevenue": "8323000", "interestExpense": null, "operatingIncome": "-5594000", "fiscalDateEnding": "2025-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "1673000" }, "balance": { "totalDebt": "64455000", "totalAssets": "75273000", "longTermDebt": "50849000", "shortTermDebt": "1420000", "preferredStock": null, "fiscalDateEnding": "2025-12-31", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": "159420141", "totalCurrentAssets": "30359000", "totalShareholderEquity": "-2039000", "totalCurrentLiabilities": "8659000", "propertyPlantEquipmentNet": "33976000", "cashAndShortTermInvestments": "8035000" }, "cashflow": { "freeCashFlow": "-1774000", "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": null, "fiscalDateEnding": "2025-12-31", "operatingCashflow": "-1875000", "repurchaseOfStock": null, "capitalExpenditures": null } }, "revenue": 13326000, "cost_of_revenue": 8323000, "gross_profit": 5003000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -5594000, "depreciation_amortisation": 1673000, "ebitda": -3921000, "interest_expense": null, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": -11423000, "net_income_continuing_ops": null, "net_income_to_common": -11423000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 8035000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 30359000, "net_ppe": 33976000, "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": 75273000, "short_term_debt": 1420000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 8659000, "long_term_debt": 50849000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 64455000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": -2039000, "shares_outstanding": 159420141, "operating_cash_flow": -1875000, "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": -1774000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "-3921000", "netIncome": "-11423000", "grossProfit": "5003000", "totalRevenue": "13326000", "costOfRevenue": "8323000", "interestExpense": null, "operatingIncome": "-5594000", "fiscalDateEnding": "2025-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "1673000" }, "balance": { "totalDebt": "64455000", "totalAssets": "75273000", "longTermDebt": "50849000", "shortTermDebt": "1420000", "preferredStock": null, "fiscalDateEnding": "2025-12-31", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": "159420141", "totalCurrentAssets": "30359000", "totalShareholderEquity": "-2039000", "totalCurrentLiabilities": "8659000", "propertyPlantEquipmentNet": "33976000", "cashAndShortTermInvestments": "8035000" }, "cashflow": { "freeCashFlow": "-1774000", "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": null, "fiscalDateEnding": "2025-12-31", "operatingCashflow": "-1875000", "repurchaseOfStock": null, "capitalExpenditures": null } } }, { "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider": "yFinance", "currency_reported": "CAD", "fetched_at": "2026-06-07T19:36:29.180407+00:00", "is_restated": false, "income_statement": { "revenue": 11503000, "cost_of_revenue": 7026000, "gross_profit": 4477000, "ebit": -5254000, "ebitda": -3565000, "pretax_income": null, "tax_provision": null, "net_income": -5818000, "net_income_to_common": -5818000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 9810000, "total_current_assets": 34472000, "total_assets": 81599000, "short_term_debt": 1401000, "long_term_debt": 48819000, "total_debt": 62774000, "total_liabilities": null, "total_equity": 9247000, "shares_outstanding": 159136454, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -5460000, "capital_expenditure": null, "free_cash_flow": -5458000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 420205, "ticker_id": 35628, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 2, "currency_reported": "CAD", "fetched_at": "2026-06-07T19:36:29.180407+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "-3565000", "netIncome": "-5818000", "grossProfit": "4477000", "totalRevenue": "11503000", "costOfRevenue": "7026000", "interestExpense": null, "operatingIncome": "-5254000", "fiscalDateEnding": "2025-09-30", "researchAndDevelopment": null, "depreciationAndAmortization": "1689000" }, "balance": { "totalDebt": "62774000", "totalAssets": "81599000", "longTermDebt": "48819000", "shortTermDebt": "1401000", "preferredStock": null, "fiscalDateEnding": "2025-09-30", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": "159136454", "totalCurrentAssets": "34472000", "totalShareholderEquity": "9247000", "totalCurrentLiabilities": "8873000", "propertyPlantEquipmentNet": "35312000", "cashAndShortTermInvestments": "9810000" }, "cashflow": { "freeCashFlow": "-5458000", "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": null, "fiscalDateEnding": "2025-09-30", "operatingCashflow": "-5460000", "repurchaseOfStock": null, "capitalExpenditures": null } }, "revenue": 11503000, "cost_of_revenue": 7026000, "gross_profit": 4477000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -5254000, "depreciation_amortisation": 1689000, "ebitda": -3565000, "interest_expense": null, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": -5818000, "net_income_continuing_ops": null, "net_income_to_common": -5818000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 9810000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 34472000, "net_ppe": 35312000, "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": 81599000, "short_term_debt": 1401000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 8873000, "long_term_debt": 48819000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 62774000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 9247000, "shares_outstanding": 159136454, "operating_cash_flow": -5460000, "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": -5458000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "-3565000", "netIncome": "-5818000", "grossProfit": "4477000", "totalRevenue": "11503000", "costOfRevenue": "7026000", "interestExpense": null, "operatingIncome": "-5254000", "fiscalDateEnding": "2025-09-30", "researchAndDevelopment": null, "depreciationAndAmortization": "1689000" }, "balance": { "totalDebt": "62774000", "totalAssets": "81599000", "longTermDebt": "48819000", "shortTermDebt": "1401000", "preferredStock": null, "fiscalDateEnding": "2025-09-30", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": "159136454", "totalCurrentAssets": "34472000", "totalShareholderEquity": "9247000", "totalCurrentLiabilities": "8873000", "propertyPlantEquipmentNet": "35312000", "cashAndShortTermInvestments": "9810000" }, "cashflow": { "freeCashFlow": "-5458000", "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": null, "fiscalDateEnding": "2025-09-30", "operatingCashflow": "-5460000", "repurchaseOfStock": null, "capitalExpenditures": null } } }, { "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider": "yFinance", "currency_reported": "CAD", "fetched_at": "2026-06-07T19:36:29.180407+00:00", "is_restated": false, "income_statement": { "revenue": 12806000, "cost_of_revenue": 6816000, "gross_profit": 5990000, "ebit": -4072000, "ebitda": -3560000, "pretax_income": null, "tax_provision": null, "net_income": -6288000, "net_income_to_common": -6288000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 15268000, "total_current_assets": 39714000, "total_assets": 87976000, "short_term_debt": 1575000, "long_term_debt": 48616000, "total_debt": 63102000, "total_liabilities": null, "total_equity": 14929000, "shares_outstanding": 158617767, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -4018000, "capital_expenditure": -131000, "free_cash_flow": -4149000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 420206, "ticker_id": 35628, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 2, "currency_reported": "CAD", "fetched_at": "2026-06-07T19:36:29.180407+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "-3560000", "netIncome": "-6288000", "grossProfit": "5990000", "totalRevenue": "12806000", "costOfRevenue": "6816000", "interestExpense": null, "operatingIncome": "-4072000", "fiscalDateEnding": "2025-06-30", "researchAndDevelopment": null, "depreciationAndAmortization": "512000" }, "balance": { "totalDebt": "63102000", "totalAssets": "87976000", "longTermDebt": "48616000", "shortTermDebt": "1575000", "preferredStock": null, "fiscalDateEnding": "2025-06-30", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": "158617767", "totalCurrentAssets": "39714000", "totalShareholderEquity": "14929000", "totalCurrentLiabilities": "10364000", "propertyPlantEquipmentNet": "36784000", "cashAndShortTermInvestments": "15268000" }, "cashflow": { "freeCashFlow": "-4149000", "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": null, "fiscalDateEnding": "2025-06-30", "operatingCashflow": "-4018000", "repurchaseOfStock": null, "capitalExpenditures": "-131000" } }, "revenue": 12806000, "cost_of_revenue": 6816000, "gross_profit": 5990000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -4072000, "depreciation_amortisation": 512000, "ebitda": -3560000, "interest_expense": null, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": -6288000, "net_income_continuing_ops": null, "net_income_to_common": -6288000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 15268000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 39714000, "net_ppe": 36784000, "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": 87976000, "short_term_debt": 1575000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 10364000, "long_term_debt": 48616000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 63102000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 14929000, "shares_outstanding": 158617767, "operating_cash_flow": -4018000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -131000, "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": -4149000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "-3560000", "netIncome": "-6288000", "grossProfit": "5990000", "totalRevenue": "12806000", "costOfRevenue": "6816000", "interestExpense": null, "operatingIncome": "-4072000", "fiscalDateEnding": "2025-06-30", "researchAndDevelopment": null, "depreciationAndAmortization": "512000" }, "balance": { "totalDebt": "63102000", "totalAssets": "87976000", "longTermDebt": "48616000", "shortTermDebt": "1575000", "preferredStock": null, "fiscalDateEnding": "2025-06-30", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": "158617767", "totalCurrentAssets": "39714000", "totalShareholderEquity": "14929000", "totalCurrentLiabilities": "10364000", "propertyPlantEquipmentNet": "36784000", "cashAndShortTermInvestments": "15268000" }, "cashflow": { "freeCashFlow": "-4149000", "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": null, "fiscalDateEnding": "2025-06-30", "operatingCashflow": "-4018000", "repurchaseOfStock": null, "capitalExpenditures": "-131000" } } }, { "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider": "yFinance", "currency_reported": "CAD", "fetched_at": "2026-06-07T19:36:29.180407+00:00", "is_restated": false, "income_statement": { "revenue": 12262000, "cost_of_revenue": 6032000, "gross_profit": 6230000, "ebit": -5348000, "ebitda": -2899000, "pretax_income": null, "tax_provision": null, "net_income": -6212000, "net_income_to_common": -6212000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 19357000, "total_current_assets": 44005000, "total_assets": 108023000, "short_term_debt": 1844000, "long_term_debt": 44753000, "total_debt": 59854000, "total_liabilities": null, "total_equity": 21062000, "shares_outstanding": 158009541, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -2768000, "capital_expenditure": -521000, "free_cash_flow": -3289000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 420207, "ticker_id": 35628, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 2, "currency_reported": "CAD", "fetched_at": "2026-06-07T19:36:29.180407+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "-2899000", "netIncome": "-6212000", "grossProfit": "6230000", "totalRevenue": "12262000", "costOfRevenue": "6032000", "interestExpense": null, "operatingIncome": "-5348000", "fiscalDateEnding": "2025-03-31", "researchAndDevelopment": null, "depreciationAndAmortization": "2449000" }, "balance": { "totalDebt": "59854000", "totalAssets": "108023000", "longTermDebt": "44753000", "shortTermDebt": "1844000", "preferredStock": null, "fiscalDateEnding": "2025-03-31", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": "158009541", "totalCurrentAssets": "44005000", "totalShareholderEquity": "21062000", "totalCurrentLiabilities": "18488000", "propertyPlantEquipmentNet": "38162000", "cashAndShortTermInvestments": "19357000" }, "cashflow": { "freeCashFlow": "-3289000", "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": null, "fiscalDateEnding": "2025-03-31", "operatingCashflow": "-2768000", "repurchaseOfStock": null, "capitalExpenditures": "-521000" } }, "revenue": 12262000, "cost_of_revenue": 6032000, "gross_profit": 6230000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -5348000, "depreciation_amortisation": 2449000, "ebitda": -2899000, "interest_expense": null, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": -6212000, "net_income_continuing_ops": null, "net_income_to_common": -6212000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 19357000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 44005000, "net_ppe": 38162000, "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": 108023000, "short_term_debt": 1844000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 18488000, "long_term_debt": 44753000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 59854000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 21062000, "shares_outstanding": 158009541, "operating_cash_flow": -2768000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -521000, "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": -3289000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "-2899000", "netIncome": "-6212000", "grossProfit": "6230000", "totalRevenue": "12262000", "costOfRevenue": "6032000", "interestExpense": null, "operatingIncome": "-5348000", "fiscalDateEnding": "2025-03-31", "researchAndDevelopment": null, "depreciationAndAmortization": "2449000" }, "balance": { "totalDebt": "59854000", "totalAssets": "108023000", "longTermDebt": "44753000", "shortTermDebt": "1844000", "preferredStock": null, "fiscalDateEnding": "2025-03-31", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": "158009541", "totalCurrentAssets": "44005000", "totalShareholderEquity": "21062000", "totalCurrentLiabilities": "18488000", "propertyPlantEquipmentNet": "38162000", "cashAndShortTermInvestments": "19357000" }, "cashflow": { "freeCashFlow": "-3289000", "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": null, "fiscalDateEnding": "2025-03-31", "operatingCashflow": "-2768000", "repurchaseOfStock": null, "capitalExpenditures": "-521000" } } }, { "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider": "yFinance", "currency_reported": "CAD", "fetched_at": "2026-06-07T19:36:29.180407+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": -220000, "free_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 420208, "ticker_id": 35628, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 2, "currency_reported": "CAD", "fetched_at": "2026-06-07T19:36:29.180407+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": "-220000" } }, "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": -220000, "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": "-220000" } } }, { "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider": "yFinance", "currency_reported": "CAD", "fetched_at": "2026-06-07T19:36:29.180407+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": -315000, "free_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 420210, "ticker_id": 35628, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 2, "currency_reported": "CAD", "fetched_at": "2026-06-07T19:36:29.180407+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": "-315000" } }, "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": -315000, "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": "-315000" } } } ] }, "strategy_matches": [ { "key": "os_composite", "name": "OS Composite Score", "slug": "composite", "group": "multi_factor", "page_url": "/factors/composite/", "rank_field": "-os_score" }, { "key": "quality_value", "name": "Quality \u00d7 Value", "slug": "quality-value", "group": "multi_factor", "page_url": "/factors/quality-value/", "rank_field": "-quality_value_composite" }, { "key": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/", "rank_field": "-sector_value_pct" }, { "key": "risk_adj_momentum", "name": "Risk-Adjusted Momentum", "slug": "risk-adj-momentum", "group": "momentum", "page_url": "/factors/risk-adj-momentum/", "rank_field": "-risk_adjusted_momentum" }, { "key": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/", "rank_field": "-shareholder_yield" } ], "coverage": { "factor_history_points": 1, "annual_financial_periods": 5, "quarterly_financial_periods": 7, "latest_factor_week": "2026-06-07", "latest_financials_period_end": "2025-12-31" }, "schema": { "snapshot_field_groups": { "identity": [ "week_end_date", "source_primary", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id" ], "size": [ "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd" ], "valuation": [ "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "price_to_sales", "price_to_book", "price_to_cashflow", "ebitda_to_ev", "sales_yield" ], "yield": [ "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield" ], "quality": [ "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "gross_profit_to_assets", "external_financing" ], "leverage_and_risk": [ "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "risk_adjusted_momentum" ], "growth": [ "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "revenue_growth", "earnings_growth" ], "momentum": [ "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "momentum_6m", "momentum_12m", "momentum_12_1", "distance_from_52w_high", "distance_from_52w_low", "relative_strength" ], "raw_ttm": [ "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share" ], "ranks": [ "universe_ticker_count", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength" ], "composites": [ "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "quality_value_composite", "os_score", "value_percentile", "quality_percentile", "momentum_percentile", "factor_coverage", "signal_confidence", "os_score_delta" ], "strategy_ranks": [ "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core", "trending_value_rank", "veiled_value", "earnings_consistent_5y" ] }, "financial_field_groups": { "income_statement": [ "revenue", "cost_of_revenue", "gross_profit", "ebit", "ebitda", "pretax_income", "tax_provision", "net_income", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted" ], "balance_sheet": [ "cash_and_equivalents", "total_current_assets", "total_assets", "short_term_debt", "long_term_debt", "total_debt", "total_liabilities", "total_equity", "shares_outstanding", "goodwill_and_intangibles" ], "cash_flow": [ "operating_cash_flow", "capital_expenditure", "free_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued" ] }, "complete_model_fields": { "ticker": [ "id", "uuid", "symbol", "name", "asset_type", "market_cap", "stock_exchange", "industry", "sector", "description", "currency", "is_active" ], "exchange": [ "id", "name", "symbol", "country_code", "currency", "benchmark", "data_symbol", "ticker_suffix", "update_provider", "update_group", "update_order", "update_enabled", "is_active" ], "factor_snapshot": [ "id", "ticker", "universe", "week_end_date", "source_primary", "source_gaps", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "missing_fields", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id", "os_score_delta", "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd", "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield", "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "distance_from_52w_high", "distance_from_52w_low", "relative_strength", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share", "universe_ticker_count", "sector", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength", "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "factor_coverage", "signal_confidence", "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core" ], "financial_period": [ "id", "ticker", "period_end_date", "period_type", "fiscal_year", "fiscal_quarter", "provider", "currency_reported", "fetched_at", "is_restated", "raw_data", "revenue", "cost_of_revenue", "gross_profit", "research_and_development", "selling_general_admin", "other_operating_expenses", "total_operating_expenses", "ebit", "depreciation_amortisation", "ebitda", "interest_expense", "interest_income", "other_non_operating", "pretax_income", "tax_provision", "effective_tax_rate", "net_income", "net_income_continuing_ops", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted", "cash_and_equivalents", "short_term_investments", "net_receivables", "inventory", "other_current_assets", "total_current_assets", "net_ppe", "goodwill", "intangible_assets", "goodwill_and_intangibles", "long_term_investments", "other_non_current_assets", "total_non_current_assets", "total_assets", "short_term_debt", "accounts_payable", "deferred_revenue_current", "other_current_liabilities", "total_current_liabilities", "long_term_debt", "deferred_revenue_lt", "other_non_current_liabilities", "total_non_current_liabilities", "total_liabilities", "total_debt", "preferred_stock", "minority_interest", "retained_earnings", "total_equity", "shares_outstanding", "operating_cash_flow", "stock_based_compensation", "deferred_tax_cf", "change_in_working_capital", "capital_expenditure", "acquisitions", "other_investing", "investing_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued", "other_financing", "financing_cash_flow", "free_cash_flow", "net_change_in_cash" ] } } }