{ "ticker": { "uuid": "dd0b1e04-b8b0-48fb-8526-601d88bb5bdf", "symbol": "XTC", "name": "Exco Technologies Limited", "exchange": "TOR", "exchange_name": "Toronto Stock Exchange", "country": "CA", "currency": "CAD", "sector": "Consumer Cyclical", "industry": "Auto Parts", "page_url": "https://sharemaestro.com/factors/ticker/dd0b1e04-b8b0-48fb-8526-601d88bb5bdf/", "api_url": "https://sharemaestro.com/factors/api/tickers/dd0b1e04-b8b0-48fb-8526-601d88bb5bdf/" }, "ticker_metadata": { "id": 37262, "uuid": "dd0b1e04-b8b0-48fb-8526-601d88bb5bdf", "symbol": "XTC", "name": "Exco Technologies Limited", "asset_type": "equity", "market_cap": 286869088, "stock_exchange_id": 42, "industry": "Auto Parts", "sector": "Consumer Cyclical", "description": "Exco Technologies Limited, together with its subsidiaries, designs, develops, manufactures, and sells dies, molds, components and assemblies, and consumable equipment for the die-cast, extrusion, and automotive industries. It operates through two segments, Casting and Extrusion, and Automotive Solutions. The Casting and Extrusion segment designs, develops, and manufactures tooling and consumable parts for both die-casting and aluminum extrusion machines for industrial applications. The Automotive Solutions segment produces automotive interior components and assemblies primarily for seating, cargo storage, and restraint for sale to automotive manufacturers and Tier 1 suppliers. It has operations in Canada, the United States, Mexico, Colombia, Brazil, Thailand, Germany, Italy, and Morocco. Exco Technologies Limited was founded in 1952 and is headquartered in Markham, 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": "dd0b1e04-b8b0-48fb-8526-601d88bb5bdf", "symbol": "XTC", "name": "Exco Technologies Limited", "exchange": "TOR", "exchange_name": "Toronto Stock Exchange", "country": "CA", "currency": "CAD", "sector": "Consumer Cyclical", "industry": "Auto Parts", "page_url": "https://sharemaestro.com/factors/ticker/dd0b1e04-b8b0-48fb-8526-601d88bb5bdf/", "api_url": "https://sharemaestro.com/factors/api/tickers/dd0b1e04-b8b0-48fb-8526-601d88bb5bdf/" }, "week_end_date": "2026-06-07", "universe": "CAD_CA", "score": { "os": 0.76, "value": 0.97, "quality": 0.19, "momentum": 0.32, "coverage": 0.939, "confidence": 0.939, "delta": null }, "headline_factors": { "price": 7.79, "market_cap": 292884680.8, "pe_ratio": 12.0792, "earnings_yield": 0.0855, "ebitda_to_ev": 0.1843, "shareholder_yield": 0.0738, "roe": 0.0597, "piotroski_f_score": 5, "momentum_12_1": 0.218, "volatility_252d": 0.1818 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": false, "small_cap_core": true, "veiled_value": false, "earnings_consistent_5y": true }, "factor_groups": { "identity": { "week_end_date": "2026-06-07", "source_primary": "yfinance", "financials_period_end": "2025-09-30", "financials_age_days": 250, "has_full_data": true, "completeness_score": 1, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T20:10:48.471615+00:00", "batch_id": "" }, "size": { "price_close": 7.79, "market_cap": 292884680.8, "market_cap_usd": 292884680.8, "enterprise_value": 369003680.8, "shares_outstanding": 37597520, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": 12.0792, "pb_ratio": 0.7212, "ptbv_ratio": 0.7212, "ps_ratio": 0.4781, "pcf_ratio": 4.3089, "pfcf_ratio": 7.7378, "ev_ebitda": 5.4264, "ev_ebit": 11.7003, "ev_sales": 0.6023, "ev_fcf": 9.7488, "earnings_yield": 0.0855, "fcf_yield": 0.1026, "price_to_sales": 0.4781, "price_to_book": 0.7212, "price_to_cashflow": 4.3089, "ebitda_to_ev": 0.1843, "sales_yield": 1.6603 }, "yield": { "dividend_yield": 0, "buyback_yield": 0.0194, "shareholder_yield": 0.0738, "debt_paydown_yield": 0.0512, "total_yield": 0.1251 }, "quality": { "gross_margin": 0.2043, "operating_margin": 0.0515, "net_margin": 0.0396, "ebitda_margin": 0.111, "fcf_margin": 0.0618, "roe": 0.0597, "roa": 0.0393, "roic": 0.0491, "roc_greenblatt": 0.0842, "asset_turnover": 0.9926, "cash_conversion": 1.5611, "accruals_ratio": -0.0708, "sbc_to_revenue": null, "piotroski_f_score": 5, "altman_z_score": null, "earnings_stability_5y": 0.2128, "revenue_stability_5y": 0.1148, "eps_surprise_avg": 14.2075, "sue_score": 0.3053, "gross_profit_to_assets": 0.2027, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": null, "net_debt_to_ebitda": 1.1194, "debt_to_assets": 0.1597, "interest_coverage": 7.2351, "current_ratio": 2.7016, "quick_ratio": 2.7016, "net_debt": 76119000, "local_beta": 0.2619, "volatility_252d": 0.1818, "volatility_60d": 0.3913, "max_drawdown_12m": -0.0909, "risk_adjusted_momentum": 1.1987 }, "growth": { "revenue_growth_1y": -0.0353, "revenue_growth_3y_cagr": 0.0789, "revenue_growth_5y_cagr": null, "eps_growth_1y": -0.1686, "eps_growth_3y_cagr": 0.086, "eps_growth_5y_cagr": null, "fcf_growth_1y": -0.3785, "book_value_growth_1y": 0.0827, "revenue_growth": -0.0353, "earnings_growth": -0.1686 }, "momentum": { "price_return_1m": 0.0183, "price_return_3m": 0.026, "price_return_6m": 0.1852, "price_return_9m": 0.1984, "price_return_12m": 0.2403, "price_return_12m_ex1m": 0.218, "momentum_6m": 0.1852, "momentum_12m": 0.2403, "momentum_12_1": 0.218, "distance_from_52w_high": -0.0026, "distance_from_52w_low": 0.2736, "relative_strength": -0.0618 }, "raw_ttm": { "revenue_ttm": 612659000, "gross_profit_ttm": 125144000, "ebit_ttm": 31538000, "ebitda_ttm": 68001000, "net_income_ttm": 24247000, "eps_diluted_ttm": 0.6449, "operating_cash_flow_ttm": 67972000, "capital_expenditure_ttm": -30121000, "fcf_ttm": 37851000, "dividends_paid_ttm": -15954000, "share_repurchases_ttm": -5672000, "shares_issued_ttm": null, "interest_expense_ttm": 4359000, "cash_and_equivalents": 22484000, "total_current_assets": 260825000, "total_current_liabilities": 96545000, "net_ppe": 230941000, "total_assets": 617234000, "total_debt": 98603000, "total_equity": 406085000, "net_working_capital": 143559000, "book_value_per_share": 10.8008, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 10.8008 }, "ranks": { "universe_ticker_count": 524, "rank_pe": 28, "rank_pb": 9, "rank_ptbv": 9, "rank_ps": 10, "rank_pcf": 14, "rank_ev_ebitda": 14, "rank_ev_ebit": 25, "rank_earnings_yield": 25, "rank_fcf_yield": 12, "rank_dividend_yield": 43, "rank_shareholder_yield": 12, "rank_total_yield": 16, "rank_roe": 61, "rank_roc": 61, "rank_roic": 63, "rank_gross_margin": 83, "rank_fcf_margin": 61, "rank_piotroski": 58, "rank_accruals": 41, "rank_sue": 49, "rank_eps_growth_1y": 69, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 79, "rank_momentum_12m": 56, "rank_momentum_12m_ex1m": 59, "rank_relative_strength": 56 }, "composites": { "value_composite": 3, "quality_composite": 81, "momentum_composite": 68, "growth_composite": 91, "yield_composite": 9, "svqf_composite": 27, "vc1_composite": 3, "vc2_composite": 2, "vc3_composite": 3, "trending_value_composite": 34, "overall_composite": 24, "quality_value_composite": 0.4293, "os_score": 0.76, "value_percentile": 0.97, "quality_percentile": 0.19, "momentum_percentile": 0.32, "factor_coverage": 0.939, "signal_confidence": 0.939, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 17, "small_cap_core_rank": 2, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": true, "trending_value_rank": 34, "veiled_value": false, "earnings_consistent_5y": true } } }, "latest_snapshot_fields": { "id": 11327, "ticker_id": 37262, "universe_id": 6, "week_end_date": "2026-06-07", "source_primary": "yfinance", "source_gaps": {}, "financials_period_end": "2025-09-30", "financials_age_days": 250, "has_full_data": true, "completeness_score": 1, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T20:10:48.471615+00:00", "batch_id": "", "os_score_delta": null, "price_close": 7.79, "market_cap": 292884680.8, "market_cap_usd": 292884680.8, "enterprise_value": 369003680.8, "shares_outstanding": 37597520, "fx_rate_to_usd": null, "pe_ratio": 12.07921313, "pb_ratio": 0.72123984, "ptbv_ratio": 0.72123984, "ps_ratio": 0.47805497, "pcf_ratio": 4.30890191, "pfcf_ratio": 7.73783205, "ev_ebitda": 5.42644492, "ev_ebit": 11.70028793, "ev_sales": 0.60229864, "ev_fcf": 9.74884893, "earnings_yield": 0.08546798, "fcf_yield": 0.10257621, "dividend_yield": 0, "buyback_yield": 0.01936598, "shareholder_yield": 0.07383793, "debt_paydown_yield": 0.0512147, "total_yield": 0.12505263, "gross_margin": 0.20426371, "operating_margin": 0.05147725, "net_margin": 0.03957666, "ebitda_margin": 0.11099323, "fcf_margin": 0.06178151, "roe": 0.05970917, "roa": 0.03928332, "roic": 0.04905289, "roc_greenblatt": 0.08421362, "asset_turnover": 0.9925879, "cash_conversion": 1.5610591, "accruals_ratio": -0.07084023, "sbc_to_revenue": null, "debt_to_equity": null, "net_debt_to_ebitda": 1.1193806, "debt_to_assets": 0.15974979, "interest_coverage": 7.23514568, "current_ratio": 2.70158993, "quick_ratio": 2.70158993, "net_debt": 76119000, "revenue_growth_1y": -0.03532192, "revenue_growth_3y_cagr": 0.07887653, "revenue_growth_5y_cagr": null, "eps_growth_1y": -0.16862975, "eps_growth_3y_cagr": 0.08599837, "eps_growth_5y_cagr": null, "fcf_growth_1y": -0.37854052, "book_value_growth_1y": 0.08271242, "piotroski_f_score": 5, "altman_z_score": null, "earnings_stability_5y": 0.212846, "revenue_stability_5y": 0.114805, "eps_surprise_avg": 14.2075, "sue_score": 0.3053, "price_return_1m": 0.01830065, "price_return_3m": 0.02599508, "price_return_6m": 0.18521088, "price_return_9m": 0.19837821, "price_return_12m": 0.24025923, "price_return_12m_ex1m": 0.21796959, "distance_from_52w_high": -0.00256082, "distance_from_52w_low": 0.27363146, "relative_strength": -0.06184718, "local_beta": 0.2619, "volatility_252d": 0.181842, "volatility_60d": 0.391261, "max_drawdown_12m": -0.0909091, "revenue_ttm": 612659000, "gross_profit_ttm": 125144000, "ebit_ttm": 31538000, "ebitda_ttm": 68001000, "net_income_ttm": 24247000, "eps_diluted_ttm": 0.64490956, "operating_cash_flow_ttm": 67972000, "capital_expenditure_ttm": -30121000, "fcf_ttm": 37851000, "dividends_paid_ttm": -15954000, "share_repurchases_ttm": -5672000, "shares_issued_ttm": null, "interest_expense_ttm": 4359000, "cash_and_equivalents": 22484000, "total_current_assets": 260825000, "total_current_liabilities": 96545000, "net_ppe": 230941000, "total_assets": 617234000, "total_debt": 98603000, "total_equity": 406085000, "net_working_capital": 143559000, "book_value_per_share": 10.80084537, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 10.80084537, "universe_ticker_count": 524, "sector": "Consumer Cyclical", "rank_pe": 28, "rank_pb": 9, "rank_ptbv": 9, "rank_ps": 10, "rank_pcf": 14, "rank_ev_ebitda": 14, "rank_ev_ebit": 25, "rank_earnings_yield": 25, "rank_fcf_yield": 12, "rank_dividend_yield": 43, "rank_shareholder_yield": 12, "rank_total_yield": 16, "rank_roe": 61, "rank_roc": 61, "rank_roic": 63, "rank_gross_margin": 83, "rank_fcf_margin": 61, "rank_piotroski": 58, "rank_accruals": 41, "rank_sue": 49, "rank_eps_growth_1y": 69, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 79, "rank_momentum_12m": 56, "rank_momentum_12m_ex1m": 59, "rank_relative_strength": 56, "value_composite": 3, "quality_composite": 81, "momentum_composite": 68, "growth_composite": 91, "yield_composite": 9, "svqf_composite": 27, "vc1_composite": 3, "vc2_composite": 2, "vc3_composite": 3, "trending_value_composite": 34, "overall_composite": 24, "factor_coverage": 0.939, "signal_confidence": 0.939, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 17, "small_cap_core_rank": 2, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": true }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 7.79, "os": 0.76, "value": 0.97, "quality": 0.19, "momentum": 0.32, "confidence": 0.939, "coverage": 0.939, "pe_ratio": 12.0792, "earnings_yield": 0.0855, "shareholder_yield": 0.0738, "roe": 0.0597, "momentum_12_1": 0.218, "complete_fields": { "id": 11327, "ticker_id": 37262, "universe_id": 6, "week_end_date": "2026-06-07", "source_primary": "yfinance", "source_gaps": {}, "financials_period_end": "2025-09-30", "financials_age_days": 250, "has_full_data": true, "completeness_score": 1, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T20:10:48.471615+00:00", "batch_id": "", "os_score_delta": null, "price_close": 7.79, "market_cap": 292884680.8, "market_cap_usd": 292884680.8, "enterprise_value": 369003680.8, "shares_outstanding": 37597520, "fx_rate_to_usd": null, "pe_ratio": 12.07921313, "pb_ratio": 0.72123984, "ptbv_ratio": 0.72123984, "ps_ratio": 0.47805497, "pcf_ratio": 4.30890191, "pfcf_ratio": 7.73783205, "ev_ebitda": 5.42644492, "ev_ebit": 11.70028793, "ev_sales": 0.60229864, "ev_fcf": 9.74884893, "earnings_yield": 0.08546798, "fcf_yield": 0.10257621, "dividend_yield": 0, "buyback_yield": 0.01936598, "shareholder_yield": 0.07383793, "debt_paydown_yield": 0.0512147, "total_yield": 0.12505263, "gross_margin": 0.20426371, "operating_margin": 0.05147725, "net_margin": 0.03957666, "ebitda_margin": 0.11099323, "fcf_margin": 0.06178151, "roe": 0.05970917, "roa": 0.03928332, "roic": 0.04905289, "roc_greenblatt": 0.08421362, "asset_turnover": 0.9925879, "cash_conversion": 1.5610591, "accruals_ratio": -0.07084023, "sbc_to_revenue": null, "debt_to_equity": null, "net_debt_to_ebitda": 1.1193806, "debt_to_assets": 0.15974979, "interest_coverage": 7.23514568, "current_ratio": 2.70158993, "quick_ratio": 2.70158993, "net_debt": 76119000, "revenue_growth_1y": -0.03532192, "revenue_growth_3y_cagr": 0.07887653, "revenue_growth_5y_cagr": null, "eps_growth_1y": -0.16862975, "eps_growth_3y_cagr": 0.08599837, "eps_growth_5y_cagr": null, "fcf_growth_1y": -0.37854052, "book_value_growth_1y": 0.08271242, "piotroski_f_score": 5, "altman_z_score": null, "earnings_stability_5y": 0.212846, "revenue_stability_5y": 0.114805, "eps_surprise_avg": 14.2075, "sue_score": 0.3053, "price_return_1m": 0.01830065, "price_return_3m": 0.02599508, "price_return_6m": 0.18521088, "price_return_9m": 0.19837821, "price_return_12m": 0.24025923, "price_return_12m_ex1m": 0.21796959, "distance_from_52w_high": -0.00256082, "distance_from_52w_low": 0.27363146, "relative_strength": -0.06184718, "local_beta": 0.2619, "volatility_252d": 0.181842, "volatility_60d": 0.391261, "max_drawdown_12m": -0.0909091, "revenue_ttm": 612659000, "gross_profit_ttm": 125144000, "ebit_ttm": 31538000, "ebitda_ttm": 68001000, "net_income_ttm": 24247000, "eps_diluted_ttm": 0.64490956, "operating_cash_flow_ttm": 67972000, "capital_expenditure_ttm": -30121000, "fcf_ttm": 37851000, "dividends_paid_ttm": -15954000, "share_repurchases_ttm": -5672000, "shares_issued_ttm": null, "interest_expense_ttm": 4359000, "cash_and_equivalents": 22484000, "total_current_assets": 260825000, "total_current_liabilities": 96545000, "net_ppe": 230941000, "total_assets": 617234000, "total_debt": 98603000, "total_equity": 406085000, "net_working_capital": 143559000, "book_value_per_share": 10.80084537, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 10.80084537, "universe_ticker_count": 524, "sector": "Consumer Cyclical", "rank_pe": 28, "rank_pb": 9, "rank_ptbv": 9, "rank_ps": 10, "rank_pcf": 14, "rank_ev_ebitda": 14, "rank_ev_ebit": 25, "rank_earnings_yield": 25, "rank_fcf_yield": 12, "rank_dividend_yield": 43, "rank_shareholder_yield": 12, "rank_total_yield": 16, "rank_roe": 61, "rank_roc": 61, "rank_roic": 63, "rank_gross_margin": 83, "rank_fcf_margin": 61, "rank_piotroski": 58, "rank_accruals": 41, "rank_sue": 49, "rank_eps_growth_1y": 69, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 79, "rank_momentum_12m": 56, "rank_momentum_12m_ex1m": 59, "rank_relative_strength": 56, "value_composite": 3, "quality_composite": 81, "momentum_composite": 68, "growth_composite": 91, "yield_composite": 9, "svqf_composite": 27, "vc1_composite": 3, "vc2_composite": 2, "vc3_composite": 3, "trending_value_composite": 34, "overall_composite": 24, "factor_coverage": 0.939, "signal_confidence": 0.939, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 17, "small_cap_core_rank": 2, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": true } } ], "financial_periods": { "annual": [ { "period_end_date": "2025-09-30", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "CAD", "fetched_at": "2026-06-07T20:10:16.791828+00:00", "is_restated": false, "income_statement": { "revenue": 615263000, "cost_of_revenue": 492192000, "gross_profit": 123071000, "ebit": 33870000, "ebitda": 69062000, "pretax_income": null, "tax_provision": null, "net_income": 24292000, "net_income_to_common": 24292000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 22871000, "total_current_assets": 248713000, "total_assets": 614241000, "short_term_debt": null, "long_term_debt": 90000000, "total_debt": 97127000, "total_liabilities": null, "total_equity": 407250000, "shares_outstanding": 38032712, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 65843000, "capital_expenditure": -36113000, "free_cash_flow": 29730000, "dividends_paid": -16089000, "share_repurchases": -3481000, "shares_issued": null, "net_debt_issued": -15000000 }, "complete_fields": { "id": 425926, "ticker_id": 37262, "period_end_date": "2025-09-30", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "CAD", "fetched_at": "2026-06-07T20:10:16.791828+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "69062000", "netIncome": "24292000", "grossProfit": "123071000", "totalRevenue": "615263000", "costOfRevenue": "492192000", "interestExpense": "5092000", "operatingIncome": "33870000", "fiscalDateEnding": "2025-09-30", "researchAndDevelopment": null, "depreciationAndAmortization": "35378000" }, "balance": { "totalDebt": "97127000", "totalAssets": "614241000", "longTermDebt": "90000000", "shortTermDebt": null, "preferredStock": null, "fiscalDateEnding": "2025-09-30", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": "38032712", "totalCurrentAssets": "248713000", "totalShareholderEquity": "407250000", "totalCurrentLiabilities": "92159000", "propertyPlantEquipmentNet": "237132000", "cashAndShortTermInvestments": "22871000" }, "cashflow": { "freeCashFlow": "29730000", "dividendsPaid": "-16089000", "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": "-15000000", "fiscalDateEnding": "2025-09-30", "operatingCashflow": "65843000", "repurchaseOfStock": "-3481000", "capitalExpenditures": "-36113000" } }, "revenue": 615263000, "cost_of_revenue": 492192000, "gross_profit": 123071000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 33870000, "depreciation_amortisation": 35378000, "ebitda": 69062000, "interest_expense": 5092000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 24292000, "net_income_continuing_ops": null, "net_income_to_common": 24292000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 22871000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 248713000, "net_ppe": 237132000, "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": 614241000, "short_term_debt": null, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 92159000, "long_term_debt": 90000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 97127000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 407250000, "shares_outstanding": 38032712, "operating_cash_flow": 65843000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -36113000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": -16089000, "share_repurchases": -3481000, "shares_issued": null, "net_debt_issued": -15000000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 29730000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "69062000", "netIncome": "24292000", "grossProfit": "123071000", "totalRevenue": "615263000", "costOfRevenue": "492192000", "interestExpense": "5092000", "operatingIncome": "33870000", "fiscalDateEnding": "2025-09-30", "researchAndDevelopment": null, "depreciationAndAmortization": "35378000" }, "balance": { "totalDebt": "97127000", "totalAssets": "614241000", "longTermDebt": "90000000", "shortTermDebt": null, "preferredStock": null, "fiscalDateEnding": "2025-09-30", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": "38032712", "totalCurrentAssets": "248713000", "totalShareholderEquity": "407250000", "totalCurrentLiabilities": "92159000", "propertyPlantEquipmentNet": "237132000", "cashAndShortTermInvestments": "22871000" }, "cashflow": { "freeCashFlow": "29730000", "dividendsPaid": "-16089000", "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": "-15000000", "fiscalDateEnding": "2025-09-30", "operatingCashflow": "65843000", "repurchaseOfStock": "-3481000", "capitalExpenditures": "-36113000" } } }, { "period_end_date": "2024-09-30", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "CAD", "fetched_at": "2026-06-07T20:10:16.791828+00:00", "is_restated": false, "income_statement": { "revenue": 637791000, "cost_of_revenue": 502679000, "gross_profit": 135112000, "ebit": 47861000, "ebitda": 82181000, "pretax_income": null, "tax_provision": null, "net_income": 29618000, "net_income_to_common": 29618000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 31637000, "total_current_assets": 258691000, "total_assets": 607001000, "short_term_debt": null, "long_term_debt": 105000000, "total_debt": 112251000, "total_liabilities": null, "total_equity": 381272000, "shares_outstanding": 38551762, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 81744000, "capital_expenditure": -33905000, "free_cash_flow": 47839000, "dividends_paid": -16259000, "share_repurchases": -2745000, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 425931, "ticker_id": 37262, "period_end_date": "2024-09-30", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "CAD", "fetched_at": "2026-06-07T20:10:16.791828+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "82181000", "netIncome": "29618000", "grossProfit": "135112000", "totalRevenue": "637791000", "costOfRevenue": "502679000", "interestExpense": "8298000", "operatingIncome": "47861000", "fiscalDateEnding": "2024-09-30", "researchAndDevelopment": null, "depreciationAndAmortization": "34350000" }, "balance": { "totalDebt": "112251000", "totalAssets": "607001000", "longTermDebt": "105000000", "shortTermDebt": null, "preferredStock": null, "fiscalDateEnding": "2024-09-30", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": "38551762", "totalCurrentAssets": "258691000", "totalShareholderEquity": "381272000", "totalCurrentLiabilities": "94713000", "propertyPlantEquipmentNet": "225433000", "cashAndShortTermInvestments": "31637000" }, "cashflow": { "freeCashFlow": "47839000", "dividendsPaid": "-16259000", "issuanceOfDebt": "0", "issuanceOfStock": null, "repaymentOfDebt": "0", "fiscalDateEnding": "2024-09-30", "operatingCashflow": "81744000", "repurchaseOfStock": "-2745000", "capitalExpenditures": "-33905000" } }, "revenue": 637791000, "cost_of_revenue": 502679000, "gross_profit": 135112000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 47861000, "depreciation_amortisation": 34350000, "ebitda": 82181000, "interest_expense": 8298000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 29618000, "net_income_continuing_ops": null, "net_income_to_common": 29618000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 31637000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 258691000, "net_ppe": 225433000, "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": 607001000, "short_term_debt": null, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 94713000, "long_term_debt": 105000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 112251000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 381272000, "shares_outstanding": 38551762, "operating_cash_flow": 81744000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -33905000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": -16259000, "share_repurchases": -2745000, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 47839000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "82181000", "netIncome": "29618000", "grossProfit": "135112000", "totalRevenue": "637791000", "costOfRevenue": "502679000", "interestExpense": "8298000", "operatingIncome": "47861000", "fiscalDateEnding": "2024-09-30", "researchAndDevelopment": null, "depreciationAndAmortization": "34350000" }, "balance": { "totalDebt": "112251000", "totalAssets": "607001000", "longTermDebt": "105000000", "shortTermDebt": null, "preferredStock": null, "fiscalDateEnding": "2024-09-30", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": "38551762", "totalCurrentAssets": "258691000", "totalShareholderEquity": "381272000", "totalCurrentLiabilities": "94713000", "propertyPlantEquipmentNet": "225433000", "cashAndShortTermInvestments": "31637000" }, "cashflow": { "freeCashFlow": "47839000", "dividendsPaid": "-16259000", "issuanceOfDebt": "0", "issuanceOfStock": null, "repaymentOfDebt": "0", "fiscalDateEnding": "2024-09-30", "operatingCashflow": "81744000", "repurchaseOfStock": "-2745000", "capitalExpenditures": "-33905000" } } }, { "period_end_date": "2023-09-30", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "CAD", "fetched_at": "2026-06-07T20:10:16.791828+00:00", "is_restated": false, "income_statement": { "revenue": 619303000, "cost_of_revenue": 488709000, "gross_profit": 130594000, "ebit": 42406000, "ebitda": 74534000, "pretax_income": null, "tax_provision": null, "net_income": 26284000, "net_income_to_common": 26284000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 15796000, "total_current_assets": 266183000, "total_assets": 612071000, "short_term_debt": 4964000, "long_term_debt": 105000000, "total_debt": 116360000, "total_liabilities": null, "total_equity": 371020000, "shares_outstanding": 38912464, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 58169000, "capital_expenditure": -38983000, "free_cash_flow": 19186000, "dividends_paid": -16344000, "share_repurchases": 0, "shares_issued": 0, "net_debt_issued": 10000000 }, "complete_fields": { "id": 425932, "ticker_id": 37262, "period_end_date": "2023-09-30", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "CAD", "fetched_at": "2026-06-07T20:10:16.791828+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "74534000", "netIncome": "26284000", "grossProfit": "130594000", "totalRevenue": "619303000", "costOfRevenue": "488709000", "interestExpense": "8112000", "operatingIncome": "42406000", "fiscalDateEnding": "2023-09-30", "researchAndDevelopment": null, "depreciationAndAmortization": "31917000" }, "balance": { "totalDebt": "116360000", "totalAssets": "612071000", "longTermDebt": "105000000", "shortTermDebt": "4964000", "preferredStock": null, "fiscalDateEnding": "2023-09-30", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": "38912464", "totalCurrentAssets": "266183000", "totalShareholderEquity": "371020000", "totalCurrentLiabilities": "107234000", "propertyPlantEquipmentNet": "222429000", "cashAndShortTermInvestments": "15796000" }, "cashflow": { "freeCashFlow": "19186000", "dividendsPaid": "-16344000", "issuanceOfDebt": "10000000", "issuanceOfStock": "0", "repaymentOfDebt": null, "fiscalDateEnding": "2023-09-30", "operatingCashflow": "58169000", "repurchaseOfStock": "0", "capitalExpenditures": "-38983000" } }, "revenue": 619303000, "cost_of_revenue": 488709000, "gross_profit": 130594000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 42406000, "depreciation_amortisation": 31917000, "ebitda": 74534000, "interest_expense": 8112000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 26284000, "net_income_continuing_ops": null, "net_income_to_common": 26284000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 15796000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 266183000, "net_ppe": 222429000, "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": 612071000, "short_term_debt": 4964000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 107234000, "long_term_debt": 105000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 116360000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 371020000, "shares_outstanding": 38912464, "operating_cash_flow": 58169000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -38983000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": -16344000, "share_repurchases": 0, "shares_issued": 0, "net_debt_issued": 10000000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 19186000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "74534000", "netIncome": "26284000", "grossProfit": "130594000", "totalRevenue": "619303000", "costOfRevenue": "488709000", "interestExpense": "8112000", "operatingIncome": "42406000", "fiscalDateEnding": "2023-09-30", "researchAndDevelopment": null, "depreciationAndAmortization": "31917000" }, "balance": { "totalDebt": "116360000", "totalAssets": "612071000", "longTermDebt": "105000000", "shortTermDebt": "4964000", "preferredStock": null, "fiscalDateEnding": "2023-09-30", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": "38912464", "totalCurrentAssets": "266183000", "totalShareholderEquity": "371020000", "totalCurrentLiabilities": "107234000", "propertyPlantEquipmentNet": "222429000", "cashAndShortTermInvestments": "15796000" }, "cashflow": { "freeCashFlow": "19186000", "dividendsPaid": "-16344000", "issuanceOfDebt": "10000000", "issuanceOfStock": "0", "repaymentOfDebt": null, "fiscalDateEnding": "2023-09-30", "operatingCashflow": "58169000", "repurchaseOfStock": "0", "capitalExpenditures": "-38983000" } } }, { "period_end_date": "2022-09-30", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "CAD", "fetched_at": "2026-06-07T20:10:16.791828+00:00", "is_restated": false, "income_statement": { "revenue": 489943000, "cost_of_revenue": 392673000, "gross_profit": 97270000, "ebit": 27466000, "ebitda": 53046000, "pretax_income": null, "tax_provision": null, "net_income": 18966000, "net_income_to_common": 18966000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 17024000, "total_current_assets": 249749000, "total_assets": 581637000, "short_term_debt": 12363000, "long_term_debt": 95000000, "total_debt": 114013000, "total_liabilities": null, "total_equity": 348509000, "shares_outstanding": 38912464, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 23473000, "capital_expenditure": -53505000, "free_cash_flow": -30032000, "dividends_paid": -16204000, "share_repurchases": -3421000, "shares_issued": 224000, "net_debt_issued": 95000000 }, "complete_fields": { "id": 425933, "ticker_id": 37262, "period_end_date": "2022-09-30", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "CAD", "fetched_at": "2026-06-07T20:10:16.791828+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "53046000", "netIncome": "18966000", "grossProfit": "97270000", "totalRevenue": "489943000", "costOfRevenue": "392673000", "interestExpense": "2475000", "operatingIncome": "27466000", "fiscalDateEnding": "2022-09-30", "researchAndDevelopment": null, "depreciationAndAmortization": "25372000" }, "balance": { "totalDebt": "114013000", "totalAssets": "581637000", "longTermDebt": "95000000", "shortTermDebt": "12363000", "preferredStock": null, "fiscalDateEnding": "2022-09-30", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": "38912464", "totalCurrentAssets": "249749000", "totalShareholderEquity": "348509000", "totalCurrentLiabilities": "113198000", "propertyPlantEquipmentNet": "207103000", "cashAndShortTermInvestments": "17024000" }, "cashflow": { "freeCashFlow": "-30032000", "dividendsPaid": "-16204000", "issuanceOfDebt": "95000000", "issuanceOfStock": "224000", "repaymentOfDebt": "0", "fiscalDateEnding": "2022-09-30", "operatingCashflow": "23473000", "repurchaseOfStock": "-3421000", "capitalExpenditures": "-53505000" } }, "revenue": 489943000, "cost_of_revenue": 392673000, "gross_profit": 97270000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 27466000, "depreciation_amortisation": 25372000, "ebitda": 53046000, "interest_expense": 2475000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 18966000, "net_income_continuing_ops": null, "net_income_to_common": 18966000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 17024000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 249749000, "net_ppe": 207103000, "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": 581637000, "short_term_debt": 12363000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 113198000, "long_term_debt": 95000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 114013000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 348509000, "shares_outstanding": 38912464, "operating_cash_flow": 23473000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -53505000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": -16204000, "share_repurchases": -3421000, "shares_issued": 224000, "net_debt_issued": 95000000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": -30032000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "53046000", "netIncome": "18966000", "grossProfit": "97270000", "totalRevenue": "489943000", "costOfRevenue": "392673000", "interestExpense": "2475000", "operatingIncome": "27466000", "fiscalDateEnding": "2022-09-30", "researchAndDevelopment": null, "depreciationAndAmortization": "25372000" }, "balance": { "totalDebt": "114013000", "totalAssets": "581637000", "longTermDebt": "95000000", "shortTermDebt": "12363000", "preferredStock": null, "fiscalDateEnding": "2022-09-30", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": "38912464", "totalCurrentAssets": "249749000", "totalShareholderEquity": "348509000", "totalCurrentLiabilities": "113198000", "propertyPlantEquipmentNet": "207103000", "cashAndShortTermInvestments": "17024000" }, "cashflow": { "freeCashFlow": "-30032000", "dividendsPaid": "-16204000", "issuanceOfDebt": "95000000", "issuanceOfStock": "224000", "repaymentOfDebt": "0", "fiscalDateEnding": "2022-09-30", "operatingCashflow": "23473000", "repurchaseOfStock": "-3421000", "capitalExpenditures": "-53505000" } } }, { "period_end_date": "2021-09-30", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "CAD", "fetched_at": "2026-06-07T20:10:16.791828+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": 5540000, "long_term_debt": null, "total_debt": 5540000, "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": 13000, "net_debt_issued": -971000 }, "complete_fields": { "id": 425934, "ticker_id": 37262, "period_end_date": "2021-09-30", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "CAD", "fetched_at": "2026-06-07T20:10:16.791828+00:00", "is_restated": false, "raw_data": { "balance": { "totalDebt": null, "totalAssets": null, "longTermDebt": null, "shortTermDebt": "5540000", "preferredStock": null, "fiscalDateEnding": "2021-09-30", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": null, "totalCurrentAssets": null, "totalShareholderEquity": null, "totalCurrentLiabilities": null, "propertyPlantEquipmentNet": null, "cashAndShortTermInvestments": null }, "cashflow": { "freeCashFlow": null, "dividendsPaid": null, "issuanceOfDebt": "2122000", "issuanceOfStock": "13000", "repaymentOfDebt": "-3093000", "fiscalDateEnding": "2021-09-30", "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": 5540000, "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": 5540000, "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": 13000, "net_debt_issued": -971000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": null, "net_change_in_cash": null }, "raw_data": { "balance": { "totalDebt": null, "totalAssets": null, "longTermDebt": null, "shortTermDebt": "5540000", "preferredStock": null, "fiscalDateEnding": "2021-09-30", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": null, "totalCurrentAssets": null, "totalShareholderEquity": null, "totalCurrentLiabilities": null, "propertyPlantEquipmentNet": null, "cashAndShortTermInvestments": null }, "cashflow": { "freeCashFlow": null, "dividendsPaid": null, "issuanceOfDebt": "2122000", "issuanceOfStock": "13000", "repaymentOfDebt": "-3093000", "fiscalDateEnding": "2021-09-30", "operatingCashflow": null, "repurchaseOfStock": null, "capitalExpenditures": null } } } ], "quarterly": [ { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider": "yFinance", "currency_reported": "CAD", "fetched_at": "2026-06-07T20:10:16.791828+00:00", "is_restated": false, "income_statement": { "revenue": 157559000, "cost_of_revenue": 124071000, "gross_profit": 33488000, "ebit": 8786000, "ebitda": 17992000, "pretax_income": null, "tax_provision": null, "net_income": 5789000, "net_income_to_common": 5789000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 22484000, "total_current_assets": 260825000, "total_assets": 617234000, "short_term_debt": 1763000, "long_term_debt": 90000000, "total_debt": 98603000, "total_liabilities": null, "total_equity": 406085000, "shares_outstanding": 37597520, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 11060000, "capital_expenditure": -5930000, "free_cash_flow": 5130000, "dividends_paid": -3960000, "share_repurchases": -2532000, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 425923, "ticker_id": 37262, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 2, "currency_reported": "CAD", "fetched_at": "2026-06-07T20:10:16.791828+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "17992000", "netIncome": "5789000", "grossProfit": "33488000", "totalRevenue": "157559000", "costOfRevenue": "124071000", "interestExpense": "974000", "operatingIncome": "8786000", "fiscalDateEnding": "2026-03-31", "researchAndDevelopment": null, "depreciationAndAmortization": "9155000" }, "balance": { "totalDebt": "98603000", "totalAssets": "617234000", "longTermDebt": "90000000", "shortTermDebt": "1763000", "preferredStock": null, "fiscalDateEnding": "2026-03-31", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": "37597520", "totalCurrentAssets": "260825000", "totalShareholderEquity": "406085000", "totalCurrentLiabilities": "96545000", "propertyPlantEquipmentNet": "230941000", "cashAndShortTermInvestments": "22484000" }, "cashflow": { "freeCashFlow": "5130000", "dividendsPaid": "-3960000", "issuanceOfDebt": null, "issuanceOfStock": "-2532000", "repaymentOfDebt": "0", "fiscalDateEnding": "2026-03-31", "operatingCashflow": "11060000", "repurchaseOfStock": "-2532000", "capitalExpenditures": "-5930000" } }, "revenue": 157559000, "cost_of_revenue": 124071000, "gross_profit": 33488000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 8786000, "depreciation_amortisation": 9155000, "ebitda": 17992000, "interest_expense": 974000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 5789000, "net_income_continuing_ops": null, "net_income_to_common": 5789000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 22484000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 260825000, "net_ppe": 230941000, "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": 617234000, "short_term_debt": 1763000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 96545000, "long_term_debt": 90000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 98603000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 406085000, "shares_outstanding": 37597520, "operating_cash_flow": 11060000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -5930000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": -3960000, "share_repurchases": -2532000, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 5130000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "17992000", "netIncome": "5789000", "grossProfit": "33488000", "totalRevenue": "157559000", "costOfRevenue": "124071000", "interestExpense": "974000", "operatingIncome": "8786000", "fiscalDateEnding": "2026-03-31", "researchAndDevelopment": null, "depreciationAndAmortization": "9155000" }, "balance": { "totalDebt": "98603000", "totalAssets": "617234000", "longTermDebt": "90000000", "shortTermDebt": "1763000", "preferredStock": null, "fiscalDateEnding": "2026-03-31", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": "37597520", "totalCurrentAssets": "260825000", "totalShareholderEquity": "406085000", "totalCurrentLiabilities": "96545000", "propertyPlantEquipmentNet": "230941000", "cashAndShortTermInvestments": "22484000" }, "cashflow": { "freeCashFlow": "5130000", "dividendsPaid": "-3960000", "issuanceOfDebt": null, "issuanceOfStock": "-2532000", "repaymentOfDebt": "0", "fiscalDateEnding": "2026-03-31", "operatingCashflow": "11060000", "repurchaseOfStock": "-2532000", "capitalExpenditures": "-5930000" } } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider": "yFinance", "currency_reported": "CAD", "fetched_at": "2026-06-07T20:10:16.791828+00:00", "is_restated": false, "income_statement": { "revenue": 149522000, "cost_of_revenue": 118246000, "gross_profit": 31276000, "ebit": 8079000, "ebitda": 17350000, "pretax_income": null, "tax_provision": null, "net_income": 4832000, "net_income_to_common": 4832000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 24629000, "total_current_assets": 240364000, "total_assets": 597512000, "short_term_debt": 1778000, "long_term_debt": 90000000, "total_debt": 98770000, "total_liabilities": null, "total_equity": 402622000, "shares_outstanding": 37924832, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 10166000, "capital_expenditure": -4509000, "free_cash_flow": 5657000, "dividends_paid": -3982000, "share_repurchases": -732000, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 425924, "ticker_id": 37262, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 2, "currency_reported": "CAD", "fetched_at": "2026-06-07T20:10:16.791828+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "17350000", "netIncome": "4832000", "grossProfit": "31276000", "totalRevenue": "149522000", "costOfRevenue": "118246000", "interestExpense": "1014000", "operatingIncome": "8079000", "fiscalDateEnding": "2025-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "9246000" }, "balance": { "totalDebt": "98770000", "totalAssets": "597512000", "longTermDebt": "90000000", "shortTermDebt": "1778000", "preferredStock": null, "fiscalDateEnding": "2025-12-31", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": "37924832", "totalCurrentAssets": "240364000", "totalShareholderEquity": "402622000", "totalCurrentLiabilities": "80166000", "propertyPlantEquipmentNet": "231607000", "cashAndShortTermInvestments": "24629000" }, "cashflow": { "freeCashFlow": "5657000", "dividendsPaid": "-3982000", "issuanceOfDebt": null, "issuanceOfStock": "-732000", "repaymentOfDebt": "0", "fiscalDateEnding": "2025-12-31", "operatingCashflow": "10166000", "repurchaseOfStock": "-732000", "capitalExpenditures": "-4509000" } }, "revenue": 149522000, "cost_of_revenue": 118246000, "gross_profit": 31276000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 8079000, "depreciation_amortisation": 9246000, "ebitda": 17350000, "interest_expense": 1014000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 4832000, "net_income_continuing_ops": null, "net_income_to_common": 4832000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 24629000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 240364000, "net_ppe": 231607000, "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": 597512000, "short_term_debt": 1778000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 80166000, "long_term_debt": 90000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 98770000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 402622000, "shares_outstanding": 37924832, "operating_cash_flow": 10166000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -4509000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": -3982000, "share_repurchases": -732000, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 5657000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "17350000", "netIncome": "4832000", "grossProfit": "31276000", "totalRevenue": "149522000", "costOfRevenue": "118246000", "interestExpense": "1014000", "operatingIncome": "8079000", "fiscalDateEnding": "2025-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "9246000" }, "balance": { "totalDebt": "98770000", "totalAssets": "597512000", "longTermDebt": "90000000", "shortTermDebt": "1778000", "preferredStock": null, "fiscalDateEnding": "2025-12-31", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": "37924832", "totalCurrentAssets": "240364000", "totalShareholderEquity": "402622000", "totalCurrentLiabilities": "80166000", "propertyPlantEquipmentNet": "231607000", "cashAndShortTermInvestments": "24629000" }, "cashflow": { "freeCashFlow": "5657000", "dividendsPaid": "-3982000", "issuanceOfDebt": null, "issuanceOfStock": "-732000", "repaymentOfDebt": "0", "fiscalDateEnding": "2025-12-31", "operatingCashflow": "10166000", "repurchaseOfStock": "-732000", "capitalExpenditures": "-4509000" } } }, { "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider": "yFinance", "currency_reported": "CAD", "fetched_at": "2026-06-07T20:10:16.791828+00:00", "is_restated": false, "income_statement": { "revenue": 150696000, "cost_of_revenue": 120973000, "gross_profit": 29723000, "ebit": 8786000, "ebitda": 17969000, "pretax_income": null, "tax_provision": null, "net_income": 8227000, "net_income_to_common": 8227000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 22871000, "total_current_assets": 248713000, "total_assets": 614241000, "short_term_debt": null, "long_term_debt": 90000000, "total_debt": 97127000, "total_liabilities": null, "total_equity": 407250000, "shares_outstanding": 38032712, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 21558000, "capital_expenditure": -11127000, "free_cash_flow": 10431000, "dividends_paid": -3998000, "share_repurchases": -1339000, "shares_issued": null, "net_debt_issued": -5000000 }, "complete_fields": { "id": 425925, "ticker_id": 37262, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 2, "currency_reported": "CAD", "fetched_at": "2026-06-07T20:10:16.791828+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "17969000", "netIncome": "8227000", "grossProfit": "29723000", "totalRevenue": "150696000", "costOfRevenue": "120973000", "interestExpense": "1159000", "operatingIncome": "8786000", "fiscalDateEnding": "2025-09-30", "researchAndDevelopment": null, "depreciationAndAmortization": "9275000" }, "balance": { "totalDebt": "97127000", "totalAssets": "614241000", "longTermDebt": "90000000", "shortTermDebt": null, "preferredStock": null, "fiscalDateEnding": "2025-09-30", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": "38032712", "totalCurrentAssets": "248713000", "totalShareholderEquity": "407250000", "totalCurrentLiabilities": "92159000", "propertyPlantEquipmentNet": "237132000", "cashAndShortTermInvestments": "22871000" }, "cashflow": { "freeCashFlow": "10431000", "dividendsPaid": "-3998000", "issuanceOfDebt": null, "issuanceOfStock": "-1339000", "repaymentOfDebt": "-5000000", "fiscalDateEnding": "2025-09-30", "operatingCashflow": "21558000", "repurchaseOfStock": "-1339000", "capitalExpenditures": "-11127000" } }, "revenue": 150696000, "cost_of_revenue": 120973000, "gross_profit": 29723000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 8786000, "depreciation_amortisation": 9275000, "ebitda": 17969000, "interest_expense": 1159000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 8227000, "net_income_continuing_ops": null, "net_income_to_common": 8227000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 22871000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 248713000, "net_ppe": 237132000, "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": 614241000, "short_term_debt": null, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 92159000, "long_term_debt": 90000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 97127000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 407250000, "shares_outstanding": 38032712, "operating_cash_flow": 21558000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -11127000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": -3998000, "share_repurchases": -1339000, "shares_issued": null, "net_debt_issued": -5000000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 10431000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "17969000", "netIncome": "8227000", "grossProfit": "29723000", "totalRevenue": "150696000", "costOfRevenue": "120973000", "interestExpense": "1159000", "operatingIncome": "8786000", "fiscalDateEnding": "2025-09-30", "researchAndDevelopment": null, "depreciationAndAmortization": "9275000" }, "balance": { "totalDebt": "97127000", "totalAssets": "614241000", "longTermDebt": "90000000", "shortTermDebt": null, "preferredStock": null, "fiscalDateEnding": "2025-09-30", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": "38032712", "totalCurrentAssets": "248713000", "totalShareholderEquity": "407250000", "totalCurrentLiabilities": "92159000", "propertyPlantEquipmentNet": "237132000", "cashAndShortTermInvestments": "22871000" }, "cashflow": { "freeCashFlow": "10431000", "dividendsPaid": "-3998000", "issuanceOfDebt": null, "issuanceOfStock": "-1339000", "repaymentOfDebt": "-5000000", "fiscalDateEnding": "2025-09-30", "operatingCashflow": "21558000", "repurchaseOfStock": "-1339000", "capitalExpenditures": "-11127000" } } }, { "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider": "yFinance", "currency_reported": "CAD", "fetched_at": "2026-06-07T20:10:16.791828+00:00", "is_restated": false, "income_statement": { "revenue": 154882000, "cost_of_revenue": 124225000, "gross_profit": 30657000, "ebit": 5887000, "ebitda": 14690000, "pretax_income": null, "tax_provision": null, "net_income": 5399000, "net_income_to_common": 5399000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 23511000, "total_current_assets": 248633000, "total_assets": 604713000, "short_term_debt": null, "long_term_debt": 95000000, "total_debt": 102137000, "total_liabilities": null, "total_equity": 396266000, "shares_outstanding": 38229661, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 25188000, "capital_expenditure": -8555000, "free_cash_flow": 16633000, "dividends_paid": -4014000, "share_repurchases": -1069000, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 425927, "ticker_id": 37262, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 2, "currency_reported": "CAD", "fetched_at": "2026-06-07T20:10:16.791828+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "14690000", "netIncome": "5399000", "grossProfit": "30657000", "totalRevenue": "154882000", "costOfRevenue": "124225000", "interestExpense": "1212000", "operatingIncome": "5887000", "fiscalDateEnding": "2025-06-30", "researchAndDevelopment": null, "depreciationAndAmortization": "8717000" }, "balance": { "totalDebt": "102137000", "totalAssets": "604713000", "longTermDebt": "95000000", "shortTermDebt": null, "preferredStock": null, "fiscalDateEnding": "2025-06-30", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": "38229661", "totalCurrentAssets": "248633000", "totalShareholderEquity": "396266000", "totalCurrentLiabilities": "86956000", "propertyPlantEquipmentNet": "231368000", "cashAndShortTermInvestments": "23511000" }, "cashflow": { "freeCashFlow": "16633000", "dividendsPaid": "-4014000", "issuanceOfDebt": null, "issuanceOfStock": "-1069000", "repaymentOfDebt": "0", "fiscalDateEnding": "2025-06-30", "operatingCashflow": "25188000", "repurchaseOfStock": "-1069000", "capitalExpenditures": "-8555000" } }, "revenue": 154882000, "cost_of_revenue": 124225000, "gross_profit": 30657000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 5887000, "depreciation_amortisation": 8717000, "ebitda": 14690000, "interest_expense": 1212000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 5399000, "net_income_continuing_ops": null, "net_income_to_common": 5399000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 23511000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 248633000, "net_ppe": 231368000, "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": 604713000, "short_term_debt": null, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 86956000, "long_term_debt": 95000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 102137000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 396266000, "shares_outstanding": 38229661, "operating_cash_flow": 25188000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -8555000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": -4014000, "share_repurchases": -1069000, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 16633000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "14690000", "netIncome": "5399000", "grossProfit": "30657000", "totalRevenue": "154882000", "costOfRevenue": "124225000", "interestExpense": "1212000", "operatingIncome": "5887000", "fiscalDateEnding": "2025-06-30", "researchAndDevelopment": null, "depreciationAndAmortization": "8717000" }, "balance": { "totalDebt": "102137000", "totalAssets": "604713000", "longTermDebt": "95000000", "shortTermDebt": null, "preferredStock": null, "fiscalDateEnding": "2025-06-30", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": "38229661", "totalCurrentAssets": "248633000", "totalShareholderEquity": "396266000", "totalCurrentLiabilities": "86956000", "propertyPlantEquipmentNet": "231368000", "cashAndShortTermInvestments": "23511000" }, "cashflow": { "freeCashFlow": "16633000", "dividendsPaid": "-4014000", "issuanceOfDebt": null, "issuanceOfStock": "-1069000", "repaymentOfDebt": "0", "fiscalDateEnding": "2025-06-30", "operatingCashflow": "25188000", "repurchaseOfStock": "-1069000", "capitalExpenditures": "-8555000" } } }, { "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider": "yFinance", "currency_reported": "CAD", "fetched_at": "2026-06-07T20:10:16.791828+00:00", "is_restated": false, "income_statement": { "revenue": 166117000, "cost_of_revenue": 130795000, "gross_profit": 35322000, "ebit": 11155000, "ebitda": 19655000, "pretax_income": null, "tax_provision": null, "net_income": 6421000, "net_income_to_common": 6421000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 18142000, "total_current_assets": 255304000, "total_assets": 614254000, "short_term_debt": 5143000, "long_term_debt": 95000000, "total_debt": 107247000, "total_liabilities": null, "total_equity": 398442000, "shares_outstanding": 38395552, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 8704000, "capital_expenditure": -8643000, "free_cash_flow": 61000, "dividends_paid": -4031000, "share_repurchases": -916000, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 425928, "ticker_id": 37262, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 2, "currency_reported": "CAD", "fetched_at": "2026-06-07T20:10:16.791828+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "19655000", "netIncome": "6421000", "grossProfit": "35322000", "totalRevenue": "166117000", "costOfRevenue": "130795000", "interestExpense": "1229000", "operatingIncome": "11155000", "fiscalDateEnding": "2025-03-31", "researchAndDevelopment": null, "depreciationAndAmortization": "8747000" }, "balance": { "totalDebt": "107247000", "totalAssets": "614254000", "longTermDebt": "95000000", "shortTermDebt": "5143000", "preferredStock": null, "fiscalDateEnding": "2025-03-31", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": "38395552", "totalCurrentAssets": "255304000", "totalShareholderEquity": "398442000", "totalCurrentLiabilities": "95084000", "propertyPlantEquipmentNet": "232327000", "cashAndShortTermInvestments": "18142000" }, "cashflow": { "freeCashFlow": "61000", "dividendsPaid": "-4031000", "issuanceOfDebt": null, "issuanceOfStock": "-916000", "repaymentOfDebt": "0", "fiscalDateEnding": "2025-03-31", "operatingCashflow": "8704000", "repurchaseOfStock": "-916000", "capitalExpenditures": "-8643000" } }, "revenue": 166117000, "cost_of_revenue": 130795000, "gross_profit": 35322000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 11155000, "depreciation_amortisation": 8747000, "ebitda": 19655000, "interest_expense": 1229000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 6421000, "net_income_continuing_ops": null, "net_income_to_common": 6421000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 18142000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 255304000, "net_ppe": 232327000, "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": 614254000, "short_term_debt": 5143000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 95084000, "long_term_debt": 95000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 107247000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 398442000, "shares_outstanding": 38395552, "operating_cash_flow": 8704000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -8643000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": -4031000, "share_repurchases": -916000, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 61000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "19655000", "netIncome": "6421000", "grossProfit": "35322000", "totalRevenue": "166117000", "costOfRevenue": "130795000", "interestExpense": "1229000", "operatingIncome": "11155000", "fiscalDateEnding": "2025-03-31", "researchAndDevelopment": null, "depreciationAndAmortization": "8747000" }, "balance": { "totalDebt": "107247000", "totalAssets": "614254000", "longTermDebt": "95000000", "shortTermDebt": "5143000", "preferredStock": null, "fiscalDateEnding": "2025-03-31", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": "38395552", "totalCurrentAssets": "255304000", "totalShareholderEquity": "398442000", "totalCurrentLiabilities": "95084000", "propertyPlantEquipmentNet": "232327000", "cashAndShortTermInvestments": "18142000" }, "cashflow": { "freeCashFlow": "61000", "dividendsPaid": "-4031000", "issuanceOfDebt": null, "issuanceOfStock": "-916000", "repaymentOfDebt": "0", "fiscalDateEnding": "2025-03-31", "operatingCashflow": "8704000", "repurchaseOfStock": "-916000", "capitalExpenditures": "-8643000" } } }, { "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider": "yFinance", "currency_reported": "CAD", "fetched_at": "2026-06-07T20:10:16.791828+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": 673000, "long_term_debt": null, "total_debt": 673000, "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": 425929, "ticker_id": 37262, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 2, "currency_reported": "CAD", "fetched_at": "2026-06-07T20:10:16.791828+00:00", "is_restated": false, "raw_data": { "balance": { "totalDebt": null, "totalAssets": null, "longTermDebt": null, "shortTermDebt": "673000", "preferredStock": null, "fiscalDateEnding": "2024-12-31", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": null, "totalCurrentAssets": null, "totalShareholderEquity": null, "totalCurrentLiabilities": null, "propertyPlantEquipmentNet": null, "cashAndShortTermInvestments": 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": 673000, "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": 673000, "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": { "balance": { "totalDebt": null, "totalAssets": null, "longTermDebt": null, "shortTermDebt": "673000", "preferredStock": null, "fiscalDateEnding": "2024-12-31", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": null, "totalCurrentAssets": null, "totalShareholderEquity": null, "totalCurrentLiabilities": null, "propertyPlantEquipmentNet": null, "cashAndShortTermInvestments": null } } }, { "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider": "yFinance", "currency_reported": "CAD", "fetched_at": "2026-06-07T20:10:16.791828+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": 425930, "ticker_id": 37262, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 2, "currency_reported": "CAD", "fetched_at": "2026-06-07T20:10:16.791828+00:00", "is_restated": false, "raw_data": { "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": "0", "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": { "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": "0", "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": "trending_value", "name": "Trending Value", "slug": "trending-value", "group": "multi_factor", "page_url": "/factors/trending-value/", "rank_field": "trending_value_rank" }, { "key": "quality_value", "name": "Quality \u00d7 Value", "slug": "quality-value", "group": "multi_factor", "page_url": "/factors/quality-value/", "rank_field": "-quality_value_composite" }, { "key": "vc2_cheapest", "name": "VC2 Cheapest Decile", "slug": "vc2-cheapest", "group": "value", "page_url": "/factors/vc2-cheapest/", "rank_field": "vc2_score" }, { "key": "ebitda_ev", "name": "EBITDA/EV Value", "slug": "ebitda-ev", "group": "value", "page_url": "/factors/ebitda-ev/", "rank_field": "-ebitda_to_ev" }, { "key": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/", "rank_field": "-sector_value_pct" }, { "key": "capital_allocators", "name": "Capital Allocators", "slug": "capital-allocators", "group": "quality", "page_url": "/factors/capital-allocators/", "rank_field": "-capital_allocation_quality" }, { "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": "momentum_leaders", "name": "Momentum Leaders", "slug": "momentum-leaders", "group": "momentum", "page_url": "/factors/momentum-leaders/", "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" }, { "key": "small_cap_value", "name": "Small Cap Value", "slug": "small-cap-value", "group": "universe", "page_url": "/factors/small-cap-value/", "rank_field": "-value_percentile" }, { "key": "low_volatility", "name": "Low Volatility", "slug": "low-volatility", "group": "defensive", "page_url": "/factors/low-volatility/", "rank_field": "volatility_252d" } ], "coverage": { "factor_history_points": 1, "annual_financial_periods": 5, "quarterly_financial_periods": 7, "latest_factor_week": "2026-06-07", "latest_financials_period_end": "2025-09-30" }, "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" ] } } }