{ "ticker": { "uuid": "e49f049a-c1e9-4f68-b6c4-2706531ebb6d", "symbol": "CTGO", "name": "Contango Silver & Gold Inc.", "exchange": "TOR", "exchange_name": "Toronto Stock Exchange", "country": "CA", "currency": "CAD", "sector": "Basic Materials", "industry": "Gold", "page_url": "https://sharemaestro.com/factors/ticker/e49f049a-c1e9-4f68-b6c4-2706531ebb6d/", "api_url": "https://sharemaestro.com/factors/api/tickers/e49f049a-c1e9-4f68-b6c4-2706531ebb6d/" }, "ticker_metadata": { "id": 35614, "uuid": "e49f049a-c1e9-4f68-b6c4-2706531ebb6d", "symbol": "CTGO", "name": "Contango Silver & Gold Inc.", "asset_type": "equity", "market_cap": 855132032, "stock_exchange_id": 42, "industry": "Gold", "sector": "Basic Materials", "description": "Contango Silver & Gold Inc. engages in the exploration, development, and production of gold and associated minerals in Alaska and the Golden Triangle in British Columbia. It primarily focuses on exploring for gold and silver deposits. The company was formerly known as Contango Ore, Inc. and changed its name to Contango Silver & Gold Inc. in March 2026. Contango Silver & Gold Inc. was founded in 2009 and is headquartered in Fairbanks, Alaska.", "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": "e49f049a-c1e9-4f68-b6c4-2706531ebb6d", "symbol": "CTGO", "name": "Contango Silver & Gold Inc.", "exchange": "TOR", "exchange_name": "Toronto Stock Exchange", "country": "CA", "currency": "CAD", "sector": "Basic Materials", "industry": "Gold", "page_url": "https://sharemaestro.com/factors/ticker/e49f049a-c1e9-4f68-b6c4-2706531ebb6d/", "api_url": "https://sharemaestro.com/factors/api/tickers/e49f049a-c1e9-4f68-b6c4-2706531ebb6d/" }, "week_end_date": "2026-06-07", "universe": "CAD_CA", "score": { "os": 0.58, "value": 0.53, "quality": 0.53, "momentum": 0.55, "coverage": 0.515, "confidence": 0.515, "delta": null }, "headline_factors": { "price": 22.98, "market_cap": 707122428.78, "pe_ratio": null, "earnings_yield": null, "ebitda_to_ev": null, "shareholder_yield": -0.08, "roe": -0.0866, "piotroski_f_score": 5, "momentum_12_1": null, "volatility_252d": null }, "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": 0.3571, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T20:10:47.315977+00:00", "batch_id": "" }, "size": { "price_close": 22.98, "market_cap": 707122428.78, "market_cap_usd": 707122428.78, "enterprise_value": 642646927.78, "shares_outstanding": 30771211, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": null, "pb_ratio": 2.1993, "ptbv_ratio": 2.1993, "ps_ratio": null, "pcf_ratio": null, "pfcf_ratio": -13.4447, "ev_ebitda": null, "ev_ebit": null, "ev_sales": null, "ev_fcf": -12.2188, "earnings_yield": null, "fcf_yield": -0.0818, "price_to_sales": null, "price_to_book": 2.1993, "price_to_cashflow": null, "ebitda_to_ev": null, "sales_yield": null }, "yield": { "dividend_yield": 0, "buyback_yield": -0.08, "shareholder_yield": -0.08, "debt_paydown_yield": 0.0349, "total_yield": -0.045 }, "quality": { "gross_margin": null, "operating_margin": null, "net_margin": null, "ebitda_margin": null, "fcf_margin": null, "roe": -0.0866, "roa": -0.0561, "roic": -0.0712, "roc_greenblatt": -0.0884, "asset_turnover": null, "cash_conversion": 1.8889, "accruals_ratio": 0.0495, "sbc_to_revenue": null, "piotroski_f_score": 5, "altman_z_score": null, "earnings_stability_5y": 1.6207, "revenue_stability_5y": null, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": -0.0013, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": null, "net_debt_to_ebitda": 2.9481, "debt_to_assets": 0.0664, "interest_coverage": -4.2295, "current_ratio": 1.2729, "quick_ratio": 1.2729, "net_debt": -64475501, "local_beta": null, "volatility_252d": null, "volatility_60d": null, "max_drawdown_12m": -0.3826, "risk_adjusted_momentum": null }, "growth": { "revenue_growth_1y": null, "revenue_growth_3y_cagr": null, "revenue_growth_5y_cagr": null, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": 36.8658, "book_value_growth_1y": 15.1135, "revenue_growth": null, "earnings_growth": null }, "momentum": { "price_return_1m": -0.3826, "price_return_3m": null, "price_return_6m": null, "price_return_9m": null, "price_return_12m": null, "price_return_12m_ex1m": null, "momentum_6m": null, "momentum_12m": null, "momentum_12_1": null, "distance_from_52w_high": -0.3826, "distance_from_52w_low": 0, "relative_strength": null }, "raw_ttm": { "revenue_ttm": 0, "gross_profit_ttm": -630068, "ebit_ttm": -24406758, "ebitda_ttm": -21870106, "net_income_ttm": -27843910, "eps_diluted_ttm": -0.9049, "operating_cash_flow_ttm": -52432451, "capital_expenditure_ttm": -162492, "fcf_ttm": -52594943, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": 56540503, "interest_expense_ttm": 5770556, "cash_and_equivalents": 97450405, "total_current_assets": 102058866, "total_current_liabilities": 80180788, "net_ppe": 339618813, "total_assets": 496246424, "total_debt": 32974904, "total_equity": 321527983, "net_working_capital": -63572327, "book_value_per_share": 10.449, "retained_earnings": null, "preferred_stock": 0, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 10.449 }, "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": 47, "momentum_composite": 45, "growth_composite": 45, "yield_composite": 47, "svqf_composite": 41, "vc1_composite": 48, "vc2_composite": 47, "vc3_composite": 47, "trending_value_composite": null, "overall_composite": 42, "quality_value_composite": 0.53, "os_score": 0.58, "value_percentile": 0.53, "quality_percentile": 0.53, "momentum_percentile": 0.55, "factor_coverage": 0.515, "signal_confidence": 0.515, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 89, "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": 11253, "ticker_id": 35614, "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": 0.3571, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T20:10:47.315977+00:00", "batch_id": "", "os_score_delta": null, "price_close": 22.98, "market_cap": 707122428.78, "market_cap_usd": 707122428.78, "enterprise_value": 642646927.78, "shares_outstanding": 30771211, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": 2.19925626, "ptbv_ratio": 2.19925626, "ps_ratio": null, "pcf_ratio": null, "pfcf_ratio": -13.44468476, "ev_ebitda": null, "ev_ebit": null, "ev_sales": null, "ev_fcf": -12.21879692, "earnings_yield": null, "fcf_yield": -0.08184112, "dividend_yield": 0, "buyback_yield": -0.07995858, "shareholder_yield": -0.07995858, "debt_paydown_yield": 0.0349303, "total_yield": -0.04502827, "gross_margin": null, "operating_margin": null, "net_margin": null, "ebitda_margin": null, "fcf_margin": null, "roe": -0.08659871, "roa": -0.05610904, "roic": -0.07121141, "roc_greenblatt": -0.08841539, "asset_turnover": null, "cash_conversion": 1.88892088, "accruals_ratio": 0.04954905, "sbc_to_revenue": null, "debt_to_equity": null, "net_debt_to_ebitda": 2.94811104, "debt_to_assets": 0.06644865, "interest_coverage": -4.22953317, "current_ratio": 1.27285935, "quick_ratio": 1.27285935, "net_debt": -64475501, "revenue_growth_1y": null, "revenue_growth_3y_cagr": null, "revenue_growth_5y_cagr": null, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": 36.86584434, "book_value_growth_1y": 15.11352333, "piotroski_f_score": 5, "altman_z_score": null, "earnings_stability_5y": 1.620735, "revenue_stability_5y": null, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.38259002, "price_return_3m": null, "price_return_6m": null, "price_return_9m": null, "price_return_12m": null, "price_return_12m_ex1m": null, "distance_from_52w_high": -0.38259002, "distance_from_52w_low": 0, "relative_strength": null, "local_beta": null, "volatility_252d": null, "volatility_60d": null, "max_drawdown_12m": -0.38259002, "revenue_ttm": 0, "gross_profit_ttm": -630068, "ebit_ttm": -24406758, "ebitda_ttm": -21870106, "net_income_ttm": -27843910, "eps_diluted_ttm": -0.90486884, "operating_cash_flow_ttm": -52432451, "capital_expenditure_ttm": -162492, "fcf_ttm": -52594943, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": 56540503, "interest_expense_ttm": 5770556, "cash_and_equivalents": 97450405, "total_current_assets": 102058866, "total_current_liabilities": 80180788, "net_ppe": 339618813, "total_assets": 496246424, "total_debt": 32974904, "total_equity": 321527983, "net_working_capital": -63572327, "book_value_per_share": 10.44898698, "retained_earnings": null, "preferred_stock": 0, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 10.44898698, "universe_ticker_count": null, "sector": "Basic Materials", "rank_pe": null, "rank_pb": null, "rank_ptbv": null, "rank_ps": null, "rank_pcf": null, "rank_ev_ebitda": null, "rank_ev_ebit": null, "rank_earnings_yield": null, "rank_fcf_yield": null, "rank_dividend_yield": null, "rank_shareholder_yield": null, "rank_total_yield": null, "rank_roe": null, "rank_roc": null, "rank_roic": null, "rank_gross_margin": null, "rank_fcf_margin": null, "rank_piotroski": null, "rank_accruals": null, "rank_sue": null, "rank_eps_growth_1y": null, "rank_eps_growth_5y": null, "rank_revenue_growth_1y": null, "rank_momentum_12m": null, "rank_momentum_12m_ex1m": null, "rank_relative_strength": null, "value_composite": 47, "quality_composite": 47, "momentum_composite": 45, "growth_composite": 45, "yield_composite": 47, "svqf_composite": 41, "vc1_composite": 48, "vc2_composite": 47, "vc3_composite": 47, "trending_value_composite": null, "overall_composite": 42, "factor_coverage": 0.515, "signal_confidence": 0.515, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 89, "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": 22.98, "os": 0.58, "value": 0.53, "quality": 0.53, "momentum": 0.55, "confidence": 0.515, "coverage": 0.515, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": -0.08, "roe": -0.0866, "momentum_12_1": null, "complete_fields": { "id": 11253, "ticker_id": 35614, "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": 0.3571, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T20:10:47.315977+00:00", "batch_id": "", "os_score_delta": null, "price_close": 22.98, "market_cap": 707122428.78, "market_cap_usd": 707122428.78, "enterprise_value": 642646927.78, "shares_outstanding": 30771211, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": 2.19925626, "ptbv_ratio": 2.19925626, "ps_ratio": null, "pcf_ratio": null, "pfcf_ratio": -13.44468476, "ev_ebitda": null, "ev_ebit": null, "ev_sales": null, "ev_fcf": -12.21879692, "earnings_yield": null, "fcf_yield": -0.08184112, "dividend_yield": 0, "buyback_yield": -0.07995858, "shareholder_yield": -0.07995858, "debt_paydown_yield": 0.0349303, "total_yield": -0.04502827, "gross_margin": null, "operating_margin": null, "net_margin": null, "ebitda_margin": null, "fcf_margin": null, "roe": -0.08659871, "roa": -0.05610904, "roic": -0.07121141, "roc_greenblatt": -0.08841539, "asset_turnover": null, "cash_conversion": 1.88892088, "accruals_ratio": 0.04954905, "sbc_to_revenue": null, "debt_to_equity": null, "net_debt_to_ebitda": 2.94811104, "debt_to_assets": 0.06644865, "interest_coverage": -4.22953317, "current_ratio": 1.27285935, "quick_ratio": 1.27285935, "net_debt": -64475501, "revenue_growth_1y": null, "revenue_growth_3y_cagr": null, "revenue_growth_5y_cagr": null, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": 36.86584434, "book_value_growth_1y": 15.11352333, "piotroski_f_score": 5, "altman_z_score": null, "earnings_stability_5y": 1.620735, "revenue_stability_5y": null, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.38259002, "price_return_3m": null, "price_return_6m": null, "price_return_9m": null, "price_return_12m": null, "price_return_12m_ex1m": null, "distance_from_52w_high": -0.38259002, "distance_from_52w_low": 0, "relative_strength": null, "local_beta": null, "volatility_252d": null, "volatility_60d": null, "max_drawdown_12m": -0.38259002, "revenue_ttm": 0, "gross_profit_ttm": -630068, "ebit_ttm": -24406758, "ebitda_ttm": -21870106, "net_income_ttm": -27843910, "eps_diluted_ttm": -0.90486884, "operating_cash_flow_ttm": -52432451, "capital_expenditure_ttm": -162492, "fcf_ttm": -52594943, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": 56540503, "interest_expense_ttm": 5770556, "cash_and_equivalents": 97450405, "total_current_assets": 102058866, "total_current_liabilities": 80180788, "net_ppe": 339618813, "total_assets": 496246424, "total_debt": 32974904, "total_equity": 321527983, "net_working_capital": -63572327, "book_value_per_share": 10.44898698, "retained_earnings": null, "preferred_stock": 0, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 10.44898698, "universe_ticker_count": null, "sector": "Basic Materials", "rank_pe": null, "rank_pb": null, "rank_ptbv": null, "rank_ps": null, "rank_pcf": null, "rank_ev_ebitda": null, "rank_ev_ebit": null, "rank_earnings_yield": null, "rank_fcf_yield": null, "rank_dividend_yield": null, "rank_shareholder_yield": null, "rank_total_yield": null, "rank_roe": null, "rank_roc": null, "rank_roic": null, "rank_gross_margin": null, "rank_fcf_margin": null, "rank_piotroski": null, "rank_accruals": null, "rank_sue": null, "rank_eps_growth_1y": null, "rank_eps_growth_5y": null, "rank_revenue_growth_1y": null, "rank_momentum_12m": null, "rank_momentum_12m_ex1m": null, "rank_relative_strength": null, "value_composite": 47, "quality_composite": 47, "momentum_composite": 45, "growth_composite": 45, "yield_composite": 47, "svqf_composite": 41, "vc1_composite": 48, "vc2_composite": 47, "vc3_composite": 47, "trending_value_composite": null, "overall_composite": 42, "factor_coverage": 0.515, "signal_confidence": 0.515, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 89, "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": "2026-06-07T19:35:59.408591+00:00", "is_restated": false, "income_statement": { "revenue": 0, "cost_of_revenue": 604678, "gross_profit": -604678, "ebit": -19508448, "ebitda": -28044114, "pretax_income": null, "tax_provision": null, "net_income": -36086645, "net_income_to_common": -36086645, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 64837617, "total_current_assets": 68341188, "total_assets": 171951227, "short_term_debt": 4000000, "long_term_debt": 29857758, "total_debt": 33857758, "total_liabilities": null, "total_equity": 25098289, "shares_outstanding": 14966449, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 25734054, "capital_expenditure": -162492, "free_cash_flow": 25571562, "dividends_paid": null, "share_repurchases": null, "shares_issued": 56540503, "net_debt_issued": -37500000 }, "complete_fields": { "id": 420111, "ticker_id": 35614, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "CAD", "fetched_at": "2026-06-07T19:35:59.408591+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "-28044114", "netIncome": "-36086645", "grossProfit": "-604678", "totalRevenue": "0", "costOfRevenue": "604678", "interestExpense": "7598562", "operatingIncome": "-19508448", "fiscalDateEnding": "2025-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "140729" }, "balance": { "totalDebt": "33857758", "totalAssets": "171951227", "longTermDebt": "29857758", "shortTermDebt": "4000000", "preferredStock": "0", "fiscalDateEnding": "2025-12-31", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": "14966449", "totalCurrentAssets": "68341188", "totalShareholderEquity": "25098289", "totalCurrentLiabilities": "76304713", "propertyPlantEquipmentNet": "52065293", "cashAndShortTermInvestments": "64837617" }, "cashflow": { "freeCashFlow": "25571562", "dividendsPaid": null, "issuanceOfDebt": "0", "issuanceOfStock": "56540503", "repaymentOfDebt": "-37500000", "fiscalDateEnding": "2025-12-31", "operatingCashflow": "25734054", "repurchaseOfStock": null, "capitalExpenditures": "-162492" } }, "revenue": 0, "cost_of_revenue": 604678, "gross_profit": -604678, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -19508448, "depreciation_amortisation": 140729, "ebitda": -28044114, "interest_expense": 7598562, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": -36086645, "net_income_continuing_ops": null, "net_income_to_common": -36086645, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 64837617, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 68341188, "net_ppe": 52065293, "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": 171951227, "short_term_debt": 4000000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 76304713, "long_term_debt": 29857758, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 33857758, "preferred_stock": 0, "minority_interest": null, "retained_earnings": null, "total_equity": 25098289, "shares_outstanding": 14966449, "operating_cash_flow": 25734054, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -162492, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": 56540503, "net_debt_issued": -37500000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 25571562, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "-28044114", "netIncome": "-36086645", "grossProfit": "-604678", "totalRevenue": "0", "costOfRevenue": "604678", "interestExpense": "7598562", "operatingIncome": "-19508448", "fiscalDateEnding": "2025-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "140729" }, "balance": { "totalDebt": "33857758", "totalAssets": "171951227", "longTermDebt": "29857758", "shortTermDebt": "4000000", "preferredStock": "0", "fiscalDateEnding": "2025-12-31", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": "14966449", "totalCurrentAssets": "68341188", "totalShareholderEquity": "25098289", "totalCurrentLiabilities": "76304713", "propertyPlantEquipmentNet": "52065293", "cashAndShortTermInvestments": "64837617" }, "cashflow": { "freeCashFlow": "25571562", "dividendsPaid": null, "issuanceOfDebt": "0", "issuanceOfStock": "56540503", "repaymentOfDebt": "-37500000", "fiscalDateEnding": "2025-12-31", "operatingCashflow": "25734054", "repurchaseOfStock": null, "capitalExpenditures": "-162492" } } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "CAD", "fetched_at": "2026-06-07T19:35:59.408591+00:00", "is_restated": false, "income_statement": { "revenue": 0, "cost_of_revenue": 711337, "gross_profit": -711337, "ebit": -15391655, "ebitda": -26260194, "pretax_income": null, "tax_provision": null, "net_income": -38030291, "net_income_to_common": -38030291, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 20058477, "total_current_assets": 22079169, "total_assets": 133892263, "short_term_debt": 42600000, "long_term_debt": 26369199, "total_debt": 68969199, "total_liabilities": null, "total_equity": 1272645, "shares_outstanding": 12228479, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 698987, "capital_expenditure": -23667, "free_cash_flow": 675320, "dividends_paid": null, "share_repurchases": null, "shares_issued": 15477398, "net_debt_issued": 22100000 }, "complete_fields": { "id": 420116, "ticker_id": 35614, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "CAD", "fetched_at": "2026-06-07T19:35:59.408591+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "-26260194", "netIncome": "-38030291", "grossProfit": "-711337", "totalRevenue": "0", "costOfRevenue": "711337", "interestExpense": "11731622", "operatingIncome": "-15391655", "fiscalDateEnding": "2024-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "121876" }, "balance": { "totalDebt": "68969199", "totalAssets": "133892263", "longTermDebt": "26369199", "shortTermDebt": "42600000", "preferredStock": "0", "fiscalDateEnding": "2024-12-31", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": "12228479", "totalCurrentAssets": "22079169", "totalShareholderEquity": "1272645", "totalCurrentLiabilities": "75754564", "propertyPlantEquipmentNet": "50577097", "cashAndShortTermInvestments": "20058477" }, "cashflow": { "freeCashFlow": "675320", "dividendsPaid": null, "issuanceOfDebt": "30000000", "issuanceOfStock": "15477398", "repaymentOfDebt": "-7900000", "fiscalDateEnding": "2024-12-31", "operatingCashflow": "698987", "repurchaseOfStock": null, "capitalExpenditures": "-23667" } }, "revenue": 0, "cost_of_revenue": 711337, "gross_profit": -711337, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -15391655, "depreciation_amortisation": 121876, "ebitda": -26260194, "interest_expense": 11731622, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": -38030291, "net_income_continuing_ops": null, "net_income_to_common": -38030291, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 20058477, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 22079169, "net_ppe": 50577097, "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": 133892263, "short_term_debt": 42600000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 75754564, "long_term_debt": 26369199, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 68969199, "preferred_stock": 0, "minority_interest": null, "retained_earnings": null, "total_equity": 1272645, "shares_outstanding": 12228479, "operating_cash_flow": 698987, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -23667, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": 15477398, "net_debt_issued": 22100000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 675320, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "-26260194", "netIncome": "-38030291", "grossProfit": "-711337", "totalRevenue": "0", "costOfRevenue": "711337", "interestExpense": "11731622", "operatingIncome": "-15391655", "fiscalDateEnding": "2024-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "121876" }, "balance": { "totalDebt": "68969199", "totalAssets": "133892263", "longTermDebt": "26369199", "shortTermDebt": "42600000", "preferredStock": "0", "fiscalDateEnding": "2024-12-31", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": "12228479", "totalCurrentAssets": "22079169", "totalShareholderEquity": "1272645", "totalCurrentLiabilities": "75754564", "propertyPlantEquipmentNet": "50577097", "cashAndShortTermInvestments": "20058477" }, "cashflow": { "freeCashFlow": "675320", "dividendsPaid": null, "issuanceOfDebt": "30000000", "issuanceOfStock": "15477398", "repaymentOfDebt": "-7900000", "fiscalDateEnding": "2024-12-31", "operatingCashflow": "698987", "repurchaseOfStock": null, "capitalExpenditures": "-23667" } } }, { "period_end_date": "2023-06-30", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "CAD", "fetched_at": "2026-06-07T19:35:59.408591+00:00", "is_restated": false, "income_statement": { "revenue": 0, "cost_of_revenue": 662780, "gross_profit": -662780, "ebit": -17644630, "ebitda": -37645133, "pretax_income": null, "tax_provision": null, "net_income": -39741300, "net_income_to_common": -39741300, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 11646194, "total_current_assets": 12291101, "total_assets": 25662739, "short_term_debt": null, "long_term_debt": 25457047, "total_debt": 25457047, "total_liabilities": null, "total_equity": -4773438, "shares_outstanding": 7781690, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -14678571, "capital_expenditure": null, "free_cash_flow": -14678571, "dividends_paid": null, "share_repurchases": 0, "shares_issued": 11564082, "net_debt_issued": 7647500 }, "complete_fields": { "id": 420118, "ticker_id": 35614, "period_end_date": "2023-06-30", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "CAD", "fetched_at": "2026-06-07T19:35:59.408591+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "-37645133", "netIncome": "-39741300", "grossProfit": "-662780", "totalRevenue": "0", "costOfRevenue": "662780", "interestExpense": "1959666", "operatingIncome": "-17644630", "fiscalDateEnding": "2023-06-30", "researchAndDevelopment": null, "depreciationAndAmortization": "136501" }, "balance": { "totalDebt": "25457047", "totalAssets": "25662739", "longTermDebt": "25457047", "shortTermDebt": null, "preferredStock": "0", "fiscalDateEnding": "2023-06-30", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": "7781690", "totalCurrentAssets": "12291101", "totalShareholderEquity": "-4773438", "totalCurrentLiabilities": "2298625", "propertyPlantEquipmentNet": "13371638", "cashAndShortTermInvestments": "11646194" }, "cashflow": { "freeCashFlow": "-14678571", "dividendsPaid": null, "issuanceOfDebt": "7647500", "issuanceOfStock": "11564082", "repaymentOfDebt": "0", "fiscalDateEnding": "2023-06-30", "operatingCashflow": "-14678571", "repurchaseOfStock": "0", "capitalExpenditures": null } }, "revenue": 0, "cost_of_revenue": 662780, "gross_profit": -662780, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -17644630, "depreciation_amortisation": 136501, "ebitda": -37645133, "interest_expense": 1959666, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": -39741300, "net_income_continuing_ops": null, "net_income_to_common": -39741300, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 11646194, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 12291101, "net_ppe": 13371638, "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": 25662739, "short_term_debt": null, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2298625, "long_term_debt": 25457047, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 25457047, "preferred_stock": 0, "minority_interest": null, "retained_earnings": null, "total_equity": -4773438, "shares_outstanding": 7781690, "operating_cash_flow": -14678571, "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": 0, "shares_issued": 11564082, "net_debt_issued": 7647500, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": -14678571, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "-37645133", "netIncome": "-39741300", "grossProfit": "-662780", "totalRevenue": "0", "costOfRevenue": "662780", "interestExpense": "1959666", "operatingIncome": "-17644630", "fiscalDateEnding": "2023-06-30", "researchAndDevelopment": null, "depreciationAndAmortization": "136501" }, "balance": { "totalDebt": "25457047", "totalAssets": "25662739", "longTermDebt": "25457047", "shortTermDebt": null, "preferredStock": "0", "fiscalDateEnding": "2023-06-30", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": "7781690", "totalCurrentAssets": "12291101", "totalShareholderEquity": "-4773438", "totalCurrentLiabilities": "2298625", "propertyPlantEquipmentNet": "13371638", "cashAndShortTermInvestments": "11646194" }, "cashflow": { "freeCashFlow": "-14678571", "dividendsPaid": null, "issuanceOfDebt": "7647500", "issuanceOfStock": "11564082", "repaymentOfDebt": "0", "fiscalDateEnding": "2023-06-30", "operatingCashflow": "-14678571", "repurchaseOfStock": "0", "capitalExpenditures": null } } }, { "period_end_date": "2022-06-30", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "CAD", "fetched_at": "2026-06-07T19:35:59.408591+00:00", "is_restated": false, "income_statement": { "revenue": 0, "cost_of_revenue": 677038, "gross_profit": -677038, "ebit": -19540510, "ebitda": -23240594, "pretax_income": null, "tax_provision": null, "net_income": -23506650, "net_income_to_common": -23506650, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 23095101, "total_current_assets": 23779454, "total_assets": 37293985, "short_term_debt": null, "long_term_debt": 19239960, "total_debt": 19239960, "total_liabilities": null, "total_equity": 13274043, "shares_outstanding": 6769923, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -13945455, "capital_expenditure": -43989, "free_cash_flow": -13989444, "dividends_paid": null, "share_repurchases": -1538560, "shares_issued": null, "net_debt_issued": 19969967 }, "complete_fields": { "id": 420119, "ticker_id": 35614, "period_end_date": "2022-06-30", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "CAD", "fetched_at": "2026-06-07T19:35:59.408591+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "-23240594", "netIncome": "-23506650", "grossProfit": "-677038", "totalRevenue": "0", "costOfRevenue": "677038", "interestExpense": "330047", "operatingIncome": "-19540510", "fiscalDateEnding": "2022-06-30", "researchAndDevelopment": null, "depreciationAndAmortization": "55740" }, "balance": { "totalDebt": "19239960", "totalAssets": "37293985", "longTermDebt": "19239960", "shortTermDebt": null, "preferredStock": "0", "fiscalDateEnding": "2022-06-30", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": "6769923", "totalCurrentAssets": "23779454", "totalShareholderEquity": "13274043", "totalCurrentLiabilities": "1504837", "propertyPlantEquipmentNet": "13514531", "cashAndShortTermInvestments": "23095101" }, "cashflow": { "freeCashFlow": "-13989444", "dividendsPaid": null, "issuanceOfDebt": "19969967", "issuanceOfStock": null, "repaymentOfDebt": null, "fiscalDateEnding": "2022-06-30", "operatingCashflow": "-13945455", "repurchaseOfStock": "-1538560", "capitalExpenditures": "-43989" } }, "revenue": 0, "cost_of_revenue": 677038, "gross_profit": -677038, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -19540510, "depreciation_amortisation": 55740, "ebitda": -23240594, "interest_expense": 330047, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": -23506650, "net_income_continuing_ops": null, "net_income_to_common": -23506650, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 23095101, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 23779454, "net_ppe": 13514531, "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": 37293985, "short_term_debt": null, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1504837, "long_term_debt": 19239960, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 19239960, "preferred_stock": 0, "minority_interest": null, "retained_earnings": null, "total_equity": 13274043, "shares_outstanding": 6769923, "operating_cash_flow": -13945455, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -43989, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": -1538560, "shares_issued": null, "net_debt_issued": 19969967, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": -13989444, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "-23240594", "netIncome": "-23506650", "grossProfit": "-677038", "totalRevenue": "0", "costOfRevenue": "677038", "interestExpense": "330047", "operatingIncome": "-19540510", "fiscalDateEnding": "2022-06-30", "researchAndDevelopment": null, "depreciationAndAmortization": "55740" }, "balance": { "totalDebt": "19239960", "totalAssets": "37293985", "longTermDebt": "19239960", "shortTermDebt": null, "preferredStock": "0", "fiscalDateEnding": "2022-06-30", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": "6769923", "totalCurrentAssets": "23779454", "totalShareholderEquity": "13274043", "totalCurrentLiabilities": "1504837", "propertyPlantEquipmentNet": "13514531", "cashAndShortTermInvestments": "23095101" }, "cashflow": { "freeCashFlow": "-13989444", "dividendsPaid": null, "issuanceOfDebt": "19969967", "issuanceOfStock": null, "repaymentOfDebt": null, "fiscalDateEnding": "2022-06-30", "operatingCashflow": "-13945455", "repurchaseOfStock": "-1538560", "capitalExpenditures": "-43989" } } }, { "period_end_date": "2021-06-30", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "CAD", "fetched_at": "2026-06-07T19:35:59.408591+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": -36531, "free_cash_flow": null, "dividends_paid": null, "share_repurchases": 0, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 420120, "ticker_id": 35614, "period_end_date": "2021-06-30", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "CAD", "fetched_at": "2026-06-07T19:35:59.408591+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": null, "netIncome": null, "grossProfit": null, "totalRevenue": null, "costOfRevenue": null, "interestExpense": null, "operatingIncome": null, "fiscalDateEnding": "2021-06-30", "researchAndDevelopment": null, "depreciationAndAmortization": null }, "balance": { "totalDebt": null, "totalAssets": null, "longTermDebt": null, "shortTermDebt": null, "preferredStock": null, "fiscalDateEnding": "2021-06-30", "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": "2021-06-30", "operatingCashflow": null, "repurchaseOfStock": "0", "capitalExpenditures": "-36531" } }, "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": -36531, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": 0, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": null, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": null, "netIncome": null, "grossProfit": null, "totalRevenue": null, "costOfRevenue": null, "interestExpense": null, "operatingIncome": null, "fiscalDateEnding": "2021-06-30", "researchAndDevelopment": null, "depreciationAndAmortization": null }, "balance": { "totalDebt": null, "totalAssets": null, "longTermDebt": null, "shortTermDebt": null, "preferredStock": null, "fiscalDateEnding": "2021-06-30", "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": "2021-06-30", "operatingCashflow": null, "repurchaseOfStock": "0", "capitalExpenditures": "-36531" } } } ], "quarterly": [ { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider": "yFinance", "currency_reported": "CAD", "fetched_at": "2026-06-07T19:35:59.408591+00:00", "is_restated": false, "income_statement": { "revenue": 0, "cost_of_revenue": 167851, "gross_profit": -167851, "ebit": -7948838, "ebitda": -13369300, "pretax_income": null, "tax_provision": null, "net_income": -14305590, "net_income_to_common": -14305590, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 97450405, "total_current_assets": 102058866, "total_assets": 496246424, "short_term_debt": 12000000, "long_term_debt": 20974904, "total_debt": 32974904, "total_liabilities": null, "total_equity": 321527983, "shares_outstanding": 30512772, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -49607855, "capital_expenditure": null, "free_cash_flow": -49607855, "dividends_paid": null, "share_repurchases": null, "shares_issued": 52436119, "net_debt_issued": -1000000 }, "complete_fields": { "id": 420109, "ticker_id": 35614, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 2, "currency_reported": "CAD", "fetched_at": "2026-06-07T19:35:59.408591+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "-13369300", "netIncome": "-14305590", "grossProfit": "-167851", "totalRevenue": "0", "costOfRevenue": "167851", "interestExpense": "919708", "operatingIncome": "-7948838", "fiscalDateEnding": "2026-03-31", "researchAndDevelopment": null, "depreciationAndAmortization": "39590" }, "balance": { "totalDebt": "32974904", "totalAssets": "496246424", "longTermDebt": "20974904", "shortTermDebt": "12000000", "preferredStock": "0", "fiscalDateEnding": "2026-03-31", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": "30512772", "totalCurrentAssets": "102058866", "totalShareholderEquity": "321527983", "totalCurrentLiabilities": "80180788", "propertyPlantEquipmentNet": "339618813", "cashAndShortTermInvestments": "97450405" }, "cashflow": { "freeCashFlow": "-49607855", "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": "52436119", "repaymentOfDebt": "-1000000", "fiscalDateEnding": "2026-03-31", "operatingCashflow": "-49607855", "repurchaseOfStock": null, "capitalExpenditures": null } }, "revenue": 0, "cost_of_revenue": 167851, "gross_profit": -167851, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -7948838, "depreciation_amortisation": 39590, "ebitda": -13369300, "interest_expense": 919708, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": -14305590, "net_income_continuing_ops": null, "net_income_to_common": -14305590, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 97450405, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 102058866, "net_ppe": 339618813, "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": 496246424, "short_term_debt": 12000000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 80180788, "long_term_debt": 20974904, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 32974904, "preferred_stock": 0, "minority_interest": null, "retained_earnings": null, "total_equity": 321527983, "shares_outstanding": 30512772, "operating_cash_flow": -49607855, "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": 52436119, "net_debt_issued": -1000000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": -49607855, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "-13369300", "netIncome": "-14305590", "grossProfit": "-167851", "totalRevenue": "0", "costOfRevenue": "167851", "interestExpense": "919708", "operatingIncome": "-7948838", "fiscalDateEnding": "2026-03-31", "researchAndDevelopment": null, "depreciationAndAmortization": "39590" }, "balance": { "totalDebt": "32974904", "totalAssets": "496246424", "longTermDebt": "20974904", "shortTermDebt": "12000000", "preferredStock": "0", "fiscalDateEnding": "2026-03-31", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": "30512772", "totalCurrentAssets": "102058866", "totalShareholderEquity": "321527983", "totalCurrentLiabilities": "80180788", "propertyPlantEquipmentNet": "339618813", "cashAndShortTermInvestments": "97450405" }, "cashflow": { "freeCashFlow": "-49607855", "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": "52436119", "repaymentOfDebt": "-1000000", "fiscalDateEnding": "2026-03-31", "operatingCashflow": "-49607855", "repurchaseOfStock": null, "capitalExpenditures": null } } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider": "yFinance", "currency_reported": "CAD", "fetched_at": "2026-06-07T19:35:59.408591+00:00", "is_restated": false, "income_statement": { "revenue": 0, "cost_of_revenue": 225581, "gross_profit": -225581, "ebit": -7599814, "ebitda": -22732589, "pretax_income": null, "tax_provision": null, "net_income": -24070237, "net_income_to_common": -24070237, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 64837617, "total_current_assets": 68341188, "total_assets": 171951227, "short_term_debt": 4000000, "long_term_debt": 29857758, "total_debt": 33857758, "total_liabilities": null, "total_equity": 25098289, "shares_outstanding": 14966449, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -34466948, "capital_expenditure": -150495, "free_cash_flow": -34617443, "dividends_paid": null, "share_repurchases": -46896, "shares_issued": null, "net_debt_issued": -8500000 }, "complete_fields": { "id": 420110, "ticker_id": 35614, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 2, "currency_reported": "CAD", "fetched_at": "2026-06-07T19:35:59.408591+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "-22732589", "netIncome": "-24070237", "grossProfit": "-225581", "totalRevenue": "0", "costOfRevenue": "225581", "interestExpense": "1092846", "operatingIncome": "-7599814", "fiscalDateEnding": "2025-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "39590" }, "balance": { "totalDebt": "33857758", "totalAssets": "171951227", "longTermDebt": "29857758", "shortTermDebt": "4000000", "preferredStock": "0", "fiscalDateEnding": "2025-12-31", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": "14966449", "totalCurrentAssets": "68341188", "totalShareholderEquity": "25098289", "totalCurrentLiabilities": "76304713", "propertyPlantEquipmentNet": "52065293", "cashAndShortTermInvestments": "64837617" }, "cashflow": { "freeCashFlow": "-34617443", "dividendsPaid": null, "issuanceOfDebt": "0", "issuanceOfStock": "-46896", "repaymentOfDebt": "-8500000", "fiscalDateEnding": "2025-12-31", "operatingCashflow": "-34466948", "repurchaseOfStock": null, "capitalExpenditures": "-150495" } }, "revenue": 0, "cost_of_revenue": 225581, "gross_profit": -225581, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -7599814, "depreciation_amortisation": 39590, "ebitda": -22732589, "interest_expense": 1092846, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": -24070237, "net_income_continuing_ops": null, "net_income_to_common": -24070237, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 64837617, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 68341188, "net_ppe": 52065293, "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": 171951227, "short_term_debt": 4000000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 76304713, "long_term_debt": 29857758, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 33857758, "preferred_stock": 0, "minority_interest": null, "retained_earnings": null, "total_equity": 25098289, "shares_outstanding": 14966449, "operating_cash_flow": -34466948, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -150495, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": -46896, "shares_issued": null, "net_debt_issued": -8500000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": -34617443, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "-22732589", "netIncome": "-24070237", "grossProfit": "-225581", "totalRevenue": "0", "costOfRevenue": "225581", "interestExpense": "1092846", "operatingIncome": "-7599814", "fiscalDateEnding": "2025-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "39590" }, "balance": { "totalDebt": "33857758", "totalAssets": "171951227", "longTermDebt": "29857758", "shortTermDebt": "4000000", "preferredStock": "0", "fiscalDateEnding": "2025-12-31", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": "14966449", "totalCurrentAssets": "68341188", "totalShareholderEquity": "25098289", "totalCurrentLiabilities": "76304713", "propertyPlantEquipmentNet": "52065293", "cashAndShortTermInvestments": "64837617" }, "cashflow": { "freeCashFlow": "-34617443", "dividendsPaid": null, "issuanceOfDebt": "0", "issuanceOfStock": "-46896", "repaymentOfDebt": "-8500000", "fiscalDateEnding": "2025-12-31", "operatingCashflow": "-34466948", "repurchaseOfStock": null, "capitalExpenditures": "-150495" } } }, { "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider": "yFinance", "currency_reported": "CAD", "fetched_at": "2026-06-07T19:35:59.408591+00:00", "is_restated": false, "income_statement": { "revenue": 0, "cost_of_revenue": 100084, "gross_profit": -100084, "ebit": -4569033, "ebitda": -3708243, "pretax_income": null, "tax_provision": null, "net_income": -5392948, "net_income_to_common": -5392948, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 106977194, "total_current_assets": 108050896, "total_assets": 217659091, "short_term_debt": 11500000, "long_term_debt": 30597286, "total_debt": 42097286, "total_liabilities": null, "total_equity": 47809535, "shares_outstanding": 14959930, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 23264614, "capital_expenditure": -2127, "free_cash_flow": 23262487, "dividends_paid": null, "share_repurchases": null, "shares_issued": 54460370, "net_debt_issued": -7000000 }, "complete_fields": { "id": 420112, "ticker_id": 35614, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 2, "currency_reported": "CAD", "fetched_at": "2026-06-07T19:35:59.408591+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "-3708243", "netIncome": "-5392948", "grossProfit": "-100084", "totalRevenue": "0", "costOfRevenue": "100084", "interestExpense": "1724131", "operatingIncome": "-4569033", "fiscalDateEnding": "2025-09-30", "researchAndDevelopment": null, "depreciationAndAmortization": "33776" }, "balance": { "totalDebt": "42097286", "totalAssets": "217659091", "longTermDebt": "30597286", "shortTermDebt": "11500000", "preferredStock": "0", "fiscalDateEnding": "2025-09-30", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": "14959930", "totalCurrentAssets": "108050896", "totalShareholderEquity": "47809535", "totalCurrentLiabilities": "95193168", "propertyPlantEquipmentNet": "50440230", "cashAndShortTermInvestments": "106977194" }, "cashflow": { "freeCashFlow": "23262487", "dividendsPaid": null, "issuanceOfDebt": "0", "issuanceOfStock": "54460370", "repaymentOfDebt": "-7000000", "fiscalDateEnding": "2025-09-30", "operatingCashflow": "23264614", "repurchaseOfStock": null, "capitalExpenditures": "-2127" } }, "revenue": 0, "cost_of_revenue": 100084, "gross_profit": -100084, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -4569033, "depreciation_amortisation": 33776, "ebitda": -3708243, "interest_expense": 1724131, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": -5392948, "net_income_continuing_ops": null, "net_income_to_common": -5392948, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 106977194, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 108050896, "net_ppe": 50440230, "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": 217659091, "short_term_debt": 11500000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 95193168, "long_term_debt": 30597286, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 42097286, "preferred_stock": 0, "minority_interest": null, "retained_earnings": null, "total_equity": 47809535, "shares_outstanding": 14959930, "operating_cash_flow": 23264614, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -2127, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": 54460370, "net_debt_issued": -7000000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 23262487, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "-3708243", "netIncome": "-5392948", "grossProfit": "-100084", "totalRevenue": "0", "costOfRevenue": "100084", "interestExpense": "1724131", "operatingIncome": "-4569033", "fiscalDateEnding": "2025-09-30", "researchAndDevelopment": null, "depreciationAndAmortization": "33776" }, "balance": { "totalDebt": "42097286", "totalAssets": "217659091", "longTermDebt": "30597286", "shortTermDebt": "11500000", "preferredStock": "0", "fiscalDateEnding": "2025-09-30", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": "14959930", "totalCurrentAssets": "108050896", "totalShareholderEquity": "47809535", "totalCurrentLiabilities": "95193168", "propertyPlantEquipmentNet": "50440230", "cashAndShortTermInvestments": "106977194" }, "cashflow": { "freeCashFlow": "23262487", "dividendsPaid": null, "issuanceOfDebt": "0", "issuanceOfStock": "54460370", "repaymentOfDebt": "-7000000", "fiscalDateEnding": "2025-09-30", "operatingCashflow": "23264614", "repurchaseOfStock": null, "capitalExpenditures": "-2127" } } }, { "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider": "yFinance", "currency_reported": "CAD", "fetched_at": "2026-06-07T19:35:59.408591+00:00", "is_restated": false, "income_statement": { "revenue": 0, "cost_of_revenue": 136552, "gross_profit": -136552, "ebit": -4289073, "ebitda": 17940026, "pretax_income": null, "tax_provision": null, "net_income": 15924865, "net_income_to_common": 15924865, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 36454652, "total_current_assets": 38862072, "total_assets": 153137683, "short_term_debt": 17500000, "long_term_debt": 31043063, "total_debt": 48543063, "total_liabilities": null, "total_equity": -2391377, "shares_outstanding": 12553488, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 8377738, "capital_expenditure": null, "free_cash_flow": 8367868, "dividends_paid": null, "share_repurchases": null, "shares_issued": 1328107, "net_debt_issued": -8200000 }, "complete_fields": { "id": 420113, "ticker_id": 35614, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 2, "currency_reported": "CAD", "fetched_at": "2026-06-07T19:35:59.408591+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "17940026", "netIncome": "15924865", "grossProfit": "-136552", "totalRevenue": "0", "costOfRevenue": "136552", "interestExpense": "2033871", "operatingIncome": "-4289073", "fiscalDateEnding": "2025-06-30", "researchAndDevelopment": null, "depreciationAndAmortization": "33741" }, "balance": { "totalDebt": "48543063", "totalAssets": "153137683", "longTermDebt": "31043063", "shortTermDebt": "17500000", "preferredStock": "0", "fiscalDateEnding": "2025-06-30", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": "12553488", "totalCurrentAssets": "38862072", "totalShareholderEquity": "-2391377", "totalCurrentLiabilities": "82108661", "propertyPlantEquipmentNet": "50482571", "cashAndShortTermInvestments": "36454652" }, "cashflow": { "freeCashFlow": "8367868", "dividendsPaid": null, "issuanceOfDebt": "0", "issuanceOfStock": "1328107", "repaymentOfDebt": "-8200000", "fiscalDateEnding": "2025-06-30", "operatingCashflow": "8377738", "repurchaseOfStock": null, "capitalExpenditures": null } }, "revenue": 0, "cost_of_revenue": 136552, "gross_profit": -136552, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -4289073, "depreciation_amortisation": 33741, "ebitda": 17940026, "interest_expense": 2033871, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 15924865, "net_income_continuing_ops": null, "net_income_to_common": 15924865, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 36454652, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 38862072, "net_ppe": 50482571, "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": 153137683, "short_term_debt": 17500000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 82108661, "long_term_debt": 31043063, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 48543063, "preferred_stock": 0, "minority_interest": null, "retained_earnings": null, "total_equity": -2391377, "shares_outstanding": 12553488, "operating_cash_flow": 8377738, "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": 1328107, "net_debt_issued": -8200000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 8367868, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "17940026", "netIncome": "15924865", "grossProfit": "-136552", "totalRevenue": "0", "costOfRevenue": "136552", "interestExpense": "2033871", "operatingIncome": "-4289073", "fiscalDateEnding": "2025-06-30", "researchAndDevelopment": null, "depreciationAndAmortization": "33741" }, "balance": { "totalDebt": "48543063", "totalAssets": "153137683", "longTermDebt": "31043063", "shortTermDebt": "17500000", "preferredStock": "0", "fiscalDateEnding": "2025-06-30", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": "12553488", "totalCurrentAssets": "38862072", "totalShareholderEquity": "-2391377", "totalCurrentLiabilities": "82108661", "propertyPlantEquipmentNet": "50482571", "cashAndShortTermInvestments": "36454652" }, "cashflow": { "freeCashFlow": "8367868", "dividendsPaid": null, "issuanceOfDebt": "0", "issuanceOfStock": "1328107", "repaymentOfDebt": "-8200000", "fiscalDateEnding": "2025-06-30", "operatingCashflow": "8377738", "repurchaseOfStock": null, "capitalExpenditures": null } } }, { "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider": "yFinance", "currency_reported": "CAD", "fetched_at": "2026-06-07T19:35:59.408591+00:00", "is_restated": false, "income_statement": { "revenue": 0, "cost_of_revenue": 142461, "gross_profit": -142461, "ebit": -3050530, "ebitda": -19543310, "pretax_income": null, "tax_provision": null, "net_income": -22548325, "net_income_to_common": -22548325, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 34976963, "total_current_assets": 37056941, "total_assets": 147364005, "short_term_debt": 24700000, "long_term_debt": 31351920, "total_debt": 56051920, "total_liabilities": null, "total_equity": -20503421, "shares_outstanding": 12539482, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 28558650, "capital_expenditure": null, "free_cash_flow": 28558650, "dividends_paid": null, "share_repurchases": null, "shares_issued": 798922, "net_debt_issued": -13800000 }, "complete_fields": { "id": 420114, "ticker_id": 35614, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 2, "currency_reported": "CAD", "fetched_at": "2026-06-07T19:35:59.408591+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "-19543310", "netIncome": "-22548325", "grossProfit": "-142461", "totalRevenue": "0", "costOfRevenue": "142461", "interestExpense": "2747712", "operatingIncome": "-3050530", "fiscalDateEnding": "2025-03-31", "researchAndDevelopment": null, "depreciationAndAmortization": "33622" }, "balance": { "totalDebt": "56051920", "totalAssets": "147364005", "longTermDebt": "31351920", "shortTermDebt": "24700000", "preferredStock": "0", "fiscalDateEnding": "2025-03-31", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": "12539482", "totalCurrentAssets": "37056941", "totalShareholderEquity": "-20503421", "totalCurrentLiabilities": "90997378", "propertyPlantEquipmentNet": "50524348", "cashAndShortTermInvestments": "34976963" }, "cashflow": { "freeCashFlow": "28558650", "dividendsPaid": null, "issuanceOfDebt": "0", "issuanceOfStock": "798922", "repaymentOfDebt": "-13800000", "fiscalDateEnding": "2025-03-31", "operatingCashflow": "28558650", "repurchaseOfStock": null, "capitalExpenditures": null } }, "revenue": 0, "cost_of_revenue": 142461, "gross_profit": -142461, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -3050530, "depreciation_amortisation": 33622, "ebitda": -19543310, "interest_expense": 2747712, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": -22548325, "net_income_continuing_ops": null, "net_income_to_common": -22548325, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 34976963, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 37056941, "net_ppe": 50524348, "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": 147364005, "short_term_debt": 24700000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 90997378, "long_term_debt": 31351920, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 56051920, "preferred_stock": 0, "minority_interest": null, "retained_earnings": null, "total_equity": -20503421, "shares_outstanding": 12539482, "operating_cash_flow": 28558650, "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": 798922, "net_debt_issued": -13800000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 28558650, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "-19543310", "netIncome": "-22548325", "grossProfit": "-142461", "totalRevenue": "0", "costOfRevenue": "142461", "interestExpense": "2747712", "operatingIncome": "-3050530", "fiscalDateEnding": "2025-03-31", "researchAndDevelopment": null, "depreciationAndAmortization": "33622" }, "balance": { "totalDebt": "56051920", "totalAssets": "147364005", "longTermDebt": "31351920", "shortTermDebt": "24700000", "preferredStock": "0", "fiscalDateEnding": "2025-03-31", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": "12539482", "totalCurrentAssets": "37056941", "totalShareholderEquity": "-20503421", "totalCurrentLiabilities": "90997378", "propertyPlantEquipmentNet": "50524348", "cashAndShortTermInvestments": "34976963" }, "cashflow": { "freeCashFlow": "28558650", "dividendsPaid": null, "issuanceOfDebt": "0", "issuanceOfStock": "798922", "repaymentOfDebt": "-13800000", "fiscalDateEnding": "2025-03-31", "operatingCashflow": "28558650", "repurchaseOfStock": null, "capitalExpenditures": null } } }, { "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider": "yFinance", "currency_reported": "CAD", "fetched_at": "2026-06-07T19:35:59.408591+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": 420115, "ticker_id": 35614, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 2, "currency_reported": "CAD", "fetched_at": "2026-06-07T19:35:59.408591+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": "0", "issuanceOfStock": null, "repaymentOfDebt": null, "fiscalDateEnding": "2024-12-31", "operatingCashflow": null, "repurchaseOfStock": null, "capitalExpenditures": null } }, "revenue": null, "cost_of_revenue": null, "gross_profit": null, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": null, "depreciation_amortisation": null, "ebitda": null, "interest_expense": null, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": null, "net_income_continuing_ops": null, "net_income_to_common": null, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": null, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": null, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": null, "total_assets": null, "short_term_debt": null, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": null, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": null, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": null, "shares_outstanding": null, "operating_cash_flow": null, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": null, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": null, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": null, "netIncome": null, "grossProfit": null, "totalRevenue": null, "costOfRevenue": null, "interestExpense": null, "operatingIncome": null, "fiscalDateEnding": "2024-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": null }, "balance": { "totalDebt": null, "totalAssets": null, "longTermDebt": null, "shortTermDebt": null, "preferredStock": null, "fiscalDateEnding": "2024-12-31", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": null, "totalCurrentAssets": null, "totalShareholderEquity": null, "totalCurrentLiabilities": null, "propertyPlantEquipmentNet": null, "cashAndShortTermInvestments": null }, "cashflow": { "freeCashFlow": null, "dividendsPaid": null, "issuanceOfDebt": "0", "issuanceOfStock": null, "repaymentOfDebt": null, "fiscalDateEnding": "2024-12-31", "operatingCashflow": null, "repurchaseOfStock": null, "capitalExpenditures": null } } }, { "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider": "yFinance", "currency_reported": "CAD", "fetched_at": "2026-06-07T19:35:59.408591+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": -35177, "free_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 420117, "ticker_id": 35614, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 2, "currency_reported": "CAD", "fetched_at": "2026-06-07T19:35:59.408591+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": "-35177" } }, "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": -35177, "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": "-35177" } } } ] }, "strategy_matches": [ { "key": "os_composite", "name": "OS Composite Score", "slug": "composite", "group": "multi_factor", "page_url": "/factors/composite/", "rank_field": "-os_score" }, { "key": "quality_value", "name": "Quality \u00d7 Value", "slug": "quality-value", "group": "multi_factor", "page_url": "/factors/quality-value/", "rank_field": "-quality_value_composite" }, { "key": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/", "rank_field": "-sector_value_pct" }, { "key": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/", "rank_field": "-shareholder_yield" } ], "coverage": { "factor_history_points": 1, "annual_financial_periods": 5, "quarterly_financial_periods": 7, "latest_factor_week": "2026-06-07", "latest_financials_period_end": "2025-12-31" }, "schema": { "snapshot_field_groups": { "identity": [ "week_end_date", "source_primary", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id" ], "size": [ "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd" ], "valuation": [ "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "price_to_sales", "price_to_book", "price_to_cashflow", "ebitda_to_ev", "sales_yield" ], "yield": [ "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield" ], "quality": [ "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "gross_profit_to_assets", "external_financing" ], "leverage_and_risk": [ "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "risk_adjusted_momentum" ], "growth": [ "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "revenue_growth", "earnings_growth" ], "momentum": [ "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "momentum_6m", "momentum_12m", "momentum_12_1", "distance_from_52w_high", "distance_from_52w_low", "relative_strength" ], "raw_ttm": [ "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share" ], "ranks": [ "universe_ticker_count", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength" ], "composites": [ "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "quality_value_composite", "os_score", "value_percentile", "quality_percentile", "momentum_percentile", "factor_coverage", "signal_confidence", "os_score_delta" ], "strategy_ranks": [ "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core", "trending_value_rank", "veiled_value", "earnings_consistent_5y" ] }, "financial_field_groups": { "income_statement": [ "revenue", "cost_of_revenue", "gross_profit", "ebit", "ebitda", "pretax_income", "tax_provision", "net_income", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted" ], "balance_sheet": [ "cash_and_equivalents", "total_current_assets", "total_assets", "short_term_debt", "long_term_debt", "total_debt", "total_liabilities", "total_equity", "shares_outstanding", "goodwill_and_intangibles" ], "cash_flow": [ "operating_cash_flow", "capital_expenditure", "free_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued" ] }, "complete_model_fields": { "ticker": [ "id", "uuid", "symbol", "name", "asset_type", "market_cap", "stock_exchange", "industry", "sector", "description", "currency", "is_active" ], "exchange": [ "id", "name", "symbol", "country_code", "currency", "benchmark", "data_symbol", "ticker_suffix", "update_provider", "update_group", "update_order", "update_enabled", "is_active" ], "factor_snapshot": [ "id", "ticker", "universe", "week_end_date", "source_primary", "source_gaps", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "missing_fields", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id", "os_score_delta", "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd", "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield", "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "distance_from_52w_high", "distance_from_52w_low", "relative_strength", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share", "universe_ticker_count", "sector", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength", "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "factor_coverage", "signal_confidence", "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core" ], "financial_period": [ "id", "ticker", "period_end_date", "period_type", "fiscal_year", "fiscal_quarter", "provider", "currency_reported", "fetched_at", "is_restated", "raw_data", "revenue", "cost_of_revenue", "gross_profit", "research_and_development", "selling_general_admin", "other_operating_expenses", "total_operating_expenses", "ebit", "depreciation_amortisation", "ebitda", "interest_expense", "interest_income", "other_non_operating", "pretax_income", "tax_provision", "effective_tax_rate", "net_income", "net_income_continuing_ops", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted", "cash_and_equivalents", "short_term_investments", "net_receivables", "inventory", "other_current_assets", "total_current_assets", "net_ppe", "goodwill", "intangible_assets", "goodwill_and_intangibles", "long_term_investments", "other_non_current_assets", "total_non_current_assets", "total_assets", "short_term_debt", "accounts_payable", "deferred_revenue_current", "other_current_liabilities", "total_current_liabilities", "long_term_debt", "deferred_revenue_lt", "other_non_current_liabilities", "total_non_current_liabilities", "total_liabilities", "total_debt", "preferred_stock", "minority_interest", "retained_earnings", "total_equity", "shares_outstanding", "operating_cash_flow", "stock_based_compensation", "deferred_tax_cf", "change_in_working_capital", "capital_expenditure", "acquisitions", "other_investing", "investing_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued", "other_financing", "financing_cash_flow", "free_cash_flow", "net_change_in_cash" ] } } }