{ "ticker": { "uuid": "e4f20541-a26f-4a86-965a-311b719d9d47", "symbol": "TNZ", "name": "Tenaz Energy Corp.", "exchange": "TOR", "exchange_name": "Toronto Stock Exchange", "country": "CA", "currency": "CAD", "sector": "Energy", "industry": "Oil & Gas E&P", "page_url": "https://sharemaestro.com/factors/ticker/e4f20541-a26f-4a86-965a-311b719d9d47/", "api_url": "https://sharemaestro.com/factors/api/tickers/e4f20541-a26f-4a86-965a-311b719d9d47/" }, "ticker_metadata": { "id": 36711, "uuid": "e4f20541-a26f-4a86-965a-311b719d9d47", "symbol": "TNZ", "name": "Tenaz Energy Corp.", "asset_type": "equity", "market_cap": 1657233024, "stock_exchange_id": 42, "industry": "Oil & Gas E&P", "sector": "Energy", "description": "Tenaz Energy Corp., an energy company, engages in the acquisition and development of oil and gas assets in Canada and the Netherlands. The company operates natural gas assets in the Dutch sector of the North Sea. It also develops crude oil and natural gas at the Leduc-Woodbend area in central Alberta, Canada. The company was formerly known as Altura Energy Inc. Tenaz Energy Corp. is headquartered in Calgary, 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": "e4f20541-a26f-4a86-965a-311b719d9d47", "symbol": "TNZ", "name": "Tenaz Energy Corp.", "exchange": "TOR", "exchange_name": "Toronto Stock Exchange", "country": "CA", "currency": "CAD", "sector": "Energy", "industry": "Oil & Gas E&P", "page_url": "https://sharemaestro.com/factors/ticker/e4f20541-a26f-4a86-965a-311b719d9d47/", "api_url": "https://sharemaestro.com/factors/api/tickers/e4f20541-a26f-4a86-965a-311b719d9d47/" }, "week_end_date": "2026-06-07", "universe": "CAD_CA", "score": { "os": 0.21, "value": 0.15, "quality": 0.2, "momentum": 0.95, "coverage": 0.909, "confidence": 0.909, "delta": null }, "headline_factors": { "price": 50.76, "market_cap": 1665435534.38, "pe_ratio": 7.9368, "earnings_yield": 0.0198, "ebitda_to_ev": 0.1297, "shareholder_yield": -0.0046, "roe": 0.6407, "piotroski_f_score": 5, "momentum_12_1": 2.2301, "volatility_252d": 0.5294 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": false, "small_cap_core": false, "veiled_value": true, "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": true, "completeness_score": 0.9286, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T20:10:54.050896+00:00", "batch_id": "" }, "size": { "price_close": 50.76, "market_cap": 1665435534.38, "market_cap_usd": 1665435534.38, "enterprise_value": 2016208534.38, "shares_outstanding": 32810000, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": 7.9368, "pb_ratio": 5.0847, "ptbv_ratio": 5.0847, "ps_ratio": 4.0957, "pcf_ratio": 9.7782, "pfcf_ratio": -4.4191, "ev_ebitda": 7.7085, "ev_ebit": 50.5835, "ev_sales": 4.9583, "ev_fcf": -5.3498, "earnings_yield": 0.0198, "fcf_yield": -0.1869, "price_to_sales": 4.0957, "price_to_book": 5.0847, "price_to_cashflow": 9.7782, "ebitda_to_ev": 0.1297, "sales_yield": 0.2017 }, "yield": { "dividend_yield": 0, "buyback_yield": -0.0046, "shareholder_yield": -0.0046, "debt_paydown_yield": 0, "total_yield": -0.0046 }, "quality": { "gross_margin": 0.6045, "operating_margin": 0.098, "net_margin": 0.516, "ebitda_margin": 0.6432, "fcf_margin": -0.9268, "roe": 0.6407, "roa": 0.0799, "roic": 0.0441, "roc_greenblatt": 0.0185, "asset_turnover": 0.1548, "cash_conversion": -1.796, "accruals_ratio": 0.015, "sbc_to_revenue": null, "piotroski_f_score": 5, "altman_z_score": null, "earnings_stability_5y": 2.7808, "revenue_stability_5y": 1.054, "eps_surprise_avg": 87.7564, "sue_score": 1.0933, "gross_profit_to_assets": 0.0936, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": null, "net_debt_to_ebitda": 1.3411, "debt_to_assets": 0.1428, "interest_coverage": 1.7068, "current_ratio": 0.6911, "quick_ratio": 0.6911, "net_debt": 350773000, "local_beta": -1.6522, "volatility_252d": 0.5294, "volatility_60d": 1.2667, "max_drawdown_12m": -0.2556, "risk_adjusted_momentum": 4.2122 }, "growth": { "revenue_growth_1y": 3.6196, "revenue_growth_3y_cagr": 1.0439, "revenue_growth_5y_cagr": null, "eps_growth_1y": null, "eps_growth_3y_cagr": 2.9206, "eps_growth_5y_cagr": null, "fcf_growth_1y": null, "book_value_growth_1y": 3.1302, "revenue_growth": 3.6196, "earnings_growth": null }, "momentum": { "price_return_1m": -0.145, "price_return_3m": 0.0238, "price_return_6m": 1.1889, "price_return_9m": 1.3, "price_return_12m": 1.7617, "price_return_12m_ex1m": 2.2301, "momentum_6m": 1.1889, "momentum_12m": 1.7617, "momentum_12_1": 2.2301, "distance_from_52w_high": -0.2519, "distance_from_52w_low": 1.7159, "relative_strength": 1.4596 }, "raw_ttm": { "revenue_ttm": 406635000, "gross_profit_ttm": 245801000, "ebit_ttm": 39859000, "ebitda_ttm": 261557000, "net_income_ttm": 209837000, "eps_diluted_ttm": 6.3955, "operating_cash_flow_ttm": 170322000, "capital_expenditure_ttm": -547198000, "fcf_ttm": -376876000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": 7740000, "interest_expense_ttm": 23353000, "cash_and_equivalents": 24419000, "total_current_assets": 298414000, "total_current_liabilities": 431790000, "net_ppe": 2302858000, "total_assets": 2626878000, "total_debt": 375192000, "total_equity": 327536000, "net_working_capital": -147461000, "book_value_per_share": 9.9828, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 9.9828 }, "ranks": { "universe_ticker_count": 524, "rank_pe": 14, "rank_pb": 83, "rank_ptbv": 83, "rank_ps": 69, "rank_pcf": 45, "rank_ev_ebitda": 29, "rank_ev_ebit": 92, "rank_earnings_yield": 92, "rank_fcf_yield": 98, "rank_dividend_yield": 88, "rank_shareholder_yield": 87, "rank_total_yield": 88, "rank_roe": 3, "rank_roc": 75, "rank_roic": 67, "rank_gross_margin": 26, "rank_fcf_margin": 97, "rank_piotroski": 67, "rank_accruals": 87, "rank_sue": 19, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 2, "rank_momentum_12m": 7, "rank_momentum_12m_ex1m": 6, "rank_relative_strength": 7 }, "composites": { "value_composite": 85, "quality_composite": 80, "momentum_composite": 5, "growth_composite": 10, "yield_composite": 97, "svqf_composite": 96, "vc1_composite": 36, "vc2_composite": 71, "vc3_composite": 70, "trending_value_composite": null, "overall_composite": 79, "quality_value_composite": 0.1732, "os_score": 0.21, "value_percentile": 0.15, "quality_percentile": 0.2, "momentum_percentile": 0.95, "factor_coverage": 0.909, "signal_confidence": 0.909, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 75, "small_cap_core_rank": 71, "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": true, "earnings_consistent_5y": false } } }, "latest_snapshot_fields": { "id": 11678, "ticker_id": 36711, "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": true, "completeness_score": 0.9286, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T20:10:54.050896+00:00", "batch_id": "", "os_score_delta": null, "price_close": 50.76, "market_cap": 1665435534.38, "market_cap_usd": 1665435534.38, "enterprise_value": 2016208534.38, "shares_outstanding": 32810000, "fx_rate_to_usd": null, "pe_ratio": 7.93680587, "pb_ratio": 5.08474041, "ptbv_ratio": 5.08474041, "ps_ratio": 4.0956522, "pcf_ratio": 9.77815863, "pfcf_ratio": -4.41905437, "ev_ebitda": 7.70848624, "ev_ebit": 50.58352027, "ev_sales": 4.95827593, "ev_fcf": -5.34979286, "earnings_yield": 0.01976928, "fcf_yield": -0.18692313, "dividend_yield": 0, "buyback_yield": -0.00464743, "shareholder_yield": -0.00464743, "debt_paydown_yield": 0, "total_yield": -0.00464743, "gross_margin": 0.60447576, "operating_margin": 0.09802157, "net_margin": 0.51603281, "ebitda_margin": 0.64322304, "fcf_margin": -0.92681643, "roe": 0.64065324, "roa": 0.07988076, "roic": 0.04407173, "roc_greenblatt": 0.01849265, "asset_turnover": 0.15479782, "cash_conversion": -1.79604169, "accruals_ratio": 0.01504257, "sbc_to_revenue": null, "debt_to_equity": null, "net_debt_to_ebitda": 1.34109582, "debt_to_assets": 0.1428281, "interest_coverage": 1.70680426, "current_ratio": 0.6911091, "quick_ratio": 0.6911091, "net_debt": 350773000, "revenue_growth_1y": 3.61961905, "revenue_growth_3y_cagr": 1.04386706, "revenue_growth_5y_cagr": null, "eps_growth_1y": null, "eps_growth_3y_cagr": 2.92064424, "eps_growth_5y_cagr": null, "fcf_growth_1y": null, "book_value_growth_1y": 3.13021258, "piotroski_f_score": 5, "altman_z_score": null, "earnings_stability_5y": 2.780775, "revenue_stability_5y": 1.05403, "eps_surprise_avg": 87.7564, "sue_score": 1.0933, "price_return_1m": -0.14502276, "price_return_3m": 0.02379984, "price_return_6m": 1.18887433, "price_return_9m": 1.2999546, "price_return_12m": 1.76169754, "price_return_12m_ex1m": 2.23014158, "distance_from_52w_high": -0.25187915, "distance_from_52w_low": 1.7158906, "relative_strength": 1.45959113, "local_beta": -1.6522, "volatility_252d": 0.529449, "volatility_60d": 1.266655, "max_drawdown_12m": -0.25556375, "revenue_ttm": 406635000, "gross_profit_ttm": 245801000, "ebit_ttm": 39859000, "ebitda_ttm": 261557000, "net_income_ttm": 209837000, "eps_diluted_ttm": 6.39551966, "operating_cash_flow_ttm": 170322000, "capital_expenditure_ttm": -547198000, "fcf_ttm": -376876000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": 7740000, "interest_expense_ttm": 23353000, "cash_and_equivalents": 24419000, "total_current_assets": 298414000, "total_current_liabilities": 431790000, "net_ppe": 2302858000, "total_assets": 2626878000, "total_debt": 375192000, "total_equity": 327536000, "net_working_capital": -147461000, "book_value_per_share": 9.98281012, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 9.98281012, "universe_ticker_count": 524, "sector": "Energy", "rank_pe": 14, "rank_pb": 83, "rank_ptbv": 83, "rank_ps": 69, "rank_pcf": 45, "rank_ev_ebitda": 29, "rank_ev_ebit": 92, "rank_earnings_yield": 92, "rank_fcf_yield": 98, "rank_dividend_yield": 88, "rank_shareholder_yield": 87, "rank_total_yield": 88, "rank_roe": 3, "rank_roc": 75, "rank_roic": 67, "rank_gross_margin": 26, "rank_fcf_margin": 97, "rank_piotroski": 67, "rank_accruals": 87, "rank_sue": 19, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 2, "rank_momentum_12m": 7, "rank_momentum_12m_ex1m": 6, "rank_relative_strength": 7, "value_composite": 85, "quality_composite": 80, "momentum_composite": 5, "growth_composite": 10, "yield_composite": 97, "svqf_composite": 96, "vc1_composite": 36, "vc2_composite": 71, "vc3_composite": 70, "trending_value_composite": null, "overall_composite": 79, "factor_coverage": 0.909, "signal_confidence": 0.909, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 75, "small_cap_core_rank": 71, "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": 50.76, "os": 0.21, "value": 0.15, "quality": 0.2, "momentum": 0.95, "confidence": 0.909, "coverage": 0.909, "pe_ratio": 7.9368, "earnings_yield": 0.0198, "shareholder_yield": -0.0046, "roe": 0.6407, "momentum_12_1": 2.2301, "complete_fields": { "id": 11678, "ticker_id": 36711, "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": true, "completeness_score": 0.9286, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T20:10:54.050896+00:00", "batch_id": "", "os_score_delta": null, "price_close": 50.76, "market_cap": 1665435534.38, "market_cap_usd": 1665435534.38, "enterprise_value": 2016208534.38, "shares_outstanding": 32810000, "fx_rate_to_usd": null, "pe_ratio": 7.93680587, "pb_ratio": 5.08474041, "ptbv_ratio": 5.08474041, "ps_ratio": 4.0956522, "pcf_ratio": 9.77815863, "pfcf_ratio": -4.41905437, "ev_ebitda": 7.70848624, "ev_ebit": 50.58352027, "ev_sales": 4.95827593, "ev_fcf": -5.34979286, "earnings_yield": 0.01976928, "fcf_yield": -0.18692313, "dividend_yield": 0, "buyback_yield": -0.00464743, "shareholder_yield": -0.00464743, "debt_paydown_yield": 0, "total_yield": -0.00464743, "gross_margin": 0.60447576, "operating_margin": 0.09802157, "net_margin": 0.51603281, "ebitda_margin": 0.64322304, "fcf_margin": -0.92681643, "roe": 0.64065324, "roa": 0.07988076, "roic": 0.04407173, "roc_greenblatt": 0.01849265, "asset_turnover": 0.15479782, "cash_conversion": -1.79604169, "accruals_ratio": 0.01504257, "sbc_to_revenue": null, "debt_to_equity": null, "net_debt_to_ebitda": 1.34109582, "debt_to_assets": 0.1428281, "interest_coverage": 1.70680426, "current_ratio": 0.6911091, "quick_ratio": 0.6911091, "net_debt": 350773000, "revenue_growth_1y": 3.61961905, "revenue_growth_3y_cagr": 1.04386706, "revenue_growth_5y_cagr": null, "eps_growth_1y": null, "eps_growth_3y_cagr": 2.92064424, "eps_growth_5y_cagr": null, "fcf_growth_1y": null, "book_value_growth_1y": 3.13021258, "piotroski_f_score": 5, "altman_z_score": null, "earnings_stability_5y": 2.780775, "revenue_stability_5y": 1.05403, "eps_surprise_avg": 87.7564, "sue_score": 1.0933, "price_return_1m": -0.14502276, "price_return_3m": 0.02379984, "price_return_6m": 1.18887433, "price_return_9m": 1.2999546, "price_return_12m": 1.76169754, "price_return_12m_ex1m": 2.23014158, "distance_from_52w_high": -0.25187915, "distance_from_52w_low": 1.7158906, "relative_strength": 1.45959113, "local_beta": -1.6522, "volatility_252d": 0.529449, "volatility_60d": 1.266655, "max_drawdown_12m": -0.25556375, "revenue_ttm": 406635000, "gross_profit_ttm": 245801000, "ebit_ttm": 39859000, "ebitda_ttm": 261557000, "net_income_ttm": 209837000, "eps_diluted_ttm": 6.39551966, "operating_cash_flow_ttm": 170322000, "capital_expenditure_ttm": -547198000, "fcf_ttm": -376876000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": 7740000, "interest_expense_ttm": 23353000, "cash_and_equivalents": 24419000, "total_current_assets": 298414000, "total_current_liabilities": 431790000, "net_ppe": 2302858000, "total_assets": 2626878000, "total_debt": 375192000, "total_equity": 327536000, "net_working_capital": -147461000, "book_value_per_share": 9.98281012, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 9.98281012, "universe_ticker_count": 524, "sector": "Energy", "rank_pe": 14, "rank_pb": 83, "rank_ptbv": 83, "rank_ps": 69, "rank_pcf": 45, "rank_ev_ebitda": 29, "rank_ev_ebit": 92, "rank_earnings_yield": 92, "rank_fcf_yield": 98, "rank_dividend_yield": 88, "rank_shareholder_yield": 87, "rank_total_yield": 88, "rank_roe": 3, "rank_roc": 75, "rank_roic": 67, "rank_gross_margin": 26, "rank_fcf_margin": 97, "rank_piotroski": 67, "rank_accruals": 87, "rank_sue": 19, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 2, "rank_momentum_12m": 7, "rank_momentum_12m_ex1m": 6, "rank_relative_strength": 7, "value_composite": 85, "quality_composite": 80, "momentum_composite": 5, "growth_composite": 10, "yield_composite": 97, "svqf_composite": 96, "vc1_composite": 36, "vc2_composite": 71, "vc3_composite": 70, "trending_value_composite": null, "overall_composite": 79, "factor_coverage": 0.909, "signal_confidence": 0.909, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 75, "small_cap_core_rank": 71, "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": "2026-06-07T20:05:33.054183+00:00", "is_restated": false, "income_statement": { "revenue": 291036000, "cost_of_revenue": 118500000, "gross_profit": 172536000, "ebit": 13902000, "ebitda": 398724000, "pretax_income": null, "tax_provision": null, "net_income": 315613000, "net_income_to_common": 315613000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 64241000, "total_current_assets": 287048000, "total_assets": 2529687000, "short_term_debt": null, "long_term_debt": 312957000, "total_debt": 341269000, "total_liabilities": null, "total_equity": 438087000, "shares_outstanding": 31789000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 110855000, "capital_expenditure": -464511000, "free_cash_flow": -353656000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 169408000 }, "complete_fields": { "id": 425118, "ticker_id": 36711, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "CAD", "fetched_at": "2026-06-07T20:05:33.054183+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "398724000", "netIncome": "315613000", "grossProfit": "172536000", "totalRevenue": "291036000", "costOfRevenue": "118500000", "interestExpense": "18388000", "operatingIncome": "13902000", "fiscalDateEnding": "2025-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "111598000" }, "balance": { "totalDebt": "341269000", "totalAssets": "2529687000", "longTermDebt": "312957000", "shortTermDebt": null, "preferredStock": null, "fiscalDateEnding": "2025-12-31", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": "31789000", "totalCurrentAssets": "287048000", "totalShareholderEquity": "438087000", "totalCurrentLiabilities": "305301000", "propertyPlantEquipmentNet": "2202881000", "cashAndShortTermInvestments": "64241000" }, "cashflow": { "freeCashFlow": "-353656000", "dividendsPaid": null, "issuanceOfDebt": "175074000", "issuanceOfStock": null, "repaymentOfDebt": "-5666000", "fiscalDateEnding": "2025-12-31", "operatingCashflow": "110855000", "repurchaseOfStock": null, "capitalExpenditures": "-464511000" } }, "revenue": 291036000, "cost_of_revenue": 118500000, "gross_profit": 172536000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 13902000, "depreciation_amortisation": 111598000, "ebitda": 398724000, "interest_expense": 18388000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 315613000, "net_income_continuing_ops": null, "net_income_to_common": 315613000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 64241000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 287048000, "net_ppe": 2202881000, "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": 2529687000, "short_term_debt": null, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 305301000, "long_term_debt": 312957000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 341269000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 438087000, "shares_outstanding": 31789000, "operating_cash_flow": 110855000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -464511000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 169408000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": -353656000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "398724000", "netIncome": "315613000", "grossProfit": "172536000", "totalRevenue": "291036000", "costOfRevenue": "118500000", "interestExpense": "18388000", "operatingIncome": "13902000", "fiscalDateEnding": "2025-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "111598000" }, "balance": { "totalDebt": "341269000", "totalAssets": "2529687000", "longTermDebt": "312957000", "shortTermDebt": null, "preferredStock": null, "fiscalDateEnding": "2025-12-31", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": "31789000", "totalCurrentAssets": "287048000", "totalShareholderEquity": "438087000", "totalCurrentLiabilities": "305301000", "propertyPlantEquipmentNet": "2202881000", "cashAndShortTermInvestments": "64241000" }, "cashflow": { "freeCashFlow": "-353656000", "dividendsPaid": null, "issuanceOfDebt": "175074000", "issuanceOfStock": null, "repaymentOfDebt": "-5666000", "fiscalDateEnding": "2025-12-31", "operatingCashflow": "110855000", "repurchaseOfStock": null, "capitalExpenditures": "-464511000" } } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "CAD", "fetched_at": "2026-06-07T20:05:33.054183+00:00", "is_restated": false, "income_statement": { "revenue": 63000000, "cost_of_revenue": 26146000, "gross_profit": 36854000, "ebit": -15646000, "ebitda": 4276000, "pretax_income": null, "tax_provision": null, "net_income": -7713000, "net_income_to_common": -7713000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 139906000, "total_current_assets": 188537000, "total_assets": 390827000, "short_term_debt": null, "long_term_debt": 138275000, "total_debt": 138543000, "total_liabilities": null, "total_equity": 92125000, "shares_outstanding": 27610000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 6244000, "capital_expenditure": -20757000, "free_cash_flow": -14513000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 138297000 }, "complete_fields": { "id": 425123, "ticker_id": 36711, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "CAD", "fetched_at": "2026-06-07T20:05:33.054183+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "4276000", "netIncome": "-7713000", "grossProfit": "36854000", "totalRevenue": "63000000", "costOfRevenue": "26146000", "interestExpense": "448000", "operatingIncome": "-15646000", "fiscalDateEnding": "2024-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "20871000" }, "balance": { "totalDebt": "138543000", "totalAssets": "390827000", "longTermDebt": "138275000", "shortTermDebt": null, "preferredStock": null, "fiscalDateEnding": "2024-12-31", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": "27610000", "totalCurrentAssets": "188537000", "totalShareholderEquity": "92125000", "totalCurrentLiabilities": "40304000", "propertyPlantEquipmentNet": "144173000", "cashAndShortTermInvestments": "139906000" }, "cashflow": { "freeCashFlow": "-14513000", "dividendsPaid": null, "issuanceOfDebt": "138297000", "issuanceOfStock": null, "repaymentOfDebt": null, "fiscalDateEnding": "2024-12-31", "operatingCashflow": "6244000", "repurchaseOfStock": null, "capitalExpenditures": "-20757000" } }, "revenue": 63000000, "cost_of_revenue": 26146000, "gross_profit": 36854000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -15646000, "depreciation_amortisation": 20871000, "ebitda": 4276000, "interest_expense": 448000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": -7713000, "net_income_continuing_ops": null, "net_income_to_common": -7713000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 139906000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 188537000, "net_ppe": 144173000, "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": 390827000, "short_term_debt": null, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 40304000, "long_term_debt": 138275000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 138543000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 92125000, "shares_outstanding": 27610000, "operating_cash_flow": 6244000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -20757000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 138297000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": -14513000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "4276000", "netIncome": "-7713000", "grossProfit": "36854000", "totalRevenue": "63000000", "costOfRevenue": "26146000", "interestExpense": "448000", "operatingIncome": "-15646000", "fiscalDateEnding": "2024-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "20871000" }, "balance": { "totalDebt": "138543000", "totalAssets": "390827000", "longTermDebt": "138275000", "shortTermDebt": null, "preferredStock": null, "fiscalDateEnding": "2024-12-31", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": "27610000", "totalCurrentAssets": "188537000", "totalShareholderEquity": "92125000", "totalCurrentLiabilities": "40304000", "propertyPlantEquipmentNet": "144173000", "cashAndShortTermInvestments": "139906000" }, "cashflow": { "freeCashFlow": "-14513000", "dividendsPaid": null, "issuanceOfDebt": "138297000", "issuanceOfStock": null, "repaymentOfDebt": null, "fiscalDateEnding": "2024-12-31", "operatingCashflow": "6244000", "repurchaseOfStock": null, "capitalExpenditures": "-20757000" } } }, { "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "CAD", "fetched_at": "2026-06-07T20:05:33.054183+00:00", "is_restated": false, "income_statement": { "revenue": 64852000, "cost_of_revenue": 24818000, "gross_profit": 40034000, "ebit": -337000, "ebitda": 19625000, "pretax_income": null, "tax_provision": null, "net_income": 26547000, "net_income_to_common": 26547000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 50300000, "total_current_assets": 92488000, "total_assets": 238715000, "short_term_debt": null, "long_term_debt": null, "total_debt": 244000, "total_liabilities": null, "total_equity": 96353000, "shares_outstanding": 26793000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 15176000, "capital_expenditure": -24855000, "free_cash_flow": -9679000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -9000 }, "complete_fields": { "id": 425125, "ticker_id": 36711, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "CAD", "fetched_at": "2026-06-07T20:05:33.054183+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "19625000", "netIncome": "26547000", "grossProfit": "40034000", "totalRevenue": "64852000", "costOfRevenue": "24818000", "interestExpense": null, "operatingIncome": "-337000", "fiscalDateEnding": "2023-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "19962000" }, "balance": { "totalDebt": "244000", "totalAssets": "238715000", "longTermDebt": null, "shortTermDebt": null, "preferredStock": null, "fiscalDateEnding": "2023-12-31", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": "26793000", "totalCurrentAssets": "92488000", "totalShareholderEquity": "96353000", "totalCurrentLiabilities": "43988000", "propertyPlantEquipmentNet": "124861000", "cashAndShortTermInvestments": "50300000" }, "cashflow": { "freeCashFlow": "-9679000", "dividendsPaid": null, "issuanceOfDebt": "0", "issuanceOfStock": null, "repaymentOfDebt": "-9000", "fiscalDateEnding": "2023-12-31", "operatingCashflow": "15176000", "repurchaseOfStock": null, "capitalExpenditures": "-24855000" } }, "revenue": 64852000, "cost_of_revenue": 24818000, "gross_profit": 40034000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -337000, "depreciation_amortisation": 19962000, "ebitda": 19625000, "interest_expense": null, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 26547000, "net_income_continuing_ops": null, "net_income_to_common": 26547000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 50300000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 92488000, "net_ppe": 124861000, "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": 238715000, "short_term_debt": null, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 43988000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 244000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 96353000, "shares_outstanding": 26793000, "operating_cash_flow": 15176000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -24855000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -9000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": -9679000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "19625000", "netIncome": "26547000", "grossProfit": "40034000", "totalRevenue": "64852000", "costOfRevenue": "24818000", "interestExpense": null, "operatingIncome": "-337000", "fiscalDateEnding": "2023-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "19962000" }, "balance": { "totalDebt": "244000", "totalAssets": "238715000", "longTermDebt": null, "shortTermDebt": null, "preferredStock": null, "fiscalDateEnding": "2023-12-31", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": "26793000", "totalCurrentAssets": "92488000", "totalShareholderEquity": "96353000", "totalCurrentLiabilities": "43988000", "propertyPlantEquipmentNet": "124861000", "cashAndShortTermInvestments": "50300000" }, "cashflow": { "freeCashFlow": "-9679000", "dividendsPaid": null, "issuanceOfDebt": "0", "issuanceOfStock": null, "repaymentOfDebt": "-9000", "fiscalDateEnding": "2023-12-31", "operatingCashflow": "15176000", "repurchaseOfStock": null, "capitalExpenditures": "-24855000" } } }, { "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "CAD", "fetched_at": "2026-06-07T20:05:33.054183+00:00", "is_restated": false, "income_statement": { "revenue": 34087000, "cost_of_revenue": 12380000, "gross_profit": 21707000, "ebit": 5814000, "ebitda": 12427000, "pretax_income": null, "tax_provision": null, "net_income": 5237000, "net_income_to_common": 5237000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1832000, "total_current_assets": 72317000, "total_assets": 194740000, "short_term_debt": 21483000, "long_term_debt": null, "total_debt": 21608000, "total_liabilities": null, "total_equity": 71371000, "shares_outstanding": 28093174, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 9347000, "capital_expenditure": -17101000, "free_cash_flow": -7754000, "dividends_paid": null, "share_repurchases": 0, "shares_issued": 0, "net_debt_issued": -54000 }, "complete_fields": { "id": 425126, "ticker_id": 36711, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "CAD", "fetched_at": "2026-06-07T20:05:33.054183+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "12427000", "netIncome": "5237000", "grossProfit": "21707000", "totalRevenue": "34087000", "costOfRevenue": "12380000", "interestExpense": "99000", "operatingIncome": "5814000", "fiscalDateEnding": "2022-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "6433000" }, "balance": { "totalDebt": "21608000", "totalAssets": "194740000", "longTermDebt": null, "shortTermDebt": "21483000", "preferredStock": null, "fiscalDateEnding": "2022-12-31", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": "28093174", "totalCurrentAssets": "72317000", "totalShareholderEquity": "71371000", "totalCurrentLiabilities": "58644000", "propertyPlantEquipmentNet": "109832000", "cashAndShortTermInvestments": "1832000" }, "cashflow": { "freeCashFlow": "-7754000", "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": "0", "repaymentOfDebt": "-54000", "fiscalDateEnding": "2022-12-31", "operatingCashflow": "9347000", "repurchaseOfStock": "0", "capitalExpenditures": "-17101000" } }, "revenue": 34087000, "cost_of_revenue": 12380000, "gross_profit": 21707000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 5814000, "depreciation_amortisation": 6433000, "ebitda": 12427000, "interest_expense": 99000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 5237000, "net_income_continuing_ops": null, "net_income_to_common": 5237000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1832000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 72317000, "net_ppe": 109832000, "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": 194740000, "short_term_debt": 21483000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 58644000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 21608000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 71371000, "shares_outstanding": 28093174, "operating_cash_flow": 9347000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -17101000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": 0, "shares_issued": 0, "net_debt_issued": -54000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": -7754000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "12427000", "netIncome": "5237000", "grossProfit": "21707000", "totalRevenue": "34087000", "costOfRevenue": "12380000", "interestExpense": "99000", "operatingIncome": "5814000", "fiscalDateEnding": "2022-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "6433000" }, "balance": { "totalDebt": "21608000", "totalAssets": "194740000", "longTermDebt": null, "shortTermDebt": "21483000", "preferredStock": null, "fiscalDateEnding": "2022-12-31", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": "28093174", "totalCurrentAssets": "72317000", "totalShareholderEquity": "71371000", "totalCurrentLiabilities": "58644000", "propertyPlantEquipmentNet": "109832000", "cashAndShortTermInvestments": "1832000" }, "cashflow": { "freeCashFlow": "-7754000", "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": "0", "repaymentOfDebt": "-54000", "fiscalDateEnding": "2022-12-31", "operatingCashflow": "9347000", "repurchaseOfStock": "0", "capitalExpenditures": "-17101000" } } }, { "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "CAD", "fetched_at": "2026-06-07T20:05:33.054183+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": -34000, "shares_issued": 29524000, "net_debt_issued": -39000 }, "complete_fields": { "id": 425127, "ticker_id": 36711, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "CAD", "fetched_at": "2026-06-07T20:05:33.054183+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": null, "netIncome": null, "grossProfit": null, "totalRevenue": null, "costOfRevenue": null, "interestExpense": "291000", "operatingIncome": null, "fiscalDateEnding": "2021-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": null }, "balance": { "totalDebt": null, "totalAssets": null, "longTermDebt": null, "shortTermDebt": null, "preferredStock": null, "fiscalDateEnding": "2021-12-31", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": null, "totalCurrentAssets": null, "totalShareholderEquity": null, "totalCurrentLiabilities": null, "propertyPlantEquipmentNet": null, "cashAndShortTermInvestments": null }, "cashflow": { "freeCashFlow": null, "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": "29524000", "repaymentOfDebt": "-39000", "fiscalDateEnding": "2021-12-31", "operatingCashflow": null, "repurchaseOfStock": "-34000", "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": 291000, "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": -34000, "shares_issued": 29524000, "net_debt_issued": -39000, "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": "291000", "operatingIncome": null, "fiscalDateEnding": "2021-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": null }, "balance": { "totalDebt": null, "totalAssets": null, "longTermDebt": null, "shortTermDebt": null, "preferredStock": null, "fiscalDateEnding": "2021-12-31", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": null, "totalCurrentAssets": null, "totalShareholderEquity": null, "totalCurrentLiabilities": null, "propertyPlantEquipmentNet": null, "cashAndShortTermInvestments": null }, "cashflow": { "freeCashFlow": null, "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": "29524000", "repaymentOfDebt": "-39000", "fiscalDateEnding": "2021-12-31", "operatingCashflow": null, "repurchaseOfStock": "-34000", "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": "2026-06-07T20:05:33.054183+00:00", "is_restated": false, "income_statement": { "revenue": 133291000, "cost_of_revenue": 49134000, "gross_profit": 84157000, "ebit": 23208000, "ebitda": -136041000, "pretax_income": null, "tax_provision": null, "net_income": -111084000, "net_income_to_common": -111084000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 24419000, "total_current_assets": 298414000, "total_assets": 2626878000, "short_term_debt": 10334000, "long_term_debt": 347451000, "total_debt": 375192000, "total_liabilities": null, "total_equity": 327536000, "shares_outstanding": 32209000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 55656000, "capital_expenditure": -92007000, "free_cash_flow": -36351000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 1018000, "net_debt_issued": -534000 }, "complete_fields": { "id": 425116, "ticker_id": 36711, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 2, "currency_reported": "CAD", "fetched_at": "2026-06-07T20:05:33.054183+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "-136041000", "netIncome": "-111084000", "grossProfit": "84157000", "totalRevenue": "133291000", "costOfRevenue": "49134000", "interestExpense": "8369000", "operatingIncome": "23208000", "fiscalDateEnding": "2026-03-31", "researchAndDevelopment": null, "depreciationAndAmortization": "47003000" }, "balance": { "totalDebt": "375192000", "totalAssets": "2626878000", "longTermDebt": "347451000", "shortTermDebt": "10334000", "preferredStock": null, "fiscalDateEnding": "2026-03-31", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": "32209000", "totalCurrentAssets": "298414000", "totalShareholderEquity": "327536000", "totalCurrentLiabilities": "431790000", "propertyPlantEquipmentNet": "2302858000", "cashAndShortTermInvestments": "24419000" }, "cashflow": { "freeCashFlow": "-36351000", "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": "1018000", "repaymentOfDebt": "-534000", "fiscalDateEnding": "2026-03-31", "operatingCashflow": "55656000", "repurchaseOfStock": null, "capitalExpenditures": "-92007000" } }, "revenue": 133291000, "cost_of_revenue": 49134000, "gross_profit": 84157000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 23208000, "depreciation_amortisation": 47003000, "ebitda": -136041000, "interest_expense": 8369000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": -111084000, "net_income_continuing_ops": null, "net_income_to_common": -111084000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 24419000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 298414000, "net_ppe": 2302858000, "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": 2626878000, "short_term_debt": 10334000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 431790000, "long_term_debt": 347451000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 375192000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 327536000, "shares_outstanding": 32209000, "operating_cash_flow": 55656000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -92007000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": 1018000, "net_debt_issued": -534000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": -36351000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "-136041000", "netIncome": "-111084000", "grossProfit": "84157000", "totalRevenue": "133291000", "costOfRevenue": "49134000", "interestExpense": "8369000", "operatingIncome": "23208000", "fiscalDateEnding": "2026-03-31", "researchAndDevelopment": null, "depreciationAndAmortization": "47003000" }, "balance": { "totalDebt": "375192000", "totalAssets": "2626878000", "longTermDebt": "347451000", "shortTermDebt": "10334000", "preferredStock": null, "fiscalDateEnding": "2026-03-31", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": "32209000", "totalCurrentAssets": "298414000", "totalShareholderEquity": "327536000", "totalCurrentLiabilities": "431790000", "propertyPlantEquipmentNet": "2302858000", "cashAndShortTermInvestments": "24419000" }, "cashflow": { "freeCashFlow": "-36351000", "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": "1018000", "repaymentOfDebt": "-534000", "fiscalDateEnding": "2026-03-31", "operatingCashflow": "55656000", "repurchaseOfStock": null, "capitalExpenditures": "-92007000" } } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider": "yFinance", "currency_reported": "CAD", "fetched_at": "2026-06-07T20:05:33.054183+00:00", "is_restated": false, "income_statement": { "revenue": 117600000, "cost_of_revenue": 49694000, "gross_profit": 67906000, "ebit": 13389000, "ebitda": 128922000, "pretax_income": null, "tax_provision": null, "net_income": 107555000, "net_income_to_common": 107555000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 64241000, "total_current_assets": 287048000, "total_assets": 2529687000, "short_term_debt": 10334000, "long_term_debt": 312957000, "total_debt": 341269000, "total_liabilities": null, "total_equity": 438087000, "shares_outstanding": 31789000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 30242000, "capital_expenditure": -431261000, "free_cash_flow": -401019000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 6487000, "net_debt_issued": 172536000 }, "complete_fields": { "id": 425117, "ticker_id": 36711, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 2, "currency_reported": "CAD", "fetched_at": "2026-06-07T20:05:33.054183+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "128922000", "netIncome": "107555000", "grossProfit": "67906000", "totalRevenue": "117600000", "costOfRevenue": "49694000", "interestExpense": "8235000", "operatingIncome": "13389000", "fiscalDateEnding": "2025-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "47742000" }, "balance": { "totalDebt": "341269000", "totalAssets": "2529687000", "longTermDebt": "312957000", "shortTermDebt": "10334000", "preferredStock": null, "fiscalDateEnding": "2025-12-31", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": "31789000", "totalCurrentAssets": "287048000", "totalShareholderEquity": "438087000", "totalCurrentLiabilities": "305301000", "propertyPlantEquipmentNet": "2202881000", "cashAndShortTermInvestments": "64241000" }, "cashflow": { "freeCashFlow": "-401019000", "dividendsPaid": null, "issuanceOfDebt": "175074000", "issuanceOfStock": "6487000", "repaymentOfDebt": "-2538000", "fiscalDateEnding": "2025-12-31", "operatingCashflow": "30242000", "repurchaseOfStock": null, "capitalExpenditures": "-431261000" } }, "revenue": 117600000, "cost_of_revenue": 49694000, "gross_profit": 67906000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 13389000, "depreciation_amortisation": 47742000, "ebitda": 128922000, "interest_expense": 8235000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 107555000, "net_income_continuing_ops": null, "net_income_to_common": 107555000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 64241000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 287048000, "net_ppe": 2202881000, "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": 2529687000, "short_term_debt": 10334000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 305301000, "long_term_debt": 312957000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 341269000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 438087000, "shares_outstanding": 31789000, "operating_cash_flow": 30242000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -431261000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": 6487000, "net_debt_issued": 172536000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": -401019000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "128922000", "netIncome": "107555000", "grossProfit": "67906000", "totalRevenue": "117600000", "costOfRevenue": "49694000", "interestExpense": "8235000", "operatingIncome": "13389000", "fiscalDateEnding": "2025-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "47742000" }, "balance": { "totalDebt": "341269000", "totalAssets": "2529687000", "longTermDebt": "312957000", "shortTermDebt": "10334000", "preferredStock": null, "fiscalDateEnding": "2025-12-31", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": "31789000", "totalCurrentAssets": "287048000", "totalShareholderEquity": "438087000", "totalCurrentLiabilities": "305301000", "propertyPlantEquipmentNet": "2202881000", "cashAndShortTermInvestments": "64241000" }, "cashflow": { "freeCashFlow": "-401019000", "dividendsPaid": null, "issuanceOfDebt": "175074000", "issuanceOfStock": "6487000", "repaymentOfDebt": "-2538000", "fiscalDateEnding": "2025-12-31", "operatingCashflow": "30242000", "repurchaseOfStock": null, "capitalExpenditures": "-431261000" } } }, { "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider": "yFinance", "currency_reported": "CAD", "fetched_at": "2026-06-07T20:05:33.054183+00:00", "is_restated": false, "income_statement": { "revenue": 95636000, "cost_of_revenue": 38508000, "gross_profit": 57128000, "ebit": 804000, "ebitda": 56524000, "pretax_income": null, "tax_provision": null, "net_income": 24756000, "net_income_to_common": 24756000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 213787000, "total_current_assets": 359539000, "total_assets": 2243961000, "short_term_debt": 10753000, "long_term_debt": 138508000, "total_debt": 169806000, "total_liabilities": null, "total_equity": 312591000, "shares_outstanding": 28374000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 34587000, "capital_expenditure": -13096000, "free_cash_flow": 21491000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 37000, "net_debt_issued": -2079000 }, "complete_fields": { "id": 425119, "ticker_id": 36711, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 2, "currency_reported": "CAD", "fetched_at": "2026-06-07T20:05:33.054183+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "56524000", "netIncome": "24756000", "grossProfit": "57128000", "totalRevenue": "95636000", "costOfRevenue": "38508000", "interestExpense": "3357000", "operatingIncome": "804000", "fiscalDateEnding": "2025-09-30", "researchAndDevelopment": null, "depreciationAndAmortization": "36654000" }, "balance": { "totalDebt": "169806000", "totalAssets": "2243961000", "longTermDebt": "138508000", "shortTermDebt": "10753000", "preferredStock": null, "fiscalDateEnding": "2025-09-30", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": "28374000", "totalCurrentAssets": "359539000", "totalShareholderEquity": "312591000", "totalCurrentLiabilities": "249743000", "propertyPlantEquipmentNet": "1856511000", "cashAndShortTermInvestments": "213787000" }, "cashflow": { "freeCashFlow": "21491000", "dividendsPaid": null, "issuanceOfDebt": "0", "issuanceOfStock": "37000", "repaymentOfDebt": "-2079000", "fiscalDateEnding": "2025-09-30", "operatingCashflow": "34587000", "repurchaseOfStock": null, "capitalExpenditures": "-13096000" } }, "revenue": 95636000, "cost_of_revenue": 38508000, "gross_profit": 57128000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 804000, "depreciation_amortisation": 36654000, "ebitda": 56524000, "interest_expense": 3357000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 24756000, "net_income_continuing_ops": null, "net_income_to_common": 24756000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 213787000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 359539000, "net_ppe": 1856511000, "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": 2243961000, "short_term_debt": 10753000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 249743000, "long_term_debt": 138508000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 169806000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 312591000, "shares_outstanding": 28374000, "operating_cash_flow": 34587000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -13096000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": 37000, "net_debt_issued": -2079000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 21491000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "56524000", "netIncome": "24756000", "grossProfit": "57128000", "totalRevenue": "95636000", "costOfRevenue": "38508000", "interestExpense": "3357000", "operatingIncome": "804000", "fiscalDateEnding": "2025-09-30", "researchAndDevelopment": null, "depreciationAndAmortization": "36654000" }, "balance": { "totalDebt": "169806000", "totalAssets": "2243961000", "longTermDebt": "138508000", "shortTermDebt": "10753000", "preferredStock": null, "fiscalDateEnding": "2025-09-30", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": "28374000", "totalCurrentAssets": "359539000", "totalShareholderEquity": "312591000", "totalCurrentLiabilities": "249743000", "propertyPlantEquipmentNet": "1856511000", "cashAndShortTermInvestments": "213787000" }, "cashflow": { "freeCashFlow": "21491000", "dividendsPaid": null, "issuanceOfDebt": "0", "issuanceOfStock": "37000", "repaymentOfDebt": "-2079000", "fiscalDateEnding": "2025-09-30", "operatingCashflow": "34587000", "repurchaseOfStock": null, "capitalExpenditures": "-13096000" } } }, { "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider": "yFinance", "currency_reported": "CAD", "fetched_at": "2026-06-07T20:05:33.054183+00:00", "is_restated": false, "income_statement": { "revenue": 60108000, "cost_of_revenue": 23498000, "gross_profit": 36610000, "ebit": 2458000, "ebitda": 212152000, "pretax_income": null, "tax_provision": null, "net_income": 188610000, "net_income_to_common": 188610000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 192208000, "total_current_assets": 335024000, "total_assets": 2214833000, "short_term_debt": 10529000, "long_term_debt": 138439000, "total_debt": 171221000, "total_liabilities": null, "total_equity": 284308000, "shares_outstanding": 28391000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 49837000, "capital_expenditure": -10834000, "free_cash_flow": 39003000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 198000, "net_debt_issued": -1053000 }, "complete_fields": { "id": 425120, "ticker_id": 36711, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 2, "currency_reported": "CAD", "fetched_at": "2026-06-07T20:05:33.054183+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "212152000", "netIncome": "188610000", "grossProfit": "36610000", "totalRevenue": "60108000", "costOfRevenue": "23498000", "interestExpense": "3392000", "operatingIncome": "2458000", "fiscalDateEnding": "2025-06-30", "researchAndDevelopment": null, "depreciationAndAmortization": "21803000" }, "balance": { "totalDebt": "171221000", "totalAssets": "2214833000", "longTermDebt": "138439000", "shortTermDebt": "10529000", "preferredStock": null, "fiscalDateEnding": "2025-06-30", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": "28391000", "totalCurrentAssets": "335024000", "totalShareholderEquity": "284308000", "totalCurrentLiabilities": "261087000", "propertyPlantEquipmentNet": "1844742000", "cashAndShortTermInvestments": "192208000" }, "cashflow": { "freeCashFlow": "39003000", "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": "198000", "repaymentOfDebt": "-1053000", "fiscalDateEnding": "2025-06-30", "operatingCashflow": "49837000", "repurchaseOfStock": null, "capitalExpenditures": "-10834000" } }, "revenue": 60108000, "cost_of_revenue": 23498000, "gross_profit": 36610000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 2458000, "depreciation_amortisation": 21803000, "ebitda": 212152000, "interest_expense": 3392000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 188610000, "net_income_continuing_ops": null, "net_income_to_common": 188610000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 192208000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 335024000, "net_ppe": 1844742000, "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": 2214833000, "short_term_debt": 10529000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 261087000, "long_term_debt": 138439000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 171221000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 284308000, "shares_outstanding": 28391000, "operating_cash_flow": 49837000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -10834000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": 198000, "net_debt_issued": -1053000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 39003000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "212152000", "netIncome": "188610000", "grossProfit": "36610000", "totalRevenue": "60108000", "costOfRevenue": "23498000", "interestExpense": "3392000", "operatingIncome": "2458000", "fiscalDateEnding": "2025-06-30", "researchAndDevelopment": null, "depreciationAndAmortization": "21803000" }, "balance": { "totalDebt": "171221000", "totalAssets": "2214833000", "longTermDebt": "138439000", "shortTermDebt": "10529000", "preferredStock": null, "fiscalDateEnding": "2025-06-30", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": "28391000", "totalCurrentAssets": "335024000", "totalShareholderEquity": "284308000", "totalCurrentLiabilities": "261087000", "propertyPlantEquipmentNet": "1844742000", "cashAndShortTermInvestments": "192208000" }, "cashflow": { "freeCashFlow": "39003000", "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": "198000", "repaymentOfDebt": "-1053000", "fiscalDateEnding": "2025-06-30", "operatingCashflow": "49837000", "repurchaseOfStock": null, "capitalExpenditures": "-10834000" } } }, { "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider": "yFinance", "currency_reported": "CAD", "fetched_at": "2026-06-07T20:05:33.054183+00:00", "is_restated": false, "income_statement": { "revenue": 17692000, "cost_of_revenue": 6800000, "gross_profit": 10892000, "ebit": -2749000, "ebitda": 1126000, "pretax_income": null, "tax_provision": null, "net_income": -5308000, "net_income_to_common": -5308000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 135673000, "total_current_assets": 191401000, "total_assets": 394193000, "short_term_debt": null, "long_term_debt": 138372000, "total_debt": 138649000, "total_liabilities": null, "total_equity": 88629000, "shares_outstanding": 27550000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -3811000, "capital_expenditure": -9320000, "free_cash_flow": -13131000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 0, "net_debt_issued": 4000 }, "complete_fields": { "id": 425121, "ticker_id": 36711, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 2, "currency_reported": "CAD", "fetched_at": "2026-06-07T20:05:33.054183+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "1126000", "netIncome": "-5308000", "grossProfit": "10892000", "totalRevenue": "17692000", "costOfRevenue": "6800000", "interestExpense": "3404000", "operatingIncome": "-2749000", "fiscalDateEnding": "2025-03-31", "researchAndDevelopment": null, "depreciationAndAmortization": "5399000" }, "balance": { "totalDebt": "138649000", "totalAssets": "394193000", "longTermDebt": "138372000", "shortTermDebt": null, "preferredStock": null, "fiscalDateEnding": "2025-03-31", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": "27550000", "totalCurrentAssets": "191401000", "totalShareholderEquity": "88629000", "totalCurrentLiabilities": "53744000", "propertyPlantEquipmentNet": "140669000", "cashAndShortTermInvestments": "135673000" }, "cashflow": { "freeCashFlow": "-13131000", "dividendsPaid": null, "issuanceOfDebt": "4000", "issuanceOfStock": "0", "repaymentOfDebt": null, "fiscalDateEnding": "2025-03-31", "operatingCashflow": "-3811000", "repurchaseOfStock": null, "capitalExpenditures": "-9320000" } }, "revenue": 17692000, "cost_of_revenue": 6800000, "gross_profit": 10892000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -2749000, "depreciation_amortisation": 5399000, "ebitda": 1126000, "interest_expense": 3404000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": -5308000, "net_income_continuing_ops": null, "net_income_to_common": -5308000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 135673000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 191401000, "net_ppe": 140669000, "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": 394193000, "short_term_debt": null, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 53744000, "long_term_debt": 138372000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 138649000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 88629000, "shares_outstanding": 27550000, "operating_cash_flow": -3811000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -9320000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": 0, "net_debt_issued": 4000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": -13131000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "1126000", "netIncome": "-5308000", "grossProfit": "10892000", "totalRevenue": "17692000", "costOfRevenue": "6800000", "interestExpense": "3404000", "operatingIncome": "-2749000", "fiscalDateEnding": "2025-03-31", "researchAndDevelopment": null, "depreciationAndAmortization": "5399000" }, "balance": { "totalDebt": "138649000", "totalAssets": "394193000", "longTermDebt": "138372000", "shortTermDebt": null, "preferredStock": null, "fiscalDateEnding": "2025-03-31", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": "27550000", "totalCurrentAssets": "191401000", "totalShareholderEquity": "88629000", "totalCurrentLiabilities": "53744000", "propertyPlantEquipmentNet": "140669000", "cashAndShortTermInvestments": "135673000" }, "cashflow": { "freeCashFlow": "-13131000", "dividendsPaid": null, "issuanceOfDebt": "4000", "issuanceOfStock": "0", "repaymentOfDebt": null, "fiscalDateEnding": "2025-03-31", "operatingCashflow": "-3811000", "repurchaseOfStock": null, "capitalExpenditures": "-9320000" } } }, { "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider": "yFinance", "currency_reported": "CAD", "fetched_at": "2026-06-07T20:05:33.054183+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": 138283000 }, "complete_fields": { "id": 425122, "ticker_id": 36711, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 2, "currency_reported": "CAD", "fetched_at": "2026-06-07T20:05:33.054183+00:00", "is_restated": false, "raw_data": { "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": "138283000", "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": 138283000, "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": "2024-12-31", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": null, "totalCurrentAssets": null, "totalShareholderEquity": null, "totalCurrentLiabilities": null, "propertyPlantEquipmentNet": null, "cashAndShortTermInvestments": null }, "cashflow": { "freeCashFlow": null, "dividendsPaid": null, "issuanceOfDebt": "138283000", "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": "2026-06-07T20:05:33.054183+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": 10004000 }, "complete_fields": { "id": 425124, "ticker_id": 36711, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 2, "currency_reported": "CAD", "fetched_at": "2026-06-07T20:05:33.054183+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": "10004000", "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": 10004000, "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": "10004000", "issuanceOfStock": null, "repaymentOfDebt": null, "fiscalDateEnding": "2024-09-30", "operatingCashflow": null, "repurchaseOfStock": null, "capitalExpenditures": null } } } ] }, "strategy_matches": [ { "key": "os_composite", "name": "OS Composite Score", "slug": "composite", "group": "multi_factor", "page_url": "/factors/composite/", "rank_field": "-os_score" }, { "key": "quality_value", "name": "Quality \u00d7 Value", "slug": "quality-value", "group": "multi_factor", "page_url": "/factors/quality-value/", "rank_field": "-quality_value_composite" }, { "key": "ebitda_ev", "name": "EBITDA/EV Value", "slug": "ebitda-ev", "group": "value", "page_url": "/factors/ebitda-ev/", "rank_field": "-ebitda_to_ev" }, { "key": "veiled_value", "name": "Veiled Value", "slug": "veiled-value", "group": "value", "page_url": "/factors/veiled-value/", "rank_field": "-os_score" }, { "key": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/", "rank_field": "-sector_value_pct" }, { "key": "risk_adj_momentum", "name": "Risk-Adjusted Momentum", "slug": "risk-adj-momentum", "group": "momentum", "page_url": "/factors/risk-adj-momentum/", "rank_field": "-risk_adjusted_momentum" }, { "key": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/", "rank_field": "-shareholder_yield" } ], "coverage": { "factor_history_points": 1, "annual_financial_periods": 5, "quarterly_financial_periods": 7, "latest_factor_week": "2026-06-07", "latest_financials_period_end": "2025-12-31" }, "schema": { "snapshot_field_groups": { "identity": [ "week_end_date", "source_primary", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id" ], "size": [ "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd" ], "valuation": [ "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "price_to_sales", "price_to_book", "price_to_cashflow", "ebitda_to_ev", "sales_yield" ], "yield": [ "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield" ], "quality": [ "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "gross_profit_to_assets", "external_financing" ], "leverage_and_risk": [ "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "risk_adjusted_momentum" ], "growth": [ "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "revenue_growth", "earnings_growth" ], "momentum": [ "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "momentum_6m", "momentum_12m", "momentum_12_1", "distance_from_52w_high", "distance_from_52w_low", "relative_strength" ], "raw_ttm": [ "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share" ], "ranks": [ "universe_ticker_count", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength" ], "composites": [ "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "quality_value_composite", "os_score", "value_percentile", "quality_percentile", "momentum_percentile", "factor_coverage", "signal_confidence", "os_score_delta" ], "strategy_ranks": [ "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core", "trending_value_rank", "veiled_value", "earnings_consistent_5y" ] }, "financial_field_groups": { "income_statement": [ "revenue", "cost_of_revenue", "gross_profit", "ebit", "ebitda", "pretax_income", "tax_provision", "net_income", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted" ], "balance_sheet": [ "cash_and_equivalents", "total_current_assets", "total_assets", "short_term_debt", "long_term_debt", "total_debt", "total_liabilities", "total_equity", "shares_outstanding", "goodwill_and_intangibles" ], "cash_flow": [ "operating_cash_flow", "capital_expenditure", "free_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued" ] }, "complete_model_fields": { "ticker": [ "id", "uuid", "symbol", "name", "asset_type", "market_cap", "stock_exchange", "industry", "sector", "description", "currency", "is_active" ], "exchange": [ "id", "name", "symbol", "country_code", "currency", "benchmark", "data_symbol", "ticker_suffix", "update_provider", "update_group", "update_order", "update_enabled", "is_active" ], "factor_snapshot": [ "id", "ticker", "universe", "week_end_date", "source_primary", "source_gaps", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "missing_fields", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id", "os_score_delta", "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd", "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield", "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "distance_from_52w_high", "distance_from_52w_low", "relative_strength", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share", "universe_ticker_count", "sector", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength", "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "factor_coverage", "signal_confidence", "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core" ], "financial_period": [ "id", "ticker", "period_end_date", "period_type", "fiscal_year", "fiscal_quarter", "provider", "currency_reported", "fetched_at", "is_restated", "raw_data", "revenue", "cost_of_revenue", "gross_profit", "research_and_development", "selling_general_admin", "other_operating_expenses", "total_operating_expenses", "ebit", "depreciation_amortisation", "ebitda", "interest_expense", "interest_income", "other_non_operating", "pretax_income", "tax_provision", "effective_tax_rate", "net_income", "net_income_continuing_ops", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted", "cash_and_equivalents", "short_term_investments", "net_receivables", "inventory", "other_current_assets", "total_current_assets", "net_ppe", "goodwill", "intangible_assets", "goodwill_and_intangibles", "long_term_investments", "other_non_current_assets", "total_non_current_assets", "total_assets", "short_term_debt", "accounts_payable", "deferred_revenue_current", "other_current_liabilities", "total_current_liabilities", "long_term_debt", "deferred_revenue_lt", "other_non_current_liabilities", "total_non_current_liabilities", "total_liabilities", "total_debt", "preferred_stock", "minority_interest", "retained_earnings", "total_equity", "shares_outstanding", "operating_cash_flow", "stock_based_compensation", "deferred_tax_cf", "change_in_working_capital", "capital_expenditure", "acquisitions", "other_investing", "investing_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued", "other_financing", "financing_cash_flow", "free_cash_flow", "net_change_in_cash" ] } } }