{ "ticker": { "uuid": "e72796d7-8f0f-4541-b170-eacfe4091450", "symbol": "BOIL", "name": "Beyond Oil Ltd.", "exchange": "TOR", "exchange_name": "Toronto Stock Exchange", "country": "CA", "currency": "CAD", "sector": "Consumer Defensive", "industry": "Packaged Foods", "page_url": "https://sharemaestro.com/factors/ticker/e72796d7-8f0f-4541-b170-eacfe4091450/", "api_url": "https://sharemaestro.com/factors/api/tickers/e72796d7-8f0f-4541-b170-eacfe4091450/" }, "ticker_metadata": { "id": 35414, "uuid": "e72796d7-8f0f-4541-b170-eacfe4091450", "symbol": "BOIL", "name": "Beyond Oil Ltd.", "asset_type": "equity", "market_cap": 200547632, "stock_exchange_id": 42, "industry": "Packaged Foods", "sector": "Consumer Defensive", "description": "Beyond Oil Ltd., together with its subsidiaries, operates as a food-technology company in Israel, the United States, the United Kingdom, and internationally. It offers Beyond Oil, a filter powder that absorbs and prevents the formation of harmful components, including TPMs, FFAs, trans fats, acrylamide, PAHs, and other impurities in frying oil; and Beyond Oil+, a filter powder that eliminates harmful components and additional degradation particles, as well as extends the lifespan of frying oil. The company was founded in 2012 and is headquartered in North Vancouver, Canada.", "currency": "CAD", "is_active": true }, "exchange_metadata": { "id": 42, "name": "Toronto Stock Exchange", "symbol": "TOR", "country_code": "CA", "currency": "CAD", "benchmark": "^GSPTSE", "data_symbol": "TOR", "ticker_suffix": ".TO", "update_provider": "yfinance", "update_group": "primary", "update_order": 0, "update_enabled": true, "is_active": true }, "latest_snapshot": { "ticker": { "uuid": "e72796d7-8f0f-4541-b170-eacfe4091450", "symbol": "BOIL", "name": "Beyond Oil Ltd.", "exchange": "TOR", "exchange_name": "Toronto Stock Exchange", "country": "CA", "currency": "CAD", "sector": "Consumer Defensive", "industry": "Packaged Foods", "page_url": "https://sharemaestro.com/factors/ticker/e72796d7-8f0f-4541-b170-eacfe4091450/", "api_url": "https://sharemaestro.com/factors/api/tickers/e72796d7-8f0f-4541-b170-eacfe4091450/" }, "week_end_date": "2026-06-07", "universe": "CAD_CA", "score": { "os": 0.64, "value": 0.56, "quality": 0.56, "momentum": 0.57, "coverage": 0.727, "confidence": 0.727, "delta": null }, "headline_factors": { "price": 2.44, "market_cap": 186059391.56, "pe_ratio": null, "earnings_yield": null, "ebitda_to_ev": null, "shareholder_yield": -0.0384, "roe": -0.5298, "piotroski_f_score": 5, "momentum_12_1": null, "volatility_252d": 0.5478 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": false, "small_cap_core": false, "veiled_value": false, "earnings_consistent_5y": false }, "factor_groups": { "identity": { "week_end_date": "2026-06-07", "source_primary": "yfinance", "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": false, "completeness_score": 0.7143, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T20:10:45.746163+00:00", "batch_id": "" }, "size": { "price_close": 2.44, "market_cap": 186059391.56, "market_cap_usd": 186059391.56, "enterprise_value": 181139391.56, "shares_outstanding": 76253849, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": null, "pb_ratio": 14.3975, "ptbv_ratio": 14.3975, "ps_ratio": 39.1292, "pcf_ratio": null, "pfcf_ratio": -21.5846, "ev_ebitda": null, "ev_ebit": null, "ev_sales": 38.0945, "ev_fcf": -21.0139, "earnings_yield": null, "fcf_yield": -0.0476, "price_to_sales": 39.1292, "price_to_book": 14.3975, "price_to_cashflow": null, "ebitda_to_ev": null, "sales_yield": 0.0263 }, "yield": { "dividend_yield": 0, "buyback_yield": -0.0384, "shareholder_yield": -0.0384, "debt_paydown_yield": 0.0006, "total_yield": -0.0379 }, "quality": { "gross_margin": 0.5073, "operating_margin": -1.6076, "net_margin": -1.44, "ebitda_margin": -2.8883, "fcf_margin": -1.8128, "roe": -0.5298, "roa": -0.4319, "roic": -0.8094, "roc_greenblatt": -1.5489, "asset_turnover": 0.2999, "cash_conversion": 1.2589, "accruals_ratio": 0.1063, "sbc_to_revenue": null, "piotroski_f_score": 5, "altman_z_score": null, "earnings_stability_5y": 1.1772, "revenue_stability_5y": 1.5653, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.1521, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": null, "net_debt_to_ebitda": 0.4252, "debt_to_assets": 0.0163, "interest_coverage": 1.0513, "current_ratio": 6.9446, "quick_ratio": 6.9446, "net_debt": -5840000, "local_beta": 1.495, "volatility_252d": 0.5478, "volatility_60d": 0.4414, "max_drawdown_12m": -0.3646, "risk_adjusted_momentum": null }, "growth": { "revenue_growth_1y": 6.2657, "revenue_growth_3y_cagr": null, "revenue_growth_5y_cagr": null, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": null, "book_value_growth_1y": 1.8021, "revenue_growth": 6.2657, "earnings_growth": null }, "momentum": { "price_return_1m": -0.1586, "price_return_3m": -0.1127, "price_return_6m": -0.2673, "price_return_9m": null, "price_return_12m": null, "price_return_12m_ex1m": null, "momentum_6m": -0.2673, "momentum_12m": null, "momentum_12_1": null, "distance_from_52w_high": -0.3646, "distance_from_52w_low": 0, "relative_strength": null }, "raw_ttm": { "revenue_ttm": 4755000, "gross_profit_ttm": 2412000, "ebit_ttm": -7644000, "ebitda_ttm": -13734000, "net_income_ttm": -6847000, "eps_diluted_ttm": -0.0898, "operating_cash_flow_ttm": -8532000, "capital_expenditure_ttm": -88000, "fcf_ttm": -8620000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": 7148000, "interest_expense_ttm": -7271000, "cash_and_equivalents": 6099000, "total_current_assets": 12167000, "total_current_liabilities": 1752000, "net_ppe": 619000, "total_assets": 15854000, "total_debt": 259000, "total_equity": 12923000, "net_working_capital": 4316000, "book_value_per_share": 0.1695, "retained_earnings": null, "preferred_stock": null, "minority_interest": 920000, "tangible_book_value": null, "tangible_book_per_share": 0.1695 }, "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": 44, "quality_composite": 44, "momentum_composite": 43, "growth_composite": 42, "yield_composite": 45, "svqf_composite": 39, "vc1_composite": 45, "vc2_composite": 45, "vc3_composite": 44, "trending_value_composite": null, "overall_composite": 36, "quality_value_composite": 0.56, "os_score": 0.64, "value_percentile": 0.56, "quality_percentile": 0.56, "momentum_percentile": 0.57, "factor_coverage": 0.727, "signal_confidence": 0.727, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 82, "small_cap_core_rank": 47, "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": 11154, "ticker_id": 35414, "universe_id": 6, "week_end_date": "2026-06-07", "source_primary": "yfinance", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": false, "completeness_score": 0.7143, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T20:10:45.746163+00:00", "batch_id": "", "os_score_delta": null, "price_close": 2.44, "market_cap": 186059391.56, "market_cap_usd": 186059391.56, "enterprise_value": 181139391.56, "shares_outstanding": 76253849, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": 14.39753862, "ptbv_ratio": 14.39753862, "ps_ratio": 39.12920958, "pcf_ratio": null, "pfcf_ratio": -21.58461619, "ev_ebitda": null, "ev_ebit": null, "ev_sales": 38.09450927, "ev_fcf": -21.01385053, "earnings_yield": null, "fcf_yield": -0.04758766, "dividend_yield": 0, "buyback_yield": -0.03841784, "shareholder_yield": -0.03841784, "debt_paydown_yield": 0.00055359, "total_yield": -0.03786425, "gross_margin": 0.50725552, "operating_margin": -1.60757098, "net_margin": -1.43995794, "ebitda_margin": -2.88832808, "fcf_margin": -1.8128286, "roe": -0.52983053, "roa": -0.43187839, "roic": -0.8094028, "roc_greenblatt": -1.54893617, "asset_turnover": 0.29992431, "cash_conversion": 1.25894552, "accruals_ratio": 0.10628233, "sbc_to_revenue": null, "debt_to_equity": null, "net_debt_to_ebitda": 0.42522208, "debt_to_assets": 0.01633657, "interest_coverage": 1.05129968, "current_ratio": 6.9446347, "quick_ratio": 6.9446347, "net_debt": -5840000, "revenue_growth_1y": 6.26570048, "revenue_growth_3y_cagr": null, "revenue_growth_5y_cagr": null, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": null, "book_value_growth_1y": 1.80212281, "piotroski_f_score": 5, "altman_z_score": null, "earnings_stability_5y": 1.177213, "revenue_stability_5y": 1.565335, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.15862069, "price_return_3m": -0.11272727, "price_return_6m": -0.26726727, "price_return_9m": null, "price_return_12m": null, "price_return_12m_ex1m": null, "distance_from_52w_high": -0.36458333, "distance_from_52w_low": 0, "relative_strength": null, "local_beta": 1.495, "volatility_252d": 0.547781, "volatility_60d": 0.441449, "max_drawdown_12m": -0.36458333, "revenue_ttm": 4755000, "gross_profit_ttm": 2412000, "ebit_ttm": -7644000, "ebitda_ttm": -13734000, "net_income_ttm": -6847000, "eps_diluted_ttm": -0.08979219, "operating_cash_flow_ttm": -8532000, "capital_expenditure_ttm": -88000, "fcf_ttm": -8620000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": 7148000, "interest_expense_ttm": -7271000, "cash_and_equivalents": 6099000, "total_current_assets": 12167000, "total_current_liabilities": 1752000, "net_ppe": 619000, "total_assets": 15854000, "total_debt": 259000, "total_equity": 12923000, "net_working_capital": 4316000, "book_value_per_share": 0.16947341, "retained_earnings": null, "preferred_stock": null, "minority_interest": 920000, "tangible_book_value": null, "tangible_book_per_share": 0.16947341, "universe_ticker_count": null, "sector": "Consumer Defensive", "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": 44, "quality_composite": 44, "momentum_composite": 43, "growth_composite": 42, "yield_composite": 45, "svqf_composite": 39, "vc1_composite": 45, "vc2_composite": 45, "vc3_composite": 44, "trending_value_composite": null, "overall_composite": 36, "factor_coverage": 0.727, "signal_confidence": 0.727, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 82, "small_cap_core_rank": 47, "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": 2.44, "os": 0.64, "value": 0.56, "quality": 0.56, "momentum": 0.57, "confidence": 0.727, "coverage": 0.727, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": -0.0384, "roe": -0.5298, "momentum_12_1": null, "complete_fields": { "id": 11154, "ticker_id": 35414, "universe_id": 6, "week_end_date": "2026-06-07", "source_primary": "yfinance", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": false, "completeness_score": 0.7143, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T20:10:45.746163+00:00", "batch_id": "", "os_score_delta": null, "price_close": 2.44, "market_cap": 186059391.56, "market_cap_usd": 186059391.56, "enterprise_value": 181139391.56, "shares_outstanding": 76253849, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": 14.39753862, "ptbv_ratio": 14.39753862, "ps_ratio": 39.12920958, "pcf_ratio": null, "pfcf_ratio": -21.58461619, "ev_ebitda": null, "ev_ebit": null, "ev_sales": 38.09450927, "ev_fcf": -21.01385053, "earnings_yield": null, "fcf_yield": -0.04758766, "dividend_yield": 0, "buyback_yield": -0.03841784, "shareholder_yield": -0.03841784, "debt_paydown_yield": 0.00055359, "total_yield": -0.03786425, "gross_margin": 0.50725552, "operating_margin": -1.60757098, "net_margin": -1.43995794, "ebitda_margin": -2.88832808, "fcf_margin": -1.8128286, "roe": -0.52983053, "roa": -0.43187839, "roic": -0.8094028, "roc_greenblatt": -1.54893617, "asset_turnover": 0.29992431, "cash_conversion": 1.25894552, "accruals_ratio": 0.10628233, "sbc_to_revenue": null, "debt_to_equity": null, "net_debt_to_ebitda": 0.42522208, "debt_to_assets": 0.01633657, "interest_coverage": 1.05129968, "current_ratio": 6.9446347, "quick_ratio": 6.9446347, "net_debt": -5840000, "revenue_growth_1y": 6.26570048, "revenue_growth_3y_cagr": null, "revenue_growth_5y_cagr": null, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": null, "book_value_growth_1y": 1.80212281, "piotroski_f_score": 5, "altman_z_score": null, "earnings_stability_5y": 1.177213, "revenue_stability_5y": 1.565335, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.15862069, "price_return_3m": -0.11272727, "price_return_6m": -0.26726727, "price_return_9m": null, "price_return_12m": null, "price_return_12m_ex1m": null, "distance_from_52w_high": -0.36458333, "distance_from_52w_low": 0, "relative_strength": null, "local_beta": 1.495, "volatility_252d": 0.547781, "volatility_60d": 0.441449, "max_drawdown_12m": -0.36458333, "revenue_ttm": 4755000, "gross_profit_ttm": 2412000, "ebit_ttm": -7644000, "ebitda_ttm": -13734000, "net_income_ttm": -6847000, "eps_diluted_ttm": -0.08979219, "operating_cash_flow_ttm": -8532000, "capital_expenditure_ttm": -88000, "fcf_ttm": -8620000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": 7148000, "interest_expense_ttm": -7271000, "cash_and_equivalents": 6099000, "total_current_assets": 12167000, "total_current_liabilities": 1752000, "net_ppe": 619000, "total_assets": 15854000, "total_debt": 259000, "total_equity": 12923000, "net_working_capital": 4316000, "book_value_per_share": 0.16947341, "retained_earnings": null, "preferred_stock": null, "minority_interest": 920000, "tangible_book_value": null, "tangible_book_per_share": 0.16947341, "universe_ticker_count": null, "sector": "Consumer Defensive", "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": 44, "quality_composite": 44, "momentum_composite": 43, "growth_composite": 42, "yield_composite": 45, "svqf_composite": 39, "vc1_composite": 45, "vc2_composite": 45, "vc3_composite": 44, "trending_value_composite": null, "overall_composite": 36, "factor_coverage": 0.727, "signal_confidence": 0.727, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 82, "small_cap_core_rank": 47, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false } } ], "financial_periods": { "annual": [ { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "CAD", "fetched_at": "2026-06-07T19:30:51.823279+00:00", "is_restated": false, "income_statement": { "revenue": 4512000, "cost_of_revenue": 2252000, "gross_profit": 2260000, "ebit": -7278000, "ebitda": -15600000, "pretax_income": null, "tax_provision": null, "net_income": -15992000, "net_income_to_common": -15992000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 3820000, "total_current_assets": 13675000, "total_assets": 17211000, "short_term_debt": null, "long_term_debt": 166000, "total_debt": 242000, "total_liabilities": null, "total_equity": 14163000, "shares_outstanding": 75989265, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -7459000, "capital_expenditure": -93000, "free_cash_flow": -7552000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 7148000, "net_debt_issued": -102000 }, "complete_fields": { "id": 419263, "ticker_id": 35414, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "CAD", "fetched_at": "2026-06-07T19:30:51.823279+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "-15600000", "netIncome": "-15992000", "grossProfit": "2260000", "totalRevenue": "4512000", "costOfRevenue": "2252000", "interestExpense": "26000", "operatingIncome": "-7278000", "fiscalDateEnding": "2025-12-31", "researchAndDevelopment": "790000", "depreciationAndAmortization": "366000" }, "balance": { "totalDebt": "242000", "totalAssets": "17211000", "longTermDebt": "166000", "shortTermDebt": null, "preferredStock": null, "fiscalDateEnding": "2025-12-31", "minorityInterest": "920000", "totalLiabilities": null, "sharesOutstanding": "75989265", "totalCurrentAssets": "13675000", "totalShareholderEquity": "14163000", "totalCurrentLiabilities": "1962000", "propertyPlantEquipmentNet": "432000", "cashAndShortTermInvestments": "3820000" }, "cashflow": { "freeCashFlow": "-7552000", "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": "7148000", "repaymentOfDebt": "-102000", "fiscalDateEnding": "2025-12-31", "operatingCashflow": "-7459000", "repurchaseOfStock": null, "capitalExpenditures": "-93000" } }, "revenue": 4512000, "cost_of_revenue": 2252000, "gross_profit": 2260000, "research_and_development": 790000, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -7278000, "depreciation_amortisation": 366000, "ebitda": -15600000, "interest_expense": 26000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": -15992000, "net_income_continuing_ops": null, "net_income_to_common": -15992000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 3820000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 13675000, "net_ppe": 432000, "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": 17211000, "short_term_debt": null, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1962000, "long_term_debt": 166000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 242000, "preferred_stock": null, "minority_interest": 920000, "retained_earnings": null, "total_equity": 14163000, "shares_outstanding": 75989265, "operating_cash_flow": -7459000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -93000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": 7148000, "net_debt_issued": -102000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": -7552000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "-15600000", "netIncome": "-15992000", "grossProfit": "2260000", "totalRevenue": "4512000", "costOfRevenue": "2252000", "interestExpense": "26000", "operatingIncome": "-7278000", "fiscalDateEnding": "2025-12-31", "researchAndDevelopment": "790000", "depreciationAndAmortization": "366000" }, "balance": { "totalDebt": "242000", "totalAssets": "17211000", "longTermDebt": "166000", "shortTermDebt": null, "preferredStock": null, "fiscalDateEnding": "2025-12-31", "minorityInterest": "920000", "totalLiabilities": null, "sharesOutstanding": "75989265", "totalCurrentAssets": "13675000", "totalShareholderEquity": "14163000", "totalCurrentLiabilities": "1962000", "propertyPlantEquipmentNet": "432000", "cashAndShortTermInvestments": "3820000" }, "cashflow": { "freeCashFlow": "-7552000", "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": "7148000", "repaymentOfDebt": "-102000", "fiscalDateEnding": "2025-12-31", "operatingCashflow": "-7459000", "repurchaseOfStock": null, "capitalExpenditures": "-93000" } } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "CAD", "fetched_at": "2026-06-07T19:30:51.823279+00:00", "is_restated": false, "income_statement": { "revenue": 621000, "cost_of_revenue": 371000, "gross_profit": 250000, "ebit": -3495000, "ebitda": -4729000, "pretax_income": null, "tax_provision": null, "net_income": -5069000, "net_income_to_common": -5069000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 3616000, "total_current_assets": 4110000, "total_assets": 7305000, "short_term_debt": -50000, "long_term_debt": 78000, "total_debt": 90000, "total_liabilities": null, "total_equity": 4095000, "shares_outstanding": 61565592, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -2820000, "capital_expenditure": -19000, "free_cash_flow": -2839000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 4671000, "net_debt_issued": -104000 }, "complete_fields": { "id": 419268, "ticker_id": 35414, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "CAD", "fetched_at": "2026-06-07T19:30:51.823279+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "-4729000", "netIncome": "-5069000", "grossProfit": "250000", "totalRevenue": "621000", "costOfRevenue": "371000", "interestExpense": "15000", "operatingIncome": "-3495000", "fiscalDateEnding": "2024-12-31", "researchAndDevelopment": "873000", "depreciationAndAmortization": "325000" }, "balance": { "totalDebt": "90000", "totalAssets": "7305000", "longTermDebt": "78000", "shortTermDebt": "-50000", "preferredStock": null, "fiscalDateEnding": "2024-12-31", "minorityInterest": "920000", "totalLiabilities": null, "sharesOutstanding": "61565592", "totalCurrentAssets": "4110000", "totalShareholderEquity": "4095000", "totalCurrentLiabilities": "2065000", "propertyPlantEquipmentNet": "271000", "cashAndShortTermInvestments": "3616000" }, "cashflow": { "freeCashFlow": "-2839000", "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": "4671000", "repaymentOfDebt": "-104000", "fiscalDateEnding": "2024-12-31", "operatingCashflow": "-2820000", "repurchaseOfStock": null, "capitalExpenditures": "-19000" } }, "revenue": 621000, "cost_of_revenue": 371000, "gross_profit": 250000, "research_and_development": 873000, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -3495000, "depreciation_amortisation": 325000, "ebitda": -4729000, "interest_expense": 15000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": -5069000, "net_income_continuing_ops": null, "net_income_to_common": -5069000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 3616000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 4110000, "net_ppe": 271000, "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": 7305000, "short_term_debt": -50000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2065000, "long_term_debt": 78000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 90000, "preferred_stock": null, "minority_interest": 920000, "retained_earnings": null, "total_equity": 4095000, "shares_outstanding": 61565592, "operating_cash_flow": -2820000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -19000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": 4671000, "net_debt_issued": -104000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": -2839000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "-4729000", "netIncome": "-5069000", "grossProfit": "250000", "totalRevenue": "621000", "costOfRevenue": "371000", "interestExpense": "15000", "operatingIncome": "-3495000", "fiscalDateEnding": "2024-12-31", "researchAndDevelopment": "873000", "depreciationAndAmortization": "325000" }, "balance": { "totalDebt": "90000", "totalAssets": "7305000", "longTermDebt": "78000", "shortTermDebt": "-50000", "preferredStock": null, "fiscalDateEnding": "2024-12-31", "minorityInterest": "920000", "totalLiabilities": null, "sharesOutstanding": "61565592", "totalCurrentAssets": "4110000", "totalShareholderEquity": "4095000", "totalCurrentLiabilities": "2065000", "propertyPlantEquipmentNet": "271000", "cashAndShortTermInvestments": "3616000" }, "cashflow": { "freeCashFlow": "-2839000", "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": "4671000", "repaymentOfDebt": "-104000", "fiscalDateEnding": "2024-12-31", "operatingCashflow": "-2820000", "repurchaseOfStock": null, "capitalExpenditures": "-19000" } } }, { "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "CAD", "fetched_at": "2026-06-07T19:30:51.823279+00:00", "is_restated": false, "income_statement": { "revenue": 285000, "cost_of_revenue": 200000, "gross_profit": 85000, "ebit": -2470000, "ebitda": -2079000, "pretax_income": null, "tax_provision": null, "net_income": -2420000, "net_income_to_common": -2420000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 411000, "total_current_assets": 858000, "total_assets": 4272000, "short_term_debt": 187000, "long_term_debt": 35000, "total_debt": 316000, "total_liabilities": null, "total_equity": 1964000, "shares_outstanding": 53025542, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -2537000, "capital_expenditure": -16000, "free_cash_flow": -2553000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 2163000, "net_debt_issued": -82000 }, "complete_fields": { "id": 419270, "ticker_id": 35414, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "CAD", "fetched_at": "2026-06-07T19:30:51.823279+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "-2079000", "netIncome": "-2420000", "grossProfit": "85000", "totalRevenue": "285000", "costOfRevenue": "200000", "interestExpense": "20000", "operatingIncome": "-2470000", "fiscalDateEnding": "2023-12-31", "researchAndDevelopment": "642000", "depreciationAndAmortization": "320000" }, "balance": { "totalDebt": "316000", "totalAssets": "4272000", "longTermDebt": "35000", "shortTermDebt": "187000", "preferredStock": null, "fiscalDateEnding": "2023-12-31", "minorityInterest": "920000", "totalLiabilities": null, "sharesOutstanding": "53025542", "totalCurrentAssets": "858000", "totalShareholderEquity": "1964000", "totalCurrentLiabilities": "1088000", "propertyPlantEquipmentNet": "264000", "cashAndShortTermInvestments": "411000" }, "cashflow": { "freeCashFlow": "-2553000", "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": "2163000", "repaymentOfDebt": "-82000", "fiscalDateEnding": "2023-12-31", "operatingCashflow": "-2537000", "repurchaseOfStock": null, "capitalExpenditures": "-16000" } }, "revenue": 285000, "cost_of_revenue": 200000, "gross_profit": 85000, "research_and_development": 642000, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -2470000, "depreciation_amortisation": 320000, "ebitda": -2079000, "interest_expense": 20000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": -2420000, "net_income_continuing_ops": null, "net_income_to_common": -2420000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 411000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 858000, "net_ppe": 264000, "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": 4272000, "short_term_debt": 187000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1088000, "long_term_debt": 35000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 316000, "preferred_stock": null, "minority_interest": 920000, "retained_earnings": null, "total_equity": 1964000, "shares_outstanding": 53025542, "operating_cash_flow": -2537000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -16000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": 2163000, "net_debt_issued": -82000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": -2553000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "-2079000", "netIncome": "-2420000", "grossProfit": "85000", "totalRevenue": "285000", "costOfRevenue": "200000", "interestExpense": "20000", "operatingIncome": "-2470000", "fiscalDateEnding": "2023-12-31", "researchAndDevelopment": "642000", "depreciationAndAmortization": "320000" }, "balance": { "totalDebt": "316000", "totalAssets": "4272000", "longTermDebt": "35000", "shortTermDebt": "187000", "preferredStock": null, "fiscalDateEnding": "2023-12-31", "minorityInterest": "920000", "totalLiabilities": null, "sharesOutstanding": "53025542", "totalCurrentAssets": "858000", "totalShareholderEquity": "1964000", "totalCurrentLiabilities": "1088000", "propertyPlantEquipmentNet": "264000", "cashAndShortTermInvestments": "411000" }, "cashflow": { "freeCashFlow": "-2553000", "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": "2163000", "repaymentOfDebt": "-82000", "fiscalDateEnding": "2023-12-31", "operatingCashflow": "-2537000", "repurchaseOfStock": null, "capitalExpenditures": "-16000" } } }, { "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "CAD", "fetched_at": "2026-06-07T19:30:51.823279+00:00", "is_restated": false, "income_statement": { "revenue": 0, "cost_of_revenue": 0, "gross_profit": 0, "ebit": -2857000, "ebitda": -13261000, "pretax_income": null, "tax_provision": null, "net_income": -13612000, "net_income_to_common": -13612000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 876000, "total_current_assets": 995000, "total_assets": 4791000, "short_term_debt": 392000, "long_term_debt": 179000, "total_debt": 571000, "total_liabilities": null, "total_equity": 2341000, "shares_outstanding": 48913006, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -2373000, "capital_expenditure": -57000, "free_cash_flow": -2430000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 3298000, "net_debt_issued": -45000 }, "complete_fields": { "id": 419271, "ticker_id": 35414, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "CAD", "fetched_at": "2026-06-07T19:30:51.823279+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "-13261000", "netIncome": "-13612000", "grossProfit": "0", "totalRevenue": "0", "costOfRevenue": "0", "interestExpense": "43000", "operatingIncome": "-2857000", "fiscalDateEnding": "2022-12-31", "researchAndDevelopment": "690000", "depreciationAndAmortization": "308000" }, "balance": { "totalDebt": "571000", "totalAssets": "4791000", "longTermDebt": "179000", "shortTermDebt": "392000", "preferredStock": null, "fiscalDateEnding": "2022-12-31", "minorityInterest": "920000", "totalLiabilities": null, "sharesOutstanding": "48913006", "totalCurrentAssets": "995000", "totalShareholderEquity": "2341000", "totalCurrentLiabilities": "1012000", "propertyPlantEquipmentNet": "333000", "cashAndShortTermInvestments": "876000" }, "cashflow": { "freeCashFlow": "-2430000", "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": "3298000", "repaymentOfDebt": "-45000", "fiscalDateEnding": "2022-12-31", "operatingCashflow": "-2373000", "repurchaseOfStock": null, "capitalExpenditures": "-57000" } }, "revenue": 0, "cost_of_revenue": 0, "gross_profit": 0, "research_and_development": 690000, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -2857000, "depreciation_amortisation": 308000, "ebitda": -13261000, "interest_expense": 43000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": -13612000, "net_income_continuing_ops": null, "net_income_to_common": -13612000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 876000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 995000, "net_ppe": 333000, "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": 4791000, "short_term_debt": 392000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1012000, "long_term_debt": 179000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 571000, "preferred_stock": null, "minority_interest": 920000, "retained_earnings": null, "total_equity": 2341000, "shares_outstanding": 48913006, "operating_cash_flow": -2373000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -57000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": 3298000, "net_debt_issued": -45000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": -2430000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "-13261000", "netIncome": "-13612000", "grossProfit": "0", "totalRevenue": "0", "costOfRevenue": "0", "interestExpense": "43000", "operatingIncome": "-2857000", "fiscalDateEnding": "2022-12-31", "researchAndDevelopment": "690000", "depreciationAndAmortization": "308000" }, "balance": { "totalDebt": "571000", "totalAssets": "4791000", "longTermDebt": "179000", "shortTermDebt": "392000", "preferredStock": null, "fiscalDateEnding": "2022-12-31", "minorityInterest": "920000", "totalLiabilities": null, "sharesOutstanding": "48913006", "totalCurrentAssets": "995000", "totalShareholderEquity": "2341000", "totalCurrentLiabilities": "1012000", "propertyPlantEquipmentNet": "333000", "cashAndShortTermInvestments": "876000" }, "cashflow": { "freeCashFlow": "-2430000", "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": "3298000", "repaymentOfDebt": "-45000", "fiscalDateEnding": "2022-12-31", "operatingCashflow": "-2373000", "repurchaseOfStock": null, "capitalExpenditures": "-57000" } } }, { "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "CAD", "fetched_at": "2026-06-07T19:30:51.823279+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": 1130879, "long_term_debt": null, "total_debt": 1130879, "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": 419272, "ticker_id": 35414, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "CAD", "fetched_at": "2026-06-07T19:30:51.823279+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": null, "netIncome": null, "grossProfit": null, "totalRevenue": null, "costOfRevenue": null, "interestExpense": null, "operatingIncome": null, "fiscalDateEnding": "2021-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": null }, "balance": { "totalDebt": null, "totalAssets": null, "longTermDebt": null, "shortTermDebt": "1130879", "preferredStock": null, "fiscalDateEnding": "2021-12-31", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": null, "totalCurrentAssets": null, "totalShareholderEquity": null, "totalCurrentLiabilities": null, "propertyPlantEquipmentNet": null, "cashAndShortTermInvestments": null }, "cashflow": { "freeCashFlow": null, "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": null, "fiscalDateEnding": "2021-12-31", "operatingCashflow": null, "repurchaseOfStock": null, "capitalExpenditures": null } }, "revenue": null, "cost_of_revenue": null, "gross_profit": null, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": null, "depreciation_amortisation": null, "ebitda": null, "interest_expense": null, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": null, "net_income_continuing_ops": null, "net_income_to_common": null, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": null, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": null, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": null, "total_assets": null, "short_term_debt": 1130879, "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": 1130879, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": null, "shares_outstanding": null, "operating_cash_flow": null, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": null, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": null, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": null, "netIncome": null, "grossProfit": null, "totalRevenue": null, "costOfRevenue": null, "interestExpense": null, "operatingIncome": null, "fiscalDateEnding": "2021-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": null }, "balance": { "totalDebt": null, "totalAssets": null, "longTermDebt": null, "shortTermDebt": "1130879", "preferredStock": null, "fiscalDateEnding": "2021-12-31", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": null, "totalCurrentAssets": null, "totalShareholderEquity": null, "totalCurrentLiabilities": null, "propertyPlantEquipmentNet": null, "cashAndShortTermInvestments": null }, "cashflow": { "freeCashFlow": null, "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": null, "fiscalDateEnding": "2021-12-31", "operatingCashflow": null, "repurchaseOfStock": null, "capitalExpenditures": null } } } ], "quarterly": [ { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider": "yFinance", "currency_reported": "CAD", "fetched_at": "2026-06-07T19:30:51.823279+00:00", "is_restated": false, "income_statement": { "revenue": 1255000, "cost_of_revenue": 588000, "gross_profit": 667000, "ebit": -2066000, "ebitda": -1719000, "pretax_income": null, "tax_provision": null, "net_income": -1863000, "net_income_to_common": -1863000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 6099000, "total_current_assets": 12167000, "total_assets": 15854000, "short_term_debt": null, "long_term_debt": 259000, "total_debt": 259000, "total_liabilities": null, "total_equity": 12923000, "shares_outstanding": 76253849, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -2318000, "capital_expenditure": -24000, "free_cash_flow": -2342000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -33000 }, "complete_fields": { "id": 419261, "ticker_id": 35414, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 2, "currency_reported": "CAD", "fetched_at": "2026-06-07T19:30:51.823279+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "-1719000", "netIncome": "-1863000", "grossProfit": "667000", "totalRevenue": "1255000", "costOfRevenue": "588000", "interestExpense": "35000", "operatingIncome": "-2066000", "fiscalDateEnding": "2026-03-31", "researchAndDevelopment": "222000", "depreciationAndAmortization": "109000" }, "balance": { "totalDebt": "259000", "totalAssets": "15854000", "longTermDebt": "259000", "shortTermDebt": null, "preferredStock": null, "fiscalDateEnding": "2026-03-31", "minorityInterest": "920000", "totalLiabilities": null, "sharesOutstanding": "76253849", "totalCurrentAssets": "12167000", "totalShareholderEquity": "12923000", "totalCurrentLiabilities": "1752000", "propertyPlantEquipmentNet": "619000", "cashAndShortTermInvestments": "6099000" }, "cashflow": { "freeCashFlow": "-2342000", "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": "-33000", "fiscalDateEnding": "2026-03-31", "operatingCashflow": "-2318000", "repurchaseOfStock": null, "capitalExpenditures": "-24000" } }, "revenue": 1255000, "cost_of_revenue": 588000, "gross_profit": 667000, "research_and_development": 222000, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -2066000, "depreciation_amortisation": 109000, "ebitda": -1719000, "interest_expense": 35000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": -1863000, "net_income_continuing_ops": null, "net_income_to_common": -1863000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 6099000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 12167000, "net_ppe": 619000, "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": 15854000, "short_term_debt": null, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1752000, "long_term_debt": 259000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 259000, "preferred_stock": null, "minority_interest": 920000, "retained_earnings": null, "total_equity": 12923000, "shares_outstanding": 76253849, "operating_cash_flow": -2318000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -24000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -33000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": -2342000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "-1719000", "netIncome": "-1863000", "grossProfit": "667000", "totalRevenue": "1255000", "costOfRevenue": "588000", "interestExpense": "35000", "operatingIncome": "-2066000", "fiscalDateEnding": "2026-03-31", "researchAndDevelopment": "222000", "depreciationAndAmortization": "109000" }, "balance": { "totalDebt": "259000", "totalAssets": "15854000", "longTermDebt": "259000", "shortTermDebt": null, "preferredStock": null, "fiscalDateEnding": "2026-03-31", "minorityInterest": "920000", "totalLiabilities": null, "sharesOutstanding": "76253849", "totalCurrentAssets": "12167000", "totalShareholderEquity": "12923000", "totalCurrentLiabilities": "1752000", "propertyPlantEquipmentNet": "619000", "cashAndShortTermInvestments": "6099000" }, "cashflow": { "freeCashFlow": "-2342000", "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": "-33000", "fiscalDateEnding": "2026-03-31", "operatingCashflow": "-2318000", "repurchaseOfStock": null, "capitalExpenditures": "-24000" } } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider": "yFinance", "currency_reported": "CAD", "fetched_at": "2026-06-07T19:30:51.823279+00:00", "is_restated": false, "income_statement": { "revenue": 1239000, "cost_of_revenue": 659000, "gross_profit": 580000, "ebit": -2079000, "ebitda": -10859000, "pretax_income": null, "tax_provision": null, "net_income": -2586000, "net_income_to_common": -2586000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 3820000, "total_current_assets": 13675000, "total_assets": 17211000, "short_term_debt": null, "long_term_debt": 166000, "total_debt": 242000, "total_liabilities": null, "total_equity": 14163000, "shares_outstanding": 75989265, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -1077000, "capital_expenditure": -29000, "free_cash_flow": -1106000, "dividends_paid": null, "share_repurchases": -256000, "shares_issued": null, "net_debt_issued": -22000 }, "complete_fields": { "id": 419262, "ticker_id": 35414, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 2, "currency_reported": "CAD", "fetched_at": "2026-06-07T19:30:51.823279+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "-10859000", "netIncome": "-2586000", "grossProfit": "580000", "totalRevenue": "1239000", "costOfRevenue": "659000", "interestExpense": "-8369000", "operatingIncome": "-2079000", "fiscalDateEnding": "2025-12-31", "researchAndDevelopment": "210000", "depreciationAndAmortization": "96000" }, "balance": { "totalDebt": "242000", "totalAssets": "17211000", "longTermDebt": "166000", "shortTermDebt": null, "preferredStock": null, "fiscalDateEnding": "2025-12-31", "minorityInterest": "920000", "totalLiabilities": null, "sharesOutstanding": "75989265", "totalCurrentAssets": "13675000", "totalShareholderEquity": "14163000", "totalCurrentLiabilities": "1962000", "propertyPlantEquipmentNet": "432000", "cashAndShortTermInvestments": "3820000" }, "cashflow": { "freeCashFlow": "-1106000", "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": "-256000", "repaymentOfDebt": "-22000", "fiscalDateEnding": "2025-12-31", "operatingCashflow": "-1077000", "repurchaseOfStock": null, "capitalExpenditures": "-29000" } }, "revenue": 1239000, "cost_of_revenue": 659000, "gross_profit": 580000, "research_and_development": 210000, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -2079000, "depreciation_amortisation": 96000, "ebitda": -10859000, "interest_expense": -8369000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": -2586000, "net_income_continuing_ops": null, "net_income_to_common": -2586000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 3820000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 13675000, "net_ppe": 432000, "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": 17211000, "short_term_debt": null, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1962000, "long_term_debt": 166000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 242000, "preferred_stock": null, "minority_interest": 920000, "retained_earnings": null, "total_equity": 14163000, "shares_outstanding": 75989265, "operating_cash_flow": -1077000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -29000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": -256000, "shares_issued": null, "net_debt_issued": -22000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": -1106000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "-10859000", "netIncome": "-2586000", "grossProfit": "580000", "totalRevenue": "1239000", "costOfRevenue": "659000", "interestExpense": "-8369000", "operatingIncome": "-2079000", "fiscalDateEnding": "2025-12-31", "researchAndDevelopment": "210000", "depreciationAndAmortization": "96000" }, "balance": { "totalDebt": "242000", "totalAssets": "17211000", "longTermDebt": "166000", "shortTermDebt": null, "preferredStock": null, "fiscalDateEnding": "2025-12-31", "minorityInterest": "920000", "totalLiabilities": null, "sharesOutstanding": "75989265", "totalCurrentAssets": "13675000", "totalShareholderEquity": "14163000", "totalCurrentLiabilities": "1962000", "propertyPlantEquipmentNet": "432000", "cashAndShortTermInvestments": "3820000" }, "cashflow": { "freeCashFlow": "-1106000", "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": "-256000", "repaymentOfDebt": "-22000", "fiscalDateEnding": "2025-12-31", "operatingCashflow": "-1077000", "repurchaseOfStock": null, "capitalExpenditures": "-29000" } } }, { "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider": "yFinance", "currency_reported": "CAD", "fetched_at": "2026-06-07T19:30:51.823279+00:00", "is_restated": false, "income_statement": { "revenue": 1168000, "cost_of_revenue": 618000, "gross_profit": 550000, "ebit": -1740000, "ebitda": -1282000, "pretax_income": null, "tax_provision": null, "net_income": -1545000, "net_income_to_common": -1545000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 10572000, "total_current_assets": 14732000, "total_assets": 18176000, "short_term_debt": null, "long_term_debt": 32000, "total_debt": 32000, "total_liabilities": null, "total_equity": 15139000, "shares_outstanding": 70931674, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -2161000, "capital_expenditure": -19000, "free_cash_flow": -2180000, "dividends_paid": null, "share_repurchases": -263000, "shares_issued": null, "net_debt_issued": -23000 }, "complete_fields": { "id": 419264, "ticker_id": 35414, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 2, "currency_reported": "CAD", "fetched_at": "2026-06-07T19:30:51.823279+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "-1282000", "netIncome": "-1545000", "grossProfit": "550000", "totalRevenue": "1168000", "costOfRevenue": "618000", "interestExpense": "171000", "operatingIncome": "-1740000", "fiscalDateEnding": "2025-09-30", "researchAndDevelopment": "208000", "depreciationAndAmortization": "92000" }, "balance": { "totalDebt": "32000", "totalAssets": "18176000", "longTermDebt": "32000", "shortTermDebt": null, "preferredStock": null, "fiscalDateEnding": "2025-09-30", "minorityInterest": "920000", "totalLiabilities": null, "sharesOutstanding": "70931674", "totalCurrentAssets": "14732000", "totalShareholderEquity": "15139000", "totalCurrentLiabilities": "2085000", "propertyPlantEquipmentNet": "392000", "cashAndShortTermInvestments": "10572000" }, "cashflow": { "freeCashFlow": "-2180000", "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": "-263000", "repaymentOfDebt": "-23000", "fiscalDateEnding": "2025-09-30", "operatingCashflow": "-2161000", "repurchaseOfStock": null, "capitalExpenditures": "-19000" } }, "revenue": 1168000, "cost_of_revenue": 618000, "gross_profit": 550000, "research_and_development": 208000, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -1740000, "depreciation_amortisation": 92000, "ebitda": -1282000, "interest_expense": 171000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": -1545000, "net_income_continuing_ops": null, "net_income_to_common": -1545000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 10572000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 14732000, "net_ppe": 392000, "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": 18176000, "short_term_debt": null, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2085000, "long_term_debt": 32000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 32000, "preferred_stock": null, "minority_interest": 920000, "retained_earnings": null, "total_equity": 15139000, "shares_outstanding": 70931674, "operating_cash_flow": -2161000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -19000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": -263000, "shares_issued": null, "net_debt_issued": -23000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": -2180000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "-1282000", "netIncome": "-1545000", "grossProfit": "550000", "totalRevenue": "1168000", "costOfRevenue": "618000", "interestExpense": "171000", "operatingIncome": "-1740000", "fiscalDateEnding": "2025-09-30", "researchAndDevelopment": "208000", "depreciationAndAmortization": "92000" }, "balance": { "totalDebt": "32000", "totalAssets": "18176000", "longTermDebt": "32000", "shortTermDebt": null, "preferredStock": null, "fiscalDateEnding": "2025-09-30", "minorityInterest": "920000", "totalLiabilities": null, "sharesOutstanding": "70931674", "totalCurrentAssets": "14732000", "totalShareholderEquity": "15139000", "totalCurrentLiabilities": "2085000", "propertyPlantEquipmentNet": "392000", "cashAndShortTermInvestments": "10572000" }, "cashflow": { "freeCashFlow": "-2180000", "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": "-263000", "repaymentOfDebt": "-23000", "fiscalDateEnding": "2025-09-30", "operatingCashflow": "-2161000", "repurchaseOfStock": null, "capitalExpenditures": "-19000" } } }, { "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider": "yFinance", "currency_reported": "CAD", "fetched_at": "2026-06-07T19:30:51.823279+00:00", "is_restated": false, "income_statement": { "revenue": 1093000, "cost_of_revenue": 478000, "gross_profit": 615000, "ebit": -1759000, "ebitda": 126000, "pretax_income": null, "tax_provision": null, "net_income": -853000, "net_income_to_common": -853000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 12921000, "total_current_assets": 15318000, "total_assets": 18642000, "short_term_debt": null, "long_term_debt": 45000, "total_debt": 45000, "total_liabilities": null, "total_equity": 15642000, "shares_outstanding": 70896674, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -2976000, "capital_expenditure": -16000, "free_cash_flow": -2992000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 7667000, "net_debt_issued": -25000 }, "complete_fields": { "id": 419265, "ticker_id": 35414, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 2, "currency_reported": "CAD", "fetched_at": "2026-06-07T19:30:51.823279+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "126000", "netIncome": "-853000", "grossProfit": "615000", "totalRevenue": "1093000", "costOfRevenue": "478000", "interestExpense": "892000", "operatingIncome": "-1759000", "fiscalDateEnding": "2025-06-30", "researchAndDevelopment": "196000", "depreciationAndAmortization": "87000" }, "balance": { "totalDebt": "45000", "totalAssets": "18642000", "longTermDebt": "45000", "shortTermDebt": null, "preferredStock": null, "fiscalDateEnding": "2025-06-30", "minorityInterest": "920000", "totalLiabilities": null, "sharesOutstanding": "70896674", "totalCurrentAssets": "15318000", "totalShareholderEquity": "15642000", "totalCurrentLiabilities": "2035000", "propertyPlantEquipmentNet": "275000", "cashAndShortTermInvestments": "12921000" }, "cashflow": { "freeCashFlow": "-2992000", "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": "7667000", "repaymentOfDebt": "-25000", "fiscalDateEnding": "2025-06-30", "operatingCashflow": "-2976000", "repurchaseOfStock": null, "capitalExpenditures": "-16000" } }, "revenue": 1093000, "cost_of_revenue": 478000, "gross_profit": 615000, "research_and_development": 196000, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -1759000, "depreciation_amortisation": 87000, "ebitda": 126000, "interest_expense": 892000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": -853000, "net_income_continuing_ops": null, "net_income_to_common": -853000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 12921000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 15318000, "net_ppe": 275000, "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": 18642000, "short_term_debt": null, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2035000, "long_term_debt": 45000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 45000, "preferred_stock": null, "minority_interest": 920000, "retained_earnings": null, "total_equity": 15642000, "shares_outstanding": 70896674, "operating_cash_flow": -2976000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -16000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": 7667000, "net_debt_issued": -25000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": -2992000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "126000", "netIncome": "-853000", "grossProfit": "615000", "totalRevenue": "1093000", "costOfRevenue": "478000", "interestExpense": "892000", "operatingIncome": "-1759000", "fiscalDateEnding": "2025-06-30", "researchAndDevelopment": "196000", "depreciationAndAmortization": "87000" }, "balance": { "totalDebt": "45000", "totalAssets": "18642000", "longTermDebt": "45000", "shortTermDebt": null, "preferredStock": null, "fiscalDateEnding": "2025-06-30", "minorityInterest": "920000", "totalLiabilities": null, "sharesOutstanding": "70896674", "totalCurrentAssets": "15318000", "totalShareholderEquity": "15642000", "totalCurrentLiabilities": "2035000", "propertyPlantEquipmentNet": "275000", "cashAndShortTermInvestments": "12921000" }, "cashflow": { "freeCashFlow": "-2992000", "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": "7667000", "repaymentOfDebt": "-25000", "fiscalDateEnding": "2025-06-30", "operatingCashflow": "-2976000", "repurchaseOfStock": null, "capitalExpenditures": "-16000" } } }, { "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider": "yFinance", "currency_reported": "CAD", "fetched_at": "2026-06-07T19:30:51.823279+00:00", "is_restated": false, "income_statement": { "revenue": 1011000, "cost_of_revenue": 498000, "gross_profit": 513000, "ebit": -1701000, "ebitda": -1586000, "pretax_income": null, "tax_provision": null, "net_income": -11008000, "net_income_to_common": -11008000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 4492000, "total_current_assets": 5338000, "total_assets": 8422000, "short_term_debt": null, "long_term_debt": 49000, "total_debt": 49000, "total_liabilities": null, "total_equity": -1058000, "shares_outstanding": 63888879, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -1245000, "capital_expenditure": -29000, "free_cash_flow": -1274000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 0, "net_debt_issued": -32000 }, "complete_fields": { "id": 419266, "ticker_id": 35414, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 2, "currency_reported": "CAD", "fetched_at": "2026-06-07T19:30:51.823279+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "-1586000", "netIncome": "-11008000", "grossProfit": "513000", "totalRevenue": "1011000", "costOfRevenue": "498000", "interestExpense": "9331000", "operatingIncome": "-1701000", "fiscalDateEnding": "2025-03-31", "researchAndDevelopment": "176000", "depreciationAndAmortization": "91000" }, "balance": { "totalDebt": "49000", "totalAssets": "8422000", "longTermDebt": "49000", "shortTermDebt": null, "preferredStock": null, "fiscalDateEnding": "2025-03-31", "minorityInterest": "920000", "totalLiabilities": null, "sharesOutstanding": "63888879", "totalCurrentAssets": "5338000", "totalShareholderEquity": "-1058000", "totalCurrentLiabilities": "8511000", "propertyPlantEquipmentNet": "267000", "cashAndShortTermInvestments": "4492000" }, "cashflow": { "freeCashFlow": "-1274000", "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": "0", "repaymentOfDebt": "-32000", "fiscalDateEnding": "2025-03-31", "operatingCashflow": "-1245000", "repurchaseOfStock": null, "capitalExpenditures": "-29000" } }, "revenue": 1011000, "cost_of_revenue": 498000, "gross_profit": 513000, "research_and_development": 176000, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -1701000, "depreciation_amortisation": 91000, "ebitda": -1586000, "interest_expense": 9331000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": -11008000, "net_income_continuing_ops": null, "net_income_to_common": -11008000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 4492000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 5338000, "net_ppe": 267000, "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": 8422000, "short_term_debt": null, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 8511000, "long_term_debt": 49000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 49000, "preferred_stock": null, "minority_interest": 920000, "retained_earnings": null, "total_equity": -1058000, "shares_outstanding": 63888879, "operating_cash_flow": -1245000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -29000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": 0, "net_debt_issued": -32000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": -1274000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "-1586000", "netIncome": "-11008000", "grossProfit": "513000", "totalRevenue": "1011000", "costOfRevenue": "498000", "interestExpense": "9331000", "operatingIncome": "-1701000", "fiscalDateEnding": "2025-03-31", "researchAndDevelopment": "176000", "depreciationAndAmortization": "91000" }, "balance": { "totalDebt": "49000", "totalAssets": "8422000", "longTermDebt": "49000", "shortTermDebt": null, "preferredStock": null, "fiscalDateEnding": "2025-03-31", "minorityInterest": "920000", "totalLiabilities": null, "sharesOutstanding": "63888879", "totalCurrentAssets": "5338000", "totalShareholderEquity": "-1058000", "totalCurrentLiabilities": "8511000", "propertyPlantEquipmentNet": "267000", "cashAndShortTermInvestments": "4492000" }, "cashflow": { "freeCashFlow": "-1274000", "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": "0", "repaymentOfDebt": "-32000", "fiscalDateEnding": "2025-03-31", "operatingCashflow": "-1245000", "repurchaseOfStock": null, "capitalExpenditures": "-29000" } } }, { "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider": "yFinance", "currency_reported": "CAD", "fetched_at": "2026-06-07T19:30:51.823279+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": -50000, "long_term_debt": null, "total_debt": -50000, "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": 0, "net_debt_issued": null }, "complete_fields": { "id": 419267, "ticker_id": 35414, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 2, "currency_reported": "CAD", "fetched_at": "2026-06-07T19:30:51.823279+00:00", "is_restated": false, "raw_data": { "balance": { "totalDebt": null, "totalAssets": null, "longTermDebt": null, "shortTermDebt": "-50000", "preferredStock": null, "fiscalDateEnding": "2024-12-31", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": null, "totalCurrentAssets": null, "totalShareholderEquity": null, "totalCurrentLiabilities": null, "propertyPlantEquipmentNet": null, "cashAndShortTermInvestments": null }, "cashflow": { "freeCashFlow": null, "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": "0", "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": -50000, "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": -50000, "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": 0, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": null, "net_change_in_cash": null }, "raw_data": { "balance": { "totalDebt": null, "totalAssets": null, "longTermDebt": null, "shortTermDebt": "-50000", "preferredStock": null, "fiscalDateEnding": "2024-12-31", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": null, "totalCurrentAssets": null, "totalShareholderEquity": null, "totalCurrentLiabilities": null, "propertyPlantEquipmentNet": null, "cashAndShortTermInvestments": null }, "cashflow": { "freeCashFlow": null, "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": "0", "repaymentOfDebt": null, "fiscalDateEnding": "2024-12-31", "operatingCashflow": null, "repurchaseOfStock": null, "capitalExpenditures": null } } }, { "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider": "yFinance", "currency_reported": "CAD", "fetched_at": "2026-06-07T19:30:51.823279+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": 419269, "ticker_id": 35414, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 2, "currency_reported": "CAD", "fetched_at": "2026-06-07T19:30:51.823279+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": null, "netIncome": null, "grossProfit": null, "totalRevenue": null, "costOfRevenue": null, "interestExpense": null, "operatingIncome": null, "fiscalDateEnding": "2024-09-30", "researchAndDevelopment": null, "depreciationAndAmortization": null }, "balance": { "totalDebt": null, "totalAssets": null, "longTermDebt": null, "shortTermDebt": null, "preferredStock": null, "fiscalDateEnding": "2024-09-30", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": null, "totalCurrentAssets": null, "totalShareholderEquity": null, "totalCurrentLiabilities": null, "propertyPlantEquipmentNet": null, "cashAndShortTermInvestments": null }, "cashflow": { "freeCashFlow": null, "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": null, "fiscalDateEnding": "2024-09-30", "operatingCashflow": null, "repurchaseOfStock": null, "capitalExpenditures": null } }, "revenue": null, "cost_of_revenue": null, "gross_profit": null, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": null, "depreciation_amortisation": null, "ebitda": null, "interest_expense": null, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": null, "net_income_continuing_ops": null, "net_income_to_common": null, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": null, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": null, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": null, "total_assets": null, "short_term_debt": null, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": null, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": null, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": null, "shares_outstanding": null, "operating_cash_flow": null, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": null, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": null, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": null, "netIncome": null, "grossProfit": null, "totalRevenue": null, "costOfRevenue": null, "interestExpense": null, "operatingIncome": null, "fiscalDateEnding": "2024-09-30", "researchAndDevelopment": null, "depreciationAndAmortization": null }, "balance": { "totalDebt": null, "totalAssets": null, "longTermDebt": null, "shortTermDebt": null, "preferredStock": null, "fiscalDateEnding": "2024-09-30", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": null, "totalCurrentAssets": null, "totalShareholderEquity": null, "totalCurrentLiabilities": null, "propertyPlantEquipmentNet": null, "cashAndShortTermInvestments": null }, "cashflow": { "freeCashFlow": null, "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": null, "fiscalDateEnding": "2024-09-30", "operatingCashflow": null, "repurchaseOfStock": null, "capitalExpenditures": null } } } ] }, "strategy_matches": [ { "key": "os_composite", "name": "OS Composite Score", "slug": "composite", "group": "multi_factor", "page_url": "/factors/composite/", "rank_field": "-os_score" }, { "key": "quality_value", "name": "Quality \u00d7 Value", "slug": "quality-value", "group": "multi_factor", "page_url": "/factors/quality-value/", "rank_field": "-quality_value_composite" }, { "key": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/", "rank_field": "-sector_value_pct" }, { "key": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/", "rank_field": "-shareholder_yield" } ], "coverage": { "factor_history_points": 1, "annual_financial_periods": 5, "quarterly_financial_periods": 7, "latest_factor_week": "2026-06-07", "latest_financials_period_end": "2025-12-31" }, "schema": { "snapshot_field_groups": { "identity": [ "week_end_date", "source_primary", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id" ], "size": [ "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd" ], "valuation": [ "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "price_to_sales", "price_to_book", "price_to_cashflow", "ebitda_to_ev", "sales_yield" ], "yield": [ "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield" ], "quality": [ "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "gross_profit_to_assets", "external_financing" ], "leverage_and_risk": [ "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "risk_adjusted_momentum" ], "growth": [ "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "revenue_growth", "earnings_growth" ], "momentum": [ "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "momentum_6m", "momentum_12m", "momentum_12_1", "distance_from_52w_high", "distance_from_52w_low", "relative_strength" ], "raw_ttm": [ "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share" ], "ranks": [ "universe_ticker_count", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength" ], "composites": [ "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "quality_value_composite", "os_score", "value_percentile", "quality_percentile", "momentum_percentile", "factor_coverage", "signal_confidence", "os_score_delta" ], "strategy_ranks": [ "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core", "trending_value_rank", "veiled_value", "earnings_consistent_5y" ] }, "financial_field_groups": { "income_statement": [ "revenue", "cost_of_revenue", "gross_profit", "ebit", "ebitda", "pretax_income", "tax_provision", "net_income", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted" ], "balance_sheet": [ "cash_and_equivalents", "total_current_assets", "total_assets", "short_term_debt", "long_term_debt", "total_debt", "total_liabilities", "total_equity", "shares_outstanding", "goodwill_and_intangibles" ], "cash_flow": [ "operating_cash_flow", "capital_expenditure", "free_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued" ] }, "complete_model_fields": { "ticker": [ "id", "uuid", "symbol", "name", "asset_type", "market_cap", "stock_exchange", "industry", "sector", "description", "currency", "is_active" ], "exchange": [ "id", "name", "symbol", "country_code", "currency", "benchmark", "data_symbol", "ticker_suffix", "update_provider", "update_group", "update_order", "update_enabled", "is_active" ], "factor_snapshot": [ "id", "ticker", "universe", "week_end_date", "source_primary", "source_gaps", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "missing_fields", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id", "os_score_delta", "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd", "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield", "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "distance_from_52w_high", "distance_from_52w_low", "relative_strength", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share", "universe_ticker_count", "sector", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength", "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "factor_coverage", "signal_confidence", "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core" ], "financial_period": [ "id", "ticker", "period_end_date", "period_type", "fiscal_year", "fiscal_quarter", "provider", "currency_reported", "fetched_at", "is_restated", "raw_data", "revenue", "cost_of_revenue", "gross_profit", "research_and_development", "selling_general_admin", "other_operating_expenses", "total_operating_expenses", "ebit", "depreciation_amortisation", "ebitda", "interest_expense", "interest_income", "other_non_operating", "pretax_income", "tax_provision", "effective_tax_rate", "net_income", "net_income_continuing_ops", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted", "cash_and_equivalents", "short_term_investments", "net_receivables", "inventory", "other_current_assets", "total_current_assets", "net_ppe", "goodwill", "intangible_assets", "goodwill_and_intangibles", "long_term_investments", "other_non_current_assets", "total_non_current_assets", "total_assets", "short_term_debt", "accounts_payable", "deferred_revenue_current", "other_current_liabilities", "total_current_liabilities", "long_term_debt", "deferred_revenue_lt", "other_non_current_liabilities", "total_non_current_liabilities", "total_liabilities", "total_debt", "preferred_stock", "minority_interest", "retained_earnings", "total_equity", "shares_outstanding", "operating_cash_flow", "stock_based_compensation", "deferred_tax_cf", "change_in_working_capital", "capital_expenditure", "acquisitions", "other_investing", "investing_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued", "other_financing", "financing_cash_flow", "free_cash_flow", "net_change_in_cash" ] } } }