{ "ticker": { "uuid": "ea997bc3-3a87-4c70-95d8-89409008e566", "symbol": "SDE", "name": "Spartan Delta 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/ea997bc3-3a87-4c70-95d8-89409008e566/", "api_url": "https://sharemaestro.com/factors/api/tickers/ea997bc3-3a87-4c70-95d8-89409008e566/" }, "ticker_metadata": { "id": 36562, "uuid": "ea997bc3-3a87-4c70-95d8-89409008e566", "symbol": "SDE", "name": "Spartan Delta Corp.", "asset_type": "equity", "market_cap": 2370735872, "stock_exchange_id": 42, "industry": "Oil & Gas E&P", "sector": "Energy", "description": "Spartan Delta Corp. engages in the exploration, development, and production of crude oil and natural gas properties in Western Canada. Its assets are in Duvernay and Deep Basin in Canada. The company was formerly known as Return Energy Inc. and changed its name to Spartan Delta Corp. in May 2020. Spartan Delta Corp. was incorporated in 2006 and 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": "ea997bc3-3a87-4c70-95d8-89409008e566", "symbol": "SDE", "name": "Spartan Delta 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/ea997bc3-3a87-4c70-95d8-89409008e566/", "api_url": "https://sharemaestro.com/factors/api/tickers/ea997bc3-3a87-4c70-95d8-89409008e566/" }, "week_end_date": "2026-06-07", "universe": "CAD_CA", "score": { "os": 0.18, "value": 0.07, "quality": 0.25, "momentum": 0.97, "coverage": 0.939, "confidence": 0.939, "delta": null }, "headline_factors": { "price": 12.08, "market_cap": 2447734160, "pe_ratio": 34.9601, "earnings_yield": 0.0193, "ebitda_to_ev": 0.0921, "shareholder_yield": -0.0381, "roe": 0.1089, "piotroski_f_score": 5, "momentum_12_1": 2.634, "volatility_252d": 0.4061 }, "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": true, "completeness_score": 1, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T20:10:53.402185+00:00", "batch_id": "" }, "size": { "price_close": 12.08, "market_cap": 2447734160, "market_cap_usd": 2447734160, "enterprise_value": 2704400160, "shares_outstanding": 202627000, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": 34.9601, "pb_ratio": 3.8058, "ptbv_ratio": 3.8058, "ps_ratio": 5.9076, "pcf_ratio": 11.1052, "pfcf_ratio": -17.6201, "ev_ebitda": 10.8621, "ev_ebit": 51.9298, "ev_sales": 6.5271, "ev_fcf": -19.4677, "earnings_yield": 0.0193, "fcf_yield": -0.0514, "price_to_sales": 5.9076, "price_to_book": 3.8058, "price_to_cashflow": 11.1052, "ebitda_to_ev": 0.0921, "sales_yield": 0.1532 }, "yield": { "dividend_yield": 0, "buyback_yield": -0.0381, "shareholder_yield": -0.0381, "debt_paydown_yield": 0, "total_yield": -0.0381 }, "quality": { "gross_margin": 0.4925, "operating_margin": 0.1257, "net_margin": 0.169, "ebitda_margin": 0.6009, "fcf_margin": -0.3353, "roe": 0.1089, "roa": 0.0519, "roic": 0.0434, "roc_greenblatt": 0.0537, "asset_turnover": 0.3073, "cash_conversion": -1.9841, "accruals_ratio": -0.1115, "sbc_to_revenue": null, "piotroski_f_score": 5, "altman_z_score": null, "earnings_stability_5y": 2.0132, "revenue_stability_5y": 0.7342, "eps_surprise_avg": 8.32, "sue_score": 0.1641, "gross_profit_to_assets": 0.1513, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": null, "net_debt_to_ebitda": 1.0309, "debt_to_assets": 0.1906, "interest_coverage": 5.508, "current_ratio": 0.5836, "quick_ratio": 0.5836, "net_debt": 256666000, "local_beta": -0.7974, "volatility_252d": 0.4061, "volatility_60d": 0.9211, "max_drawdown_12m": -0.1684, "risk_adjusted_momentum": 6.4859 }, "growth": { "revenue_growth_1y": 0.3147, "revenue_growth_3y_cagr": -0.3451, "revenue_growth_5y_cagr": null, "eps_growth_1y": 0.7684, "eps_growth_3y_cagr": -0.5316, "eps_growth_5y_cagr": null, "fcf_growth_1y": -12.41, "book_value_growth_1y": 0.1914, "revenue_growth": 0.3147, "earnings_growth": 0.7684 }, "momentum": { "price_return_1m": -0.042, "price_return_3m": 0.1269, "price_return_6m": 0.5487, "price_return_9m": 1.5219, "price_return_12m": 2.4813, "price_return_12m_ex1m": 2.634, "momentum_6m": 0.5487, "momentum_12m": 2.4813, "momentum_12_1": 2.634, "distance_from_52w_high": -0.1414, "distance_from_52w_low": 2.2042, "relative_strength": 2.1792 }, "raw_ttm": { "revenue_ttm": 414334000, "gross_profit_ttm": 204048000, "ebit_ttm": 52078000, "ebitda_ttm": 248976000, "net_income_ttm": 70015000, "eps_diluted_ttm": 0.3455, "operating_cash_flow_ttm": 220414000, "capital_expenditure_ttm": -359331000, "fcf_ttm": -138917000, "dividends_paid_ttm": 0, "share_repurchases_ttm": null, "shares_issued_ttm": 93170000, "interest_expense_ttm": 9455000, "cash_and_equivalents": 342000, "total_current_assets": 252634000, "total_current_liabilities": 432919000, "net_ppe": 1075210000, "total_assets": 1348334000, "total_debt": 257008000, "total_equity": 643166000, "net_working_capital": -106100000, "book_value_per_share": 3.1741, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 3.1741 }, "ranks": { "universe_ticker_count": 524, "rank_pe": 76, "rank_pb": 76, "rank_ptbv": 76, "rank_ps": 78, "rank_pcf": 51, "rank_ev_ebitda": 48, "rank_ev_ebit": 92, "rank_earnings_yield": 92, "rank_fcf_yield": 89, "rank_dividend_yield": 82, "rank_shareholder_yield": 91, "rank_total_yield": 92, "rank_roe": 42, "rank_roc": 68, "rank_roic": 67, "rank_gross_margin": 42, "rank_fcf_margin": 92, "rank_piotroski": 66, "rank_accruals": 21, "rank_sue": 54, "rank_eps_growth_1y": 24, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 17, "rank_momentum_12m": 4, "rank_momentum_12m_ex1m": 4, "rank_relative_strength": 4 }, "composites": { "value_composite": 93, "quality_composite": 75, "momentum_composite": 3, "growth_composite": 7, "yield_composite": 97, "svqf_composite": 94, "vc1_composite": 83, "vc2_composite": 86, "vc3_composite": 86, "trending_value_composite": null, "overall_composite": 82, "quality_value_composite": 0.1323, "os_score": 0.18, "value_percentile": 0.07, "quality_percentile": 0.25, "momentum_percentile": 0.97, "factor_coverage": 0.939, "signal_confidence": 0.939, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 82, "small_cap_core_rank": 86, "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": 11638, "ticker_id": 36562, "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": 1, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T20:10:53.402185+00:00", "batch_id": "", "os_score_delta": null, "price_close": 12.08, "market_cap": 2447734160, "market_cap_usd": 2447734160, "enterprise_value": 2704400160, "shares_outstanding": 202627000, "fx_rate_to_usd": null, "pe_ratio": 34.9601394, "pb_ratio": 3.80575802, "ptbv_ratio": 3.80575802, "ps_ratio": 5.90763529, "pcf_ratio": 11.10516646, "pfcf_ratio": -17.62011964, "ev_ebitda": 10.86209177, "ev_ebit": 51.92980068, "ev_sales": 6.52710171, "ev_fcf": -19.46774088, "earnings_yield": 0.01925677, "fcf_yield": -0.05136703, "dividend_yield": 0, "buyback_yield": -0.03806377, "shareholder_yield": -0.03806377, "debt_paydown_yield": 0, "total_yield": -0.03806377, "gross_margin": 0.49247226, "operating_margin": 0.12569087, "net_margin": 0.16898203, "ebitda_margin": 0.60090652, "fcf_margin": -0.33527782, "roe": 0.10885992, "roa": 0.05192704, "roic": 0.04340644, "roc_greenblatt": 0.05373797, "asset_turnover": 0.3072933, "cash_conversion": -1.98410341, "accruals_ratio": -0.11154432, "sbc_to_revenue": null, "debt_to_equity": null, "net_debt_to_ebitda": 1.03088651, "debt_to_assets": 0.19061153, "interest_coverage": 5.50798519, "current_ratio": 0.58355951, "quick_ratio": 0.58355951, "net_debt": 256666000, "revenue_growth_1y": 0.31473249, "revenue_growth_3y_cagr": -0.3451034, "revenue_growth_5y_cagr": null, "eps_growth_1y": 0.76841353, "eps_growth_3y_cagr": -0.53155021, "eps_growth_5y_cagr": null, "fcf_growth_1y": -12.41002053, "book_value_growth_1y": 0.19139601, "piotroski_f_score": 5, "altman_z_score": null, "earnings_stability_5y": 2.013167, "revenue_stability_5y": 0.734238, "eps_surprise_avg": 8.32, "sue_score": 0.1641, "price_return_1m": -0.04203013, "price_return_3m": 0.12686567, "price_return_6m": 0.54871795, "price_return_9m": 1.52192067, "price_return_12m": 2.48126801, "price_return_12m_ex1m": 2.63400576, "distance_from_52w_high": -0.14143568, "distance_from_52w_low": 2.20424403, "relative_strength": 2.1791616, "local_beta": -0.7974, "volatility_252d": 0.406115, "volatility_60d": 0.921084, "max_drawdown_12m": -0.1684435, "revenue_ttm": 414334000, "gross_profit_ttm": 204048000, "ebit_ttm": 52078000, "ebitda_ttm": 248976000, "net_income_ttm": 70015000, "eps_diluted_ttm": 0.34553638, "operating_cash_flow_ttm": 220414000, "capital_expenditure_ttm": -359331000, "fcf_ttm": -138917000, "dividends_paid_ttm": 0, "share_repurchases_ttm": null, "shares_issued_ttm": 93170000, "interest_expense_ttm": 9455000, "cash_and_equivalents": 342000, "total_current_assets": 252634000, "total_current_liabilities": 432919000, "net_ppe": 1075210000, "total_assets": 1348334000, "total_debt": 257008000, "total_equity": 643166000, "net_working_capital": -106100000, "book_value_per_share": 3.1741377, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 3.1741377, "universe_ticker_count": 524, "sector": "Energy", "rank_pe": 76, "rank_pb": 76, "rank_ptbv": 76, "rank_ps": 78, "rank_pcf": 51, "rank_ev_ebitda": 48, "rank_ev_ebit": 92, "rank_earnings_yield": 92, "rank_fcf_yield": 89, "rank_dividend_yield": 82, "rank_shareholder_yield": 91, "rank_total_yield": 92, "rank_roe": 42, "rank_roc": 68, "rank_roic": 67, "rank_gross_margin": 42, "rank_fcf_margin": 92, "rank_piotroski": 66, "rank_accruals": 21, "rank_sue": 54, "rank_eps_growth_1y": 24, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 17, "rank_momentum_12m": 4, "rank_momentum_12m_ex1m": 4, "rank_relative_strength": 4, "value_composite": 93, "quality_composite": 75, "momentum_composite": 3, "growth_composite": 7, "yield_composite": 97, "svqf_composite": 94, "vc1_composite": 83, "vc2_composite": 86, "vc3_composite": 86, "trending_value_composite": null, "overall_composite": 82, "factor_coverage": 0.939, "signal_confidence": 0.939, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 82, "small_cap_core_rank": 86, "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": 12.08, "os": 0.18, "value": 0.07, "quality": 0.25, "momentum": 0.97, "confidence": 0.939, "coverage": 0.939, "pe_ratio": 34.9601, "earnings_yield": 0.0193, "shareholder_yield": -0.0381, "roe": 0.1089, "momentum_12_1": 2.634, "complete_fields": { "id": 11638, "ticker_id": 36562, "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": 1, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T20:10:53.402185+00:00", "batch_id": "", "os_score_delta": null, "price_close": 12.08, "market_cap": 2447734160, "market_cap_usd": 2447734160, "enterprise_value": 2704400160, "shares_outstanding": 202627000, "fx_rate_to_usd": null, "pe_ratio": 34.9601394, "pb_ratio": 3.80575802, "ptbv_ratio": 3.80575802, "ps_ratio": 5.90763529, "pcf_ratio": 11.10516646, "pfcf_ratio": -17.62011964, "ev_ebitda": 10.86209177, "ev_ebit": 51.92980068, "ev_sales": 6.52710171, "ev_fcf": -19.46774088, "earnings_yield": 0.01925677, "fcf_yield": -0.05136703, "dividend_yield": 0, "buyback_yield": -0.03806377, "shareholder_yield": -0.03806377, "debt_paydown_yield": 0, "total_yield": -0.03806377, "gross_margin": 0.49247226, "operating_margin": 0.12569087, "net_margin": 0.16898203, "ebitda_margin": 0.60090652, "fcf_margin": -0.33527782, "roe": 0.10885992, "roa": 0.05192704, "roic": 0.04340644, "roc_greenblatt": 0.05373797, "asset_turnover": 0.3072933, "cash_conversion": -1.98410341, "accruals_ratio": -0.11154432, "sbc_to_revenue": null, "debt_to_equity": null, "net_debt_to_ebitda": 1.03088651, "debt_to_assets": 0.19061153, "interest_coverage": 5.50798519, "current_ratio": 0.58355951, "quick_ratio": 0.58355951, "net_debt": 256666000, "revenue_growth_1y": 0.31473249, "revenue_growth_3y_cagr": -0.3451034, "revenue_growth_5y_cagr": null, "eps_growth_1y": 0.76841353, "eps_growth_3y_cagr": -0.53155021, "eps_growth_5y_cagr": null, "fcf_growth_1y": -12.41002053, "book_value_growth_1y": 0.19139601, "piotroski_f_score": 5, "altman_z_score": null, "earnings_stability_5y": 2.013167, "revenue_stability_5y": 0.734238, "eps_surprise_avg": 8.32, "sue_score": 0.1641, "price_return_1m": -0.04203013, "price_return_3m": 0.12686567, "price_return_6m": 0.54871795, "price_return_9m": 1.52192067, "price_return_12m": 2.48126801, "price_return_12m_ex1m": 2.63400576, "distance_from_52w_high": -0.14143568, "distance_from_52w_low": 2.20424403, "relative_strength": 2.1791616, "local_beta": -0.7974, "volatility_252d": 0.406115, "volatility_60d": 0.921084, "max_drawdown_12m": -0.1684435, "revenue_ttm": 414334000, "gross_profit_ttm": 204048000, "ebit_ttm": 52078000, "ebitda_ttm": 248976000, "net_income_ttm": 70015000, "eps_diluted_ttm": 0.34553638, "operating_cash_flow_ttm": 220414000, "capital_expenditure_ttm": -359331000, "fcf_ttm": -138917000, "dividends_paid_ttm": 0, "share_repurchases_ttm": null, "shares_issued_ttm": 93170000, "interest_expense_ttm": 9455000, "cash_and_equivalents": 342000, "total_current_assets": 252634000, "total_current_liabilities": 432919000, "net_ppe": 1075210000, "total_assets": 1348334000, "total_debt": 257008000, "total_equity": 643166000, "net_working_capital": -106100000, "book_value_per_share": 3.1741377, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 3.1741377, "universe_ticker_count": 524, "sector": "Energy", "rank_pe": 76, "rank_pb": 76, "rank_ptbv": 76, "rank_ps": 78, "rank_pcf": 51, "rank_ev_ebitda": 48, "rank_ev_ebit": 92, "rank_earnings_yield": 92, "rank_fcf_yield": 89, "rank_dividend_yield": 82, "rank_shareholder_yield": 91, "rank_total_yield": 92, "rank_roe": 42, "rank_roc": 68, "rank_roic": 67, "rank_gross_margin": 42, "rank_fcf_margin": 92, "rank_piotroski": 66, "rank_accruals": 21, "rank_sue": 54, "rank_eps_growth_1y": 24, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 17, "rank_momentum_12m": 4, "rank_momentum_12m_ex1m": 4, "rank_relative_strength": 4, "value_composite": 93, "quality_composite": 75, "momentum_composite": 3, "growth_composite": 7, "yield_composite": 97, "svqf_composite": 94, "vc1_composite": 83, "vc2_composite": 86, "vc3_composite": 86, "trending_value_composite": null, "overall_composite": 82, "factor_coverage": 0.939, "signal_confidence": 0.939, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 82, "small_cap_core_rank": 86, "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": "2026-06-07T20:00:48.464736+00:00", "is_restated": false, "income_statement": { "revenue": 414334000, "cost_of_revenue": 210286000, "gross_profit": 204048000, "ebit": 52078000, "ebitda": 248976000, "pretax_income": null, "tax_provision": null, "net_income": 70015000, "net_income_to_common": 70015000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 307000, "total_current_assets": 240603000, "total_assets": 1173314000, "short_term_debt": 9979000, "long_term_debt": 159859000, "total_debt": 179054000, "total_liabilities": null, "total_equity": 648633000, "shares_outstanding": 200511000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 220414000, "capital_expenditure": -359331000, "free_cash_flow": -138917000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": 93170000, "net_debt_issued": 29136000 }, "complete_fields": { "id": 424334, "ticker_id": 36562, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "CAD", "fetched_at": "2026-06-07T20:00:48.464736+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "248976000", "netIncome": "70015000", "grossProfit": "204048000", "totalRevenue": "414334000", "costOfRevenue": "210286000", "interestExpense": "9455000", "operatingIncome": "52078000", "fiscalDateEnding": "2025-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "146174000" }, "balance": { "totalDebt": "179054000", "totalAssets": "1173314000", "longTermDebt": "159859000", "shortTermDebt": "9979000", "preferredStock": null, "fiscalDateEnding": "2025-12-31", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": "200511000", "totalCurrentAssets": "240603000", "totalShareholderEquity": "648633000", "totalCurrentLiabilities": "277238000", "propertyPlantEquipmentNet": "919631000", "cashAndShortTermInvestments": "307000" }, "cashflow": { "freeCashFlow": "-138917000", "dividendsPaid": "0", "issuanceOfDebt": "38947000", "issuanceOfStock": "93170000", "repaymentOfDebt": "-9811000", "fiscalDateEnding": "2025-12-31", "operatingCashflow": "220414000", "repurchaseOfStock": null, "capitalExpenditures": "-359331000" } }, "revenue": 414334000, "cost_of_revenue": 210286000, "gross_profit": 204048000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 52078000, "depreciation_amortisation": 146174000, "ebitda": 248976000, "interest_expense": 9455000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 70015000, "net_income_continuing_ops": null, "net_income_to_common": 70015000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 307000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 240603000, "net_ppe": 919631000, "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": 1173314000, "short_term_debt": 9979000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 277238000, "long_term_debt": 159859000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 179054000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 648633000, "shares_outstanding": 200511000, "operating_cash_flow": 220414000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -359331000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": 0, "share_repurchases": null, "shares_issued": 93170000, "net_debt_issued": 29136000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": -138917000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "248976000", "netIncome": "70015000", "grossProfit": "204048000", "totalRevenue": "414334000", "costOfRevenue": "210286000", "interestExpense": "9455000", "operatingIncome": "52078000", "fiscalDateEnding": "2025-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "146174000" }, "balance": { "totalDebt": "179054000", "totalAssets": "1173314000", "longTermDebt": "159859000", "shortTermDebt": "9979000", "preferredStock": null, "fiscalDateEnding": "2025-12-31", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": "200511000", "totalCurrentAssets": "240603000", "totalShareholderEquity": "648633000", "totalCurrentLiabilities": "277238000", "propertyPlantEquipmentNet": "919631000", "cashAndShortTermInvestments": "307000" }, "cashflow": { "freeCashFlow": "-138917000", "dividendsPaid": "0", "issuanceOfDebt": "38947000", "issuanceOfStock": "93170000", "repaymentOfDebt": "-9811000", "fiscalDateEnding": "2025-12-31", "operatingCashflow": "220414000", "repurchaseOfStock": null, "capitalExpenditures": "-359331000" } } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "CAD", "fetched_at": "2026-06-07T20:00:48.464736+00:00", "is_restated": false, "income_statement": { "revenue": 315147000, "cost_of_revenue": 156682000, "gross_profit": 158465000, "ebit": 25513000, "ebitda": 163579000, "pretax_income": null, "tax_provision": null, "net_income": 34283000, "net_income_to_common": 34283000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 924000, "total_current_assets": 211122000, "total_assets": 933144000, "short_term_debt": 9721000, "long_term_debt": 120912000, "total_debt": 146747000, "total_liabilities": null, "total_equity": 471427000, "shares_outstanding": 173624000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 174077000, "capital_expenditure": -161902000, "free_cash_flow": 12175000, "dividends_paid": -53000, "share_repurchases": null, "shares_issued": 0, "net_debt_issued": 66954000 }, "complete_fields": { "id": 424339, "ticker_id": 36562, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "CAD", "fetched_at": "2026-06-07T20:00:48.464736+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "163579000", "netIncome": "34283000", "grossProfit": "158465000", "totalRevenue": "315147000", "costOfRevenue": "156682000", "interestExpense": "10940000", "operatingIncome": "25513000", "fiscalDateEnding": "2024-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "108709000" }, "balance": { "totalDebt": "146747000", "totalAssets": "933144000", "longTermDebt": "120912000", "shortTermDebt": "9721000", "preferredStock": null, "fiscalDateEnding": "2024-12-31", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": "173624000", "totalCurrentAssets": "211122000", "totalShareholderEquity": "471427000", "totalCurrentLiabilities": "242371000", "propertyPlantEquipmentNet": "691082000", "cashAndShortTermInvestments": "924000" }, "cashflow": { "freeCashFlow": "12175000", "dividendsPaid": "-53000", "issuanceOfDebt": "76436000", "issuanceOfStock": "0", "repaymentOfDebt": "-9482000", "fiscalDateEnding": "2024-12-31", "operatingCashflow": "174077000", "repurchaseOfStock": null, "capitalExpenditures": "-161902000" } }, "revenue": 315147000, "cost_of_revenue": 156682000, "gross_profit": 158465000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 25513000, "depreciation_amortisation": 108709000, "ebitda": 163579000, "interest_expense": 10940000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 34283000, "net_income_continuing_ops": null, "net_income_to_common": 34283000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 924000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 211122000, "net_ppe": 691082000, "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": 933144000, "short_term_debt": 9721000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 242371000, "long_term_debt": 120912000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 146747000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 471427000, "shares_outstanding": 173624000, "operating_cash_flow": 174077000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -161902000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": -53000, "share_repurchases": null, "shares_issued": 0, "net_debt_issued": 66954000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 12175000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "163579000", "netIncome": "34283000", "grossProfit": "158465000", "totalRevenue": "315147000", "costOfRevenue": "156682000", "interestExpense": "10940000", "operatingIncome": "25513000", "fiscalDateEnding": "2024-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "108709000" }, "balance": { "totalDebt": "146747000", "totalAssets": "933144000", "longTermDebt": "120912000", "shortTermDebt": "9721000", "preferredStock": null, "fiscalDateEnding": "2024-12-31", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": "173624000", "totalCurrentAssets": "211122000", "totalShareholderEquity": "471427000", "totalCurrentLiabilities": "242371000", "propertyPlantEquipmentNet": "691082000", "cashAndShortTermInvestments": "924000" }, "cashflow": { "freeCashFlow": "12175000", "dividendsPaid": "-53000", "issuanceOfDebt": "76436000", "issuanceOfStock": "0", "repaymentOfDebt": "-9482000", "fiscalDateEnding": "2024-12-31", "operatingCashflow": "174077000", "repurchaseOfStock": null, "capitalExpenditures": "-161902000" } } }, { "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "CAD", "fetched_at": "2026-06-07T20:00:48.464736+00:00", "is_restated": false, "income_statement": { "revenue": 662355000, "cost_of_revenue": 218227000, "gross_profit": 444128000, "ebit": 190229000, "ebitda": 939962000, "pretax_income": null, "tax_provision": null, "net_income": 663107000, "net_income_to_common": 663107000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 406000, "total_current_assets": 221848000, "total_assets": 819524000, "short_term_debt": 9469000, "long_term_debt": 44476000, "total_debt": 79708000, "total_liabilities": null, "total_equity": 429717000, "shares_outstanding": 173201000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 475669000, "capital_expenditure": -295045000, "free_cash_flow": 180624000, "dividends_paid": -1597573000, "share_repurchases": null, "shares_issued": 46000, "net_debt_issued": -110309000 }, "complete_fields": { "id": 424341, "ticker_id": 36562, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "CAD", "fetched_at": "2026-06-07T20:00:48.464736+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "939962000", "netIncome": "663107000", "grossProfit": "444128000", "totalRevenue": "662355000", "costOfRevenue": "218227000", "interestExpense": "39996000", "operatingIncome": "190229000", "fiscalDateEnding": "2023-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "148667000" }, "balance": { "totalDebt": "79708000", "totalAssets": "819524000", "longTermDebt": "44476000", "shortTermDebt": "9469000", "preferredStock": null, "fiscalDateEnding": "2023-12-31", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": "173201000", "totalCurrentAssets": "221848000", "totalShareholderEquity": "429717000", "totalCurrentLiabilities": "250248000", "propertyPlantEquipmentNet": "550918000", "cashAndShortTermInvestments": "406000" }, "cashflow": { "freeCashFlow": "180624000", "dividendsPaid": "-1597573000", "issuanceOfDebt": "49296000", "issuanceOfStock": "46000", "repaymentOfDebt": "-159605000", "fiscalDateEnding": "2023-12-31", "operatingCashflow": "475669000", "repurchaseOfStock": null, "capitalExpenditures": "-295045000" } }, "revenue": 662355000, "cost_of_revenue": 218227000, "gross_profit": 444128000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 190229000, "depreciation_amortisation": 148667000, "ebitda": 939962000, "interest_expense": 39996000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 663107000, "net_income_continuing_ops": null, "net_income_to_common": 663107000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 406000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 221848000, "net_ppe": 550918000, "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": 819524000, "short_term_debt": 9469000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 250248000, "long_term_debt": 44476000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 79708000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 429717000, "shares_outstanding": 173201000, "operating_cash_flow": 475669000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -295045000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": -1597573000, "share_repurchases": null, "shares_issued": 46000, "net_debt_issued": -110309000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 180624000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "939962000", "netIncome": "663107000", "grossProfit": "444128000", "totalRevenue": "662355000", "costOfRevenue": "218227000", "interestExpense": "39996000", "operatingIncome": "190229000", "fiscalDateEnding": "2023-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "148667000" }, "balance": { "totalDebt": "79708000", "totalAssets": "819524000", "longTermDebt": "44476000", "shortTermDebt": "9469000", "preferredStock": null, "fiscalDateEnding": "2023-12-31", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": "173201000", "totalCurrentAssets": "221848000", "totalShareholderEquity": "429717000", "totalCurrentLiabilities": "250248000", "propertyPlantEquipmentNet": "550918000", "cashAndShortTermInvestments": "406000" }, "cashflow": { "freeCashFlow": "180624000", "dividendsPaid": "-1597573000", "issuanceOfDebt": "49296000", "issuanceOfStock": "46000", "repaymentOfDebt": "-159605000", "fiscalDateEnding": "2023-12-31", "operatingCashflow": "475669000", "repurchaseOfStock": null, "capitalExpenditures": "-295045000" } } }, { "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "CAD", "fetched_at": "2026-06-07T20:00:48.464736+00:00", "is_restated": false, "income_statement": { "revenue": 1475137000, "cost_of_revenue": 364045000, "gross_profit": 1111092000, "ebit": 760134000, "ebitda": 943022000, "pretax_income": null, "tax_provision": null, "net_income": 681086000, "net_income_to_common": 681086000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 124399000, "total_current_assets": 309008000, "total_assets": 2099475000, "short_term_debt": 9450000, "long_term_debt": 145180000, "total_debt": 190675000, "total_liabilities": null, "total_equity": 1516821000, "shares_outstanding": 171410000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 795371000, "capital_expenditure": -434157000, "free_cash_flow": 361214000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": 21421000, "net_debt_issued": -251471000 }, "complete_fields": { "id": 424342, "ticker_id": 36562, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "CAD", "fetched_at": "2026-06-07T20:00:48.464736+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "943022000", "netIncome": "681086000", "grossProfit": "1111092000", "totalRevenue": "1475137000", "costOfRevenue": "364045000", "interestExpense": "28829000", "operatingIncome": "760134000", "fiscalDateEnding": "2022-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "204168000" }, "balance": { "totalDebt": "190675000", "totalAssets": "2099475000", "longTermDebt": "145180000", "shortTermDebt": "9450000", "preferredStock": null, "fiscalDateEnding": "2022-12-31", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": "171410000", "totalCurrentAssets": "309008000", "totalShareholderEquity": "1516821000", "totalCurrentLiabilities": "278627000", "propertyPlantEquipmentNet": "1670511000", "cashAndShortTermInvestments": "124399000" }, "cashflow": { "freeCashFlow": "361214000", "dividendsPaid": "0", "issuanceOfDebt": "327216000", "issuanceOfStock": "21421000", "repaymentOfDebt": "-578687000", "fiscalDateEnding": "2022-12-31", "operatingCashflow": "795371000", "repurchaseOfStock": null, "capitalExpenditures": "-434157000" } }, "revenue": 1475137000, "cost_of_revenue": 364045000, "gross_profit": 1111092000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 760134000, "depreciation_amortisation": 204168000, "ebitda": 943022000, "interest_expense": 28829000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 681086000, "net_income_continuing_ops": null, "net_income_to_common": 681086000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 124399000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 309008000, "net_ppe": 1670511000, "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": 2099475000, "short_term_debt": 9450000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 278627000, "long_term_debt": 145180000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 190675000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 1516821000, "shares_outstanding": 171410000, "operating_cash_flow": 795371000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -434157000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": 0, "share_repurchases": null, "shares_issued": 21421000, "net_debt_issued": -251471000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 361214000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "943022000", "netIncome": "681086000", "grossProfit": "1111092000", "totalRevenue": "1475137000", "costOfRevenue": "364045000", "interestExpense": "28829000", "operatingIncome": "760134000", "fiscalDateEnding": "2022-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "204168000" }, "balance": { "totalDebt": "190675000", "totalAssets": "2099475000", "longTermDebt": "145180000", "shortTermDebt": "9450000", "preferredStock": null, "fiscalDateEnding": "2022-12-31", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": "171410000", "totalCurrentAssets": "309008000", "totalShareholderEquity": "1516821000", "totalCurrentLiabilities": "278627000", "propertyPlantEquipmentNet": "1670511000", "cashAndShortTermInvestments": "124399000" }, "cashflow": { "freeCashFlow": "361214000", "dividendsPaid": "0", "issuanceOfDebt": "327216000", "issuanceOfStock": "21421000", "repaymentOfDebt": "-578687000", "fiscalDateEnding": "2022-12-31", "operatingCashflow": "795371000", "repurchaseOfStock": null, "capitalExpenditures": "-434157000" } } }, { "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "CAD", "fetched_at": "2026-06-07T20:00:48.464736+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": 424343, "ticker_id": 36562, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "CAD", "fetched_at": "2026-06-07T20:00:48.464736+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": null, "netIncome": null, "grossProfit": null, "totalRevenue": null, "costOfRevenue": null, "interestExpense": null, "operatingIncome": null, "fiscalDateEnding": "2021-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": null }, "balance": { "totalDebt": null, "totalAssets": null, "longTermDebt": null, "shortTermDebt": null, "preferredStock": null, "fiscalDateEnding": "2021-12-31", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": null, "totalCurrentAssets": null, "totalShareholderEquity": null, "totalCurrentLiabilities": null, "propertyPlantEquipmentNet": null, "cashAndShortTermInvestments": null }, "cashflow": { "freeCashFlow": null, "dividendsPaid": null, "issuanceOfDebt": 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": 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": "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": 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": "2026-06-07T20:00:48.464736+00:00", "is_restated": false, "income_statement": { "revenue": 152207000, "cost_of_revenue": 66111000, "gross_profit": 86096000, "ebit": 40074000, "ebitda": 33543000, "pretax_income": null, "tax_provision": null, "net_income": -13637000, "net_income_to_common": -13637000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 342000, "total_current_assets": 252634000, "total_assets": 1348334000, "short_term_debt": 74527000, "long_term_debt": 175871000, "total_debt": 257008000, "total_liabilities": null, "total_equity": 643166000, "shares_outstanding": 202556000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 89128000, "capital_expenditure": -122391000, "free_cash_flow": -33263000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 0, "net_debt_issued": 13259000 }, "complete_fields": { "id": 424332, "ticker_id": 36562, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 2, "currency_reported": "CAD", "fetched_at": "2026-06-07T20:00:48.464736+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "33543000", "netIncome": "-13637000", "grossProfit": "86096000", "totalRevenue": "152207000", "costOfRevenue": "66111000", "interestExpense": "3638000", "operatingIncome": "40074000", "fiscalDateEnding": "2026-03-31", "researchAndDevelopment": null, "depreciationAndAmortization": "47360000" }, "balance": { "totalDebt": "257008000", "totalAssets": "1348334000", "longTermDebt": "175871000", "shortTermDebt": "74527000", "preferredStock": null, "fiscalDateEnding": "2026-03-31", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": "202556000", "totalCurrentAssets": "252634000", "totalShareholderEquity": "643166000", "totalCurrentLiabilities": "432919000", "propertyPlantEquipmentNet": "1075210000", "cashAndShortTermInvestments": "342000" }, "cashflow": { "freeCashFlow": "-33263000", "dividendsPaid": null, "issuanceOfDebt": "15650000", "issuanceOfStock": "0", "repaymentOfDebt": "-2391000", "fiscalDateEnding": "2026-03-31", "operatingCashflow": "89128000", "repurchaseOfStock": null, "capitalExpenditures": "-122391000" } }, "revenue": 152207000, "cost_of_revenue": 66111000, "gross_profit": 86096000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 40074000, "depreciation_amortisation": 47360000, "ebitda": 33543000, "interest_expense": 3638000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": -13637000, "net_income_continuing_ops": null, "net_income_to_common": -13637000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 342000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 252634000, "net_ppe": 1075210000, "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": 1348334000, "short_term_debt": 74527000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 432919000, "long_term_debt": 175871000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 257008000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 643166000, "shares_outstanding": 202556000, "operating_cash_flow": 89128000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -122391000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": 0, "net_debt_issued": 13259000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": -33263000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "33543000", "netIncome": "-13637000", "grossProfit": "86096000", "totalRevenue": "152207000", "costOfRevenue": "66111000", "interestExpense": "3638000", "operatingIncome": "40074000", "fiscalDateEnding": "2026-03-31", "researchAndDevelopment": null, "depreciationAndAmortization": "47360000" }, "balance": { "totalDebt": "257008000", "totalAssets": "1348334000", "longTermDebt": "175871000", "shortTermDebt": "74527000", "preferredStock": null, "fiscalDateEnding": "2026-03-31", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": "202556000", "totalCurrentAssets": "252634000", "totalShareholderEquity": "643166000", "totalCurrentLiabilities": "432919000", "propertyPlantEquipmentNet": "1075210000", "cashAndShortTermInvestments": "342000" }, "cashflow": { "freeCashFlow": "-33263000", "dividendsPaid": null, "issuanceOfDebt": "15650000", "issuanceOfStock": "0", "repaymentOfDebt": "-2391000", "fiscalDateEnding": "2026-03-31", "operatingCashflow": "89128000", "repurchaseOfStock": null, "capitalExpenditures": "-122391000" } } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider": "yFinance", "currency_reported": "CAD", "fetched_at": "2026-06-07T20:00:48.464736+00:00", "is_restated": false, "income_statement": { "revenue": 138549000, "cost_of_revenue": 64374000, "gross_profit": 74175000, "ebit": 29939000, "ebitda": 97944000, "pretax_income": null, "tax_provision": null, "net_income": 36322000, "net_income_to_common": 36322000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 307000, "total_current_assets": 240603000, "total_assets": 1173314000, "short_term_debt": 9979000, "long_term_debt": 159859000, "total_debt": 179054000, "total_liabilities": null, "total_equity": 648633000, "shares_outstanding": 200511000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 66525000, "capital_expenditure": -97900000, "free_cash_flow": -31375000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": 0, "net_debt_issued": -11441000 }, "complete_fields": { "id": 424333, "ticker_id": 36562, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 2, "currency_reported": "CAD", "fetched_at": "2026-06-07T20:00:48.464736+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "97944000", "netIncome": "36322000", "grossProfit": "74175000", "totalRevenue": "138549000", "costOfRevenue": "64374000", "interestExpense": "3480000", "operatingIncome": "29939000", "fiscalDateEnding": "2025-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "46324000" }, "balance": { "totalDebt": "179054000", "totalAssets": "1173314000", "longTermDebt": "159859000", "shortTermDebt": "9979000", "preferredStock": null, "fiscalDateEnding": "2025-12-31", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": "200511000", "totalCurrentAssets": "240603000", "totalShareholderEquity": "648633000", "totalCurrentLiabilities": "277238000", "propertyPlantEquipmentNet": "919631000", "cashAndShortTermInvestments": "307000" }, "cashflow": { "freeCashFlow": "-31375000", "dividendsPaid": "0", "issuanceOfDebt": null, "issuanceOfStock": "0", "repaymentOfDebt": "11441000", "fiscalDateEnding": "2025-12-31", "operatingCashflow": "66525000", "repurchaseOfStock": null, "capitalExpenditures": "-97900000" } }, "revenue": 138549000, "cost_of_revenue": 64374000, "gross_profit": 74175000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 29939000, "depreciation_amortisation": 46324000, "ebitda": 97944000, "interest_expense": 3480000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 36322000, "net_income_continuing_ops": null, "net_income_to_common": 36322000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 307000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 240603000, "net_ppe": 919631000, "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": 1173314000, "short_term_debt": 9979000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 277238000, "long_term_debt": 159859000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 179054000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 648633000, "shares_outstanding": 200511000, "operating_cash_flow": 66525000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -97900000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": 0, "share_repurchases": null, "shares_issued": 0, "net_debt_issued": -11441000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": -31375000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "97944000", "netIncome": "36322000", "grossProfit": "74175000", "totalRevenue": "138549000", "costOfRevenue": "64374000", "interestExpense": "3480000", "operatingIncome": "29939000", "fiscalDateEnding": "2025-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "46324000" }, "balance": { "totalDebt": "179054000", "totalAssets": "1173314000", "longTermDebt": "159859000", "shortTermDebt": "9979000", "preferredStock": null, "fiscalDateEnding": "2025-12-31", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": "200511000", "totalCurrentAssets": "240603000", "totalShareholderEquity": "648633000", "totalCurrentLiabilities": "277238000", "propertyPlantEquipmentNet": "919631000", "cashAndShortTermInvestments": "307000" }, "cashflow": { "freeCashFlow": "-31375000", "dividendsPaid": "0", "issuanceOfDebt": null, "issuanceOfStock": "0", "repaymentOfDebt": "11441000", "fiscalDateEnding": "2025-12-31", "operatingCashflow": "66525000", "repurchaseOfStock": null, "capitalExpenditures": "-97900000" } } }, { "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider": "yFinance", "currency_reported": "CAD", "fetched_at": "2026-06-07T20:00:48.464736+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": 424335, "ticker_id": 36562, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 2, "currency_reported": "CAD", "fetched_at": "2026-06-07T20:00:48.464736+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": null, "netIncome": null, "grossProfit": null, "totalRevenue": null, "costOfRevenue": null, "interestExpense": null, "operatingIncome": null, "fiscalDateEnding": "2025-09-30", "researchAndDevelopment": null, "depreciationAndAmortization": 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": "2025-09-30", "researchAndDevelopment": null, "depreciationAndAmortization": null } } }, { "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider": "yFinance", "currency_reported": "CAD", "fetched_at": "2026-06-07T20:00:48.464736+00:00", "is_restated": false, "income_statement": { "revenue": 89875000, "cost_of_revenue": 46133000, "gross_profit": 43742000, "ebit": 8662000, "ebitda": 77599000, "pretax_income": null, "tax_provision": null, "net_income": 33531000, "net_income_to_common": 33531000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 194000, "total_current_assets": 223785000, "total_assets": 1037524000, "short_term_debt": 9568000, "long_term_debt": 66476000, "total_debt": 87775000, "total_liabilities": null, "total_equity": 600077000, "shares_outstanding": 200060000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 43627000, "capital_expenditure": -83530000, "free_cash_flow": -39903000, "dividends_paid": 0, "share_repurchases": -186000, "shares_issued": null, "net_debt_issued": 40824000 }, "complete_fields": { "id": 424336, "ticker_id": 36562, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 2, "currency_reported": "CAD", "fetched_at": "2026-06-07T20:00:48.464736+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "77599000", "netIncome": "33531000", "grossProfit": "43742000", "totalRevenue": "89875000", "costOfRevenue": "46133000", "interestExpense": "1744000", "operatingIncome": "8662000", "fiscalDateEnding": "2025-06-30", "researchAndDevelopment": null, "depreciationAndAmortization": "31261000" }, "balance": { "totalDebt": "87775000", "totalAssets": "1037524000", "longTermDebt": "66476000", "shortTermDebt": "9568000", "preferredStock": null, "fiscalDateEnding": "2025-06-30", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": "200060000", "totalCurrentAssets": "223785000", "totalShareholderEquity": "600077000", "totalCurrentLiabilities": "280025000", "propertyPlantEquipmentNet": "789163000", "cashAndShortTermInvestments": "194000" }, "cashflow": { "freeCashFlow": "-39903000", "dividendsPaid": "0", "issuanceOfDebt": "43314000", "issuanceOfStock": null, "repaymentOfDebt": "-2490000", "fiscalDateEnding": "2025-06-30", "operatingCashflow": "43627000", "repurchaseOfStock": "-186000", "capitalExpenditures": "-83530000" } }, "revenue": 89875000, "cost_of_revenue": 46133000, "gross_profit": 43742000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 8662000, "depreciation_amortisation": 31261000, "ebitda": 77599000, "interest_expense": 1744000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 33531000, "net_income_continuing_ops": null, "net_income_to_common": 33531000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 194000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 223785000, "net_ppe": 789163000, "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": 1037524000, "short_term_debt": 9568000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 280025000, "long_term_debt": 66476000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 87775000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 600077000, "shares_outstanding": 200060000, "operating_cash_flow": 43627000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -83530000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": 0, "share_repurchases": -186000, "shares_issued": null, "net_debt_issued": 40824000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": -39903000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "77599000", "netIncome": "33531000", "grossProfit": "43742000", "totalRevenue": "89875000", "costOfRevenue": "46133000", "interestExpense": "1744000", "operatingIncome": "8662000", "fiscalDateEnding": "2025-06-30", "researchAndDevelopment": null, "depreciationAndAmortization": "31261000" }, "balance": { "totalDebt": "87775000", "totalAssets": "1037524000", "longTermDebt": "66476000", "shortTermDebt": "9568000", "preferredStock": null, "fiscalDateEnding": "2025-06-30", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": "200060000", "totalCurrentAssets": "223785000", "totalShareholderEquity": "600077000", "totalCurrentLiabilities": "280025000", "propertyPlantEquipmentNet": "789163000", "cashAndShortTermInvestments": "194000" }, "cashflow": { "freeCashFlow": "-39903000", "dividendsPaid": "0", "issuanceOfDebt": "43314000", "issuanceOfStock": null, "repaymentOfDebt": "-2490000", "fiscalDateEnding": "2025-06-30", "operatingCashflow": "43627000", "repurchaseOfStock": "-186000", "capitalExpenditures": "-83530000" } } }, { "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider": "yFinance", "currency_reported": "CAD", "fetched_at": "2026-06-07T20:00:48.464736+00:00", "is_restated": false, "income_statement": { "revenue": 95069000, "cost_of_revenue": 46169000, "gross_profit": 48900000, "ebit": 13389000, "ebitda": 25721000, "pretax_income": null, "tax_provision": null, "net_income": -5169000, "net_income_to_common": -5169000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 522000, "total_current_assets": 203530000, "total_assets": 972553000, "short_term_debt": 9611000, "long_term_debt": 23162000, "total_debt": 46554000, "total_liabilities": null, "total_equity": 563153000, "shares_outstanding": 200043000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 56268000, "capital_expenditure": -72753000, "free_cash_flow": -16485000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 93356000, "net_debt_issued": -100193000 }, "complete_fields": { "id": 424337, "ticker_id": 36562, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 2, "currency_reported": "CAD", "fetched_at": "2026-06-07T20:00:48.464736+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "25721000", "netIncome": "-5169000", "grossProfit": "48900000", "totalRevenue": "95069000", "costOfRevenue": "46169000", "interestExpense": "1973000", "operatingIncome": "13389000", "fiscalDateEnding": "2025-03-31", "researchAndDevelopment": null, "depreciationAndAmortization": "30478000" }, "balance": { "totalDebt": "46554000", "totalAssets": "972553000", "longTermDebt": "23162000", "shortTermDebt": "9611000", "preferredStock": null, "fiscalDateEnding": "2025-03-31", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": "200043000", "totalCurrentAssets": "203530000", "totalShareholderEquity": "563153000", "totalCurrentLiabilities": "286070000", "propertyPlantEquipmentNet": "735292000", "cashAndShortTermInvestments": "522000" }, "cashflow": { "freeCashFlow": "-16485000", "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": "93356000", "repaymentOfDebt": "-100193000", "fiscalDateEnding": "2025-03-31", "operatingCashflow": "56268000", "repurchaseOfStock": null, "capitalExpenditures": "-72753000" } }, "revenue": 95069000, "cost_of_revenue": 46169000, "gross_profit": 48900000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 13389000, "depreciation_amortisation": 30478000, "ebitda": 25721000, "interest_expense": 1973000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": -5169000, "net_income_continuing_ops": null, "net_income_to_common": -5169000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 522000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 203530000, "net_ppe": 735292000, "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": 972553000, "short_term_debt": 9611000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 286070000, "long_term_debt": 23162000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 46554000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 563153000, "shares_outstanding": 200043000, "operating_cash_flow": 56268000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -72753000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": 93356000, "net_debt_issued": -100193000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": -16485000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "25721000", "netIncome": "-5169000", "grossProfit": "48900000", "totalRevenue": "95069000", "costOfRevenue": "46169000", "interestExpense": "1973000", "operatingIncome": "13389000", "fiscalDateEnding": "2025-03-31", "researchAndDevelopment": null, "depreciationAndAmortization": "30478000" }, "balance": { "totalDebt": "46554000", "totalAssets": "972553000", "longTermDebt": "23162000", "shortTermDebt": "9611000", "preferredStock": null, "fiscalDateEnding": "2025-03-31", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": "200043000", "totalCurrentAssets": "203530000", "totalShareholderEquity": "563153000", "totalCurrentLiabilities": "286070000", "propertyPlantEquipmentNet": "735292000", "cashAndShortTermInvestments": "522000" }, "cashflow": { "freeCashFlow": "-16485000", "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": "93356000", "repaymentOfDebt": "-100193000", "fiscalDateEnding": "2025-03-31", "operatingCashflow": "56268000", "repurchaseOfStock": null, "capitalExpenditures": "-72753000" } } }, { "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider": "yFinance", "currency_reported": "CAD", "fetched_at": "2026-06-07T20:00:48.464736+00:00", "is_restated": false, "income_statement": { "revenue": 84542000, "cost_of_revenue": 40985000, "gross_profit": 43557000, "ebit": 9723000, "ebitda": 40736000, "pretax_income": null, "tax_provision": null, "net_income": 5189000, "net_income_to_common": 5189000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 924000, "total_current_assets": 211122000, "total_assets": 933144000, "short_term_debt": 9721000, "long_term_debt": 120912000, "total_debt": 146747000, "total_liabilities": null, "total_equity": 471427000, "shares_outstanding": 173624000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 46227000, "capital_expenditure": -39775000, "free_cash_flow": 6452000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": 0, "net_debt_issued": 14362000 }, "complete_fields": { "id": 424338, "ticker_id": 36562, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 2, "currency_reported": "CAD", "fetched_at": "2026-06-07T20:00:48.464736+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "40736000", "netIncome": "5189000", "grossProfit": "43557000", "totalRevenue": "84542000", "costOfRevenue": "40985000", "interestExpense": "2916000", "operatingIncome": "9723000", "fiscalDateEnding": "2024-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "30540000" }, "balance": { "totalDebt": "146747000", "totalAssets": "933144000", "longTermDebt": "120912000", "shortTermDebt": "9721000", "preferredStock": null, "fiscalDateEnding": "2024-12-31", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": "173624000", "totalCurrentAssets": "211122000", "totalShareholderEquity": "471427000", "totalCurrentLiabilities": "242371000", "propertyPlantEquipmentNet": "691082000", "cashAndShortTermInvestments": "924000" }, "cashflow": { "freeCashFlow": "6452000", "dividendsPaid": "0", "issuanceOfDebt": "16782000", "issuanceOfStock": "0", "repaymentOfDebt": "-2420000", "fiscalDateEnding": "2024-12-31", "operatingCashflow": "46227000", "repurchaseOfStock": null, "capitalExpenditures": "-39775000" } }, "revenue": 84542000, "cost_of_revenue": 40985000, "gross_profit": 43557000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 9723000, "depreciation_amortisation": 30540000, "ebitda": 40736000, "interest_expense": 2916000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 5189000, "net_income_continuing_ops": null, "net_income_to_common": 5189000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 924000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 211122000, "net_ppe": 691082000, "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": 933144000, "short_term_debt": 9721000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 242371000, "long_term_debt": 120912000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 146747000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 471427000, "shares_outstanding": 173624000, "operating_cash_flow": 46227000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -39775000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": 0, "share_repurchases": null, "shares_issued": 0, "net_debt_issued": 14362000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 6452000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "40736000", "netIncome": "5189000", "grossProfit": "43557000", "totalRevenue": "84542000", "costOfRevenue": "40985000", "interestExpense": "2916000", "operatingIncome": "9723000", "fiscalDateEnding": "2024-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "30540000" }, "balance": { "totalDebt": "146747000", "totalAssets": "933144000", "longTermDebt": "120912000", "shortTermDebt": "9721000", "preferredStock": null, "fiscalDateEnding": "2024-12-31", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": "173624000", "totalCurrentAssets": "211122000", "totalShareholderEquity": "471427000", "totalCurrentLiabilities": "242371000", "propertyPlantEquipmentNet": "691082000", "cashAndShortTermInvestments": "924000" }, "cashflow": { "freeCashFlow": "6452000", "dividendsPaid": "0", "issuanceOfDebt": "16782000", "issuanceOfStock": "0", "repaymentOfDebt": "-2420000", "fiscalDateEnding": "2024-12-31", "operatingCashflow": "46227000", "repurchaseOfStock": null, "capitalExpenditures": "-39775000" } } }, { "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider": "yFinance", "currency_reported": "CAD", "fetched_at": "2026-06-07T20:00:48.464736+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": 0, "share_repurchases": null, "shares_issued": 0, "net_debt_issued": null }, "complete_fields": { "id": 424340, "ticker_id": 36562, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 2, "currency_reported": "CAD", "fetched_at": "2026-06-07T20:00:48.464736+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 }, "cashflow": { "freeCashFlow": null, "dividendsPaid": "0", "issuanceOfDebt": null, "issuanceOfStock": "0", "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": 0, "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": { "income": { "ebitda": null, "netIncome": null, "grossProfit": null, "totalRevenue": null, "costOfRevenue": null, "interestExpense": null, "operatingIncome": null, "fiscalDateEnding": "2024-09-30", "researchAndDevelopment": null, "depreciationAndAmortization": null }, "cashflow": { "freeCashFlow": null, "dividendsPaid": "0", "issuanceOfDebt": null, "issuanceOfStock": "0", "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": "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": "momentum_leaders", "name": "Momentum Leaders", "slug": "momentum-leaders", "group": "momentum", "page_url": "/factors/momentum-leaders/", "rank_field": "-risk_adjusted_momentum" }, { "key": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/", "rank_field": "-shareholder_yield" } ], "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" ] } } }