{ "ticker": { "uuid": "ec7bb1a7-10bc-4e3d-85e2-20e993075766", "symbol": "NDM", "name": "Northern Dynasty Minerals Ltd.", "exchange": "TOR", "exchange_name": "Toronto Stock Exchange", "country": "CA", "currency": "CAD", "sector": "Basic Materials", "industry": "Other Industrial Metals & Mining", "page_url": "https://sharemaestro.com/factors/ticker/ec7bb1a7-10bc-4e3d-85e2-20e993075766/", "api_url": "https://sharemaestro.com/factors/api/tickers/ec7bb1a7-10bc-4e3d-85e2-20e993075766/" }, "ticker_metadata": { "id": 36292, "uuid": "ec7bb1a7-10bc-4e3d-85e2-20e993075766", "symbol": "NDM", "name": "Northern Dynasty Minerals Ltd.", "asset_type": "equity", "market_cap": 1815408128, "stock_exchange_id": 42, "industry": "Other Industrial Metals & Mining", "sector": "Basic Materials", "description": "Northern Dynasty Minerals Ltd. engages in the acquisition, exploration, and development of mineral properties in the United States. It primarily explores copper, gold, molybdenum, silver, and rhenium deposits. The company holds 100% interest in the Pebble Copper-Gold-Molybdenum-Silver-Rhenium project comprising 1,840 mineral claims that covers an area of approximately 274 square miles located in southwest Alaska, the United States. The company was formerly known as Northern Dynasty Explorations Ltd. and changed its name to Northern Dynasty Minerals Ltd. in October 1997. Northern Dynasty Minerals Ltd. was incorporated in 1983 and is based in 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": "ec7bb1a7-10bc-4e3d-85e2-20e993075766", "symbol": "NDM", "name": "Northern Dynasty Minerals Ltd.", "exchange": "TOR", "exchange_name": "Toronto Stock Exchange", "country": "CA", "currency": "CAD", "sector": "Basic Materials", "industry": "Other Industrial Metals & Mining", "page_url": "https://sharemaestro.com/factors/ticker/ec7bb1a7-10bc-4e3d-85e2-20e993075766/", "api_url": "https://sharemaestro.com/factors/api/tickers/ec7bb1a7-10bc-4e3d-85e2-20e993075766/" }, "week_end_date": "2026-06-07", "universe": "CAD_CA", "score": { "os": 0.42, "value": 0.45, "quality": 0.45, "momentum": 0.46, "coverage": 0.636, "confidence": 0.636, "delta": null }, "headline_factors": { "price": 2.66, "market_cap": 1490427690.92, "pe_ratio": null, "earnings_yield": null, "ebitda_to_ev": null, "shareholder_yield": -0.0093, "roe": -1.0118, "piotroski_f_score": 2, "momentum_12_1": 0.6724, "volatility_252d": 1.2296 }, "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": 0.4286, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T20:10:51.504042+00:00", "batch_id": "" }, "size": { "price_close": 2.66, "market_cap": 1490427690.92, "market_cap_usd": 1490427690.92, "enterprise_value": 1441236690.92, "shares_outstanding": 560311162, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": null, "pb_ratio": 35.1798, "ptbv_ratio": 35.1798, "ps_ratio": null, "pcf_ratio": null, "pfcf_ratio": -63.6255, "ev_ebitda": null, "ev_ebit": null, "ev_sales": null, "ev_fcf": -61.5256, "earnings_yield": null, "fcf_yield": -0.0163, "price_to_sales": null, "price_to_book": 35.1798, "price_to_cashflow": null, "ebitda_to_ev": null, "sales_yield": null }, "yield": { "dividend_yield": 0, "buyback_yield": -0.0093, "shareholder_yield": -0.0093, "debt_paydown_yield": 0.0001, "total_yield": -0.0092 }, "quality": { "gross_margin": null, "operating_margin": null, "net_margin": null, "ebitda_margin": null, "fcf_margin": null, "roe": -1.0118, "roa": -0.3601, "roic": null, "roc_greenblatt": 2.9512, "asset_turnover": null, "cash_conversion": 0.5465, "accruals_ratio": -0.1633, "sbc_to_revenue": null, "piotroski_f_score": 2, "altman_z_score": null, "earnings_stability_5y": 1.6012, "revenue_stability_5y": null, "eps_surprise_avg": -8, "sue_score": -0.7921, "gross_profit_to_assets": -0.0009, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": null, "net_debt_to_ebitda": 1.1851, "debt_to_assets": 0.0277, "interest_coverage": -26.6171, "current_ratio": 0.7078, "quick_ratio": 0.7078, "net_debt": -49191000, "local_beta": 2.3518, "volatility_252d": 1.2296, "volatility_60d": 2.5816, "max_drawdown_12m": -0.6407, "risk_adjusted_momentum": 0.5469 }, "growth": { "revenue_growth_1y": null, "revenue_growth_3y_cagr": null, "revenue_growth_5y_cagr": null, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": null, "book_value_growth_1y": -0.8244, "revenue_growth": null, "earnings_growth": null }, "momentum": { "price_return_1m": -0.0859, "price_return_3m": 0.5028, "price_return_6m": -0.0667, "price_return_9m": 1.2735, "price_return_12m": 0.5287, "price_return_12m_ex1m": 0.6724, "momentum_6m": -0.0667, "momentum_12m": 0.5287, "momentum_12_1": 0.6724, "distance_from_52w_high": -0.179, "distance_from_52w_low": 1.5094, "relative_strength": 0.2266 }, "raw_ttm": { "revenue_ttm": 0, "gross_profit_ttm": -107000, "ebit_ttm": -23636000, "ebitda_ttm": -41509000, "net_income_ttm": -42864000, "eps_diluted_ttm": -0.0765, "operating_cash_flow_ttm": -23425000, "capital_expenditure_ttm": null, "fcf_ttm": -23425000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": 13924000, "interest_expense_ttm": 888000, "cash_and_equivalents": 52494000, "total_current_assets": 54040000, "total_current_liabilities": 76349000, "net_ppe": 63995000, "total_assets": 119033000, "total_debt": 3303000, "total_equity": 42366000, "net_working_capital": -72004000, "book_value_per_share": 0.0756, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 0.0756 }, "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": 55, "quality_composite": 55, "momentum_composite": 54, "growth_composite": 53, "yield_composite": 56, "svqf_composite": 50, "vc1_composite": 56, "vc2_composite": 56, "vc3_composite": 56, "trending_value_composite": null, "overall_composite": 58, "quality_value_composite": 0.45, "os_score": 0.42, "value_percentile": 0.45, "quality_percentile": 0.45, "momentum_percentile": 0.46, "factor_coverage": 0.636, "signal_confidence": 0.636, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 77, "small_cap_core_rank": 56, "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": 11519, "ticker_id": 36292, "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": 0.4286, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T20:10:51.504042+00:00", "batch_id": "", "os_score_delta": null, "price_close": 2.66, "market_cap": 1490427690.92, "market_cap_usd": 1490427690.92, "enterprise_value": 1441236690.92, "shares_outstanding": 560311162, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": 35.17980671, "ptbv_ratio": 35.17980671, "ps_ratio": null, "pcf_ratio": null, "pfcf_ratio": -63.62551509, "ev_ebitda": null, "ev_ebit": null, "ev_sales": null, "ev_fcf": -61.52557912, "earnings_yield": null, "fcf_yield": -0.0162534, "dividend_yield": 0, "buyback_yield": -0.00934228, "shareholder_yield": -0.00934228, "debt_paydown_yield": 0.00011071, "total_yield": -0.00923158, "gross_margin": null, "operating_margin": null, "net_margin": null, "ebitda_margin": null, "fcf_margin": null, "roe": -1.01175471, "roa": -0.36010182, "roic": null, "roc_greenblatt": 2.95117992, "asset_turnover": null, "cash_conversion": 0.54649589, "accruals_ratio": -0.16330765, "sbc_to_revenue": null, "debt_to_equity": null, "net_debt_to_ebitda": 1.1850683, "debt_to_assets": 0.02774861, "interest_coverage": -26.61711712, "current_ratio": 0.70780233, "quick_ratio": 0.70780233, "net_debt": -49191000, "revenue_growth_1y": null, "revenue_growth_3y_cagr": null, "revenue_growth_5y_cagr": null, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": null, "book_value_growth_1y": -0.82435809, "piotroski_f_score": 2, "altman_z_score": null, "earnings_stability_5y": 1.601212, "revenue_stability_5y": null, "eps_surprise_avg": -8, "sue_score": -0.7921, "price_return_1m": -0.08591065, "price_return_3m": 0.50282486, "price_return_6m": -0.06666667, "price_return_9m": 1.27350427, "price_return_12m": 0.52873563, "price_return_12m_ex1m": 0.67241379, "distance_from_52w_high": -0.17901235, "distance_from_52w_low": 1.50943396, "relative_strength": 0.22662922, "local_beta": 2.3518, "volatility_252d": 1.229557, "volatility_60d": 2.581608, "max_drawdown_12m": -0.64067797, "revenue_ttm": 0, "gross_profit_ttm": -107000, "ebit_ttm": -23636000, "ebitda_ttm": -41509000, "net_income_ttm": -42864000, "eps_diluted_ttm": -0.07650035, "operating_cash_flow_ttm": -23425000, "capital_expenditure_ttm": null, "fcf_ttm": -23425000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": 13924000, "interest_expense_ttm": 888000, "cash_and_equivalents": 52494000, "total_current_assets": 54040000, "total_current_liabilities": 76349000, "net_ppe": 63995000, "total_assets": 119033000, "total_debt": 3303000, "total_equity": 42366000, "net_working_capital": -72004000, "book_value_per_share": 0.07561156, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 0.07561156, "universe_ticker_count": null, "sector": "Basic Materials", "rank_pe": null, "rank_pb": null, "rank_ptbv": null, "rank_ps": null, "rank_pcf": null, "rank_ev_ebitda": null, "rank_ev_ebit": null, "rank_earnings_yield": null, "rank_fcf_yield": null, "rank_dividend_yield": null, "rank_shareholder_yield": null, "rank_total_yield": null, "rank_roe": null, "rank_roc": null, "rank_roic": null, "rank_gross_margin": null, "rank_fcf_margin": null, "rank_piotroski": null, "rank_accruals": null, "rank_sue": null, "rank_eps_growth_1y": null, "rank_eps_growth_5y": null, "rank_revenue_growth_1y": null, "rank_momentum_12m": null, "rank_momentum_12m_ex1m": null, "rank_relative_strength": null, "value_composite": 55, "quality_composite": 55, "momentum_composite": 54, "growth_composite": 53, "yield_composite": 56, "svqf_composite": 50, "vc1_composite": 56, "vc2_composite": 56, "vc3_composite": 56, "trending_value_composite": null, "overall_composite": 58, "factor_coverage": 0.636, "signal_confidence": 0.636, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 77, "small_cap_core_rank": 56, "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": 2.66, "os": 0.42, "value": 0.45, "quality": 0.45, "momentum": 0.46, "confidence": 0.636, "coverage": 0.636, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": -0.0093, "roe": -1.0118, "momentum_12_1": 0.6724, "complete_fields": { "id": 11519, "ticker_id": 36292, "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": 0.4286, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T20:10:51.504042+00:00", "batch_id": "", "os_score_delta": null, "price_close": 2.66, "market_cap": 1490427690.92, "market_cap_usd": 1490427690.92, "enterprise_value": 1441236690.92, "shares_outstanding": 560311162, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": 35.17980671, "ptbv_ratio": 35.17980671, "ps_ratio": null, "pcf_ratio": null, "pfcf_ratio": -63.62551509, "ev_ebitda": null, "ev_ebit": null, "ev_sales": null, "ev_fcf": -61.52557912, "earnings_yield": null, "fcf_yield": -0.0162534, "dividend_yield": 0, "buyback_yield": -0.00934228, "shareholder_yield": -0.00934228, "debt_paydown_yield": 0.00011071, "total_yield": -0.00923158, "gross_margin": null, "operating_margin": null, "net_margin": null, "ebitda_margin": null, "fcf_margin": null, "roe": -1.01175471, "roa": -0.36010182, "roic": null, "roc_greenblatt": 2.95117992, "asset_turnover": null, "cash_conversion": 0.54649589, "accruals_ratio": -0.16330765, "sbc_to_revenue": null, "debt_to_equity": null, "net_debt_to_ebitda": 1.1850683, "debt_to_assets": 0.02774861, "interest_coverage": -26.61711712, "current_ratio": 0.70780233, "quick_ratio": 0.70780233, "net_debt": -49191000, "revenue_growth_1y": null, "revenue_growth_3y_cagr": null, "revenue_growth_5y_cagr": null, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": null, "book_value_growth_1y": -0.82435809, "piotroski_f_score": 2, "altman_z_score": null, "earnings_stability_5y": 1.601212, "revenue_stability_5y": null, "eps_surprise_avg": -8, "sue_score": -0.7921, "price_return_1m": -0.08591065, "price_return_3m": 0.50282486, "price_return_6m": -0.06666667, "price_return_9m": 1.27350427, "price_return_12m": 0.52873563, "price_return_12m_ex1m": 0.67241379, "distance_from_52w_high": -0.17901235, "distance_from_52w_low": 1.50943396, "relative_strength": 0.22662922, "local_beta": 2.3518, "volatility_252d": 1.229557, "volatility_60d": 2.581608, "max_drawdown_12m": -0.64067797, "revenue_ttm": 0, "gross_profit_ttm": -107000, "ebit_ttm": -23636000, "ebitda_ttm": -41509000, "net_income_ttm": -42864000, "eps_diluted_ttm": -0.07650035, "operating_cash_flow_ttm": -23425000, "capital_expenditure_ttm": null, "fcf_ttm": -23425000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": 13924000, "interest_expense_ttm": 888000, "cash_and_equivalents": 52494000, "total_current_assets": 54040000, "total_current_liabilities": 76349000, "net_ppe": 63995000, "total_assets": 119033000, "total_debt": 3303000, "total_equity": 42366000, "net_working_capital": -72004000, "book_value_per_share": 0.07561156, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 0.07561156, "universe_ticker_count": null, "sector": "Basic Materials", "rank_pe": null, "rank_pb": null, "rank_ptbv": null, "rank_ps": null, "rank_pcf": null, "rank_ev_ebitda": null, "rank_ev_ebit": null, "rank_earnings_yield": null, "rank_fcf_yield": null, "rank_dividend_yield": null, "rank_shareholder_yield": null, "rank_total_yield": null, "rank_roe": null, "rank_roc": null, "rank_roic": null, "rank_gross_margin": null, "rank_fcf_margin": null, "rank_piotroski": null, "rank_accruals": null, "rank_sue": null, "rank_eps_growth_1y": null, "rank_eps_growth_5y": null, "rank_revenue_growth_1y": null, "rank_momentum_12m": null, "rank_momentum_12m_ex1m": null, "rank_relative_strength": null, "value_composite": 55, "quality_composite": 55, "momentum_composite": 54, "growth_composite": 53, "yield_composite": 56, "svqf_composite": 50, "vc1_composite": 56, "vc2_composite": 56, "vc3_composite": 56, "trending_value_composite": null, "overall_composite": 58, "factor_coverage": 0.636, "signal_confidence": 0.636, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 77, "small_cap_core_rank": 56, "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": "2026-06-07T19:53:49.129439+00:00", "is_restated": false, "income_statement": { "revenue": 0, "cost_of_revenue": 108000, "gross_profit": -108000, "ebit": -23224000, "ebitda": -102925000, "pretax_income": null, "tax_provision": null, "net_income": -104366000, "net_income_to_common": -104366000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 54734000, "total_current_assets": 56840000, "total_assets": 120985000, "short_term_debt": 2647000, "long_term_debt": 358000, "total_debt": 3183000, "total_liabilities": null, "total_equity": 17728000, "shares_outstanding": 558461162, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -23206000, "capital_expenditure": null, "free_cash_flow": -23206000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -174000 }, "complete_fields": { "id": 423175, "ticker_id": 36292, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "CAD", "fetched_at": "2026-06-07T19:53:49.129439+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "-102925000", "netIncome": "-104366000", "grossProfit": "-108000", "totalRevenue": "0", "costOfRevenue": "108000", "interestExpense": "902000", "operatingIncome": "-23224000", "fiscalDateEnding": "2025-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "172000" }, "balance": { "totalDebt": "3183000", "totalAssets": "120985000", "longTermDebt": "358000", "shortTermDebt": "2647000", "preferredStock": null, "fiscalDateEnding": "2025-12-31", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": "558461162", "totalCurrentAssets": "56840000", "totalShareholderEquity": "17728000", "totalCurrentLiabilities": null, "propertyPlantEquipmentNet": "63159000", "cashAndShortTermInvestments": "54734000" }, "cashflow": { "freeCashFlow": "-23206000", "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": "-174000", "fiscalDateEnding": "2025-12-31", "operatingCashflow": "-23206000", "repurchaseOfStock": null, "capitalExpenditures": null } }, "revenue": 0, "cost_of_revenue": 108000, "gross_profit": -108000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -23224000, "depreciation_amortisation": 172000, "ebitda": -102925000, "interest_expense": 902000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": -104366000, "net_income_continuing_ops": null, "net_income_to_common": -104366000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 54734000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 56840000, "net_ppe": 63159000, "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": 120985000, "short_term_debt": 2647000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": null, "long_term_debt": 358000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 3183000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 17728000, "shares_outstanding": 558461162, "operating_cash_flow": -23206000, "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": -174000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": -23206000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "-102925000", "netIncome": "-104366000", "grossProfit": "-108000", "totalRevenue": "0", "costOfRevenue": "108000", "interestExpense": "902000", "operatingIncome": "-23224000", "fiscalDateEnding": "2025-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "172000" }, "balance": { "totalDebt": "3183000", "totalAssets": "120985000", "longTermDebt": "358000", "shortTermDebt": "2647000", "preferredStock": null, "fiscalDateEnding": "2025-12-31", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": "558461162", "totalCurrentAssets": "56840000", "totalShareholderEquity": "17728000", "totalCurrentLiabilities": null, "propertyPlantEquipmentNet": "63159000", "cashAndShortTermInvestments": "54734000" }, "cashflow": { "freeCashFlow": "-23206000", "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": "-174000", "fiscalDateEnding": "2025-12-31", "operatingCashflow": "-23206000", "repurchaseOfStock": null, "capitalExpenditures": null } } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "CAD", "fetched_at": "2026-06-07T19:53:49.129439+00:00", "is_restated": false, "income_statement": { "revenue": 0, "cost_of_revenue": 105000, "gross_profit": -105000, "ebit": -18651000, "ebitda": -35098000, "pretax_income": null, "tax_provision": null, "net_income": -36149000, "net_income_to_common": -36149000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 16142000, "total_current_assets": 18050000, "total_assets": 137160000, "short_term_debt": 2750000, "long_term_debt": 548000, "total_debt": 3474000, "total_liabilities": null, "total_equity": 97197000, "shares_outstanding": 537791881, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -17145000, "capital_expenditure": null, "free_cash_flow": -17145000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 0, "net_debt_issued": -146000 }, "complete_fields": { "id": 423180, "ticker_id": 36292, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "CAD", "fetched_at": "2026-06-07T19:53:49.129439+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "-35098000", "netIncome": "-36149000", "grossProfit": "-105000", "totalRevenue": "0", "costOfRevenue": "105000", "interestExpense": "824000", "operatingIncome": "-18651000", "fiscalDateEnding": "2024-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "162000" }, "balance": { "totalDebt": "3474000", "totalAssets": "137160000", "longTermDebt": "548000", "shortTermDebt": "2750000", "preferredStock": null, "fiscalDateEnding": "2024-12-31", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": "537791881", "totalCurrentAssets": "18050000", "totalShareholderEquity": "97197000", "totalCurrentLiabilities": null, "propertyPlantEquipmentNet": "118126000", "cashAndShortTermInvestments": "16142000" }, "cashflow": { "freeCashFlow": "-17145000", "dividendsPaid": null, "issuanceOfDebt": "0", "issuanceOfStock": "0", "repaymentOfDebt": "-146000", "fiscalDateEnding": "2024-12-31", "operatingCashflow": "-17145000", "repurchaseOfStock": null, "capitalExpenditures": null } }, "revenue": 0, "cost_of_revenue": 105000, "gross_profit": -105000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -18651000, "depreciation_amortisation": 162000, "ebitda": -35098000, "interest_expense": 824000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": -36149000, "net_income_continuing_ops": null, "net_income_to_common": -36149000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 16142000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 18050000, "net_ppe": 118126000, "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": 137160000, "short_term_debt": 2750000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": null, "long_term_debt": 548000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 3474000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 97197000, "shares_outstanding": 537791881, "operating_cash_flow": -17145000, "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": -146000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": -17145000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "-35098000", "netIncome": "-36149000", "grossProfit": "-105000", "totalRevenue": "0", "costOfRevenue": "105000", "interestExpense": "824000", "operatingIncome": "-18651000", "fiscalDateEnding": "2024-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "162000" }, "balance": { "totalDebt": "3474000", "totalAssets": "137160000", "longTermDebt": "548000", "shortTermDebt": "2750000", "preferredStock": null, "fiscalDateEnding": "2024-12-31", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": "537791881", "totalCurrentAssets": "18050000", "totalShareholderEquity": "97197000", "totalCurrentLiabilities": null, "propertyPlantEquipmentNet": "118126000", "cashAndShortTermInvestments": "16142000" }, "cashflow": { "freeCashFlow": "-17145000", "dividendsPaid": null, "issuanceOfDebt": "0", "issuanceOfStock": "0", "repaymentOfDebt": "-146000", "fiscalDateEnding": "2024-12-31", "operatingCashflow": "-17145000", "repurchaseOfStock": null, "capitalExpenditures": null } } }, { "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "CAD", "fetched_at": "2026-06-07T19:53:49.129439+00:00", "is_restated": false, "income_statement": { "revenue": 0, "cost_of_revenue": 101000, "gross_profit": -101000, "ebit": -25964000, "ebitda": -20861000, "pretax_income": null, "tax_provision": null, "net_income": -20996000, "net_income_to_common": -20996000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 18200000, "total_current_assets": 21125000, "total_assets": 143848000, "short_term_debt": 2197000, "long_term_debt": 338000, "total_debt": 2661000, "total_liabilities": null, "total_equity": 123284000, "shares_outstanding": 538478010, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -22110000, "capital_expenditure": null, "free_cash_flow": -22110000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 3422000, "net_debt_issued": 19947000 }, "complete_fields": { "id": 423182, "ticker_id": 36292, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "CAD", "fetched_at": "2026-06-07T19:53:49.129439+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "-20861000", "netIncome": "-20996000", "grossProfit": "-101000", "totalRevenue": "0", "costOfRevenue": "101000", "interestExpense": "81000", "operatingIncome": "-25964000", "fiscalDateEnding": "2023-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "164000" }, "balance": { "totalDebt": "2661000", "totalAssets": "143848000", "longTermDebt": "338000", "shortTermDebt": "2197000", "preferredStock": null, "fiscalDateEnding": "2023-12-31", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": "538478010", "totalCurrentAssets": "21125000", "totalShareholderEquity": "123284000", "totalCurrentLiabilities": null, "propertyPlantEquipmentNet": "121851000", "cashAndShortTermInvestments": "18200000" }, "cashflow": { "freeCashFlow": "-22110000", "dividendsPaid": null, "issuanceOfDebt": "20100000", "issuanceOfStock": "3422000", "repaymentOfDebt": "-153000", "fiscalDateEnding": "2023-12-31", "operatingCashflow": "-22110000", "repurchaseOfStock": null, "capitalExpenditures": null } }, "revenue": 0, "cost_of_revenue": 101000, "gross_profit": -101000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -25964000, "depreciation_amortisation": 164000, "ebitda": -20861000, "interest_expense": 81000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": -20996000, "net_income_continuing_ops": null, "net_income_to_common": -20996000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 18200000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 21125000, "net_ppe": 121851000, "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": 143848000, "short_term_debt": 2197000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": null, "long_term_debt": 338000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 2661000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 123284000, "shares_outstanding": 538478010, "operating_cash_flow": -22110000, "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": 3422000, "net_debt_issued": 19947000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": -22110000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "-20861000", "netIncome": "-20996000", "grossProfit": "-101000", "totalRevenue": "0", "costOfRevenue": "101000", "interestExpense": "81000", "operatingIncome": "-25964000", "fiscalDateEnding": "2023-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "164000" }, "balance": { "totalDebt": "2661000", "totalAssets": "143848000", "longTermDebt": "338000", "shortTermDebt": "2197000", "preferredStock": null, "fiscalDateEnding": "2023-12-31", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": "538478010", "totalCurrentAssets": "21125000", "totalShareholderEquity": "123284000", "totalCurrentLiabilities": null, "propertyPlantEquipmentNet": "121851000", "cashAndShortTermInvestments": "18200000" }, "cashflow": { "freeCashFlow": "-22110000", "dividendsPaid": null, "issuanceOfDebt": "20100000", "issuanceOfStock": "3422000", "repaymentOfDebt": "-153000", "fiscalDateEnding": "2023-12-31", "operatingCashflow": "-22110000", "repurchaseOfStock": null, "capitalExpenditures": null } } }, { "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "CAD", "fetched_at": "2026-06-07T19:53:49.129439+00:00", "is_restated": false, "income_statement": { "revenue": 0, "cost_of_revenue": 104000, "gross_profit": -104000, "ebit": -24606000, "ebitda": -24009000, "pretax_income": null, "tax_provision": null, "net_income": -24442000, "net_income_to_common": -24442000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 14173000, "total_current_assets": 16835000, "total_assets": 145218000, "short_term_debt": null, "long_term_debt": 463000, "total_debt": 613000, "total_liabilities": null, "total_equity": 142685000, "shares_outstanding": 529779388, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -23957000, "capital_expenditure": -31000, "free_cash_flow": -23988000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 0, "net_debt_issued": -129000 }, "complete_fields": { "id": 423183, "ticker_id": 36292, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "CAD", "fetched_at": "2026-06-07T19:53:49.129439+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "-24009000", "netIncome": "-24442000", "grossProfit": "-104000", "totalRevenue": "0", "costOfRevenue": "104000", "interestExpense": "67000", "operatingIncome": "-24606000", "fiscalDateEnding": "2022-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "259000" }, "balance": { "totalDebt": "613000", "totalAssets": "145218000", "longTermDebt": "463000", "shortTermDebt": null, "preferredStock": null, "fiscalDateEnding": "2022-12-31", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": "529779388", "totalCurrentAssets": "16835000", "totalShareholderEquity": "142685000", "totalCurrentLiabilities": null, "propertyPlantEquipmentNet": "127531000", "cashAndShortTermInvestments": "14173000" }, "cashflow": { "freeCashFlow": "-23988000", "dividendsPaid": null, "issuanceOfDebt": "0", "issuanceOfStock": "0", "repaymentOfDebt": "-129000", "fiscalDateEnding": "2022-12-31", "operatingCashflow": "-23957000", "repurchaseOfStock": null, "capitalExpenditures": "-31000" } }, "revenue": 0, "cost_of_revenue": 104000, "gross_profit": -104000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -24606000, "depreciation_amortisation": 259000, "ebitda": -24009000, "interest_expense": 67000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": -24442000, "net_income_continuing_ops": null, "net_income_to_common": -24442000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 14173000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 16835000, "net_ppe": 127531000, "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": 145218000, "short_term_debt": null, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": null, "long_term_debt": 463000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 613000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 142685000, "shares_outstanding": 529779388, "operating_cash_flow": -23957000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -31000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": 0, "net_debt_issued": -129000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": -23988000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "-24009000", "netIncome": "-24442000", "grossProfit": "-104000", "totalRevenue": "0", "costOfRevenue": "104000", "interestExpense": "67000", "operatingIncome": "-24606000", "fiscalDateEnding": "2022-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "259000" }, "balance": { "totalDebt": "613000", "totalAssets": "145218000", "longTermDebt": "463000", "shortTermDebt": null, "preferredStock": null, "fiscalDateEnding": "2022-12-31", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": "529779388", "totalCurrentAssets": "16835000", "totalShareholderEquity": "142685000", "totalCurrentLiabilities": null, "propertyPlantEquipmentNet": "127531000", "cashAndShortTermInvestments": "14173000" }, "cashflow": { "freeCashFlow": "-23988000", "dividendsPaid": null, "issuanceOfDebt": "0", "issuanceOfStock": "0", "repaymentOfDebt": "-129000", "fiscalDateEnding": "2022-12-31", "operatingCashflow": "-23957000", "repurchaseOfStock": null, "capitalExpenditures": "-31000" } } }, { "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "CAD", "fetched_at": "2026-06-07T19:53:49.129439+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": 872000, "net_debt_issued": null }, "complete_fields": { "id": 423184, "ticker_id": 36292, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "CAD", "fetched_at": "2026-06-07T19:53:49.129439+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": "872000", "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": 872000, "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": "872000", "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": "2026-06-07T19:53:49.129439+00:00", "is_restated": false, "income_statement": { "revenue": 0, "cost_of_revenue": 27000, "gross_profit": -27000, "ebit": -6184000, "ebitda": 21315000, "pretax_income": null, "tax_provision": null, "net_income": 21128000, "net_income_to_common": 21128000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 52494000, "total_current_assets": 54040000, "total_assets": 119033000, "short_term_debt": 2799000, "long_term_debt": 318000, "total_debt": 3303000, "total_liabilities": null, "total_equity": 42366000, "shares_outstanding": 559989162, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -4917000, "capital_expenditure": null, "free_cash_flow": -4917000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 1994000, "net_debt_issued": -39000 }, "complete_fields": { "id": 423173, "ticker_id": 36292, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 2, "currency_reported": "CAD", "fetched_at": "2026-06-07T19:53:49.129439+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "21315000", "netIncome": "21128000", "grossProfit": "-27000", "totalRevenue": "0", "costOfRevenue": "27000", "interestExpense": "215000", "operatingIncome": "-6184000", "fiscalDateEnding": "2026-03-31", "researchAndDevelopment": null, "depreciationAndAmortization": "42000" }, "balance": { "totalDebt": "3303000", "totalAssets": "119033000", "longTermDebt": "318000", "shortTermDebt": "2799000", "preferredStock": null, "fiscalDateEnding": "2026-03-31", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": "559989162", "totalCurrentAssets": "54040000", "totalShareholderEquity": "42366000", "totalCurrentLiabilities": "76349000", "propertyPlantEquipmentNet": "63995000", "cashAndShortTermInvestments": "52494000" }, "cashflow": { "freeCashFlow": "-4917000", "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": "1994000", "repaymentOfDebt": "-39000", "fiscalDateEnding": "2026-03-31", "operatingCashflow": "-4917000", "repurchaseOfStock": null, "capitalExpenditures": null } }, "revenue": 0, "cost_of_revenue": 27000, "gross_profit": -27000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -6184000, "depreciation_amortisation": 42000, "ebitda": 21315000, "interest_expense": 215000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 21128000, "net_income_continuing_ops": null, "net_income_to_common": 21128000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 52494000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 54040000, "net_ppe": 63995000, "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": 119033000, "short_term_debt": 2799000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 76349000, "long_term_debt": 318000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 3303000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 42366000, "shares_outstanding": 559989162, "operating_cash_flow": -4917000, "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": 1994000, "net_debt_issued": -39000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": -4917000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "21315000", "netIncome": "21128000", "grossProfit": "-27000", "totalRevenue": "0", "costOfRevenue": "27000", "interestExpense": "215000", "operatingIncome": "-6184000", "fiscalDateEnding": "2026-03-31", "researchAndDevelopment": null, "depreciationAndAmortization": "42000" }, "balance": { "totalDebt": "3303000", "totalAssets": "119033000", "longTermDebt": "318000", "shortTermDebt": "2799000", "preferredStock": null, "fiscalDateEnding": "2026-03-31", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": "559989162", "totalCurrentAssets": "54040000", "totalShareholderEquity": "42366000", "totalCurrentLiabilities": "76349000", "propertyPlantEquipmentNet": "63995000", "cashAndShortTermInvestments": "52494000" }, "cashflow": { "freeCashFlow": "-4917000", "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": "1994000", "repaymentOfDebt": "-39000", "fiscalDateEnding": "2026-03-31", "operatingCashflow": "-4917000", "repurchaseOfStock": null, "capitalExpenditures": null } } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider": "yFinance", "currency_reported": "CAD", "fetched_at": "2026-06-07T19:53:49.129439+00:00", "is_restated": false, "income_statement": { "revenue": 0, "cost_of_revenue": 27000, "gross_profit": -27000, "ebit": -6441000, "ebitda": -43612000, "pretax_income": null, "tax_provision": null, "net_income": -44113000, "net_income_to_common": -44113000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 54734000, "total_current_assets": 56840000, "total_assets": 120985000, "short_term_debt": 2647000, "long_term_debt": 358000, "total_debt": 3183000, "total_liabilities": null, "total_equity": 17728000, "shares_outstanding": 558461162, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -9266000, "capital_expenditure": null, "free_cash_flow": -9266000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 3114000, "net_debt_issued": -38000 }, "complete_fields": { "id": 423174, "ticker_id": 36292, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 2, "currency_reported": "CAD", "fetched_at": "2026-06-07T19:53:49.129439+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "-43612000", "netIncome": "-44113000", "grossProfit": "-27000", "totalRevenue": "0", "costOfRevenue": "27000", "interestExpense": "223000", "operatingIncome": "-6441000", "fiscalDateEnding": "2025-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "43000" }, "balance": { "totalDebt": "3183000", "totalAssets": "120985000", "longTermDebt": "358000", "shortTermDebt": "2647000", "preferredStock": null, "fiscalDateEnding": "2025-12-31", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": "558461162", "totalCurrentAssets": "56840000", "totalShareholderEquity": "17728000", "totalCurrentLiabilities": "102899000", "propertyPlantEquipmentNet": "63159000", "cashAndShortTermInvestments": "54734000" }, "cashflow": { "freeCashFlow": "-9266000", "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": "3114000", "repaymentOfDebt": "-38000", "fiscalDateEnding": "2025-12-31", "operatingCashflow": "-9266000", "repurchaseOfStock": null, "capitalExpenditures": null } }, "revenue": 0, "cost_of_revenue": 27000, "gross_profit": -27000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -6441000, "depreciation_amortisation": 43000, "ebitda": -43612000, "interest_expense": 223000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": -44113000, "net_income_continuing_ops": null, "net_income_to_common": -44113000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 54734000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 56840000, "net_ppe": 63159000, "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": 120985000, "short_term_debt": 2647000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 102899000, "long_term_debt": 358000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 3183000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 17728000, "shares_outstanding": 558461162, "operating_cash_flow": -9266000, "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": 3114000, "net_debt_issued": -38000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": -9266000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "-43612000", "netIncome": "-44113000", "grossProfit": "-27000", "totalRevenue": "0", "costOfRevenue": "27000", "interestExpense": "223000", "operatingIncome": "-6441000", "fiscalDateEnding": "2025-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "43000" }, "balance": { "totalDebt": "3183000", "totalAssets": "120985000", "longTermDebt": "358000", "shortTermDebt": "2647000", "preferredStock": null, "fiscalDateEnding": "2025-12-31", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": "558461162", "totalCurrentAssets": "56840000", "totalShareholderEquity": "17728000", "totalCurrentLiabilities": "102899000", "propertyPlantEquipmentNet": "63159000", "cashAndShortTermInvestments": "54734000" }, "cashflow": { "freeCashFlow": "-9266000", "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": "3114000", "repaymentOfDebt": "-38000", "fiscalDateEnding": "2025-12-31", "operatingCashflow": "-9266000", "repurchaseOfStock": null, "capitalExpenditures": null } } }, { "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider": "yFinance", "currency_reported": "CAD", "fetched_at": "2026-06-07T19:53:49.129439+00:00", "is_restated": false, "income_statement": { "revenue": 0, "cost_of_revenue": 26000, "gross_profit": -26000, "ebit": -6481000, "ebitda": -7557000, "pretax_income": null, "tax_provision": null, "net_income": -7945000, "net_income_to_common": -7945000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 44847000, "total_current_assets": 45496000, "total_assets": 127293000, "short_term_debt": 2568000, "long_term_debt": 407000, "total_debt": 3150000, "total_liabilities": null, "total_equity": 60395000, "shares_outstanding": 551804141, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -5368000, "capital_expenditure": null, "free_cash_flow": -5368000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 7551000, "net_debt_issued": -53000 }, "complete_fields": { "id": 423176, "ticker_id": 36292, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 2, "currency_reported": "CAD", "fetched_at": "2026-06-07T19:53:49.129439+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "-7557000", "netIncome": "-7945000", "grossProfit": "-26000", "totalRevenue": "0", "costOfRevenue": "26000", "interestExpense": "213000", "operatingIncome": "-6481000", "fiscalDateEnding": "2025-09-30", "researchAndDevelopment": null, "depreciationAndAmortization": "43000" }, "balance": { "totalDebt": "3150000", "totalAssets": "127293000", "longTermDebt": "407000", "shortTermDebt": "2568000", "preferredStock": null, "fiscalDateEnding": "2025-09-30", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": "551804141", "totalCurrentAssets": "45496000", "totalShareholderEquity": "60395000", "totalCurrentLiabilities": "66491000", "propertyPlantEquipmentNet": "80814000", "cashAndShortTermInvestments": "44847000" }, "cashflow": { "freeCashFlow": "-5368000", "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": "7551000", "repaymentOfDebt": "-53000", "fiscalDateEnding": "2025-09-30", "operatingCashflow": "-5368000", "repurchaseOfStock": null, "capitalExpenditures": null } }, "revenue": 0, "cost_of_revenue": 26000, "gross_profit": -26000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -6481000, "depreciation_amortisation": 43000, "ebitda": -7557000, "interest_expense": 213000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": -7945000, "net_income_continuing_ops": null, "net_income_to_common": -7945000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 44847000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 45496000, "net_ppe": 80814000, "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": 127293000, "short_term_debt": 2568000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 66491000, "long_term_debt": 407000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 3150000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 60395000, "shares_outstanding": 551804141, "operating_cash_flow": -5368000, "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": 7551000, "net_debt_issued": -53000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": -5368000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "-7557000", "netIncome": "-7945000", "grossProfit": "-26000", "totalRevenue": "0", "costOfRevenue": "26000", "interestExpense": "213000", "operatingIncome": "-6481000", "fiscalDateEnding": "2025-09-30", "researchAndDevelopment": null, "depreciationAndAmortization": "43000" }, "balance": { "totalDebt": "3150000", "totalAssets": "127293000", "longTermDebt": "407000", "shortTermDebt": "2568000", "preferredStock": null, "fiscalDateEnding": "2025-09-30", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": "551804141", "totalCurrentAssets": "45496000", "totalShareholderEquity": "60395000", "totalCurrentLiabilities": "66491000", "propertyPlantEquipmentNet": "80814000", "cashAndShortTermInvestments": "44847000" }, "cashflow": { "freeCashFlow": "-5368000", "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": "7551000", "repaymentOfDebt": "-53000", "fiscalDateEnding": "2025-09-30", "operatingCashflow": "-5368000", "repurchaseOfStock": null, "capitalExpenditures": null } } }, { "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider": "yFinance", "currency_reported": "CAD", "fetched_at": "2026-06-07T19:53:49.129439+00:00", "is_restated": false, "income_statement": { "revenue": 0, "cost_of_revenue": 27000, "gross_profit": -27000, "ebit": -4530000, "ebitda": -11655000, "pretax_income": null, "tax_provision": null, "net_income": -11934000, "net_income_to_common": -11934000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 25162000, "total_current_assets": 26244000, "total_assets": 122545000, "short_term_debt": 2813000, "long_term_debt": 441000, "total_debt": 3418000, "total_liabilities": null, "total_equity": 39950000, "shares_outstanding": 541302081, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -3874000, "capital_expenditure": null, "free_cash_flow": -3874000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 1265000, "net_debt_issued": -35000 }, "complete_fields": { "id": 423177, "ticker_id": 36292, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 2, "currency_reported": "CAD", "fetched_at": "2026-06-07T19:53:49.129439+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "-11655000", "netIncome": "-11934000", "grossProfit": "-27000", "totalRevenue": "0", "costOfRevenue": "27000", "interestExpense": "237000", "operatingIncome": "-4530000", "fiscalDateEnding": "2025-06-30", "researchAndDevelopment": null, "depreciationAndAmortization": "42000" }, "balance": { "totalDebt": "3418000", "totalAssets": "122545000", "longTermDebt": "441000", "shortTermDebt": "2813000", "preferredStock": null, "fiscalDateEnding": "2025-06-30", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": "541302081", "totalCurrentAssets": "26244000", "totalShareholderEquity": "39950000", "totalCurrentLiabilities": "82154000", "propertyPlantEquipmentNet": "95352000", "cashAndShortTermInvestments": "25162000" }, "cashflow": { "freeCashFlow": "-3874000", "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": "1265000", "repaymentOfDebt": "-35000", "fiscalDateEnding": "2025-06-30", "operatingCashflow": "-3874000", "repurchaseOfStock": null, "capitalExpenditures": null } }, "revenue": 0, "cost_of_revenue": 27000, "gross_profit": -27000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -4530000, "depreciation_amortisation": 42000, "ebitda": -11655000, "interest_expense": 237000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": -11934000, "net_income_continuing_ops": null, "net_income_to_common": -11934000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 25162000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 26244000, "net_ppe": 95352000, "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": 122545000, "short_term_debt": 2813000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 82154000, "long_term_debt": 441000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 3418000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 39950000, "shares_outstanding": 541302081, "operating_cash_flow": -3874000, "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": 1265000, "net_debt_issued": -35000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": -3874000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "-11655000", "netIncome": "-11934000", "grossProfit": "-27000", "totalRevenue": "0", "costOfRevenue": "27000", "interestExpense": "237000", "operatingIncome": "-4530000", "fiscalDateEnding": "2025-06-30", "researchAndDevelopment": null, "depreciationAndAmortization": "42000" }, "balance": { "totalDebt": "3418000", "totalAssets": "122545000", "longTermDebt": "441000", "shortTermDebt": "2813000", "preferredStock": null, "fiscalDateEnding": "2025-06-30", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": "541302081", "totalCurrentAssets": "26244000", "totalShareholderEquity": "39950000", "totalCurrentLiabilities": "82154000", "propertyPlantEquipmentNet": "95352000", "cashAndShortTermInvestments": "25162000" }, "cashflow": { "freeCashFlow": "-3874000", "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": "1265000", "repaymentOfDebt": "-35000", "fiscalDateEnding": "2025-06-30", "operatingCashflow": "-3874000", "repurchaseOfStock": null, "capitalExpenditures": null } } }, { "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider": "yFinance", "currency_reported": "CAD", "fetched_at": "2026-06-07T19:53:49.129439+00:00", "is_restated": false, "income_statement": { "revenue": 0, "cost_of_revenue": 28000, "gross_profit": -28000, "ebit": -5772000, "ebitda": -40101000, "pretax_income": null, "tax_provision": null, "net_income": -40374000, "net_income_to_common": -40374000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 11813000, "total_current_assets": 13508000, "total_assets": 132616000, "short_term_debt": 2854000, "long_term_debt": 507000, "total_debt": 3530000, "total_liabilities": null, "total_equity": 56889000, "shares_outstanding": 538581581, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -4698000, "capital_expenditure": null, "free_cash_flow": -4698000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 329000, "net_debt_issued": -48000 }, "complete_fields": { "id": 423178, "ticker_id": 36292, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 2, "currency_reported": "CAD", "fetched_at": "2026-06-07T19:53:49.129439+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "-40101000", "netIncome": "-40374000", "grossProfit": "-28000", "totalRevenue": "0", "costOfRevenue": "28000", "interestExpense": "229000", "operatingIncome": "-5772000", "fiscalDateEnding": "2025-03-31", "researchAndDevelopment": null, "depreciationAndAmortization": "44000" }, "balance": { "totalDebt": "3530000", "totalAssets": "132616000", "longTermDebt": "507000", "shortTermDebt": "2854000", "preferredStock": null, "fiscalDateEnding": "2025-03-31", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": "538581581", "totalCurrentAssets": "13508000", "totalShareholderEquity": "56889000", "totalCurrentLiabilities": "75220000", "propertyPlantEquipmentNet": "118116000", "cashAndShortTermInvestments": "11813000" }, "cashflow": { "freeCashFlow": "-4698000", "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": "329000", "repaymentOfDebt": "-48000", "fiscalDateEnding": "2025-03-31", "operatingCashflow": "-4698000", "repurchaseOfStock": null, "capitalExpenditures": null } }, "revenue": 0, "cost_of_revenue": 28000, "gross_profit": -28000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -5772000, "depreciation_amortisation": 44000, "ebitda": -40101000, "interest_expense": 229000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": -40374000, "net_income_continuing_ops": null, "net_income_to_common": -40374000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 11813000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 13508000, "net_ppe": 118116000, "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": 132616000, "short_term_debt": 2854000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 75220000, "long_term_debt": 507000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 3530000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 56889000, "shares_outstanding": 538581581, "operating_cash_flow": -4698000, "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": 329000, "net_debt_issued": -48000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": -4698000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "-40101000", "netIncome": "-40374000", "grossProfit": "-28000", "totalRevenue": "0", "costOfRevenue": "28000", "interestExpense": "229000", "operatingIncome": "-5772000", "fiscalDateEnding": "2025-03-31", "researchAndDevelopment": null, "depreciationAndAmortization": "44000" }, "balance": { "totalDebt": "3530000", "totalAssets": "132616000", "longTermDebt": "507000", "shortTermDebt": "2854000", "preferredStock": null, "fiscalDateEnding": "2025-03-31", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": "538581581", "totalCurrentAssets": "13508000", "totalShareholderEquity": "56889000", "totalCurrentLiabilities": "75220000", "propertyPlantEquipmentNet": "118116000", "cashAndShortTermInvestments": "11813000" }, "cashflow": { "freeCashFlow": "-4698000", "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": "329000", "repaymentOfDebt": "-48000", "fiscalDateEnding": "2025-03-31", "operatingCashflow": "-4698000", "repurchaseOfStock": null, "capitalExpenditures": null } } }, { "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider": "yFinance", "currency_reported": "CAD", "fetched_at": "2026-06-07T19:53:49.129439+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": 423179, "ticker_id": 36292, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 2, "currency_reported": "CAD", "fetched_at": "2026-06-07T19:53:49.129439+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": null, "netIncome": null, "grossProfit": null, "totalRevenue": null, "costOfRevenue": null, "interestExpense": null, "operatingIncome": null, "fiscalDateEnding": "2024-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": null }, "balance": { "totalDebt": null, "totalAssets": null, "longTermDebt": null, "shortTermDebt": null, "preferredStock": null, "fiscalDateEnding": "2024-12-31", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": null, "totalCurrentAssets": null, "totalShareholderEquity": null, "totalCurrentLiabilities": null, "propertyPlantEquipmentNet": null, "cashAndShortTermInvestments": null }, "cashflow": { "freeCashFlow": null, "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": null, "fiscalDateEnding": "2024-12-31", "operatingCashflow": null, "repurchaseOfStock": null, "capitalExpenditures": null } }, "revenue": null, "cost_of_revenue": null, "gross_profit": null, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": null, "depreciation_amortisation": null, "ebitda": null, "interest_expense": null, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": null, "net_income_continuing_ops": null, "net_income_to_common": null, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": null, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": null, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": null, "total_assets": null, "short_term_debt": null, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": null, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": null, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": null, "shares_outstanding": null, "operating_cash_flow": null, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": null, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": null, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": null, "netIncome": null, "grossProfit": null, "totalRevenue": null, "costOfRevenue": null, "interestExpense": null, "operatingIncome": null, "fiscalDateEnding": "2024-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": null }, "balance": { "totalDebt": null, "totalAssets": null, "longTermDebt": null, "shortTermDebt": null, "preferredStock": null, "fiscalDateEnding": "2024-12-31", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": null, "totalCurrentAssets": null, "totalShareholderEquity": null, "totalCurrentLiabilities": null, "propertyPlantEquipmentNet": null, "cashAndShortTermInvestments": null }, "cashflow": { "freeCashFlow": null, "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": null, "fiscalDateEnding": "2024-12-31", "operatingCashflow": null, "repurchaseOfStock": null, "capitalExpenditures": null } } }, { "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider": "yFinance", "currency_reported": "CAD", "fetched_at": "2026-06-07T19:53:49.129439+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": 423181, "ticker_id": 36292, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 2, "currency_reported": "CAD", "fetched_at": "2026-06-07T19:53:49.129439+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": "risk_adj_momentum", "name": "Risk-Adjusted Momentum", "slug": "risk-adj-momentum", "group": "momentum", "page_url": "/factors/risk-adj-momentum/", "rank_field": "-risk_adjusted_momentum" }, { "key": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/", "rank_field": "-shareholder_yield" } ], "coverage": { "factor_history_points": 1, "annual_financial_periods": 5, "quarterly_financial_periods": 7, "latest_factor_week": "2026-06-07", "latest_financials_period_end": "2025-12-31" }, "schema": { "snapshot_field_groups": { "identity": [ "week_end_date", "source_primary", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id" ], "size": [ "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd" ], "valuation": [ "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "price_to_sales", "price_to_book", "price_to_cashflow", "ebitda_to_ev", "sales_yield" ], "yield": [ "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield" ], "quality": [ "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "gross_profit_to_assets", "external_financing" ], "leverage_and_risk": [ "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "risk_adjusted_momentum" ], "growth": [ "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "revenue_growth", "earnings_growth" ], "momentum": [ "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "momentum_6m", "momentum_12m", "momentum_12_1", "distance_from_52w_high", "distance_from_52w_low", "relative_strength" ], "raw_ttm": [ "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share" ], "ranks": [ "universe_ticker_count", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength" ], "composites": [ "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "quality_value_composite", "os_score", "value_percentile", "quality_percentile", "momentum_percentile", "factor_coverage", "signal_confidence", "os_score_delta" ], "strategy_ranks": [ "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core", "trending_value_rank", "veiled_value", "earnings_consistent_5y" ] }, "financial_field_groups": { "income_statement": [ "revenue", "cost_of_revenue", "gross_profit", "ebit", "ebitda", "pretax_income", "tax_provision", "net_income", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted" ], "balance_sheet": [ "cash_and_equivalents", "total_current_assets", "total_assets", "short_term_debt", "long_term_debt", "total_debt", "total_liabilities", "total_equity", "shares_outstanding", "goodwill_and_intangibles" ], "cash_flow": [ "operating_cash_flow", "capital_expenditure", "free_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued" ] }, "complete_model_fields": { "ticker": [ "id", "uuid", "symbol", "name", "asset_type", "market_cap", "stock_exchange", "industry", "sector", "description", "currency", "is_active" ], "exchange": [ "id", "name", "symbol", "country_code", "currency", "benchmark", "data_symbol", "ticker_suffix", "update_provider", "update_group", "update_order", "update_enabled", "is_active" ], "factor_snapshot": [ "id", "ticker", "universe", "week_end_date", "source_primary", "source_gaps", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "missing_fields", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id", "os_score_delta", "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd", "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield", "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "distance_from_52w_high", "distance_from_52w_low", "relative_strength", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share", "universe_ticker_count", "sector", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength", "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "factor_coverage", "signal_confidence", "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core" ], "financial_period": [ "id", "ticker", "period_end_date", "period_type", "fiscal_year", "fiscal_quarter", "provider", "currency_reported", "fetched_at", "is_restated", "raw_data", "revenue", "cost_of_revenue", "gross_profit", "research_and_development", "selling_general_admin", "other_operating_expenses", "total_operating_expenses", "ebit", "depreciation_amortisation", "ebitda", "interest_expense", "interest_income", "other_non_operating", "pretax_income", "tax_provision", "effective_tax_rate", "net_income", "net_income_continuing_ops", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted", "cash_and_equivalents", "short_term_investments", "net_receivables", "inventory", "other_current_assets", "total_current_assets", "net_ppe", "goodwill", "intangible_assets", "goodwill_and_intangibles", "long_term_investments", "other_non_current_assets", "total_non_current_assets", "total_assets", "short_term_debt", "accounts_payable", "deferred_revenue_current", "other_current_liabilities", "total_current_liabilities", "long_term_debt", "deferred_revenue_lt", "other_non_current_liabilities", "total_non_current_liabilities", "total_liabilities", "total_debt", "preferred_stock", "minority_interest", "retained_earnings", "total_equity", "shares_outstanding", "operating_cash_flow", "stock_based_compensation", "deferred_tax_cf", "change_in_working_capital", "capital_expenditure", "acquisitions", "other_investing", "investing_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued", "other_financing", "financing_cash_flow", "free_cash_flow", "net_change_in_cash" ] } } }