{ "ticker": { "uuid": "ee3cf79f-ae0c-4fbf-a452-075f5abc316a", "symbol": "ELEF", "name": "Silver Elephant Mining Corp.", "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/ee3cf79f-ae0c-4fbf-a452-075f5abc316a/", "api_url": "https://sharemaestro.com/factors/api/tickers/ee3cf79f-ae0c-4fbf-a452-075f5abc316a/" }, "ticker_metadata": { "id": 35732, "uuid": "ee3cf79f-ae0c-4fbf-a452-075f5abc316a", "symbol": "ELEF", "name": "Silver Elephant Mining Corp.", "asset_type": "equity", "market_cap": 8143585, "stock_exchange_id": 42, "industry": "Other Industrial Metals & Mining", "sector": "Basic Materials", "description": "Silver Elephant Mining Corp., a mineral exploration stage company, engages in the acquisition, exploration, and development of mineral properties in the United States, Canada, Bolivia, and Mongolia. The company explores for gold, silver, zinc, and lead deposits. It holds 100% interest in the Pulacayo Paca Project that covers approximately 3,553 hectares located in Uyuni in the Department of Potos\u00ed, in southwestern Bolivia; and the El Triunfo Gold Project located in the department of La Paz, Bolivia. The company was formerly known as Prophecy Development Corp. and changed its name to Silver Elephant Mining Corp. in March 2020. Silver Elephant Mining Corp. is headquartered 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": "ee3cf79f-ae0c-4fbf-a452-075f5abc316a", "symbol": "ELEF", "name": "Silver Elephant Mining Corp.", "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/ee3cf79f-ae0c-4fbf-a452-075f5abc316a/", "api_url": "https://sharemaestro.com/factors/api/tickers/ee3cf79f-ae0c-4fbf-a452-075f5abc316a/" }, "week_end_date": "2026-06-07", "universe": "CAD_CA", "score": { "os": 0.31, "value": 0.4, "quality": 0.41, "momentum": 0.42, "coverage": 0.758, "confidence": 0.678, "delta": null }, "headline_factors": { "price": 0.13, "market_cap": 7429235.84, "pe_ratio": 0.3949, "earnings_yield": 2.773, "ebitda_to_ev": 2.5557, "shareholder_yield": -0.3234, "roe": 1.1385, "piotroski_f_score": 1, "momentum_12_1": -0.2273, "volatility_252d": 0.8365 }, "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": "2025-03-31", "financials_age_days": 433, "has_full_data": false, "completeness_score": 0.5714, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T20:10:53.168728+00:00", "batch_id": "" }, "size": { "price_close": 0.13, "market_cap": 7429235.84, "market_cap_usd": 7429235.84, "enterprise_value": 7226542.84, "shares_outstanding": 57147968, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": 0.3949, "pb_ratio": 0.4496, "ptbv_ratio": 0.4496, "ps_ratio": null, "pcf_ratio": null, "pfcf_ratio": -2.0758, "ev_ebitda": 0.3913, "ev_ebit": 0.3606, "ev_sales": null, "ev_fcf": -2.0191, "earnings_yield": 2.773, "fcf_yield": -0.4953, "price_to_sales": null, "price_to_book": 0.4496, "price_to_cashflow": null, "ebitda_to_ev": 2.5557, "sales_yield": null }, "yield": { "dividend_yield": 0, "buyback_yield": -0.3234, "shareholder_yield": -0.3234, "debt_paydown_yield": 0.0028, "total_yield": -0.3206 }, "quality": { "gross_margin": null, "operating_margin": null, "net_margin": null, "ebitda_margin": null, "fcf_margin": null, "roe": 1.1385, "roa": 0.805, "roic": 0.9207, "roc_greenblatt": 1.1293, "asset_turnover": null, "cash_conversion": -0.1902, "accruals_ratio": 0.9118, "sbc_to_revenue": null, "piotroski_f_score": 1, "altman_z_score": null, "earnings_stability_5y": 3.8202, "revenue_stability_5y": null, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": -0.0008, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": null, "net_debt_to_ebitda": -0.011, "debt_to_assets": 0.0018, "interest_coverage": 1238.5712, "current_ratio": 0.0633, "quick_ratio": 0.0633, "net_debt": -202693, "local_beta": 2.4521, "volatility_252d": 0.8365, "volatility_60d": 1.867, "max_drawdown_12m": -0.6286, "risk_adjusted_momentum": -0.2717 }, "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": null, "revenue_growth": null, "earnings_growth": null }, "momentum": { "price_return_1m": -0.2353, "price_return_3m": -0.4583, "price_return_6m": -0.5806, "price_return_9m": -0.3158, "price_return_12m": -0.4091, "price_return_12m_ex1m": -0.2273, "momentum_6m": -0.5806, "momentum_12m": -0.4091, "momentum_12_1": -0.2273, "distance_from_52w_high": -0.6286, "distance_from_52w_low": 0, "relative_strength": -0.7112 }, "raw_ttm": { "revenue_ttm": 0, "gross_profit_ttm": -18993, "ebit_ttm": 20038843, "ebitda_ttm": 18468982, "net_income_ttm": 18814872, "eps_diluted_ttm": 0.3292, "operating_cash_flow_ttm": -2495799, "capital_expenditure_ttm": -75000, "fcf_ttm": -3579037, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": 2402550, "interest_expense_ttm": 16179, "cash_and_equivalents": 244129, "total_current_assets": 332273, "total_current_liabilities": 5247790, "net_ppe": 22886149, "total_assets": 23371283, "total_debt": 41436, "total_equity": 16525574, "net_working_capital": -5141168, "book_value_per_share": 0.2892, "retained_earnings": null, "preferred_stock": null, "minority_interest": 0, "tangible_book_value": null, "tangible_book_per_share": 0.2892 }, "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": 60, "quality_composite": 59, "momentum_composite": 58, "growth_composite": 58, "yield_composite": 60, "svqf_composite": 54, "vc1_composite": 60, "vc2_composite": 60, "vc3_composite": 60, "trending_value_composite": null, "overall_composite": 69, "quality_value_composite": 0.405, "os_score": 0.31, "value_percentile": 0.4, "quality_percentile": 0.41, "momentum_percentile": 0.42, "factor_coverage": 0.758, "signal_confidence": 0.678, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 98, "small_cap_core_rank": null, "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": 11623, "ticker_id": 35732, "universe_id": 6, "week_end_date": "2026-06-07", "source_primary": "yfinance", "source_gaps": {}, "financials_period_end": "2025-03-31", "financials_age_days": 433, "has_full_data": false, "completeness_score": 0.5714, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T20:10:53.168728+00:00", "batch_id": "", "os_score_delta": null, "price_close": 0.13, "market_cap": 7429235.84, "market_cap_usd": 7429235.84, "enterprise_value": 7226542.84, "shares_outstanding": 57147968, "fx_rate_to_usd": null, "pe_ratio": 0.39485976, "pb_ratio": 0.44955993, "ptbv_ratio": 0.44955993, "ps_ratio": null, "pcf_ratio": null, "pfcf_ratio": -2.07576391, "ev_ebitda": 0.39127998, "ev_ebit": 0.36062675, "ev_sales": null, "ev_fcf": -2.01913052, "earnings_yield": 2.77295014, "fcf_yield": -0.49526268, "dividend_yield": 0, "buyback_yield": -0.32339127, "shareholder_yield": -0.32339127, "debt_paydown_yield": 0.00282357, "total_yield": -0.32056769, "gross_margin": null, "operating_margin": null, "net_margin": null, "ebitda_margin": null, "fcf_margin": null, "roe": 1.13853062, "roa": 0.80504232, "roic": 0.92074017, "roc_greenblatt": 1.12926821, "asset_turnover": null, "cash_conversion": -0.19022383, "accruals_ratio": 0.91183146, "sbc_to_revenue": null, "debt_to_equity": null, "net_debt_to_ebitda": -0.01097478, "debt_to_assets": 0.00177295, "interest_coverage": 1238.57117251, "current_ratio": 0.06331675, "quick_ratio": 0.06331675, "net_debt": -202693, "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": null, "piotroski_f_score": 1, "altman_z_score": null, "earnings_stability_5y": 3.82016, "revenue_stability_5y": null, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.23529412, "price_return_3m": -0.45833333, "price_return_6m": -0.58064516, "price_return_9m": -0.31578947, "price_return_12m": -0.40909091, "price_return_12m_ex1m": -0.22727273, "distance_from_52w_high": -0.62857143, "distance_from_52w_low": 0, "relative_strength": -0.71119732, "local_beta": 2.4521, "volatility_252d": 0.836462, "volatility_60d": 1.866982, "max_drawdown_12m": -0.62857143, "revenue_ttm": 0, "gross_profit_ttm": -18993, "ebit_ttm": 20038843, "ebitda_ttm": 18468982, "net_income_ttm": 18814872, "eps_diluted_ttm": 0.32923081, "operating_cash_flow_ttm": -2495799, "capital_expenditure_ttm": -75000, "fcf_ttm": -3579037, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": 2402550, "interest_expense_ttm": 16179, "cash_and_equivalents": 244129, "total_current_assets": 332273, "total_current_liabilities": 5247790, "net_ppe": 22886149, "total_assets": 23371283, "total_debt": 41436, "total_equity": 16525574, "net_working_capital": -5141168, "book_value_per_share": 0.28917168, "retained_earnings": null, "preferred_stock": null, "minority_interest": 0, "tangible_book_value": null, "tangible_book_per_share": 0.28917168, "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": 60, "quality_composite": 59, "momentum_composite": 58, "growth_composite": 58, "yield_composite": 60, "svqf_composite": 54, "vc1_composite": 60, "vc2_composite": 60, "vc3_composite": 60, "trending_value_composite": null, "overall_composite": 69, "factor_coverage": 0.758, "signal_confidence": 0.678, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 98, "small_cap_core_rank": null, "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": 0.13, "os": 0.31, "value": 0.4, "quality": 0.41, "momentum": 0.42, "confidence": 0.678, "coverage": 0.758, "pe_ratio": 0.3949, "earnings_yield": 2.773, "shareholder_yield": -0.3234, "roe": 1.1385, "momentum_12_1": -0.2273, "complete_fields": { "id": 11623, "ticker_id": 35732, "universe_id": 6, "week_end_date": "2026-06-07", "source_primary": "yfinance", "source_gaps": {}, "financials_period_end": "2025-03-31", "financials_age_days": 433, "has_full_data": false, "completeness_score": 0.5714, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T20:10:53.168728+00:00", "batch_id": "", "os_score_delta": null, "price_close": 0.13, "market_cap": 7429235.84, "market_cap_usd": 7429235.84, "enterprise_value": 7226542.84, "shares_outstanding": 57147968, "fx_rate_to_usd": null, "pe_ratio": 0.39485976, "pb_ratio": 0.44955993, "ptbv_ratio": 0.44955993, "ps_ratio": null, "pcf_ratio": null, "pfcf_ratio": -2.07576391, "ev_ebitda": 0.39127998, "ev_ebit": 0.36062675, "ev_sales": null, "ev_fcf": -2.01913052, "earnings_yield": 2.77295014, "fcf_yield": -0.49526268, "dividend_yield": 0, "buyback_yield": -0.32339127, "shareholder_yield": -0.32339127, "debt_paydown_yield": 0.00282357, "total_yield": -0.32056769, "gross_margin": null, "operating_margin": null, "net_margin": null, "ebitda_margin": null, "fcf_margin": null, "roe": 1.13853062, "roa": 0.80504232, "roic": 0.92074017, "roc_greenblatt": 1.12926821, "asset_turnover": null, "cash_conversion": -0.19022383, "accruals_ratio": 0.91183146, "sbc_to_revenue": null, "debt_to_equity": null, "net_debt_to_ebitda": -0.01097478, "debt_to_assets": 0.00177295, "interest_coverage": 1238.57117251, "current_ratio": 0.06331675, "quick_ratio": 0.06331675, "net_debt": -202693, "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": null, "piotroski_f_score": 1, "altman_z_score": null, "earnings_stability_5y": 3.82016, "revenue_stability_5y": null, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.23529412, "price_return_3m": -0.45833333, "price_return_6m": -0.58064516, "price_return_9m": -0.31578947, "price_return_12m": -0.40909091, "price_return_12m_ex1m": -0.22727273, "distance_from_52w_high": -0.62857143, "distance_from_52w_low": 0, "relative_strength": -0.71119732, "local_beta": 2.4521, "volatility_252d": 0.836462, "volatility_60d": 1.866982, "max_drawdown_12m": -0.62857143, "revenue_ttm": 0, "gross_profit_ttm": -18993, "ebit_ttm": 20038843, "ebitda_ttm": 18468982, "net_income_ttm": 18814872, "eps_diluted_ttm": 0.32923081, "operating_cash_flow_ttm": -2495799, "capital_expenditure_ttm": -75000, "fcf_ttm": -3579037, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": 2402550, "interest_expense_ttm": 16179, "cash_and_equivalents": 244129, "total_current_assets": 332273, "total_current_liabilities": 5247790, "net_ppe": 22886149, "total_assets": 23371283, "total_debt": 41436, "total_equity": 16525574, "net_working_capital": -5141168, "book_value_per_share": 0.28917168, "retained_earnings": null, "preferred_stock": null, "minority_interest": 0, "tangible_book_value": null, "tangible_book_per_share": 0.28917168, "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": 60, "quality_composite": 59, "momentum_composite": 58, "growth_composite": 58, "yield_composite": 60, "svqf_composite": 54, "vc1_composite": 60, "vc2_composite": 60, "vc3_composite": 60, "trending_value_composite": null, "overall_composite": 69, "factor_coverage": 0.758, "signal_confidence": 0.678, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 98, "small_cap_core_rank": null, "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": "2025-03-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "CAD", "fetched_at": "2026-06-07T19:39:55.096222+00:00", "is_restated": false, "income_statement": { "revenue": 0, "cost_of_revenue": 35756, "gross_profit": -35756, "ebit": -6777081, "ebitda": -9255990, "pretax_income": null, "tax_provision": null, "net_income": -8228654, "net_income_to_common": -8228654, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 271838, "total_current_assets": 392132, "total_assets": 23117742, "short_term_debt": null, "long_term_debt": null, "total_debt": 54608, "total_liabilities": null, "total_equity": -9612814, "shares_outstanding": 41439633, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -3598408, "capital_expenditure": -75000, "free_cash_flow": -3673408, "dividends_paid": null, "share_repurchases": null, "shares_issued": 2504526, "net_debt_issued": -367385 }, "complete_fields": { "id": 420785, "ticker_id": 35732, "period_end_date": "2025-03-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "CAD", "fetched_at": "2026-06-07T19:39:55.096222+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "-9255990", "netIncome": "-8228654", "grossProfit": "-35756", "totalRevenue": "0", "costOfRevenue": "35756", "interestExpense": "79925", "operatingIncome": "-6777081", "fiscalDateEnding": "2025-03-31", "researchAndDevelopment": null, "depreciationAndAmortization": "35756" }, "balance": { "totalDebt": "54608", "totalAssets": "23117742", "longTermDebt": null, "shortTermDebt": null, "preferredStock": null, "fiscalDateEnding": "2025-03-31", "minorityInterest": "-275139", "totalLiabilities": null, "sharesOutstanding": "41439633", "totalCurrentAssets": "392132", "totalShareholderEquity": "-9612814", "totalCurrentLiabilities": "31217789", "propertyPlantEquipmentNet": "22061161", "cashAndShortTermInvestments": "271838" }, "cashflow": { "freeCashFlow": "-3673408", "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": "2504526", "repaymentOfDebt": "-367385", "fiscalDateEnding": "2025-03-31", "operatingCashflow": "-3598408", "repurchaseOfStock": null, "capitalExpenditures": "-75000" } }, "revenue": 0, "cost_of_revenue": 35756, "gross_profit": -35756, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -6777081, "depreciation_amortisation": 35756, "ebitda": -9255990, "interest_expense": 79925, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": -8228654, "net_income_continuing_ops": null, "net_income_to_common": -8228654, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 271838, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 392132, "net_ppe": 22061161, "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": 23117742, "short_term_debt": null, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 31217789, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 54608, "preferred_stock": null, "minority_interest": -275139, "retained_earnings": null, "total_equity": -9612814, "shares_outstanding": 41439633, "operating_cash_flow": -3598408, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -75000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": 2504526, "net_debt_issued": -367385, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": -3673408, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "-9255990", "netIncome": "-8228654", "grossProfit": "-35756", "totalRevenue": "0", "costOfRevenue": "35756", "interestExpense": "79925", "operatingIncome": "-6777081", "fiscalDateEnding": "2025-03-31", "researchAndDevelopment": null, "depreciationAndAmortization": "35756" }, "balance": { "totalDebt": "54608", "totalAssets": "23117742", "longTermDebt": null, "shortTermDebt": null, "preferredStock": null, "fiscalDateEnding": "2025-03-31", "minorityInterest": "-275139", "totalLiabilities": null, "sharesOutstanding": "41439633", "totalCurrentAssets": "392132", "totalShareholderEquity": "-9612814", "totalCurrentLiabilities": "31217789", "propertyPlantEquipmentNet": "22061161", "cashAndShortTermInvestments": "271838" }, "cashflow": { "freeCashFlow": "-3673408", "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": "2504526", "repaymentOfDebt": "-367385", "fiscalDateEnding": "2025-03-31", "operatingCashflow": "-3598408", "repurchaseOfStock": null, "capitalExpenditures": "-75000" } } }, { "period_end_date": "2024-03-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "CAD", "fetched_at": "2026-06-07T19:39:55.096222+00:00", "is_restated": false, "income_statement": { "revenue": 0, "cost_of_revenue": 478198, "gross_profit": -478198, "ebit": -16047013, "ebitda": -17282097, "pretax_income": null, "tax_provision": null, "net_income": -15249919, "net_income_to_common": -15249919, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2209099, "total_current_assets": 2576407, "total_assets": 50739783, "short_term_debt": 3985681, "long_term_debt": null, "total_debt": 4015967, "total_liabilities": null, "total_equity": -2529411, "shares_outstanding": 32841918, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -260081, "capital_expenditure": null, "free_cash_flow": -260081, "dividends_paid": null, "share_repurchases": null, "shares_issued": 192000, "net_debt_issued": -530426 }, "complete_fields": { "id": 420788, "ticker_id": 35732, "period_end_date": "2024-03-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "CAD", "fetched_at": "2026-06-07T19:39:55.096222+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "-17282097", "netIncome": "-15249919", "grossProfit": "-478198", "totalRevenue": "0", "costOfRevenue": "478198", "interestExpense": "247787", "operatingIncome": "-16047013", "fiscalDateEnding": "2024-03-31", "researchAndDevelopment": null, "depreciationAndAmortization": "494504" }, "balance": { "totalDebt": "4015967", "totalAssets": "50739783", "longTermDebt": null, "shortTermDebt": "3985681", "preferredStock": null, "fiscalDateEnding": "2024-03-31", "minorityInterest": "13379057", "totalLiabilities": null, "sharesOutstanding": "32841918", "totalCurrentAssets": "2576407", "totalShareholderEquity": "-2529411", "totalCurrentLiabilities": "35358291", "propertyPlantEquipmentNet": "46566670", "cashAndShortTermInvestments": "2209099" }, "cashflow": { "freeCashFlow": "-260081", "dividendsPaid": null, "issuanceOfDebt": "0", "issuanceOfStock": "192000", "repaymentOfDebt": "-530426", "fiscalDateEnding": "2024-03-31", "operatingCashflow": "-260081", "repurchaseOfStock": null, "capitalExpenditures": null } }, "revenue": 0, "cost_of_revenue": 478198, "gross_profit": -478198, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -16047013, "depreciation_amortisation": 494504, "ebitda": -17282097, "interest_expense": 247787, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": -15249919, "net_income_continuing_ops": null, "net_income_to_common": -15249919, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 2209099, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 2576407, "net_ppe": 46566670, "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": 50739783, "short_term_debt": 3985681, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 35358291, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 4015967, "preferred_stock": null, "minority_interest": 13379057, "retained_earnings": null, "total_equity": -2529411, "shares_outstanding": 32841918, "operating_cash_flow": -260081, "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": 192000, "net_debt_issued": -530426, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": -260081, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "-17282097", "netIncome": "-15249919", "grossProfit": "-478198", "totalRevenue": "0", "costOfRevenue": "478198", "interestExpense": "247787", "operatingIncome": "-16047013", "fiscalDateEnding": "2024-03-31", "researchAndDevelopment": null, "depreciationAndAmortization": "494504" }, "balance": { "totalDebt": "4015967", "totalAssets": "50739783", "longTermDebt": null, "shortTermDebt": "3985681", "preferredStock": null, "fiscalDateEnding": "2024-03-31", "minorityInterest": "13379057", "totalLiabilities": null, "sharesOutstanding": "32841918", "totalCurrentAssets": "2576407", "totalShareholderEquity": "-2529411", "totalCurrentLiabilities": "35358291", "propertyPlantEquipmentNet": "46566670", "cashAndShortTermInvestments": "2209099" }, "cashflow": { "freeCashFlow": "-260081", "dividendsPaid": null, "issuanceOfDebt": "0", "issuanceOfStock": "192000", "repaymentOfDebt": "-530426", "fiscalDateEnding": "2024-03-31", "operatingCashflow": "-260081", "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": "2026-06-07T19:39:55.096222+00:00", "is_restated": false, "income_statement": { "revenue": 0, "cost_of_revenue": 151289, "gross_profit": -151289, "ebit": -8346392, "ebitda": -11098987, "pretax_income": null, "tax_provision": null, "net_income": -6959995, "net_income_to_common": -6959995, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1036295, "total_current_assets": 1635351, "total_assets": 88141463, "short_term_debt": 340262, "long_term_debt": 3714347, "total_debt": 4054609, "total_liabilities": null, "total_equity": 30126693, "shares_outstanding": 29422205, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -5249889, "capital_expenditure": -9443306, "free_cash_flow": -14693195, "dividends_paid": null, "share_repurchases": null, "shares_issued": 1800336, "net_debt_issued": 3752400 }, "complete_fields": { "id": 420789, "ticker_id": 35732, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "CAD", "fetched_at": "2026-06-07T19:39:55.096222+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "-11098987", "netIncome": "-6959995", "grossProfit": "-151289", "totalRevenue": "0", "costOfRevenue": "151289", "interestExpense": "150618", "operatingIncome": "-8346392", "fiscalDateEnding": "2022-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "151289" }, "balance": { "totalDebt": "4054609", "totalAssets": "88141463", "longTermDebt": "3714347", "shortTermDebt": "340262", "preferredStock": null, "fiscalDateEnding": "2022-12-31", "minorityInterest": "48443700", "totalLiabilities": null, "sharesOutstanding": "29422205", "totalCurrentAssets": "1635351", "totalShareholderEquity": "30126693", "totalCurrentLiabilities": "3818992", "propertyPlantEquipmentNet": "86414112", "cashAndShortTermInvestments": "1036295" }, "cashflow": { "freeCashFlow": "-14693195", "dividendsPaid": null, "issuanceOfDebt": "3752400", "issuanceOfStock": "1800336", "repaymentOfDebt": "0", "fiscalDateEnding": "2022-12-31", "operatingCashflow": "-5249889", "repurchaseOfStock": null, "capitalExpenditures": "-9443306" } }, "revenue": 0, "cost_of_revenue": 151289, "gross_profit": -151289, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -8346392, "depreciation_amortisation": 151289, "ebitda": -11098987, "interest_expense": 150618, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": -6959995, "net_income_continuing_ops": null, "net_income_to_common": -6959995, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1036295, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 1635351, "net_ppe": 86414112, "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": 88141463, "short_term_debt": 340262, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 3818992, "long_term_debt": 3714347, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 4054609, "preferred_stock": null, "minority_interest": 48443700, "retained_earnings": null, "total_equity": 30126693, "shares_outstanding": 29422205, "operating_cash_flow": -5249889, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -9443306, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": 1800336, "net_debt_issued": 3752400, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": -14693195, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "-11098987", "netIncome": "-6959995", "grossProfit": "-151289", "totalRevenue": "0", "costOfRevenue": "151289", "interestExpense": "150618", "operatingIncome": "-8346392", "fiscalDateEnding": "2022-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "151289" }, "balance": { "totalDebt": "4054609", "totalAssets": "88141463", "longTermDebt": "3714347", "shortTermDebt": "340262", "preferredStock": null, "fiscalDateEnding": "2022-12-31", "minorityInterest": "48443700", "totalLiabilities": null, "sharesOutstanding": "29422205", "totalCurrentAssets": "1635351", "totalShareholderEquity": "30126693", "totalCurrentLiabilities": "3818992", "propertyPlantEquipmentNet": "86414112", "cashAndShortTermInvestments": "1036295" }, "cashflow": { "freeCashFlow": "-14693195", "dividendsPaid": null, "issuanceOfDebt": "3752400", "issuanceOfStock": "1800336", "repaymentOfDebt": "0", "fiscalDateEnding": "2022-12-31", "operatingCashflow": "-5249889", "repurchaseOfStock": null, "capitalExpenditures": "-9443306" } } }, { "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "CAD", "fetched_at": "2026-06-07T19:39:55.096222+00:00", "is_restated": false, "income_statement": { "revenue": 0, "cost_of_revenue": 22062, "gross_profit": -22062, "ebit": -5730965, "ebitda": -6739517, "pretax_income": null, "tax_provision": null, "net_income": -6829714, "net_income_to_common": -6829714, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1378693, "total_current_assets": 8279239, "total_assets": 62046418, "short_term_debt": null, "long_term_debt": null, "total_debt": 0, "total_liabilities": null, "total_equity": 49190290, "shares_outstanding": 24124955, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -2191160, "capital_expenditure": -15209563, "free_cash_flow": -2191160, "dividends_paid": null, "share_repurchases": null, "shares_issued": 8755861, "net_debt_issued": -22939 }, "complete_fields": { "id": 420790, "ticker_id": 35732, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "CAD", "fetched_at": "2026-06-07T19:39:55.096222+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "-6739517", "netIncome": "-6829714", "grossProfit": "-22062", "totalRevenue": "0", "costOfRevenue": "22062", "interestExpense": "0", "operatingIncome": "-5730965", "fiscalDateEnding": "2021-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "90197" }, "balance": { "totalDebt": "0", "totalAssets": "62046418", "longTermDebt": null, "shortTermDebt": null, "preferredStock": null, "fiscalDateEnding": "2021-12-31", "minorityInterest": "1499851", "totalLiabilities": null, "sharesOutstanding": "24124955", "totalCurrentAssets": "8279239", "totalShareholderEquity": "49190290", "totalCurrentLiabilities": "9318546", "propertyPlantEquipmentNet": "53711624", "cashAndShortTermInvestments": "1378693" }, "cashflow": { "freeCashFlow": "-2191160", "dividendsPaid": null, "issuanceOfDebt": "0", "issuanceOfStock": "8755861", "repaymentOfDebt": "-22939", "fiscalDateEnding": "2021-12-31", "operatingCashflow": "-2191160", "repurchaseOfStock": null, "capitalExpenditures": "-15209563" } }, "revenue": 0, "cost_of_revenue": 22062, "gross_profit": -22062, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -5730965, "depreciation_amortisation": 90197, "ebitda": -6739517, "interest_expense": 0, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": -6829714, "net_income_continuing_ops": null, "net_income_to_common": -6829714, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1378693, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 8279239, "net_ppe": 53711624, "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": 62046418, "short_term_debt": null, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 9318546, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 0, "preferred_stock": null, "minority_interest": 1499851, "retained_earnings": null, "total_equity": 49190290, "shares_outstanding": 24124955, "operating_cash_flow": -2191160, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -15209563, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": 8755861, "net_debt_issued": -22939, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": -2191160, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "-6739517", "netIncome": "-6829714", "grossProfit": "-22062", "totalRevenue": "0", "costOfRevenue": "22062", "interestExpense": "0", "operatingIncome": "-5730965", "fiscalDateEnding": "2021-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "90197" }, "balance": { "totalDebt": "0", "totalAssets": "62046418", "longTermDebt": null, "shortTermDebt": null, "preferredStock": null, "fiscalDateEnding": "2021-12-31", "minorityInterest": "1499851", "totalLiabilities": null, "sharesOutstanding": "24124955", "totalCurrentAssets": "8279239", "totalShareholderEquity": "49190290", "totalCurrentLiabilities": "9318546", "propertyPlantEquipmentNet": "53711624", "cashAndShortTermInvestments": "1378693" }, "cashflow": { "freeCashFlow": "-2191160", "dividendsPaid": null, "issuanceOfDebt": "0", "issuanceOfStock": "8755861", "repaymentOfDebt": "-22939", "fiscalDateEnding": "2021-12-31", "operatingCashflow": "-2191160", "repurchaseOfStock": null, "capitalExpenditures": "-15209563" } } } ], "quarterly": [ { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider": "yFinance", "currency_reported": "CAD", "fetched_at": "2026-06-07T19:39:55.096222+00:00", "is_restated": false, "income_statement": { "revenue": 0, "cost_of_revenue": 4669, "gross_profit": -4669, "ebit": 26683445, "ebitda": 26300025, "pretax_income": null, "tax_provision": null, "net_income": 26282753, "net_income_to_common": 26282753, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 244129, "total_current_assets": 332273, "total_assets": 23371283, "short_term_debt": 18478, "long_term_debt": 22958, "total_debt": 41436, "total_liabilities": null, "total_equity": 16525574, "shares_outstanding": 53798968, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 145014, "capital_expenditure": null, "free_cash_flow": -1982864, "dividends_paid": null, "share_repurchases": null, "shares_issued": 820412, "net_debt_issued": -5100 }, "complete_fields": { "id": 420781, "ticker_id": 35732, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 2, "currency_reported": "CAD", "fetched_at": "2026-06-07T19:39:55.096222+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "26300025", "netIncome": "26282753", "grossProfit": "-4669", "totalRevenue": "0", "costOfRevenue": "4669", "interestExpense": "12603", "operatingIncome": "26683445", "fiscalDateEnding": "2025-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "4669" }, "balance": { "totalDebt": "41436", "totalAssets": "23371283", "longTermDebt": "22958", "shortTermDebt": "18478", "preferredStock": null, "fiscalDateEnding": "2025-12-31", "minorityInterest": "0", "totalLiabilities": null, "sharesOutstanding": "53798968", "totalCurrentAssets": "332273", "totalShareholderEquity": "16525574", "totalCurrentLiabilities": "5247790", "propertyPlantEquipmentNet": "22886149", "cashAndShortTermInvestments": "244129" }, "cashflow": { "freeCashFlow": "-1982864", "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": "820412", "repaymentOfDebt": "-5100", "fiscalDateEnding": "2025-12-31", "operatingCashflow": "145014", "repurchaseOfStock": null, "capitalExpenditures": null } }, "revenue": 0, "cost_of_revenue": 4669, "gross_profit": -4669, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 26683445, "depreciation_amortisation": 4669, "ebitda": 26300025, "interest_expense": 12603, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 26282753, "net_income_continuing_ops": null, "net_income_to_common": 26282753, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 244129, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 332273, "net_ppe": 22886149, "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": 23371283, "short_term_debt": 18478, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 5247790, "long_term_debt": 22958, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 41436, "preferred_stock": null, "minority_interest": 0, "retained_earnings": null, "total_equity": 16525574, "shares_outstanding": 53798968, "operating_cash_flow": 145014, "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": 820412, "net_debt_issued": -5100, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": -1982864, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "26300025", "netIncome": "26282753", "grossProfit": "-4669", "totalRevenue": "0", "costOfRevenue": "4669", "interestExpense": "12603", "operatingIncome": "26683445", "fiscalDateEnding": "2025-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "4669" }, "balance": { "totalDebt": "41436", "totalAssets": "23371283", "longTermDebt": "22958", "shortTermDebt": "18478", "preferredStock": null, "fiscalDateEnding": "2025-12-31", "minorityInterest": "0", "totalLiabilities": null, "sharesOutstanding": "53798968", "totalCurrentAssets": "332273", "totalShareholderEquity": "16525574", "totalCurrentLiabilities": "5247790", "propertyPlantEquipmentNet": "22886149", "cashAndShortTermInvestments": "244129" }, "cashflow": { "freeCashFlow": "-1982864", "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": "820412", "repaymentOfDebt": "-5100", "fiscalDateEnding": "2025-12-31", "operatingCashflow": "145014", "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": "2026-06-07T19:39:55.096222+00:00", "is_restated": false, "income_statement": { "revenue": 0, "cost_of_revenue": 4670, "gross_profit": -4670, "ebit": -1407660, "ebitda": -1916431, "pretax_income": null, "tax_provision": null, "net_income": -1748492, "net_income_to_common": -1748492, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 237096, "total_current_assets": 312503, "total_assets": 23298302, "short_term_debt": 18212, "long_term_debt": 27678, "total_debt": 45890, "total_liabilities": null, "total_equity": -10278669, "shares_outstanding": 48649747, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -459339, "capital_expenditure": null, "free_cash_flow": 128024, "dividends_paid": null, "share_repurchases": null, "shares_issued": 264308, "net_debt_issued": -5100 }, "complete_fields": { "id": 420782, "ticker_id": 35732, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 2, "currency_reported": "CAD", "fetched_at": "2026-06-07T19:39:55.096222+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "-1916431", "netIncome": "-1748492", "grossProfit": "-4670", "totalRevenue": "0", "costOfRevenue": "4670", "interestExpense": "2803", "operatingIncome": "-1407660", "fiscalDateEnding": "2025-09-30", "researchAndDevelopment": null, "depreciationAndAmortization": "4670" }, "balance": { "totalDebt": "45890", "totalAssets": "23298302", "longTermDebt": "27678", "shortTermDebt": "18212", "preferredStock": null, "fiscalDateEnding": "2025-09-30", "minorityInterest": "0", "totalLiabilities": null, "sharesOutstanding": "48649747", "totalCurrentAssets": "312503", "totalShareholderEquity": "-10278669", "totalCurrentLiabilities": "31954283", "propertyPlantEquipmentNet": "22809351", "cashAndShortTermInvestments": "237096" }, "cashflow": { "freeCashFlow": "128024", "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": "264308", "repaymentOfDebt": "-5100", "fiscalDateEnding": "2025-09-30", "operatingCashflow": "-459339", "repurchaseOfStock": null, "capitalExpenditures": null } }, "revenue": 0, "cost_of_revenue": 4670, "gross_profit": -4670, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -1407660, "depreciation_amortisation": 4670, "ebitda": -1916431, "interest_expense": 2803, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": -1748492, "net_income_continuing_ops": null, "net_income_to_common": -1748492, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 237096, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 312503, "net_ppe": 22809351, "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": 23298302, "short_term_debt": 18212, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 31954283, "long_term_debt": 27678, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 45890, "preferred_stock": null, "minority_interest": 0, "retained_earnings": null, "total_equity": -10278669, "shares_outstanding": 48649747, "operating_cash_flow": -459339, "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": 264308, "net_debt_issued": -5100, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 128024, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "-1916431", "netIncome": "-1748492", "grossProfit": "-4670", "totalRevenue": "0", "costOfRevenue": "4670", "interestExpense": "2803", "operatingIncome": "-1407660", "fiscalDateEnding": "2025-09-30", "researchAndDevelopment": null, "depreciationAndAmortization": "4670" }, "balance": { "totalDebt": "45890", "totalAssets": "23298302", "longTermDebt": "27678", "shortTermDebt": "18212", "preferredStock": null, "fiscalDateEnding": "2025-09-30", "minorityInterest": "0", "totalLiabilities": null, "sharesOutstanding": "48649747", "totalCurrentAssets": "312503", "totalShareholderEquity": "-10278669", "totalCurrentLiabilities": "31954283", "propertyPlantEquipmentNet": "22809351", "cashAndShortTermInvestments": "237096" }, "cashflow": { "freeCashFlow": "128024", "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": "264308", "repaymentOfDebt": "-5100", "fiscalDateEnding": "2025-09-30", "operatingCashflow": "-459339", "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": "2026-06-07T19:39:55.096222+00:00", "is_restated": false, "income_statement": { "revenue": 0, "cost_of_revenue": 4670, "gross_profit": -4670, "ebit": -1406248, "ebitda": -2068722, "pretax_income": null, "tax_provision": null, "net_income": -1991068, "net_income_to_common": -1991068, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 345480, "total_current_assets": 511967, "total_assets": 23101495, "short_term_debt": 17951, "long_term_debt": 32330, "total_debt": 50281, "total_liabilities": null, "total_equity": -9287432, "shares_outstanding": 46781119, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -361032, "capital_expenditure": -587363, "free_cash_flow": -948395, "dividends_paid": null, "share_repurchases": null, "shares_issued": 852830, "net_debt_issued": -5100 }, "complete_fields": { "id": 420783, "ticker_id": 35732, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 2, "currency_reported": "CAD", "fetched_at": "2026-06-07T19:39:55.096222+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "-2068722", "netIncome": "-1991068", "grossProfit": "-4670", "totalRevenue": "0", "costOfRevenue": "4670", "interestExpense": "773", "operatingIncome": "-1406248", "fiscalDateEnding": "2025-06-30", "researchAndDevelopment": null, "depreciationAndAmortization": "4670" }, "balance": { "totalDebt": "50281", "totalAssets": "23101495", "longTermDebt": "32330", "shortTermDebt": "17951", "preferredStock": null, "fiscalDateEnding": "2025-06-30", "minorityInterest": "-370258", "totalLiabilities": null, "sharesOutstanding": "46781119", "totalCurrentAssets": "511967", "totalShareholderEquity": "-9287432", "totalCurrentLiabilities": "31159484", "propertyPlantEquipmentNet": "22120968", "cashAndShortTermInvestments": "345480" }, "cashflow": { "freeCashFlow": "-948395", "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": "852830", "repaymentOfDebt": "-5100", "fiscalDateEnding": "2025-06-30", "operatingCashflow": "-361032", "repurchaseOfStock": null, "capitalExpenditures": "-587363" } }, "revenue": 0, "cost_of_revenue": 4670, "gross_profit": -4670, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -1406248, "depreciation_amortisation": 4670, "ebitda": -2068722, "interest_expense": 773, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": -1991068, "net_income_continuing_ops": null, "net_income_to_common": -1991068, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 345480, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 511967, "net_ppe": 22120968, "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": 23101495, "short_term_debt": 17951, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 31159484, "long_term_debt": 32330, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 50281, "preferred_stock": null, "minority_interest": -370258, "retained_earnings": null, "total_equity": -9287432, "shares_outstanding": 46781119, "operating_cash_flow": -361032, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -587363, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": 852830, "net_debt_issued": -5100, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": -948395, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "-2068722", "netIncome": "-1991068", "grossProfit": "-4670", "totalRevenue": "0", "costOfRevenue": "4670", "interestExpense": "773", "operatingIncome": "-1406248", "fiscalDateEnding": "2025-06-30", "researchAndDevelopment": null, "depreciationAndAmortization": "4670" }, "balance": { "totalDebt": "50281", "totalAssets": "23101495", "longTermDebt": "32330", "shortTermDebt": "17951", "preferredStock": null, "fiscalDateEnding": "2025-06-30", "minorityInterest": "-370258", "totalLiabilities": null, "sharesOutstanding": "46781119", "totalCurrentAssets": "511967", "totalShareholderEquity": "-9287432", "totalCurrentLiabilities": "31159484", "propertyPlantEquipmentNet": "22120968", "cashAndShortTermInvestments": "345480" }, "cashflow": { "freeCashFlow": "-948395", "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": "852830", "repaymentOfDebt": "-5100", "fiscalDateEnding": "2025-06-30", "operatingCashflow": "-361032", "repurchaseOfStock": null, "capitalExpenditures": "-587363" } } }, { "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider": "yFinance", "currency_reported": "CAD", "fetched_at": "2026-06-07T19:39:55.096222+00:00", "is_restated": false, "income_statement": { "revenue": 0, "cost_of_revenue": 4984, "gross_profit": -4984, "ebit": -3830694, "ebitda": -3845890, "pretax_income": null, "tax_provision": null, "net_income": -3728321, "net_income_to_common": -3728321, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 271838, "total_current_assets": 392132, "total_assets": 23117742, "short_term_debt": 17692, "long_term_debt": 36916, "total_debt": 54608, "total_liabilities": null, "total_equity": -9612814, "shares_outstanding": 41439633, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -1820442, "capital_expenditure": null, "free_cash_flow": -775802, "dividends_paid": null, "share_repurchases": null, "shares_issued": 465000, "net_debt_issued": -5677 }, "complete_fields": { "id": 420784, "ticker_id": 35732, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 2, "currency_reported": "CAD", "fetched_at": "2026-06-07T19:39:55.096222+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "-3845890", "netIncome": "-3728321", "grossProfit": "-4984", "totalRevenue": "0", "costOfRevenue": "4984", "interestExpense": "0", "operatingIncome": "-3830694", "fiscalDateEnding": "2025-03-31", "researchAndDevelopment": null, "depreciationAndAmortization": "4984" }, "balance": { "totalDebt": "54608", "totalAssets": "23117742", "longTermDebt": "36916", "shortTermDebt": "17692", "preferredStock": null, "fiscalDateEnding": "2025-03-31", "minorityInterest": "-275139", "totalLiabilities": null, "sharesOutstanding": "41439633", "totalCurrentAssets": "392132", "totalShareholderEquity": "-9612814", "totalCurrentLiabilities": "31217789", "propertyPlantEquipmentNet": "22061161", "cashAndShortTermInvestments": "271838" }, "cashflow": { "freeCashFlow": "-775802", "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": "465000", "repaymentOfDebt": "-5677", "fiscalDateEnding": "2025-03-31", "operatingCashflow": "-1820442", "repurchaseOfStock": null, "capitalExpenditures": null } }, "revenue": 0, "cost_of_revenue": 4984, "gross_profit": -4984, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -3830694, "depreciation_amortisation": 4984, "ebitda": -3845890, "interest_expense": 0, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": -3728321, "net_income_continuing_ops": null, "net_income_to_common": -3728321, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 271838, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 392132, "net_ppe": 22061161, "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": 23117742, "short_term_debt": 17692, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 31217789, "long_term_debt": 36916, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 54608, "preferred_stock": null, "minority_interest": -275139, "retained_earnings": null, "total_equity": -9612814, "shares_outstanding": 41439633, "operating_cash_flow": -1820442, "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": 465000, "net_debt_issued": -5677, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": -775802, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "-3845890", "netIncome": "-3728321", "grossProfit": "-4984", "totalRevenue": "0", "costOfRevenue": "4984", "interestExpense": "0", "operatingIncome": "-3830694", "fiscalDateEnding": "2025-03-31", "researchAndDevelopment": null, "depreciationAndAmortization": "4984" }, "balance": { "totalDebt": "54608", "totalAssets": "23117742", "longTermDebt": "36916", "shortTermDebt": "17692", "preferredStock": null, "fiscalDateEnding": "2025-03-31", "minorityInterest": "-275139", "totalLiabilities": null, "sharesOutstanding": "41439633", "totalCurrentAssets": "392132", "totalShareholderEquity": "-9612814", "totalCurrentLiabilities": "31217789", "propertyPlantEquipmentNet": "22061161", "cashAndShortTermInvestments": "271838" }, "cashflow": { "freeCashFlow": "-775802", "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": "465000", "repaymentOfDebt": "-5677", "fiscalDateEnding": "2025-03-31", "operatingCashflow": "-1820442", "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": "2026-06-07T19:39:55.096222+00:00", "is_restated": false, "income_statement": { "revenue": 0, "cost_of_revenue": 5142, "gross_profit": -5142, "ebit": -1556557, "ebitda": -2160070, "pretax_income": null, "tax_provision": null, "net_income": -2011599, "net_income_to_common": -2011599, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1224784, "total_current_assets": 1444690, "total_assets": 23440852, "short_term_debt": 13791, "long_term_debt": null, "total_debt": 13791, "total_liabilities": null, "total_equity": 19859770, "shares_outstanding": 38013229, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 149110, "capital_expenditure": null, "free_cash_flow": -970530, "dividends_paid": null, "share_repurchases": null, "shares_issued": 490000, "net_debt_issued": -6021 }, "complete_fields": { "id": 420786, "ticker_id": 35732, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 2, "currency_reported": "CAD", "fetched_at": "2026-06-07T19:39:55.096222+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "-2160070", "netIncome": "-2011599", "grossProfit": "-5142", "totalRevenue": "0", "costOfRevenue": "5142", "interestExpense": "0", "operatingIncome": "-1556557", "fiscalDateEnding": "2024-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "5142" }, "balance": { "totalDebt": "13791", "totalAssets": "23440852", "longTermDebt": null, "shortTermDebt": "13791", "preferredStock": null, "fiscalDateEnding": "2024-12-31", "minorityInterest": "-137616", "totalLiabilities": null, "sharesOutstanding": "38013229", "totalCurrentAssets": "1444690", "totalShareholderEquity": "19859770", "totalCurrentLiabilities": "2173415", "propertyPlantEquipmentNet": "20750520", "cashAndShortTermInvestments": "1224784" }, "cashflow": { "freeCashFlow": "-970530", "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": "490000", "repaymentOfDebt": "-6021", "fiscalDateEnding": "2024-12-31", "operatingCashflow": "149110", "repurchaseOfStock": null, "capitalExpenditures": null } }, "revenue": 0, "cost_of_revenue": 5142, "gross_profit": -5142, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -1556557, "depreciation_amortisation": 5142, "ebitda": -2160070, "interest_expense": 0, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": -2011599, "net_income_continuing_ops": null, "net_income_to_common": -2011599, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1224784, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 1444690, "net_ppe": 20750520, "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": 23440852, "short_term_debt": 13791, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2173415, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 13791, "preferred_stock": null, "minority_interest": -137616, "retained_earnings": null, "total_equity": 19859770, "shares_outstanding": 38013229, "operating_cash_flow": 149110, "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": 490000, "net_debt_issued": -6021, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": -970530, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "-2160070", "netIncome": "-2011599", "grossProfit": "-5142", "totalRevenue": "0", "costOfRevenue": "5142", "interestExpense": "0", "operatingIncome": "-1556557", "fiscalDateEnding": "2024-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "5142" }, "balance": { "totalDebt": "13791", "totalAssets": "23440852", "longTermDebt": null, "shortTermDebt": "13791", "preferredStock": null, "fiscalDateEnding": "2024-12-31", "minorityInterest": "-137616", "totalLiabilities": null, "sharesOutstanding": "38013229", "totalCurrentAssets": "1444690", "totalShareholderEquity": "19859770", "totalCurrentLiabilities": "2173415", "propertyPlantEquipmentNet": "20750520", "cashAndShortTermInvestments": "1224784" }, "cashflow": { "freeCashFlow": "-970530", "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": "490000", "repaymentOfDebt": "-6021", "fiscalDateEnding": "2024-12-31", "operatingCashflow": "149110", "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": "2026-06-07T19:39:55.096222+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": 420787, "ticker_id": 35732, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 2, "currency_reported": "CAD", "fetched_at": "2026-06-07T19:39:55.096222+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": "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": "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": 4, "quarterly_financial_periods": 6, "latest_factor_week": "2026-06-07", "latest_financials_period_end": "2025-03-31" }, "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" ] } } }