{ "ticker": { "uuid": "f45d7516-19ee-4e12-96a0-3c83088158a7", "symbol": "GSY", "name": "goeasy Ltd.", "exchange": "TOR", "exchange_name": "Toronto Stock Exchange", "country": "CA", "currency": "CAD", "sector": "Financial Services", "industry": "Credit Services", "page_url": "https://sharemaestro.com/factors/ticker/f45d7516-19ee-4e12-96a0-3c83088158a7/", "api_url": "https://sharemaestro.com/factors/api/tickers/f45d7516-19ee-4e12-96a0-3c83088158a7/" }, "ticker_metadata": { "id": 35928, "uuid": "f45d7516-19ee-4e12-96a0-3c83088158a7", "symbol": "GSY", "name": "goeasy Ltd.", "asset_type": "equity", "market_cap": 644714368, "stock_exchange_id": 42, "industry": "Credit Services", "sector": "Financial Services", "description": "goeasy Ltd. provides non-prime leasing and lending services under the easyhome, easyfinancial, and LendCare brands to consumers in Canada. It operates through two segments, Easyfinancial and Easyhome. The company offers unsecured and secured installment loans; home equity and improvement, secured instalment loans and automotive vehicle financing; and loans to finance the purchase of retail goods, powersports and recreational vehicles, home improvement projects, and healthcare related products and services. It also leases household furniture, appliances, electronics, and unsecured lending products to retail consumers. The company was formerly known as easyhome Ltd. and changed its name to goeasy Ltd. in September 2015. goeasy Ltd. was incorporated in 1990 and is headquartered in Mississauga, 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": "f45d7516-19ee-4e12-96a0-3c83088158a7", "symbol": "GSY", "name": "goeasy Ltd.", "exchange": "TOR", "exchange_name": "Toronto Stock Exchange", "country": "CA", "currency": "CAD", "sector": "Financial Services", "industry": "Credit Services", "page_url": "https://sharemaestro.com/factors/ticker/f45d7516-19ee-4e12-96a0-3c83088158a7/", "api_url": "https://sharemaestro.com/factors/api/tickers/f45d7516-19ee-4e12-96a0-3c83088158a7/" }, "week_end_date": "2026-06-07", "universe": "CAD_CA", "score": { "os": 0.49, "value": 0.91, "quality": 0.15, "momentum": 0, "coverage": 0.879, "confidence": 0.786, "delta": null }, "headline_factors": { "price": 40.53, "market_cap": 649845155.96, "pe_ratio": null, "earnings_yield": 0.1811, "ebitda_to_ev": 0.197, "shareholder_yield": 0.306, "roe": -0.2097, "piotroski_f_score": 3, "momentum_12_1": -0.7789, "volatility_252d": 0.8443 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": true, "small_cap_core": true, "veiled_value": false, "earnings_consistent_5y": false }, "factor_groups": { "identity": { "week_end_date": "2026-06-07", "source_primary": "yfinance", "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 0.8571, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T20:10:55.449372+00:00", "batch_id": "" }, "size": { "price_close": 40.53, "market_cap": 649845155.9563, "market_cap_usd": 649845155.9563, "enterprise_value": 5175503155.9563, "shares_outstanding": 16033683, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": null, "pb_ratio": 0.7641, "ptbv_ratio": 0.7641, "ps_ratio": 0.383, "pcf_ratio": null, "pfcf_ratio": -0.7411, "ev_ebitda": 5.0761, "ev_ebit": 5.5211, "ev_sales": 3.0502, "ev_fcf": -5.9026, "earnings_yield": 0.1811, "fcf_yield": -0.1694, "price_to_sales": 0.383, "price_to_book": 0.7641, "price_to_cashflow": null, "ebitda_to_ev": 0.197, "sales_yield": 0.3279 }, "yield": { "dividend_yield": 0.0, "buyback_yield": 0.1716, "shareholder_yield": 0.306, "debt_paydown_yield": 0, "total_yield": 0.306 }, "quality": { "gross_margin": 0.689, "operating_margin": 0.5525, "net_margin": -0.1051, "ebitda_margin": 0.6009, "fcf_margin": -0.5167, "roe": -0.2097, "roa": -0.031, "roic": 0.1308, "roc_greenblatt": 0.1825, "asset_turnover": 0.2947, "cash_conversion": 4.9157, "accruals_ratio": 0.1174, "sbc_to_revenue": null, "piotroski_f_score": 3, "altman_z_score": null, "earnings_stability_5y": 17.4311, "revenue_stability_5y": 0.2186, "eps_surprise_avg": -4.7633, "sue_score": -0.6155, "gross_profit_to_assets": 0.203, "external_financing": 0.0202 }, "leverage_and_risk": { "debt_to_equity": null, "net_debt_to_ebitda": 4.4388, "debt_to_assets": 0.8033, "interest_coverage": null, "current_ratio": 23.1488, "quick_ratio": 23.1488, "net_debt": 4525658000, "local_beta": 2.0553, "volatility_252d": 0.8443, "volatility_60d": 2.0908, "max_drawdown_12m": -0.8575, "risk_adjusted_momentum": -0.9226 }, "growth": { "revenue_growth_1y": 0.1055, "revenue_growth_3y_cagr": 0.1851, "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": -0.2528, "revenue_growth": 0.1055, "earnings_growth": null }, "momentum": { "price_return_1m": 0.2286, "price_return_3m": -0.6302, "price_return_6m": -0.6675, "price_return_9m": -0.8074, "price_return_12m": -0.7284, "price_return_12m_ex1m": -0.7789, "momentum_6m": -0.6675, "momentum_12m": -0.7284, "momentum_12_1": -0.7789, "distance_from_52w_high": -0.8074, "distance_from_52w_low": 0.3515, "relative_strength": -1.0305 }, "raw_ttm": { "revenue_ttm": 1696789000, "gross_profit_ttm": 1169067000, "ebit_ttm": 937399000, "ebitda_ttm": 1019575000, "net_income_ttm": -178370000, "eps_diluted_ttm": -11.1247, "operating_cash_flow_ttm": -854618000, "capital_expenditure_ttm": -22196000, "fcf_ttm": -876814000, "dividends_paid_ttm": -87338000, "share_repurchases_ttm": -113890000, "shares_issued_ttm": 2351000, "interest_expense_ttm": null, "cash_and_equivalents": 99461000, "total_current_assets": 5347193000, "total_current_liabilities": 230992000, "net_ppe": 119954000, "total_assets": 5758005000, "total_debt": 4625119000, "total_equity": 850420000, "net_working_capital": 5016740000, "book_value_per_share": 53.0396, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 53.0396 }, "ranks": { "universe_ticker_count": 524, "rank_pe": 50, "rank_pb": 11, "rank_ptbv": 11, "rank_ps": 8, "rank_pcf": 50, "rank_ev_ebitda": 12, "rank_ev_ebit": 5, "rank_earnings_yield": 5, "rank_fcf_yield": 98, "rank_dividend_yield": 3, "rank_shareholder_yield": 2, "rank_total_yield": 6, "rank_roe": 89, "rank_roc": 38, "rank_roic": 25, "rank_gross_margin": 17, "rank_fcf_margin": 95, "rank_piotroski": 88, "rank_accruals": 95, "rank_sue": 83, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 39, "rank_momentum_12m": 100, "rank_momentum_12m_ex1m": 100, "rank_relative_strength": 100 }, "composites": { "value_composite": 9, "quality_composite": 85, "momentum_composite": 100, "growth_composite": 31, "yield_composite": 1, "svqf_composite": 8, "vc1_composite": 9, "vc2_composite": 5, "vc3_composite": 8, "trending_value_composite": 100, "overall_composite": 51, "quality_value_composite": 0.3695, "os_score": 0.49, "value_percentile": 0.91, "quality_percentile": 0.15, "momentum_percentile": 0, "factor_coverage": 0.879, "signal_confidence": 0.786, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 2, "small_cap_core_rank": 5, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": true, "is_small_cap_core": true, "trending_value_rank": 100, "veiled_value": false, "earnings_consistent_5y": false } } }, "latest_snapshot_fields": { "id": 11762, "ticker_id": 35928, "universe_id": 6, "week_end_date": "2026-06-07", "source_primary": "yfinance", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 0.8571, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T20:10:55.449372+00:00", "batch_id": "", "os_score_delta": null, "price_close": 40.53, "market_cap": 649845155.9563, "market_cap_usd": 649845155.9563, "enterprise_value": 5175503155.9563, "shares_outstanding": 16033683, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": 0.76414613, "ptbv_ratio": 0.76414613, "ps_ratio": 0.38298525, "pcf_ratio": null, "pfcf_ratio": -0.74114368, "ev_ebitda": 5.07613776, "ev_ebit": 5.52113151, "ev_sales": 3.05017486, "ev_fcf": -5.90262377, "earnings_yield": 0.18112229, "fcf_yield": -0.16941618, "dividend_yield": 1e-08, "buyback_yield": 0.17163935, "shareholder_yield": 0.30603752, "debt_paydown_yield": 0, "total_yield": 0.30603752, "gross_margin": 0.68898785, "operating_margin": 0.55245467, "net_margin": -0.10512209, "ebitda_margin": 0.60088497, "fcf_margin": -0.51674899, "roe": -0.20974342, "roa": -0.03097774, "roic": 0.13077363, "roc_greenblatt": 0.18249072, "asset_turnover": 0.29468349, "cash_conversion": 4.91570331, "accruals_ratio": 0.11744484, "sbc_to_revenue": null, "debt_to_equity": null, "net_debt_to_ebitda": 4.43876909, "debt_to_assets": 0.80325026, "interest_coverage": null, "current_ratio": 23.14882334, "quick_ratio": 23.14882334, "net_debt": 4525658000, "revenue_growth_1y": 0.10549146, "revenue_growth_3y_cagr": 0.18514137, "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": -0.25281115, "piotroski_f_score": 3, "altman_z_score": null, "earnings_stability_5y": 17.431071, "revenue_stability_5y": 0.218629, "eps_surprise_avg": -4.7633, "sue_score": -0.6155, "price_return_1m": 0.228554, "price_return_3m": -0.63016698, "price_return_6m": -0.66751618, "price_return_9m": -0.80735808, "price_return_12m": -0.72841842, "price_return_12m_ex1m": -0.77894209, "distance_from_52w_high": -0.80735808, "distance_from_52w_low": 0.35145045, "relative_strength": -1.03052483, "local_beta": 2.0553, "volatility_252d": 0.844277, "volatility_60d": 2.090776, "max_drawdown_12m": -0.85745543, "revenue_ttm": 1696789000, "gross_profit_ttm": 1169067000, "ebit_ttm": 937399000, "ebitda_ttm": 1019575000, "net_income_ttm": -178370000, "eps_diluted_ttm": -11.12470541, "operating_cash_flow_ttm": -854618000, "capital_expenditure_ttm": -22196000, "fcf_ttm": -876814000, "dividends_paid_ttm": -87338000, "share_repurchases_ttm": -113890000, "shares_issued_ttm": 2351000, "interest_expense_ttm": null, "cash_and_equivalents": 99461000, "total_current_assets": 5347193000, "total_current_liabilities": 230992000, "net_ppe": 119954000, "total_assets": 5758005000, "total_debt": 4625119000, "total_equity": 850420000, "net_working_capital": 5016740000, "book_value_per_share": 53.03959171, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 53.03959171, "universe_ticker_count": 524, "sector": "Financial Services", "rank_pe": 50, "rank_pb": 11, "rank_ptbv": 11, "rank_ps": 8, "rank_pcf": 50, "rank_ev_ebitda": 12, "rank_ev_ebit": 5, "rank_earnings_yield": 5, "rank_fcf_yield": 98, "rank_dividend_yield": 3, "rank_shareholder_yield": 2, "rank_total_yield": 6, "rank_roe": 89, "rank_roc": 38, "rank_roic": 25, "rank_gross_margin": 17, "rank_fcf_margin": 95, "rank_piotroski": 88, "rank_accruals": 95, "rank_sue": 83, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 39, "rank_momentum_12m": 100, "rank_momentum_12m_ex1m": 100, "rank_relative_strength": 100, "value_composite": 9, "quality_composite": 85, "momentum_composite": 100, "growth_composite": 31, "yield_composite": 1, "svqf_composite": 8, "vc1_composite": 9, "vc2_composite": 5, "vc3_composite": 8, "trending_value_composite": 100, "overall_composite": 51, "factor_coverage": 0.879, "signal_confidence": 0.786, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 2, "small_cap_core_rank": 5, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": true, "is_small_cap_core": true }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 40.53, "os": 0.49, "value": 0.91, "quality": 0.15, "momentum": 0, "confidence": 0.786, "coverage": 0.879, "pe_ratio": null, "earnings_yield": 0.1811, "shareholder_yield": 0.306, "roe": -0.2097, "momentum_12_1": -0.7789, "complete_fields": { "id": 11762, "ticker_id": 35928, "universe_id": 6, "week_end_date": "2026-06-07", "source_primary": "yfinance", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 0.8571, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T20:10:55.449372+00:00", "batch_id": "", "os_score_delta": null, "price_close": 40.53, "market_cap": 649845155.9563, "market_cap_usd": 649845155.9563, "enterprise_value": 5175503155.9563, "shares_outstanding": 16033683, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": 0.76414613, "ptbv_ratio": 0.76414613, "ps_ratio": 0.38298525, "pcf_ratio": null, "pfcf_ratio": -0.74114368, "ev_ebitda": 5.07613776, "ev_ebit": 5.52113151, "ev_sales": 3.05017486, "ev_fcf": -5.90262377, "earnings_yield": 0.18112229, "fcf_yield": -0.16941618, "dividend_yield": 1e-08, "buyback_yield": 0.17163935, "shareholder_yield": 0.30603752, "debt_paydown_yield": 0, "total_yield": 0.30603752, "gross_margin": 0.68898785, "operating_margin": 0.55245467, "net_margin": -0.10512209, "ebitda_margin": 0.60088497, "fcf_margin": -0.51674899, "roe": -0.20974342, "roa": -0.03097774, "roic": 0.13077363, "roc_greenblatt": 0.18249072, "asset_turnover": 0.29468349, "cash_conversion": 4.91570331, "accruals_ratio": 0.11744484, "sbc_to_revenue": null, "debt_to_equity": null, "net_debt_to_ebitda": 4.43876909, "debt_to_assets": 0.80325026, "interest_coverage": null, "current_ratio": 23.14882334, "quick_ratio": 23.14882334, "net_debt": 4525658000, "revenue_growth_1y": 0.10549146, "revenue_growth_3y_cagr": 0.18514137, "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": -0.25281115, "piotroski_f_score": 3, "altman_z_score": null, "earnings_stability_5y": 17.431071, "revenue_stability_5y": 0.218629, "eps_surprise_avg": -4.7633, "sue_score": -0.6155, "price_return_1m": 0.228554, "price_return_3m": -0.63016698, "price_return_6m": -0.66751618, "price_return_9m": -0.80735808, "price_return_12m": -0.72841842, "price_return_12m_ex1m": -0.77894209, "distance_from_52w_high": -0.80735808, "distance_from_52w_low": 0.35145045, "relative_strength": -1.03052483, "local_beta": 2.0553, "volatility_252d": 0.844277, "volatility_60d": 2.090776, "max_drawdown_12m": -0.85745543, "revenue_ttm": 1696789000, "gross_profit_ttm": 1169067000, "ebit_ttm": 937399000, "ebitda_ttm": 1019575000, "net_income_ttm": -178370000, "eps_diluted_ttm": -11.12470541, "operating_cash_flow_ttm": -854618000, "capital_expenditure_ttm": -22196000, "fcf_ttm": -876814000, "dividends_paid_ttm": -87338000, "share_repurchases_ttm": -113890000, "shares_issued_ttm": 2351000, "interest_expense_ttm": null, "cash_and_equivalents": 99461000, "total_current_assets": 5347193000, "total_current_liabilities": 230992000, "net_ppe": 119954000, "total_assets": 5758005000, "total_debt": 4625119000, "total_equity": 850420000, "net_working_capital": 5016740000, "book_value_per_share": 53.03959171, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 53.03959171, "universe_ticker_count": 524, "sector": "Financial Services", "rank_pe": 50, "rank_pb": 11, "rank_ptbv": 11, "rank_ps": 8, "rank_pcf": 50, "rank_ev_ebitda": 12, "rank_ev_ebit": 5, "rank_earnings_yield": 5, "rank_fcf_yield": 98, "rank_dividend_yield": 3, "rank_shareholder_yield": 2, "rank_total_yield": 6, "rank_roe": 89, "rank_roc": 38, "rank_roic": 25, "rank_gross_margin": 17, "rank_fcf_margin": 95, "rank_piotroski": 88, "rank_accruals": 95, "rank_sue": 83, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 39, "rank_momentum_12m": 100, "rank_momentum_12m_ex1m": 100, "rank_relative_strength": 100, "value_composite": 9, "quality_composite": 85, "momentum_composite": 100, "growth_composite": 31, "yield_composite": 1, "svqf_composite": 8, "vc1_composite": 9, "vc2_composite": 5, "vc3_composite": 8, "trending_value_composite": 100, "overall_composite": 51, "factor_coverage": 0.879, "signal_confidence": 0.786, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 2, "small_cap_core_rank": 5, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": true, "is_small_cap_core": true } } ], "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": "2026-06-07T19:45:10.499505+00:00", "is_restated": false, "income_statement": { "revenue": 1696789000, "cost_of_revenue": 527722000, "gross_profit": 1169067000, "ebit": 937399000, "ebitda": 1019575000, "pretax_income": null, "tax_provision": null, "net_income": -178370000, "net_income_to_common": -178370000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 99461000, "total_current_assets": 5347193000, "total_assets": 5758005000, "short_term_debt": null, "long_term_debt": 4565668000, "total_debt": 4625119000, "total_liabilities": null, "total_equity": 850420000, "shares_outstanding": 16026156, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -854618000, "capital_expenditure": -22196000, "free_cash_flow": -876814000, "dividends_paid": -87338000, "share_repurchases": -113890000, "shares_issued": 2351000, "net_debt_issued": 982678000 }, "complete_fields": { "id": 421691, "ticker_id": 35928, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "CAD", "fetched_at": "2026-06-07T19:45:10.499505+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "1019575000", "netIncome": "-178370000", "grossProfit": "1169067000", "totalRevenue": "1696789000", "costOfRevenue": "527722000", "interestExpense": null, "operatingIncome": "937399000", "fiscalDateEnding": "2025-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "82176000" }, "balance": { "totalDebt": "4625119000", "totalAssets": "5758005000", "longTermDebt": "4565668000", "shortTermDebt": null, "preferredStock": null, "fiscalDateEnding": "2025-12-31", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": "16026156", "totalCurrentAssets": "5347193000", "totalShareholderEquity": "850420000", "totalCurrentLiabilities": "230992000", "propertyPlantEquipmentNet": "119954000", "cashAndShortTermInvestments": "99461000" }, "cashflow": { "freeCashFlow": "-876814000", "dividendsPaid": "-87338000", "issuanceOfDebt": "2307886000", "issuanceOfStock": "2351000", "repaymentOfDebt": "-1325208000", "fiscalDateEnding": "2025-12-31", "operatingCashflow": "-854618000", "repurchaseOfStock": "-113890000", "capitalExpenditures": "-22196000" } }, "revenue": 1696789000, "cost_of_revenue": 527722000, "gross_profit": 1169067000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 937399000, "depreciation_amortisation": 82176000, "ebitda": 1019575000, "interest_expense": null, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": -178370000, "net_income_continuing_ops": null, "net_income_to_common": -178370000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 99461000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 5347193000, "net_ppe": 119954000, "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": 5758005000, "short_term_debt": null, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 230992000, "long_term_debt": 4565668000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 4625119000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 850420000, "shares_outstanding": 16026156, "operating_cash_flow": -854618000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -22196000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": -87338000, "share_repurchases": -113890000, "shares_issued": 2351000, "net_debt_issued": 982678000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": -876814000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "1019575000", "netIncome": "-178370000", "grossProfit": "1169067000", "totalRevenue": "1696789000", "costOfRevenue": "527722000", "interestExpense": null, "operatingIncome": "937399000", "fiscalDateEnding": "2025-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "82176000" }, "balance": { "totalDebt": "4625119000", "totalAssets": "5758005000", "longTermDebt": "4565668000", "shortTermDebt": null, "preferredStock": null, "fiscalDateEnding": "2025-12-31", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": "16026156", "totalCurrentAssets": "5347193000", "totalShareholderEquity": "850420000", "totalCurrentLiabilities": "230992000", "propertyPlantEquipmentNet": "119954000", "cashAndShortTermInvestments": "99461000" }, "cashflow": { "freeCashFlow": "-876814000", "dividendsPaid": "-87338000", "issuanceOfDebt": "2307886000", "issuanceOfStock": "2351000", "repaymentOfDebt": "-1325208000", "fiscalDateEnding": "2025-12-31", "operatingCashflow": "-854618000", "repurchaseOfStock": "-113890000", "capitalExpenditures": "-22196000" } } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "CAD", "fetched_at": "2026-06-07T19:45:10.499505+00:00", "is_restated": false, "income_statement": { "revenue": 1534873000, "cost_of_revenue": 473631000, "gross_profit": 1061242000, "ebit": 846647000, "ebitda": 930542000, "pretax_income": null, "tax_provision": null, "net_income": 264227000, "net_income_to_common": 264227000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 164044000, "total_current_assets": 4592984000, "total_assets": 5211037000, "short_term_debt": null, "long_term_debt": 3629803000, "total_debt": 3691967000, "total_liabilities": null, "total_equity": 1182180000, "shares_outstanding": 16646000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -473283000, "capital_expenditure": -19160000, "free_cash_flow": -492443000, "dividends_paid": -72772000, "share_repurchases": -27871000, "shares_issued": 6942000, "net_debt_issued": 671515000 }, "complete_fields": { "id": 421696, "ticker_id": 35928, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "CAD", "fetched_at": "2026-06-07T19:45:10.499505+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "930542000", "netIncome": "264227000", "grossProfit": "1061242000", "totalRevenue": "1534873000", "costOfRevenue": "473631000", "interestExpense": null, "operatingIncome": "846647000", "fiscalDateEnding": "2024-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "83895000" }, "balance": { "totalDebt": "3691967000", "totalAssets": "5211037000", "longTermDebt": "3629803000", "shortTermDebt": null, "preferredStock": null, "fiscalDateEnding": "2024-12-31", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": "16646000", "totalCurrentAssets": "4592984000", "totalShareholderEquity": "1182180000", "totalCurrentLiabilities": "300243000", "propertyPlantEquipmentNet": "130201000", "cashAndShortTermInvestments": "164044000" }, "cashflow": { "freeCashFlow": "-492443000", "dividendsPaid": "-72772000", "issuanceOfDebt": "2202906000", "issuanceOfStock": "6942000", "repaymentOfDebt": "-1531391000", "fiscalDateEnding": "2024-12-31", "operatingCashflow": "-473283000", "repurchaseOfStock": "-27871000", "capitalExpenditures": "-19160000" } }, "revenue": 1534873000, "cost_of_revenue": 473631000, "gross_profit": 1061242000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 846647000, "depreciation_amortisation": 83895000, "ebitda": 930542000, "interest_expense": null, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 264227000, "net_income_continuing_ops": null, "net_income_to_common": 264227000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 164044000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 4592984000, "net_ppe": 130201000, "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": 5211037000, "short_term_debt": null, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 300243000, "long_term_debt": 3629803000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 3691967000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 1182180000, "shares_outstanding": 16646000, "operating_cash_flow": -473283000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -19160000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": -72772000, "share_repurchases": -27871000, "shares_issued": 6942000, "net_debt_issued": 671515000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": -492443000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "930542000", "netIncome": "264227000", "grossProfit": "1061242000", "totalRevenue": "1534873000", "costOfRevenue": "473631000", "interestExpense": null, "operatingIncome": "846647000", "fiscalDateEnding": "2024-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "83895000" }, "balance": { "totalDebt": "3691967000", "totalAssets": "5211037000", "longTermDebt": "3629803000", "shortTermDebt": null, "preferredStock": null, "fiscalDateEnding": "2024-12-31", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": "16646000", "totalCurrentAssets": "4592984000", "totalShareholderEquity": "1182180000", "totalCurrentLiabilities": "300243000", "propertyPlantEquipmentNet": "130201000", "cashAndShortTermInvestments": "164044000" }, "cashflow": { "freeCashFlow": "-492443000", "dividendsPaid": "-72772000", "issuanceOfDebt": "2202906000", "issuanceOfStock": "6942000", "repaymentOfDebt": "-1531391000", "fiscalDateEnding": "2024-12-31", "operatingCashflow": "-473283000", "repurchaseOfStock": "-27871000", "capitalExpenditures": "-19160000" } } }, { "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "CAD", "fetched_at": "2026-06-07T19:45:10.499505+00:00", "is_restated": false, "income_statement": { "revenue": 1250069000, "cost_of_revenue": 398483000, "gross_profit": 851586000, "ebit": 654126000, "ebitda": 740457000, "pretax_income": null, "tax_provision": null, "net_income": 247898000, "net_income_to_common": 247898000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 120377000, "total_current_assets": 3582047000, "total_assets": 4164167000, "short_term_debt": null, "long_term_debt": 2819665000, "total_debt": 2890474000, "total_liabilities": null, "total_equity": 1054077000, "shares_outstanding": 16625000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -473217000, "capital_expenditure": -17360000, "free_cash_flow": -490577000, "dividends_paid": -60946000, "share_repurchases": 0, "shares_issued": 5703000, "net_debt_issued": 629950000 }, "complete_fields": { "id": 421698, "ticker_id": 35928, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "CAD", "fetched_at": "2026-06-07T19:45:10.499505+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "740457000", "netIncome": "247898000", "grossProfit": "851586000", "totalRevenue": "1250069000", "costOfRevenue": "398483000", "interestExpense": null, "operatingIncome": "654126000", "fiscalDateEnding": "2023-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "86331000" }, "balance": { "totalDebt": "2890474000", "totalAssets": "4164167000", "longTermDebt": "2819665000", "shortTermDebt": null, "preferredStock": null, "fiscalDateEnding": "2023-12-31", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": "16625000", "totalCurrentAssets": "3582047000", "totalShareholderEquity": "1054077000", "totalCurrentLiabilities": "152900000", "propertyPlantEquipmentNet": "142556000", "cashAndShortTermInvestments": "120377000" }, "cashflow": { "freeCashFlow": "-490577000", "dividendsPaid": "-60946000", "issuanceOfDebt": "2029370000", "issuanceOfStock": "5703000", "repaymentOfDebt": "-1399420000", "fiscalDateEnding": "2023-12-31", "operatingCashflow": "-473217000", "repurchaseOfStock": "0", "capitalExpenditures": "-17360000" } }, "revenue": 1250069000, "cost_of_revenue": 398483000, "gross_profit": 851586000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 654126000, "depreciation_amortisation": 86331000, "ebitda": 740457000, "interest_expense": null, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 247898000, "net_income_continuing_ops": null, "net_income_to_common": 247898000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 120377000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 3582047000, "net_ppe": 142556000, "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": 4164167000, "short_term_debt": null, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 152900000, "long_term_debt": 2819665000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 2890474000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 1054077000, "shares_outstanding": 16625000, "operating_cash_flow": -473217000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -17360000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": -60946000, "share_repurchases": 0, "shares_issued": 5703000, "net_debt_issued": 629950000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": -490577000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "740457000", "netIncome": "247898000", "grossProfit": "851586000", "totalRevenue": "1250069000", "costOfRevenue": "398483000", "interestExpense": null, "operatingIncome": "654126000", "fiscalDateEnding": "2023-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "86331000" }, "balance": { "totalDebt": "2890474000", "totalAssets": "4164167000", "longTermDebt": "2819665000", "shortTermDebt": null, "preferredStock": null, "fiscalDateEnding": "2023-12-31", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": "16625000", "totalCurrentAssets": "3582047000", "totalShareholderEquity": "1054077000", "totalCurrentLiabilities": "152900000", "propertyPlantEquipmentNet": "142556000", "cashAndShortTermInvestments": "120377000" }, "cashflow": { "freeCashFlow": "-490577000", "dividendsPaid": "-60946000", "issuanceOfDebt": "2029370000", "issuanceOfStock": "5703000", "repaymentOfDebt": "-1399420000", "fiscalDateEnding": "2023-12-31", "operatingCashflow": "-473217000", "repurchaseOfStock": "0", "capitalExpenditures": "-17360000" } } }, { "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "CAD", "fetched_at": "2026-06-07T19:45:10.499505+00:00", "is_restated": false, "income_statement": { "revenue": 1019336000, "cost_of_revenue": 311076000, "gross_profit": 708260000, "ebit": 522556000, "ebitda": 603862000, "pretax_income": null, "tax_provision": null, "net_income": 140161000, "net_income_to_common": 140161000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 32454000, "total_current_assets": 2693339000, "total_assets": 3302889000, "short_term_debt": 148646000, "long_term_debt": 2229260000, "total_debt": 2303588000, "total_liabilities": null, "total_equity": 869688000, "shares_outstanding": 16445000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -505881000, "capital_expenditure": -27886000, "free_cash_flow": -533767000, "dividends_paid": -51610000, "share_repurchases": -60999000, "shares_issued": 60564000, "net_debt_issued": 570396000 }, "complete_fields": { "id": 421699, "ticker_id": 35928, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "CAD", "fetched_at": "2026-06-07T19:45:10.499505+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "603862000", "netIncome": "140161000", "grossProfit": "708260000", "totalRevenue": "1019336000", "costOfRevenue": "311076000", "interestExpense": "93851000", "operatingIncome": "522556000", "fiscalDateEnding": "2022-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "81306000" }, "balance": { "totalDebt": "2303588000", "totalAssets": "3302889000", "longTermDebt": "2229260000", "shortTermDebt": "148646000", "preferredStock": null, "fiscalDateEnding": "2022-12-31", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": "16445000", "totalCurrentAssets": "2693339000", "totalShareholderEquity": "869688000", "totalCurrentLiabilities": "104921000", "propertyPlantEquipmentNet": "150051000", "cashAndShortTermInvestments": "32454000" }, "cashflow": { "freeCashFlow": "-533767000", "dividendsPaid": "-51610000", "issuanceOfDebt": "1026308000", "issuanceOfStock": "60564000", "repaymentOfDebt": "-455912000", "fiscalDateEnding": "2022-12-31", "operatingCashflow": "-505881000", "repurchaseOfStock": "-60999000", "capitalExpenditures": "-27886000" } }, "revenue": 1019336000, "cost_of_revenue": 311076000, "gross_profit": 708260000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 522556000, "depreciation_amortisation": 81306000, "ebitda": 603862000, "interest_expense": 93851000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 140161000, "net_income_continuing_ops": null, "net_income_to_common": 140161000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 32454000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 2693339000, "net_ppe": 150051000, "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": 3302889000, "short_term_debt": 148646000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 104921000, "long_term_debt": 2229260000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 2303588000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 869688000, "shares_outstanding": 16445000, "operating_cash_flow": -505881000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -27886000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": -51610000, "share_repurchases": -60999000, "shares_issued": 60564000, "net_debt_issued": 570396000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": -533767000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "603862000", "netIncome": "140161000", "grossProfit": "708260000", "totalRevenue": "1019336000", "costOfRevenue": "311076000", "interestExpense": "93851000", "operatingIncome": "522556000", "fiscalDateEnding": "2022-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "81306000" }, "balance": { "totalDebt": "2303588000", "totalAssets": "3302889000", "longTermDebt": "2229260000", "shortTermDebt": "148646000", "preferredStock": null, "fiscalDateEnding": "2022-12-31", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": "16445000", "totalCurrentAssets": "2693339000", "totalShareholderEquity": "869688000", "totalCurrentLiabilities": "104921000", "propertyPlantEquipmentNet": "150051000", "cashAndShortTermInvestments": "32454000" }, "cashflow": { "freeCashFlow": "-533767000", "dividendsPaid": "-51610000", "issuanceOfDebt": "1026308000", "issuanceOfStock": "60564000", "repaymentOfDebt": "-455912000", "fiscalDateEnding": "2022-12-31", "operatingCashflow": "-505881000", "repurchaseOfStock": "-60999000", "capitalExpenditures": "-27886000" } } }, { "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "CAD", "fetched_at": "2026-06-07T19:45:10.499505+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": 292814000, "long_term_debt": null, "total_debt": 292814000, "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": 421700, "ticker_id": 35928, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "CAD", "fetched_at": "2026-06-07T19:45:10.499505+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": null, "netIncome": null, "grossProfit": null, "totalRevenue": null, "costOfRevenue": null, "interestExpense": "66202000", "operatingIncome": null, "fiscalDateEnding": "2021-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": null }, "balance": { "totalDebt": null, "totalAssets": null, "longTermDebt": null, "shortTermDebt": "292814000", "preferredStock": null, "fiscalDateEnding": "2021-12-31", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": null, "totalCurrentAssets": null, "totalShareholderEquity": null, "totalCurrentLiabilities": null, "propertyPlantEquipmentNet": null, "cashAndShortTermInvestments": null }, "cashflow": { "freeCashFlow": null, "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": null, "fiscalDateEnding": "2021-12-31", "operatingCashflow": null, "repurchaseOfStock": null, "capitalExpenditures": null } }, "revenue": null, "cost_of_revenue": null, "gross_profit": null, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": null, "depreciation_amortisation": null, "ebitda": null, "interest_expense": 66202000, "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": 292814000, "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": 292814000, "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": "66202000", "operatingIncome": null, "fiscalDateEnding": "2021-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": null }, "balance": { "totalDebt": null, "totalAssets": null, "longTermDebt": null, "shortTermDebt": "292814000", "preferredStock": null, "fiscalDateEnding": "2021-12-31", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": null, "totalCurrentAssets": null, "totalShareholderEquity": null, "totalCurrentLiabilities": null, "propertyPlantEquipmentNet": null, "cashAndShortTermInvestments": null }, "cashflow": { "freeCashFlow": null, "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": null, "fiscalDateEnding": "2021-12-31", "operatingCashflow": null, "repurchaseOfStock": null, "capitalExpenditures": null } } } ], "quarterly": [ { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider": "yFinance", "currency_reported": "CAD", "fetched_at": "2026-06-07T19:45:10.499505+00:00", "is_restated": false, "income_statement": { "revenue": 446402000, "cost_of_revenue": 140277000, "gross_profit": 306125000, "ebit": 254116000, "ebitda": 274617000, "pretax_income": null, "tax_provision": null, "net_income": -337402000, "net_income_to_common": -337402000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 99461000, "total_current_assets": 5347193000, "total_assets": 5758005000, "short_term_debt": null, "long_term_debt": 4565668000, "total_debt": 4625119000, "total_liabilities": null, "total_equity": 850420000, "shares_outstanding": 16026156, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -222819000, "capital_expenditure": -8211000, "free_cash_flow": -231030000, "dividends_paid": -22629000, "share_repurchases": -14636000, "shares_issued": 236000, "net_debt_issued": -76986000 }, "complete_fields": { "id": 421690, "ticker_id": 35928, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 2, "currency_reported": "CAD", "fetched_at": "2026-06-07T19:45:10.499505+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "274617000", "netIncome": "-337402000", "grossProfit": "306125000", "totalRevenue": "446402000", "costOfRevenue": "140277000", "interestExpense": null, "operatingIncome": "254116000", "fiscalDateEnding": "2025-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "20501000" }, "balance": { "totalDebt": "4625119000", "totalAssets": "5758005000", "longTermDebt": "4565668000", "shortTermDebt": null, "preferredStock": null, "fiscalDateEnding": "2025-12-31", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": "16026156", "totalCurrentAssets": "5347193000", "totalShareholderEquity": "850420000", "totalCurrentLiabilities": "230992000", "propertyPlantEquipmentNet": "119954000", "cashAndShortTermInvestments": "99461000" }, "cashflow": { "freeCashFlow": "-231030000", "dividendsPaid": "-22629000", "issuanceOfDebt": "191057000", "issuanceOfStock": "236000", "repaymentOfDebt": "-268043000", "fiscalDateEnding": "2025-12-31", "operatingCashflow": "-222819000", "repurchaseOfStock": "-14636000", "capitalExpenditures": "-8211000" } }, "revenue": 446402000, "cost_of_revenue": 140277000, "gross_profit": 306125000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 254116000, "depreciation_amortisation": 20501000, "ebitda": 274617000, "interest_expense": null, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": -337402000, "net_income_continuing_ops": null, "net_income_to_common": -337402000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 99461000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 5347193000, "net_ppe": 119954000, "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": 5758005000, "short_term_debt": null, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 230992000, "long_term_debt": 4565668000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 4625119000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 850420000, "shares_outstanding": 16026156, "operating_cash_flow": -222819000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -8211000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": -22629000, "share_repurchases": -14636000, "shares_issued": 236000, "net_debt_issued": -76986000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": -231030000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "274617000", "netIncome": "-337402000", "grossProfit": "306125000", "totalRevenue": "446402000", "costOfRevenue": "140277000", "interestExpense": null, "operatingIncome": "254116000", "fiscalDateEnding": "2025-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "20501000" }, "balance": { "totalDebt": "4625119000", "totalAssets": "5758005000", "longTermDebt": "4565668000", "shortTermDebt": null, "preferredStock": null, "fiscalDateEnding": "2025-12-31", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": "16026156", "totalCurrentAssets": "5347193000", "totalShareholderEquity": "850420000", "totalCurrentLiabilities": "230992000", "propertyPlantEquipmentNet": "119954000", "cashAndShortTermInvestments": "99461000" }, "cashflow": { "freeCashFlow": "-231030000", "dividendsPaid": "-22629000", "issuanceOfDebt": "191057000", "issuanceOfStock": "236000", "repaymentOfDebt": "-268043000", "fiscalDateEnding": "2025-12-31", "operatingCashflow": "-222819000", "repurchaseOfStock": "-14636000", "capitalExpenditures": "-8211000" } } }, { "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider": "yFinance", "currency_reported": "CAD", "fetched_at": "2026-06-07T19:45:10.499505+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": 421692, "ticker_id": 35928, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 2, "currency_reported": "CAD", "fetched_at": "2026-06-07T19:45:10.499505+00:00", "is_restated": false, "raw_data": { "balance": { "totalDebt": null, "totalAssets": null, "longTermDebt": null, "shortTermDebt": null, "preferredStock": null, "fiscalDateEnding": "2025-09-30", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": null, "totalCurrentAssets": null, "totalShareholderEquity": null, "totalCurrentLiabilities": null, "propertyPlantEquipmentNet": null, "cashAndShortTermInvestments": 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": { "balance": { "totalDebt": null, "totalAssets": null, "longTermDebt": null, "shortTermDebt": null, "preferredStock": null, "fiscalDateEnding": "2025-09-30", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": null, "totalCurrentAssets": null, "totalShareholderEquity": null, "totalCurrentLiabilities": null, "propertyPlantEquipmentNet": null, "cashAndShortTermInvestments": null } } }, { "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider": "yFinance", "currency_reported": "CAD", "fetched_at": "2026-06-07T19:45:10.499505+00:00", "is_restated": false, "income_statement": { "revenue": 418311000, "cost_of_revenue": 130861000, "gross_profit": 287450000, "ebit": 225643000, "ebitda": 246202000, "pretax_income": null, "tax_provision": null, "net_income": 86543000, "net_income_to_common": 86543000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 195594000, "total_current_assets": 5074338000, "total_assets": 5626387000, "short_term_debt": null, "long_term_debt": 4079279000, "total_debt": 4138304000, "total_liabilities": null, "total_equity": 1212309000, "shares_outstanding": 16068593, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -278453000, "capital_expenditure": -5549000, "free_cash_flow": -284002000, "dividends_paid": -23003000, "share_repurchases": -25486000, "shares_issued": 0, "net_debt_issued": 406192000 }, "complete_fields": { "id": 421693, "ticker_id": 35928, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 2, "currency_reported": "CAD", "fetched_at": "2026-06-07T19:45:10.499505+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "246202000", "netIncome": "86543000", "grossProfit": "287450000", "totalRevenue": "418311000", "costOfRevenue": "130861000", "interestExpense": null, "operatingIncome": "225643000", "fiscalDateEnding": "2025-06-30", "researchAndDevelopment": null, "depreciationAndAmortization": "20559000" }, "balance": { "totalDebt": "4138304000", "totalAssets": "5626387000", "longTermDebt": "4079279000", "shortTermDebt": null, "preferredStock": null, "fiscalDateEnding": "2025-06-30", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": "16068593", "totalCurrentAssets": "5074338000", "totalShareholderEquity": "1212309000", "totalCurrentLiabilities": "185551000", "propertyPlantEquipmentNet": "121332000", "cashAndShortTermInvestments": "195594000" }, "cashflow": { "freeCashFlow": "-284002000", "dividendsPaid": "-23003000", "issuanceOfDebt": "782062000", "issuanceOfStock": "0", "repaymentOfDebt": "-375870000", "fiscalDateEnding": "2025-06-30", "operatingCashflow": "-278453000", "repurchaseOfStock": "-25486000", "capitalExpenditures": "-5549000" } }, "revenue": 418311000, "cost_of_revenue": 130861000, "gross_profit": 287450000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 225643000, "depreciation_amortisation": 20559000, "ebitda": 246202000, "interest_expense": null, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 86543000, "net_income_continuing_ops": null, "net_income_to_common": 86543000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 195594000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 5074338000, "net_ppe": 121332000, "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": 5626387000, "short_term_debt": null, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 185551000, "long_term_debt": 4079279000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 4138304000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 1212309000, "shares_outstanding": 16068593, "operating_cash_flow": -278453000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -5549000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": -23003000, "share_repurchases": -25486000, "shares_issued": 0, "net_debt_issued": 406192000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": -284002000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "246202000", "netIncome": "86543000", "grossProfit": "287450000", "totalRevenue": "418311000", "costOfRevenue": "130861000", "interestExpense": null, "operatingIncome": "225643000", "fiscalDateEnding": "2025-06-30", "researchAndDevelopment": null, "depreciationAndAmortization": "20559000" }, "balance": { "totalDebt": "4138304000", "totalAssets": "5626387000", "longTermDebt": "4079279000", "shortTermDebt": null, "preferredStock": null, "fiscalDateEnding": "2025-06-30", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": "16068593", "totalCurrentAssets": "5074338000", "totalShareholderEquity": "1212309000", "totalCurrentLiabilities": "185551000", "propertyPlantEquipmentNet": "121332000", "cashAndShortTermInvestments": "195594000" }, "cashflow": { "freeCashFlow": "-284002000", "dividendsPaid": "-23003000", "issuanceOfDebt": "782062000", "issuanceOfStock": "0", "repaymentOfDebt": "-375870000", "fiscalDateEnding": "2025-06-30", "operatingCashflow": "-278453000", "repurchaseOfStock": "-25486000", "capitalExpenditures": "-5549000" } } }, { "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider": "yFinance", "currency_reported": "CAD", "fetched_at": "2026-06-07T19:45:10.499505+00:00", "is_restated": false, "income_statement": { "revenue": 391861000, "cost_of_revenue": 121085000, "gross_profit": 270776000, "ebit": 211374000, "ebitda": 231897000, "pretax_income": null, "tax_provision": null, "net_income": 39399000, "net_income_to_common": 39399000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 180332000, "total_current_assets": 4709665000, "total_assets": 5329527000, "short_term_debt": null, "long_term_debt": 3846781000, "total_debt": 3907276000, "total_liabilities": null, "total_equity": 1152415000, "shares_outstanding": 16231000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -159170000, "capital_expenditure": -2930000, "free_cash_flow": -162100000, "dividends_paid": -18944000, "share_repurchases": -72163000, "shares_issued": 0, "net_debt_issued": 183974000 }, "complete_fields": { "id": 421694, "ticker_id": 35928, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 2, "currency_reported": "CAD", "fetched_at": "2026-06-07T19:45:10.499505+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "231897000", "netIncome": "39399000", "grossProfit": "270776000", "totalRevenue": "391861000", "costOfRevenue": "121085000", "interestExpense": null, "operatingIncome": "211374000", "fiscalDateEnding": "2025-03-31", "researchAndDevelopment": null, "depreciationAndAmortization": "20523000" }, "balance": { "totalDebt": "3907276000", "totalAssets": "5329527000", "longTermDebt": "3846781000", "shortTermDebt": null, "preferredStock": null, "fiscalDateEnding": "2025-03-31", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": "16231000", "totalCurrentAssets": "4709665000", "totalShareholderEquity": "1152415000", "totalCurrentLiabilities": "244355000", "propertyPlantEquipmentNet": "124976000", "cashAndShortTermInvestments": "180332000" }, "cashflow": { "freeCashFlow": "-162100000", "dividendsPaid": "-18944000", "issuanceOfDebt": "347712000", "issuanceOfStock": "0", "repaymentOfDebt": "-163738000", "fiscalDateEnding": "2025-03-31", "operatingCashflow": "-159170000", "repurchaseOfStock": "-72163000", "capitalExpenditures": "-2930000" } }, "revenue": 391861000, "cost_of_revenue": 121085000, "gross_profit": 270776000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 211374000, "depreciation_amortisation": 20523000, "ebitda": 231897000, "interest_expense": null, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 39399000, "net_income_continuing_ops": null, "net_income_to_common": 39399000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 180332000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 4709665000, "net_ppe": 124976000, "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": 5329527000, "short_term_debt": null, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 244355000, "long_term_debt": 3846781000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 3907276000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 1152415000, "shares_outstanding": 16231000, "operating_cash_flow": -159170000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -2930000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": -18944000, "share_repurchases": -72163000, "shares_issued": 0, "net_debt_issued": 183974000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": -162100000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "231897000", "netIncome": "39399000", "grossProfit": "270776000", "totalRevenue": "391861000", "costOfRevenue": "121085000", "interestExpense": null, "operatingIncome": "211374000", "fiscalDateEnding": "2025-03-31", "researchAndDevelopment": null, "depreciationAndAmortization": "20523000" }, "balance": { "totalDebt": "3907276000", "totalAssets": "5329527000", "longTermDebt": "3846781000", "shortTermDebt": null, "preferredStock": null, "fiscalDateEnding": "2025-03-31", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": "16231000", "totalCurrentAssets": "4709665000", "totalShareholderEquity": "1152415000", "totalCurrentLiabilities": "244355000", "propertyPlantEquipmentNet": "124976000", "cashAndShortTermInvestments": "180332000" }, "cashflow": { "freeCashFlow": "-162100000", "dividendsPaid": "-18944000", "issuanceOfDebt": "347712000", "issuanceOfStock": "0", "repaymentOfDebt": "-163738000", "fiscalDateEnding": "2025-03-31", "operatingCashflow": "-159170000", "repurchaseOfStock": "-72163000", "capitalExpenditures": "-2930000" } } }, { "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider": "yFinance", "currency_reported": "CAD", "fetched_at": "2026-06-07T19:45:10.499505+00:00", "is_restated": false, "income_statement": { "revenue": 405185000, "cost_of_revenue": 131498000, "gross_profit": 273687000, "ebit": 220618000, "ebitda": 241415000, "pretax_income": null, "tax_provision": null, "net_income": 73825000, "net_income_to_common": 73825000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 164044000, "total_current_assets": 4592984000, "total_assets": 5211037000, "short_term_debt": null, "long_term_debt": 3629803000, "total_debt": 3691967000, "total_liabilities": null, "total_equity": 1182180000, "shares_outstanding": 16646000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -17585000, "capital_expenditure": -8456000, "free_cash_flow": -26041000, "dividends_paid": -19109000, "share_repurchases": -26989000, "shares_issued": 450000, "net_debt_issued": 149319000 }, "complete_fields": { "id": 421695, "ticker_id": 35928, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 2, "currency_reported": "CAD", "fetched_at": "2026-06-07T19:45:10.499505+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "241415000", "netIncome": "73825000", "grossProfit": "273687000", "totalRevenue": "405185000", "costOfRevenue": "131498000", "interestExpense": null, "operatingIncome": "220618000", "fiscalDateEnding": "2024-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "20797000" }, "balance": { "totalDebt": "3691967000", "totalAssets": "5211037000", "longTermDebt": "3629803000", "shortTermDebt": null, "preferredStock": null, "fiscalDateEnding": "2024-12-31", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": "16646000", "totalCurrentAssets": "4592984000", "totalShareholderEquity": "1182180000", "totalCurrentLiabilities": "300243000", "propertyPlantEquipmentNet": "130201000", "cashAndShortTermInvestments": "164044000" }, "cashflow": { "freeCashFlow": "-26041000", "dividendsPaid": "-19109000", "issuanceOfDebt": "789427000", "issuanceOfStock": "450000", "repaymentOfDebt": "-640108000", "fiscalDateEnding": "2024-12-31", "operatingCashflow": "-17585000", "repurchaseOfStock": "-26989000", "capitalExpenditures": "-8456000" } }, "revenue": 405185000, "cost_of_revenue": 131498000, "gross_profit": 273687000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 220618000, "depreciation_amortisation": 20797000, "ebitda": 241415000, "interest_expense": null, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 73825000, "net_income_continuing_ops": null, "net_income_to_common": 73825000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 164044000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 4592984000, "net_ppe": 130201000, "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": 5211037000, "short_term_debt": null, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 300243000, "long_term_debt": 3629803000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 3691967000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 1182180000, "shares_outstanding": 16646000, "operating_cash_flow": -17585000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -8456000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": -19109000, "share_repurchases": -26989000, "shares_issued": 450000, "net_debt_issued": 149319000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": -26041000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "241415000", "netIncome": "73825000", "grossProfit": "273687000", "totalRevenue": "405185000", "costOfRevenue": "131498000", "interestExpense": null, "operatingIncome": "220618000", "fiscalDateEnding": "2024-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "20797000" }, "balance": { "totalDebt": "3691967000", "totalAssets": "5211037000", "longTermDebt": "3629803000", "shortTermDebt": null, "preferredStock": null, "fiscalDateEnding": "2024-12-31", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": "16646000", "totalCurrentAssets": "4592984000", "totalShareholderEquity": "1182180000", "totalCurrentLiabilities": "300243000", "propertyPlantEquipmentNet": "130201000", "cashAndShortTermInvestments": "164044000" }, "cashflow": { "freeCashFlow": "-26041000", "dividendsPaid": "-19109000", "issuanceOfDebt": "789427000", "issuanceOfStock": "450000", "repaymentOfDebt": "-640108000", "fiscalDateEnding": "2024-12-31", "operatingCashflow": "-17585000", "repurchaseOfStock": "-26989000", "capitalExpenditures": "-8456000" } } }, { "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider": "yFinance", "currency_reported": "CAD", "fetched_at": "2026-06-07T19:45:10.499505+00:00", "is_restated": false, "income_statement": { "revenue": 383195000, "cost_of_revenue": 111663000, "gross_profit": 271532000, "ebit": 220959000, "ebitda": 242177000, "pretax_income": null, "tax_provision": null, "net_income": 84940000, "net_income_to_common": 84940000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 130956000, "total_current_assets": 4311460000, "total_assets": 4892320000, "short_term_debt": null, "long_term_debt": 3367459000, "total_debt": 3430684000, "total_liabilities": null, "total_equity": 1192741000, "shares_outstanding": 16802000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -129134000, "capital_expenditure": -3870000, "free_cash_flow": -133004000, "dividends_paid": -19117000, "share_repurchases": 0, "shares_issued": 234000, "net_debt_issued": 167545000 }, "complete_fields": { "id": 421697, "ticker_id": 35928, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 2, "currency_reported": "CAD", "fetched_at": "2026-06-07T19:45:10.499505+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "242177000", "netIncome": "84940000", "grossProfit": "271532000", "totalRevenue": "383195000", "costOfRevenue": "111663000", "interestExpense": null, "operatingIncome": "220959000", "fiscalDateEnding": "2024-09-30", "researchAndDevelopment": null, "depreciationAndAmortization": "21218000" }, "balance": { "totalDebt": "3430684000", "totalAssets": "4892320000", "longTermDebt": "3367459000", "shortTermDebt": null, "preferredStock": null, "fiscalDateEnding": "2024-09-30", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": "16802000", "totalCurrentAssets": "4311460000", "totalShareholderEquity": "1192741000", "totalCurrentLiabilities": "193017000", "propertyPlantEquipmentNet": "129860000", "cashAndShortTermInvestments": "130956000" }, "cashflow": { "freeCashFlow": "-133004000", "dividendsPaid": "-19117000", "issuanceOfDebt": "491974000", "issuanceOfStock": "234000", "repaymentOfDebt": "-324429000", "fiscalDateEnding": "2024-09-30", "operatingCashflow": "-129134000", "repurchaseOfStock": "0", "capitalExpenditures": "-3870000" } }, "revenue": 383195000, "cost_of_revenue": 111663000, "gross_profit": 271532000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 220959000, "depreciation_amortisation": 21218000, "ebitda": 242177000, "interest_expense": null, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 84940000, "net_income_continuing_ops": null, "net_income_to_common": 84940000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 130956000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 4311460000, "net_ppe": 129860000, "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": 4892320000, "short_term_debt": null, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 193017000, "long_term_debt": 3367459000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 3430684000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 1192741000, "shares_outstanding": 16802000, "operating_cash_flow": -129134000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -3870000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": -19117000, "share_repurchases": 0, "shares_issued": 234000, "net_debt_issued": 167545000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": -133004000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "242177000", "netIncome": "84940000", "grossProfit": "271532000", "totalRevenue": "383195000", "costOfRevenue": "111663000", "interestExpense": null, "operatingIncome": "220959000", "fiscalDateEnding": "2024-09-30", "researchAndDevelopment": null, "depreciationAndAmortization": "21218000" }, "balance": { "totalDebt": "3430684000", "totalAssets": "4892320000", "longTermDebt": "3367459000", "shortTermDebt": null, "preferredStock": null, "fiscalDateEnding": "2024-09-30", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": "16802000", "totalCurrentAssets": "4311460000", "totalShareholderEquity": "1192741000", "totalCurrentLiabilities": "193017000", "propertyPlantEquipmentNet": "129860000", "cashAndShortTermInvestments": "130956000" }, "cashflow": { "freeCashFlow": "-133004000", "dividendsPaid": "-19117000", "issuanceOfDebt": "491974000", "issuanceOfStock": "234000", "repaymentOfDebt": "-324429000", "fiscalDateEnding": "2024-09-30", "operatingCashflow": "-129134000", "repurchaseOfStock": "0", "capitalExpenditures": "-3870000" } } } ] }, "strategy_matches": [ { "key": "os_composite", "name": "OS Composite Score", "slug": "composite", "group": "multi_factor", "page_url": "/factors/composite/", "rank_field": "-os_score" }, { "key": "trending_value", "name": "Trending Value", "slug": "trending-value", "group": "multi_factor", "page_url": "/factors/trending-value/", "rank_field": "trending_value_rank" }, { "key": "quality_value", "name": "Quality \u00d7 Value", "slug": "quality-value", "group": "multi_factor", "page_url": "/factors/quality-value/", "rank_field": "-quality_value_composite" }, { "key": "cornerstone_value", "name": "Cornerstone Value", "slug": "cornerstone-value", "group": "value", "page_url": "/factors/cornerstone-value/", "rank_field": "cornerstone_value_rank" }, { "key": "vc2_cheapest", "name": "VC2 Cheapest Decile", "slug": "vc2-cheapest", "group": "value", "page_url": "/factors/vc2-cheapest/", "rank_field": "vc2_score" }, { "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": "capital_allocators", "name": "Capital Allocators", "slug": "capital-allocators", "group": "quality", "page_url": "/factors/capital-allocators/", "rank_field": "-capital_allocation_quality" }, { "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": 6, "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" ] } } }