{ "ticker": { "uuid": "f86cee66-38bf-4739-a0c7-b54392b9d10b", "symbol": "PDS", "name": "Precision Drilling Corporation", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Energy", "industry": "Oil & Gas Drilling", "page_url": "https://sharemaestro.com/factors/ticker/f86cee66-38bf-4739-a0c7-b54392b9d10b/", "api_url": "https://sharemaestro.com/factors/api/tickers/f86cee66-38bf-4739-a0c7-b54392b9d10b/" }, "ticker_metadata": { "id": 3106, "uuid": "f86cee66-38bf-4739-a0c7-b54392b9d10b", "symbol": "PDS", "name": "Precision Drilling Corporation", "asset_type": "equity", "market_cap": 1156947000, "stock_exchange_id": 3, "industry": "Oil & Gas Drilling", "sector": "Energy", "description": "Precision Drilling Corporation, an oilfield services company, provides oil and natural gas drilling services and related products and services in North America and the Middle East. The company is headquartered in Calgary, Canada.", "currency": "USD", "is_active": true }, "exchange_metadata": { "id": 3, "name": "NYSE", "symbol": "NYSE", "country_code": "US", "currency": "USD", "benchmark": "SPY", "data_symbol": "", "ticker_suffix": "", "update_provider": "alphavantage", "update_group": "us", "update_order": 0, "update_enabled": true, "is_active": true }, "latest_snapshot": { "ticker": { "uuid": "f86cee66-38bf-4739-a0c7-b54392b9d10b", "symbol": "PDS", "name": "Precision Drilling Corporation", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Energy", "industry": "Oil & Gas Drilling", "page_url": "https://sharemaestro.com/factors/ticker/f86cee66-38bf-4739-a0c7-b54392b9d10b/", "api_url": "https://sharemaestro.com/factors/api/tickers/f86cee66-38bf-4739-a0c7-b54392b9d10b/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.98, "value": 0.93, "quality": 0.86, "momentum": 0.92, "coverage": 0.939, "confidence": 0.939, "delta": null }, "headline_factors": { "price": 93, "market_cap": 1203513000, "pe_ratio": null, "earnings_yield": null, "ebitda_to_ev": 0.2248, "shareholder_yield": 0, "roe": -0.0094, "piotroski_f_score": 7, "momentum_12_1": 0.8374, "volatility_252d": 0.3587 }, "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": "alphavantage", "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 0.7857, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:54:16.882667+00:00", "batch_id": "" }, "size": { "price_close": 93, "market_cap": 1203513000, "market_cap_usd": 1203513000, "enterprise_value": 1844488014, "shares_outstanding": 12941000, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": null, "pb_ratio": 0.7418, "ptbv_ratio": 0.7458, "ps_ratio": 0.6424, "pcf_ratio": 2.9164, "pfcf_ratio": 1.7665, "ev_ebitda": 4.4487, "ev_ebit": 21.1011, "ev_sales": 0.9846, "ev_fcf": 2.7074, "earnings_yield": null, "fcf_yield": 0.3694, "price_to_sales": 0.6424, "price_to_book": 0.7418, "price_to_cashflow": 2.9164, "ebitda_to_ev": 0.2248, "sales_yield": 1.0157 }, "yield": { "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0 }, "quality": { "gross_margin": 0.7003, "operating_margin": 0.0467, "net_margin": -0.0082, "ebitda_margin": 0.2213, "fcf_margin": 0.3637, "roe": -0.0094, "roa": -0.0056, "roic": 0.029, "roc_greenblatt": null, "asset_turnover": 0.6799, "cash_conversion": -44.5487, "accruals_ratio": -0.1553, "sbc_to_revenue": 0.0111, "piotroski_f_score": 7, "altman_z_score": 1.0679, "earnings_stability_5y": 2.1989, "revenue_stability_5y": 0.3127, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.4761, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": 0.6952, "net_debt_to_ebitda": 1.546, "debt_to_assets": 0.2477, "interest_coverage": 1.6282, "current_ratio": 1.7008, "quick_ratio": 1.5213, "net_debt": 640975014, "local_beta": 0, "volatility_252d": 0.3587, "volatility_60d": 0.8593, "max_drawdown_12m": -0.1708, "risk_adjusted_momentum": 2.3343 }, "growth": { "revenue_growth_1y": 0.0014, "revenue_growth_3y_cagr": 0.0447, "revenue_growth_5y_cagr": 0.2021, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": -0.0283, "book_value_growth_1y": 0.0067, "revenue_growth": 0.0014, "earnings_growth": null }, "momentum": { "price_return_1m": 0.0593, "price_return_3m": 0.0368, "price_return_6m": 0.3624, "price_return_9m": 0.6382, "price_return_12m": 0.9464, "price_return_12m_ex1m": 0.8374, "momentum_6m": 0.3624, "momentum_12m": 0.9464, "momentum_12_1": 0.8374, "distance_from_52w_high": -0.0775, "distance_from_52w_low": 0.9716, "relative_strength": 0.8465 }, "raw_ttm": { "revenue_ttm": 1873424000, "gross_profit_ttm": 1311886000, "ebit_ttm": 87412000, "ebitda_ttm": 414610000, "net_income_ttm": -15293000, "eps_diluted_ttm": -1.1817, "operating_cash_flow_ttm": 412672445, "capital_expenditure_ttm": 268610631, "fcf_ttm": 681283076, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 53687000, "cash_and_equivalents": 41569148, "total_current_assets": 506338138, "total_current_liabilities": 297701355, "net_ppe": null, "total_assets": 2755255955, "total_debt": 682544162, "total_equity": 1622343758, "net_working_capital": 185752797, "book_value_per_share": 125.3646, "retained_earnings": -881525221, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 1613740584, "tangible_book_per_share": 124.6998 }, "ranks": { "universe_ticker_count": 3577, "rank_pe": 50, "rank_pb": 12, "rank_ptbv": 10, "rank_ps": 18, "rank_pcf": 9, "rank_ev_ebitda": 10, "rank_ev_ebit": 71, "rank_earnings_yield": 50, "rank_fcf_yield": 7, "rank_dividend_yield": 96, "rank_shareholder_yield": 96, "rank_total_yield": 96, "rank_roe": 72, "rank_roc": 50, "rank_roic": 70, "rank_gross_margin": 21, "rank_fcf_margin": 23, "rank_piotroski": 23, "rank_accruals": 11, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 74, "rank_momentum_12m": 12, "rank_momentum_12m_ex1m": 14, "rank_relative_strength": 12 }, "composites": { "value_composite": 7, "quality_composite": 14, "momentum_composite": 8, "growth_composite": 77, "yield_composite": 97, "svqf_composite": 32, "vc1_composite": 5, "vc2_composite": 13, "vc3_composite": 13, "trending_value_composite": null, "overall_composite": 2, "quality_value_composite": 0.8943, "os_score": 0.98, "value_percentile": 0.93, "quality_percentile": 0.86, "momentum_percentile": 0.92, "factor_coverage": 0.939, "signal_confidence": 0.939, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 26, "small_cap_core_rank": 16, "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": 4780, "ticker_id": 3106, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 0.7857, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:54:16.882667+00:00", "batch_id": "", "os_score_delta": null, "price_close": 93, "market_cap": 1203513000, "market_cap_usd": 1203513000, "enterprise_value": 1844488014, "shares_outstanding": 12941000, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": 0.741836, "ptbv_ratio": 0.74579087, "ps_ratio": 0.64241357, "pcf_ratio": 2.91638808, "pfcf_ratio": 1.76653882, "ev_ebitda": 4.44873017, "ev_ebit": 21.10108468, "ev_sales": 0.98455449, "ev_fcf": 2.70737389, "earnings_yield": null, "fcf_yield": 0.36936162, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0, "gross_margin": 0.70026113, "operating_margin": 0.04665895, "net_margin": -0.00816313, "ebitda_margin": 0.22131135, "fcf_margin": 0.36365664, "roe": -0.00942649, "roa": -0.00555048, "roic": 0.02896587, "roc_greenblatt": null, "asset_turnover": 0.67994554, "cash_conversion": -44.54868737, "accruals_ratio": -0.15532693, "sbc_to_revenue": 0.01108452, "debt_to_equity": 0.6951566, "net_debt_to_ebitda": 1.54597095, "debt_to_assets": 0.24772441, "interest_coverage": 1.62817814, "current_ratio": 1.70082578, "quick_ratio": 1.52132461, "net_debt": 640975014, "revenue_growth_1y": 0.00136461, "revenue_growth_3y_cagr": 0.04466335, "revenue_growth_5y_cagr": 0.20209801, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": -0.02825854, "book_value_growth_1y": 0.00670437, "piotroski_f_score": 7, "altman_z_score": 1.06787697, "earnings_stability_5y": 2.198899, "revenue_stability_5y": 0.312673, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.05934617, "price_return_3m": 0.0367893, "price_return_6m": 0.36243774, "price_return_9m": 0.63818918, "price_return_12m": 0.9464211, "price_return_12m_ex1m": 0.83737966, "distance_from_52w_high": -0.07747247, "distance_from_52w_low": 0.97159211, "relative_strength": 0.84645752, "local_beta": 0, "volatility_252d": 0.358726, "volatility_60d": 0.859323, "max_drawdown_12m": -0.17081639, "revenue_ttm": 1873424000, "gross_profit_ttm": 1311886000, "ebit_ttm": 87412000, "ebitda_ttm": 414610000, "net_income_ttm": -15293000, "eps_diluted_ttm": -1.18174793, "operating_cash_flow_ttm": 412672445, "capital_expenditure_ttm": 268610631, "fcf_ttm": 681283076, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 53687000, "cash_and_equivalents": 41569148, "total_current_assets": 506338138, "total_current_liabilities": 297701355, "net_ppe": null, "total_assets": 2755255955, "total_debt": 682544162, "total_equity": 1622343758, "net_working_capital": 185752797, "book_value_per_share": 125.36463627, "retained_earnings": -881525221, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 1613740584, "tangible_book_per_share": 124.69983649, "universe_ticker_count": 3577, "sector": "Energy", "rank_pe": 50, "rank_pb": 12, "rank_ptbv": 10, "rank_ps": 18, "rank_pcf": 9, "rank_ev_ebitda": 10, "rank_ev_ebit": 71, "rank_earnings_yield": 50, "rank_fcf_yield": 7, "rank_dividend_yield": 96, "rank_shareholder_yield": 96, "rank_total_yield": 96, "rank_roe": 72, "rank_roc": 50, "rank_roic": 70, "rank_gross_margin": 21, "rank_fcf_margin": 23, "rank_piotroski": 23, "rank_accruals": 11, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 74, "rank_momentum_12m": 12, "rank_momentum_12m_ex1m": 14, "rank_relative_strength": 12, "value_composite": 7, "quality_composite": 14, "momentum_composite": 8, "growth_composite": 77, "yield_composite": 97, "svqf_composite": 32, "vc1_composite": 5, "vc2_composite": 13, "vc3_composite": 13, "trending_value_composite": null, "overall_composite": 2, "factor_coverage": 0.939, "signal_confidence": 0.939, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 26, "small_cap_core_rank": 16, "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": 93, "os": 0.98, "value": 0.93, "quality": 0.86, "momentum": 0.92, "confidence": 0.939, "coverage": 0.939, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": 0, "roe": -0.0094, "momentum_12_1": 0.8374, "complete_fields": { "id": 4780, "ticker_id": 3106, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 0.7857, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:54:16.882667+00:00", "batch_id": "", "os_score_delta": null, "price_close": 93, "market_cap": 1203513000, "market_cap_usd": 1203513000, "enterprise_value": 1844488014, "shares_outstanding": 12941000, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": 0.741836, "ptbv_ratio": 0.74579087, "ps_ratio": 0.64241357, "pcf_ratio": 2.91638808, "pfcf_ratio": 1.76653882, "ev_ebitda": 4.44873017, "ev_ebit": 21.10108468, "ev_sales": 0.98455449, "ev_fcf": 2.70737389, "earnings_yield": null, "fcf_yield": 0.36936162, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0, "gross_margin": 0.70026113, "operating_margin": 0.04665895, "net_margin": -0.00816313, "ebitda_margin": 0.22131135, "fcf_margin": 0.36365664, "roe": -0.00942649, "roa": -0.00555048, "roic": 0.02896587, "roc_greenblatt": null, "asset_turnover": 0.67994554, "cash_conversion": -44.54868737, "accruals_ratio": -0.15532693, "sbc_to_revenue": 0.01108452, "debt_to_equity": 0.6951566, "net_debt_to_ebitda": 1.54597095, "debt_to_assets": 0.24772441, "interest_coverage": 1.62817814, "current_ratio": 1.70082578, "quick_ratio": 1.52132461, "net_debt": 640975014, "revenue_growth_1y": 0.00136461, "revenue_growth_3y_cagr": 0.04466335, "revenue_growth_5y_cagr": 0.20209801, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": -0.02825854, "book_value_growth_1y": 0.00670437, "piotroski_f_score": 7, "altman_z_score": 1.06787697, "earnings_stability_5y": 2.198899, "revenue_stability_5y": 0.312673, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.05934617, "price_return_3m": 0.0367893, "price_return_6m": 0.36243774, "price_return_9m": 0.63818918, "price_return_12m": 0.9464211, "price_return_12m_ex1m": 0.83737966, "distance_from_52w_high": -0.07747247, "distance_from_52w_low": 0.97159211, "relative_strength": 0.84645752, "local_beta": 0, "volatility_252d": 0.358726, "volatility_60d": 0.859323, "max_drawdown_12m": -0.17081639, "revenue_ttm": 1873424000, "gross_profit_ttm": 1311886000, "ebit_ttm": 87412000, "ebitda_ttm": 414610000, "net_income_ttm": -15293000, "eps_diluted_ttm": -1.18174793, "operating_cash_flow_ttm": 412672445, "capital_expenditure_ttm": 268610631, "fcf_ttm": 681283076, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 53687000, "cash_and_equivalents": 41569148, "total_current_assets": 506338138, "total_current_liabilities": 297701355, "net_ppe": null, "total_assets": 2755255955, "total_debt": 682544162, "total_equity": 1622343758, "net_working_capital": 185752797, "book_value_per_share": 125.36463627, "retained_earnings": -881525221, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 1613740584, "tangible_book_per_share": 124.69983649, "universe_ticker_count": 3577, "sector": "Energy", "rank_pe": 50, "rank_pb": 12, "rank_ptbv": 10, "rank_ps": 18, "rank_pcf": 9, "rank_ev_ebitda": 10, "rank_ev_ebit": 71, "rank_earnings_yield": 50, "rank_fcf_yield": 7, "rank_dividend_yield": 96, "rank_shareholder_yield": 96, "rank_total_yield": 96, "rank_roe": 72, "rank_roc": 50, "rank_roic": 70, "rank_gross_margin": 21, "rank_fcf_margin": 23, "rank_piotroski": 23, "rank_accruals": 11, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 74, "rank_momentum_12m": 12, "rank_momentum_12m_ex1m": 14, "rank_relative_strength": 12, "value_composite": 7, "quality_composite": 14, "momentum_composite": 8, "growth_composite": 77, "yield_composite": 97, "svqf_composite": 32, "vc1_composite": 5, "vc2_composite": 13, "vc3_composite": 13, "trending_value_composite": null, "overall_composite": 2, "factor_coverage": 0.939, "signal_confidence": 0.939, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 26, "small_cap_core_rank": 16, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false } } ], "financial_periods": { "annual": [ { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:02:36.926405+00:00", "is_restated": false, "income_statement": { "revenue": 1843704000, "cost_of_revenue": 317904000, "gross_profit": 1525800000, "ebit": 111708000, "ebitda": 429612000, "pretax_income": 55921000, "tax_provision": 52827000, "net_income": 1842000, "net_income_to_common": 1842000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 85711093, "total_current_assets": 486518196, "total_assets": 2724467927, "short_term_debt": 17763511, "long_term_debt": 679291000, "total_debt": 697054511, "total_liabilities": 1136879761, "total_equity": 1582773091, "shares_outstanding": 13341000, "goodwill_and_intangibles": 18932282 }, "cash_flow": { "operating_cash_flow": 411844100, "capital_expenditure": 263259286, "free_cash_flow": 675103386, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 313816, "ticker_id": 3106, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:02:36.926405+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "111708000", "ebitda": "429612000", "netIncome": "1842000", "grossProfit": "1525800000", "depreciation": "None", "totalRevenue": "1843704000", "costOfRevenue": "317904000", "interestIncome": "1618000", "incomeBeforeTax": "55921000", "interestExpense": "57150387", "operatingIncome": "104631000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "52827000", "reportedCurrency": "CAD", "netInterestIncome": "-57197000", "nonInterestIncome": "None", "operatingExpenses": "1421169000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "317904000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "317904000", "sellingGeneralAndAdministrative": "114440000", "netIncomeFromContinuingOperations": "3094000" }, "balance": { "goodwill": "9462282", "inventory": "48952074", "commonStock": "2236941553", "currentDebt": "None", "investments": "None", "totalAssets": "2724467927", "longTermDebt": "679291000", "shortTermDebt": "17763511", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "9470000", "reportedCurrency": "CAD", "retainedEarnings": "-898259380", "totalLiabilities": "1136879761", "otherCurrentAssets": "3", "totalCurrentAssets": "486518196", "currentLongTermDebt": "None", "longTermInvestments": "7567000", "shortTermInvestments": "None", "currentNetReceivables": "351855026", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2237949731", "currentAccountsPayable": "280423286", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2216029000", "shortLongTermDebtTotal": "790762052", "totalShareholderEquity": "1582773091", "capitalLeaseObligations": "64947000", "otherCurrentLiabilities": "1668639", "totalCurrentLiabilities": "299855438", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "837024323", "cashAndShortTermInvestments": "85711093", "commonStockSharesOutstanding": "13341000", "intangibleAssetsExcludingGoodwill": "9470000", "cashAndCashEquivalentsAtCarryingValue": "85711093", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "1840498", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "CAD", "changeInInventory": "None", "operatingCashflow": "411844100", "capitalExpenditures": "263259286", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-191405889", "cashflowFromInvestment": "-208154228", "stockBasedCompensation": "14521000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-75561371", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "317644928", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1843704000, "cost_of_revenue": 317904000, "gross_profit": 1525800000, "research_and_development": null, "selling_general_admin": 114440000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 111708000, "depreciation_amortisation": 317904000, "ebitda": 429612000, "interest_expense": 57150387, "interest_income": null, "other_non_operating": null, "pretax_income": 55921000, "tax_provision": 52827000, "effective_tax_rate": null, "net_income": 1842000, "net_income_continuing_ops": 3094000, "net_income_to_common": 1842000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 85711093, "short_term_investments": null, "net_receivables": 351855026, "inventory": 48952074, "other_current_assets": null, "total_current_assets": 486518196, "net_ppe": null, "goodwill": 9462282, "intangible_assets": 9470000, "goodwill_and_intangibles": 18932282, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2237949731, "total_assets": 2724467927, "short_term_debt": 17763511, "accounts_payable": 280423286, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 299855438, "long_term_debt": 679291000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 837024323, "total_liabilities": 1136879761, "total_debt": 697054511, "preferred_stock": null, "minority_interest": null, "retained_earnings": -898259380, "total_equity": 1582773091, "shares_outstanding": 13341000, "operating_cash_flow": 411844100, "stock_based_compensation": 14521000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 263259286, "acquisitions": null, "other_investing": null, "investing_cash_flow": -208154228, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -191405889, "free_cash_flow": 675103386, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "111708000", "ebitda": "429612000", "netIncome": "1842000", "grossProfit": "1525800000", "depreciation": "None", "totalRevenue": "1843704000", "costOfRevenue": "317904000", "interestIncome": "1618000", "incomeBeforeTax": "55921000", "interestExpense": "57150387", "operatingIncome": "104631000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "52827000", "reportedCurrency": "CAD", "netInterestIncome": "-57197000", "nonInterestIncome": "None", "operatingExpenses": "1421169000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "317904000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "317904000", "sellingGeneralAndAdministrative": "114440000", "netIncomeFromContinuingOperations": "3094000" }, "balance": { "goodwill": "9462282", "inventory": "48952074", "commonStock": "2236941553", "currentDebt": "None", "investments": "None", "totalAssets": "2724467927", "longTermDebt": "679291000", "shortTermDebt": "17763511", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "9470000", "reportedCurrency": "CAD", "retainedEarnings": "-898259380", "totalLiabilities": "1136879761", "otherCurrentAssets": "3", "totalCurrentAssets": "486518196", "currentLongTermDebt": "None", "longTermInvestments": "7567000", "shortTermInvestments": "None", "currentNetReceivables": "351855026", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2237949731", "currentAccountsPayable": "280423286", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2216029000", "shortLongTermDebtTotal": "790762052", "totalShareholderEquity": "1582773091", "capitalLeaseObligations": "64947000", "otherCurrentLiabilities": "1668639", "totalCurrentLiabilities": "299855438", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "837024323", "cashAndShortTermInvestments": "85711093", "commonStockSharesOutstanding": "13341000", "intangibleAssetsExcludingGoodwill": "9470000", "cashAndCashEquivalentsAtCarryingValue": "85711093", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "1840498", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "CAD", "changeInInventory": "None", "operatingCashflow": "411844100", "capitalExpenditures": "263259286", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-191405889", "cashflowFromInvestment": "-208154228", "stockBasedCompensation": "14521000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-75561371", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "317644928", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:02:36.926405+00:00", "is_restated": false, "income_statement": { "revenue": 1902328000, "cost_of_revenue": 309314000, "gross_profit": 1593014000, "ebit": 222823000, "ebitda": 532137000, "pretax_income": 154559000, "tax_provision": 43229000, "net_income": 111195000, "net_income_to_common": 111195000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 73771000, "total_current_assets": 501284000, "total_assets": 2956315000, "short_term_debt": 20559000, "long_term_debt": 812469000, "total_debt": 833028000, "total_liabilities": 1274316000, "total_equity": 1677472000, "shares_outstanding": 14234000, "goodwill_and_intangibles": 12997000 }, "cash_flow": { "operating_cash_flow": 482083000, "capital_expenditure": 216647000, "free_cash_flow": 698730000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 313821, "ticker_id": 3106, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:02:36.926405+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "222823000", "ebitda": "532137000", "netIncome": "111195000", "grossProfit": "1593014000", "depreciation": "None", "totalRevenue": "1902328000", "costOfRevenue": "309314000", "interestIncome": "2220000", "incomeBeforeTax": "154559000", "interestExpense": "68264000", "operatingIncome": "211907000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "43229000", "reportedCurrency": "CAD", "netInterestIncome": "-69753000", "nonInterestIncome": "None", "operatingExpenses": "1381107000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "309314000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "309314000", "sellingGeneralAndAdministrative": "132421000", "netIncomeFromContinuingOperations": "111330000" }, "balance": { "goodwill": "None", "inventory": "43300000", "commonStock": "2301729000", "currentDebt": "None", "investments": "None", "totalAssets": "2956315000", "longTermDebt": "812469000", "shortTermDebt": "20559000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "12997000", "reportedCurrency": "CAD", "retainedEarnings": "-900834000", "totalLiabilities": "1274316000", "otherCurrentAssets": "5501000", "totalCurrentAssets": "501284000", "currentLongTermDebt": "None", "longTermInvestments": "8464000", "shortTermInvestments": "None", "currentNetReceivables": "378712000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2455031000", "currentAccountsPayable": "117114000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2422205000", "shortLongTermDebtTotal": "887594000", "totalShareholderEquity": "1677472000", "capitalLeaseObligations": "75125000", "otherCurrentLiabilities": "161084000", "totalCurrentLiabilities": "338692000", "otherNonCurrentLiabilities": "7472000", "totalNonCurrentLiabilities": "935624000", "cashAndShortTermInvestments": "73771000", "commonStockSharesOutstanding": "14234000", "intangibleAssetsExcludingGoodwill": "12997000", "cashAndCashEquivalentsAtCarryingValue": "73771000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "111195000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "CAD", "changeInInventory": "None", "operatingCashflow": "482083000", "capitalExpenditures": "216647000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-261385000", "cashflowFromInvestment": "-202986000", "stockBasedCompensation": "18888000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-75488000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "309314000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1902328000, "cost_of_revenue": 309314000, "gross_profit": 1593014000, "research_and_development": null, "selling_general_admin": 132421000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 222823000, "depreciation_amortisation": 309314000, "ebitda": 532137000, "interest_expense": 68264000, "interest_income": null, "other_non_operating": null, "pretax_income": 154559000, "tax_provision": 43229000, "effective_tax_rate": null, "net_income": 111195000, "net_income_continuing_ops": 111330000, "net_income_to_common": 111195000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 73771000, "short_term_investments": null, "net_receivables": 378712000, "inventory": 43300000, "other_current_assets": null, "total_current_assets": 501284000, "net_ppe": null, "goodwill": null, "intangible_assets": 12997000, "goodwill_and_intangibles": 12997000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2455031000, "total_assets": 2956315000, "short_term_debt": 20559000, "accounts_payable": 117114000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 338692000, "long_term_debt": 812469000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 935624000, "total_liabilities": 1274316000, "total_debt": 833028000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -900834000, "total_equity": 1677472000, "shares_outstanding": 14234000, "operating_cash_flow": 482083000, "stock_based_compensation": 18888000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 216647000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -202986000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -261385000, "free_cash_flow": 698730000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "222823000", "ebitda": "532137000", "netIncome": "111195000", "grossProfit": "1593014000", "depreciation": "None", "totalRevenue": "1902328000", "costOfRevenue": "309314000", "interestIncome": "2220000", "incomeBeforeTax": "154559000", "interestExpense": "68264000", "operatingIncome": "211907000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "43229000", "reportedCurrency": "CAD", "netInterestIncome": "-69753000", "nonInterestIncome": "None", "operatingExpenses": "1381107000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "309314000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "309314000", "sellingGeneralAndAdministrative": "132421000", "netIncomeFromContinuingOperations": "111330000" }, "balance": { "goodwill": "None", "inventory": "43300000", "commonStock": "2301729000", "currentDebt": "None", "investments": "None", "totalAssets": "2956315000", "longTermDebt": "812469000", "shortTermDebt": "20559000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "12997000", "reportedCurrency": "CAD", "retainedEarnings": "-900834000", "totalLiabilities": "1274316000", "otherCurrentAssets": "5501000", "totalCurrentAssets": "501284000", "currentLongTermDebt": "None", "longTermInvestments": "8464000", "shortTermInvestments": "None", "currentNetReceivables": "378712000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2455031000", "currentAccountsPayable": "117114000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2422205000", "shortLongTermDebtTotal": "887594000", "totalShareholderEquity": "1677472000", "capitalLeaseObligations": "75125000", "otherCurrentLiabilities": "161084000", "totalCurrentLiabilities": "338692000", "otherNonCurrentLiabilities": "7472000", "totalNonCurrentLiabilities": "935624000", "cashAndShortTermInvestments": "73771000", "commonStockSharesOutstanding": "14234000", "intangibleAssetsExcludingGoodwill": "12997000", "cashAndCashEquivalentsAtCarryingValue": "73771000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "111195000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "CAD", "changeInInventory": "None", "operatingCashflow": "482083000", "capitalExpenditures": "216647000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-261385000", "cashflowFromInvestment": "-202986000", "stockBasedCompensation": "18888000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-75488000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "309314000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:02:36.926405+00:00", "is_restated": false, "income_statement": { "revenue": 1937854000, "cost_of_revenue": 1204548000, "gross_profit": 733306000, "ebit": 313561000, "ebitda": 599353000, "pretax_income": 265779000, "tax_provision": -23465000, "net_income": 289244000, "net_income_to_common": 289244000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 54182000, "total_current_assets": 510881000, "total_assets": 3019035000, "short_term_debt": 20234000, "long_term_debt": 914830000, "total_debt": 935064000, "total_liabilities": 1443373000, "total_equity": 1575662000, "shares_outstanding": 15287000, "goodwill_and_intangibles": 15623999 }, "cash_flow": { "operating_cash_flow": 500571000, "capital_expenditure": 226749000, "free_cash_flow": 727320000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 313826, "ticker_id": 3106, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:02:36.926405+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "313561000", "ebitda": "599353000", "netIncome": "289244000", "grossProfit": "733306000", "depreciation": "None", "totalRevenue": "1937854000", "costOfRevenue": "1204548000", "interestIncome": "1392000", "incomeBeforeTax": "265779000", "interestExpense": "84806000", "operatingIncome": "611118000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-23465000", "reportedCurrency": "CAD", "netInterestIncome": "-87465000", "nonInterestIncome": "None", "operatingExpenses": "122188000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1204548000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "285792000", "sellingGeneralAndAdministrative": "122188000", "netIncomeFromContinuingOperations": "146005000" }, "balance": { "goodwill": "-843001", "inventory": "35272000", "commonStock": "2365129000", "currentDebt": "None", "investments": "None", "totalAssets": "3019035000", "longTermDebt": "914830000", "shortTermDebt": "20234000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "16467000", "reportedCurrency": "CAD", "retainedEarnings": "-1012029000", "totalLiabilities": "1443373000", "otherCurrentAssets": "86922999", "totalCurrentAssets": "510881000", "currentLongTermDebt": "2848000", "longTermInvestments": "9971000", "shortTermInvestments": "None", "currentNetReceivables": "421427000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2508154000", "currentAccountsPayable": "151348000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2401526000", "shortLongTermDebtTotal": "992188000", "totalShareholderEquity": "1575662000", "capitalLeaseObligations": "74510000", "otherCurrentLiabilities": "191034000", "totalCurrentLiabilities": "365642000", "otherNonCurrentLiabilities": "7140000", "totalNonCurrentLiabilities": "1077731000", "cashAndShortTermInvestments": "54182000", "commonStockSharesOutstanding": "15287000", "intangibleAssetsExcludingGoodwill": "16467000", "cashAndCashEquivalentsAtCarryingValue": "54182000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "289244000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "CAD", "changeInInventory": "None", "operatingCashflow": "500571000", "capitalExpenditures": "226749000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-251966000", "cashflowFromInvestment": "-214784000", "stockBasedCompensation": "6659000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-29955000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "297557000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1937854000, "cost_of_revenue": 1204548000, "gross_profit": 733306000, "research_and_development": null, "selling_general_admin": 122188000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 313561000, "depreciation_amortisation": 285792000, "ebitda": 599353000, "interest_expense": 84806000, "interest_income": null, "other_non_operating": null, "pretax_income": 265779000, "tax_provision": -23465000, "effective_tax_rate": null, "net_income": 289244000, "net_income_continuing_ops": 146005000, "net_income_to_common": 289244000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 54182000, "short_term_investments": null, "net_receivables": 421427000, "inventory": 35272000, "other_current_assets": null, "total_current_assets": 510881000, "net_ppe": null, "goodwill": -843001, "intangible_assets": 16467000, "goodwill_and_intangibles": 15623999, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2508154000, "total_assets": 3019035000, "short_term_debt": 20234000, "accounts_payable": 151348000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 365642000, "long_term_debt": 914830000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1077731000, "total_liabilities": 1443373000, "total_debt": 935064000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1012029000, "total_equity": 1575662000, "shares_outstanding": 15287000, "operating_cash_flow": 500571000, "stock_based_compensation": 6659000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 226749000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -214784000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -251966000, "free_cash_flow": 727320000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "313561000", "ebitda": "599353000", "netIncome": "289244000", "grossProfit": "733306000", "depreciation": "None", "totalRevenue": "1937854000", "costOfRevenue": "1204548000", "interestIncome": "1392000", "incomeBeforeTax": "265779000", "interestExpense": "84806000", "operatingIncome": "611118000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-23465000", "reportedCurrency": "CAD", "netInterestIncome": "-87465000", "nonInterestIncome": "None", "operatingExpenses": "122188000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1204548000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "285792000", "sellingGeneralAndAdministrative": "122188000", "netIncomeFromContinuingOperations": "146005000" }, "balance": { "goodwill": "-843001", "inventory": "35272000", "commonStock": "2365129000", "currentDebt": "None", "investments": "None", "totalAssets": "3019035000", "longTermDebt": "914830000", "shortTermDebt": "20234000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "16467000", "reportedCurrency": "CAD", "retainedEarnings": "-1012029000", "totalLiabilities": "1443373000", "otherCurrentAssets": "86922999", "totalCurrentAssets": "510881000", "currentLongTermDebt": "2848000", "longTermInvestments": "9971000", "shortTermInvestments": "None", "currentNetReceivables": "421427000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2508154000", "currentAccountsPayable": "151348000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2401526000", "shortLongTermDebtTotal": "992188000", "totalShareholderEquity": "1575662000", "capitalLeaseObligations": "74510000", "otherCurrentLiabilities": "191034000", "totalCurrentLiabilities": "365642000", "otherNonCurrentLiabilities": "7140000", "totalNonCurrentLiabilities": "1077731000", "cashAndShortTermInvestments": "54182000", "commonStockSharesOutstanding": "15287000", "intangibleAssetsExcludingGoodwill": "16467000", "cashAndCashEquivalentsAtCarryingValue": "54182000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "289244000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "CAD", "changeInInventory": "None", "operatingCashflow": "500571000", "capitalExpenditures": "226749000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-251966000", "cashflowFromInvestment": "-214784000", "stockBasedCompensation": "6659000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-29955000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "297557000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:02:36.926405+00:00", "is_restated": false, "income_statement": { "revenue": 1617194000, "cost_of_revenue": 1403636000, "gross_profit": 213558000, "ebit": 32570000, "ebitda": 300672000, "pretax_income": -14143000, "tax_provision": 20150000, "net_income": -34293000, "net_income_to_common": -34293000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 21587000, "total_current_assets": 470670000, "total_assets": 2876123000, "short_term_debt": 14985000, "long_term_debt": 1085970000, "total_debt": 1100955000, "total_liabilities": 1645594000, "total_equity": 1230529000, "shares_outstanding": 13546000, "goodwill_and_intangibles": 19575000 }, "cash_flow": { "operating_cash_flow": 237104000, "capital_expenditure": 184250000, "free_cash_flow": 421354000, "dividends_paid": 9833000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 313831, "ticker_id": 3106, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:02:36.926405+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "32570000", "ebitda": "300672000", "netIncome": "-34293000", "grossProfit": "213558000", "depreciation": "None", "totalRevenue": "1617194000", "costOfRevenue": "1403636000", "interestIncome": "76639000", "incomeBeforeTax": "-14143000", "interestExpense": "87813000", "operatingIncome": "32570000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "20150000", "reportedCurrency": "CAD", "netInterestIncome": "-87813000", "nonInterestIncome": "None", "operatingExpenses": "180988000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1403636000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "268102000", "sellingGeneralAndAdministrative": "180988000", "netIncomeFromContinuingOperations": "-34293000" }, "balance": { "goodwill": "None", "inventory": "35158000", "commonStock": "2299533000", "currentDebt": "None", "investments": "None", "totalAssets": "2876123000", "longTermDebt": "1085970000", "shortTermDebt": "14985000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "19575000", "reportedCurrency": "CAD", "retainedEarnings": "-1301273000", "totalLiabilities": "1645594000", "otherCurrentAssets": "91150000", "totalCurrentAssets": "470670000", "currentLongTermDebt": "2287000", "longTermInvestments": "20451000", "shortTermInvestments": "None", "currentNetReceivables": "413925000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2405453000", "currentAccountsPayable": "404350000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2363370000", "shortLongTermDebtTotal": "1153933000", "totalShareholderEquity": "1230529000", "capitalLeaseObligations": "65676000", "otherCurrentLiabilities": "255693000", "totalCurrentLiabilities": "422326000", "otherNonCurrentLiabilities": "7538000", "totalNonCurrentLiabilities": "1223268000", "cashAndShortTermInvestments": "21587000", "commonStockSharesOutstanding": "13546000", "intangibleAssetsExcludingGoodwill": "19575000", "cashAndCashEquivalentsAtCarryingValue": "21587000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-34293000", "profitLoss": "None", "dividendPayout": "9833000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "CAD", "changeInInventory": "None", "operatingCashflow": "237104000", "capitalExpenditures": "184250000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-113171000", "cashflowFromInvestment": "-144415000", "stockBasedCompensation": "60094000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "9833000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-10010000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "279035000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1617194000, "cost_of_revenue": 1403636000, "gross_profit": 213558000, "research_and_development": null, "selling_general_admin": 180988000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 32570000, "depreciation_amortisation": 268102000, "ebitda": 300672000, "interest_expense": 87813000, "interest_income": null, "other_non_operating": null, "pretax_income": -14143000, "tax_provision": 20150000, "effective_tax_rate": null, "net_income": -34293000, "net_income_continuing_ops": -34293000, "net_income_to_common": -34293000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 21587000, "short_term_investments": null, "net_receivables": 413925000, "inventory": 35158000, "other_current_assets": null, "total_current_assets": 470670000, "net_ppe": null, "goodwill": null, "intangible_assets": 19575000, "goodwill_and_intangibles": 19575000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2405453000, "total_assets": 2876123000, "short_term_debt": 14985000, "accounts_payable": 404350000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 422326000, "long_term_debt": 1085970000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1223268000, "total_liabilities": 1645594000, "total_debt": 1100955000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1301273000, "total_equity": 1230529000, "shares_outstanding": 13546000, "operating_cash_flow": 237104000, "stock_based_compensation": 60094000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 184250000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -144415000, "dividends_paid": 9833000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -113171000, "free_cash_flow": 421354000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "32570000", "ebitda": "300672000", "netIncome": "-34293000", "grossProfit": "213558000", "depreciation": "None", "totalRevenue": "1617194000", "costOfRevenue": "1403636000", "interestIncome": "76639000", "incomeBeforeTax": "-14143000", "interestExpense": "87813000", "operatingIncome": "32570000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "20150000", "reportedCurrency": "CAD", "netInterestIncome": "-87813000", "nonInterestIncome": "None", "operatingExpenses": "180988000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1403636000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "268102000", "sellingGeneralAndAdministrative": "180988000", "netIncomeFromContinuingOperations": "-34293000" }, "balance": { "goodwill": "None", "inventory": "35158000", "commonStock": "2299533000", "currentDebt": "None", "investments": "None", "totalAssets": "2876123000", "longTermDebt": "1085970000", "shortTermDebt": "14985000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "19575000", "reportedCurrency": "CAD", "retainedEarnings": "-1301273000", "totalLiabilities": "1645594000", "otherCurrentAssets": "91150000", "totalCurrentAssets": "470670000", "currentLongTermDebt": "2287000", "longTermInvestments": "20451000", "shortTermInvestments": "None", "currentNetReceivables": "413925000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2405453000", "currentAccountsPayable": "404350000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2363370000", "shortLongTermDebtTotal": "1153933000", "totalShareholderEquity": "1230529000", "capitalLeaseObligations": "65676000", "otherCurrentLiabilities": "255693000", "totalCurrentLiabilities": "422326000", "otherNonCurrentLiabilities": "7538000", "totalNonCurrentLiabilities": "1223268000", "cashAndShortTermInvestments": "21587000", "commonStockSharesOutstanding": "13546000", "intangibleAssetsExcludingGoodwill": "19575000", "cashAndCashEquivalentsAtCarryingValue": "21587000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-34293000", "profitLoss": "None", "dividendPayout": "9833000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "CAD", "changeInInventory": "None", "operatingCashflow": "237104000", "capitalExpenditures": "184250000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-113171000", "cashflowFromInvestment": "-144415000", "stockBasedCompensation": "60094000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "9833000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-10010000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "279035000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:02:36.926405+00:00", "is_restated": false, "income_statement": { "revenue": 986847000, "cost_of_revenue": 282326000, "gross_profit": 704521000, "ebit": -101017000, "ebitda": 181309000, "pretax_income": -182782000, "tax_provision": -5396000, "net_income": -177386000, "net_income_to_common": -177386000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 40588000, "total_current_assets": 319757000, "total_assets": 2661752000, "short_term_debt": 13158000, "long_term_debt": 1106794000, "total_debt": 1119952000, "total_liabilities": 1436197000, "total_equity": 1225555000, "shares_outstanding": 13315000, "goodwill_and_intangibles": 23915000 }, "cash_flow": { "operating_cash_flow": 139225000, "capital_expenditure": 75941000, "free_cash_flow": 215166000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 313836, "ticker_id": 3106, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:02:36.926405+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-101017000", "ebitda": "181309000", "netIncome": "-177386000", "grossProfit": "704521000", "depreciation": "None", "totalRevenue": "986847000", "costOfRevenue": "282326000", "interestIncome": "92224000", "incomeBeforeTax": "-182782000", "interestExpense": "91431000", "operatingIncome": "-89554000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "-5396000", "reportedCurrency": "CAD", "netInterestIncome": "-91431000", "nonInterestIncome": "None", "operatingExpenses": "794075000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "282326000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "282326000", "sellingGeneralAndAdministrative": "95931000", "netIncomeFromContinuingOperations": "-177386000" }, "balance": { "goodwill": "None", "inventory": "23429000", "commonStock": "2281444000", "currentDebt": "None", "investments": "None", "totalAssets": "2661752000", "longTermDebt": "1106794000", "shortTermDebt": "13158000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "23915000", "reportedCurrency": "CAD", "retainedEarnings": "-1266980000", "totalLiabilities": "1436197000", "otherCurrentAssets": "76112000", "totalCurrentAssets": "319757000", "currentLongTermDebt": "2223000", "longTermInvestments": "7382000", "shortTermInvestments": "None", "currentNetReceivables": "179628000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2341995000", "currentAccountsPayable": "90750000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2309831000", "shortLongTermDebtTotal": "1165775000", "totalShareholderEquity": "1225555000", "capitalLeaseObligations": "56758000", "otherCurrentLiabilities": "133373000", "totalCurrentLiabilities": "238120000", "otherNonCurrentLiabilities": "6513000", "totalNonCurrentLiabilities": "1198077000", "cashAndShortTermInvestments": "40588000", "commonStockSharesOutstanding": "13315000", "intangibleAssetsExcludingGoodwill": "23915000", "cashAndCashEquivalentsAtCarryingValue": "40588000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-177386000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "CAD", "changeInInventory": "None", "operatingCashflow": "139225000", "capitalExpenditures": "75941000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-149913000", "cashflowFromInvestment": "-56613000", "stockBasedCompensation": "31952000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-4294000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "282326000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 986847000, "cost_of_revenue": 282326000, "gross_profit": 704521000, "research_and_development": null, "selling_general_admin": 95931000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -101017000, "depreciation_amortisation": 282326000, "ebitda": 181309000, "interest_expense": 91431000, "interest_income": null, "other_non_operating": null, "pretax_income": -182782000, "tax_provision": -5396000, "effective_tax_rate": null, "net_income": -177386000, "net_income_continuing_ops": -177386000, "net_income_to_common": -177386000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 40588000, "short_term_investments": null, "net_receivables": 179628000, "inventory": 23429000, "other_current_assets": null, "total_current_assets": 319757000, "net_ppe": null, "goodwill": null, "intangible_assets": 23915000, "goodwill_and_intangibles": 23915000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2341995000, "total_assets": 2661752000, "short_term_debt": 13158000, "accounts_payable": 90750000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 238120000, "long_term_debt": 1106794000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1198077000, "total_liabilities": 1436197000, "total_debt": 1119952000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1266980000, "total_equity": 1225555000, "shares_outstanding": 13315000, "operating_cash_flow": 139225000, "stock_based_compensation": 31952000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 75941000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -56613000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -149913000, "free_cash_flow": 215166000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-101017000", "ebitda": "181309000", "netIncome": "-177386000", "grossProfit": "704521000", "depreciation": "None", "totalRevenue": "986847000", "costOfRevenue": "282326000", "interestIncome": "92224000", "incomeBeforeTax": "-182782000", "interestExpense": "91431000", "operatingIncome": "-89554000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "-5396000", "reportedCurrency": "CAD", "netInterestIncome": "-91431000", "nonInterestIncome": "None", "operatingExpenses": "794075000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "282326000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "282326000", "sellingGeneralAndAdministrative": "95931000", "netIncomeFromContinuingOperations": "-177386000" }, "balance": { "goodwill": "None", "inventory": "23429000", "commonStock": "2281444000", "currentDebt": "None", "investments": "None", "totalAssets": "2661752000", "longTermDebt": "1106794000", "shortTermDebt": "13158000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "23915000", "reportedCurrency": "CAD", "retainedEarnings": "-1266980000", "totalLiabilities": "1436197000", "otherCurrentAssets": "76112000", "totalCurrentAssets": "319757000", "currentLongTermDebt": "2223000", "longTermInvestments": "7382000", "shortTermInvestments": "None", "currentNetReceivables": "179628000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2341995000", "currentAccountsPayable": "90750000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2309831000", "shortLongTermDebtTotal": "1165775000", "totalShareholderEquity": "1225555000", "capitalLeaseObligations": "56758000", "otherCurrentLiabilities": "133373000", "totalCurrentLiabilities": "238120000", "otherNonCurrentLiabilities": "6513000", "totalNonCurrentLiabilities": "1198077000", "cashAndShortTermInvestments": "40588000", "commonStockSharesOutstanding": "13315000", "intangibleAssetsExcludingGoodwill": "23915000", "cashAndCashEquivalentsAtCarryingValue": "40588000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-177386000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "CAD", "changeInInventory": "None", "operatingCashflow": "139225000", "capitalExpenditures": "75941000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-149913000", "cashflowFromInvestment": "-56613000", "stockBasedCompensation": "31952000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-4294000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "282326000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:02:36.926405+00:00", "is_restated": false, "income_statement": { "revenue": 734500000, "cost_of_revenue": 726642072, "gross_profit": 7857927, "ebit": -766876, "ebitda": 247523547, "pretax_income": -85701726, "tax_provision": 8598116, "net_income": -94299843, "net_income_to_common": -94299843, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 108772000, "total_current_assets": 342263000, "total_assets": 2898878000, "short_term_debt": 12181000, "long_term_debt": 1236210000, "total_debt": 1248391000, "total_liabilities": 1492238000, "total_equity": 1406640000, "shares_outstanding": 13722000, "goodwill_and_intangibles": 55332000 }, "cash_flow": { "operating_cash_flow": 226118000, "capital_expenditure": 61592000, "free_cash_flow": 287710000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 313841, "ticker_id": 3106, "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:02:36.926405+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-766876", "ebitda": "247523547", "netIncome": "-94299843", "grossProfit": "7857927", "depreciation": "None", "totalRevenue": "734500000", "costOfRevenue": "726642072", "interestIncome": "112010000", "incomeBeforeTax": "-85701726", "interestExpense": "107468000", "operatingIncome": "-64252747", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "8598116", "reportedCurrency": "CAD", "netInterestIncome": "-107468000", "nonInterestIncome": "None", "operatingExpenses": "72110675", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "726642072", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "248290423", "sellingGeneralAndAdministrative": "70869000", "netIncomeFromContinuingOperations": "-120138000" }, "balance": { "goodwill": "27666000", "inventory": "26282000", "commonStock": "2285738000", "currentDebt": "None", "investments": "None", "totalAssets": "2898878000", "longTermDebt": "1236210000", "shortTermDebt": "12181000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "27666000", "reportedCurrency": "CAD", "retainedEarnings": "-1089594000", "totalLiabilities": "1492238000", "otherCurrentAssets": "76507000", "totalCurrentAssets": "342263000", "currentLongTermDebt": "896000", "longTermInvestments": "0", "shortTermInvestments": "None", "currentNetReceivables": "130702000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2556615000", "currentAccountsPayable": "56922000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2527851000", "shortLongTermDebtTotal": "1297273000", "totalShareholderEquity": "1406640000", "capitalLeaseObligations": "60167000", "otherCurrentLiabilities": "94035000", "totalCurrentLiabilities": "166840000", "otherNonCurrentLiabilities": "7563000", "totalNonCurrentLiabilities": "1325398000", "cashAndShortTermInvestments": "108772000", "commonStockSharesOutstanding": "13722000", "intangibleAssetsExcludingGoodwill": "27666000", "cashAndCashEquivalentsAtCarryingValue": "108772000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-120138000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "CAD", "changeInInventory": "None", "operatingCashflow": "226118000", "capitalExpenditures": "61592000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-145624000", "cashflowFromInvestment": "-40517000", "stockBasedCompensation": "17769000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-11317000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "316322000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 734500000, "cost_of_revenue": 726642072, "gross_profit": 7857927, "research_and_development": null, "selling_general_admin": 70869000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -766876, "depreciation_amortisation": 248290423, "ebitda": 247523547, "interest_expense": 107468000, "interest_income": null, "other_non_operating": null, "pretax_income": -85701726, "tax_provision": 8598116, "effective_tax_rate": null, "net_income": -94299843, "net_income_continuing_ops": -120138000, "net_income_to_common": -94299843, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 108772000, "short_term_investments": null, "net_receivables": 130702000, "inventory": 26282000, "other_current_assets": null, "total_current_assets": 342263000, "net_ppe": null, "goodwill": 27666000, "intangible_assets": 27666000, "goodwill_and_intangibles": 55332000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2556615000, "total_assets": 2898878000, "short_term_debt": 12181000, "accounts_payable": 56922000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 166840000, "long_term_debt": 1236210000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1325398000, "total_liabilities": 1492238000, "total_debt": 1248391000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1089594000, "total_equity": 1406640000, "shares_outstanding": 13722000, "operating_cash_flow": 226118000, "stock_based_compensation": 17769000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 61592000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -40517000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -145624000, "free_cash_flow": 287710000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-766876", "ebitda": "247523547", "netIncome": "-94299843", "grossProfit": "7857927", "depreciation": "None", "totalRevenue": "734500000", "costOfRevenue": "726642072", "interestIncome": "112010000", "incomeBeforeTax": "-85701726", "interestExpense": "107468000", "operatingIncome": "-64252747", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "8598116", "reportedCurrency": "CAD", "netInterestIncome": "-107468000", "nonInterestIncome": "None", "operatingExpenses": "72110675", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "726642072", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "248290423", "sellingGeneralAndAdministrative": "70869000", "netIncomeFromContinuingOperations": "-120138000" }, "balance": { "goodwill": "27666000", "inventory": "26282000", "commonStock": "2285738000", "currentDebt": "None", "investments": "None", "totalAssets": "2898878000", "longTermDebt": "1236210000", "shortTermDebt": "12181000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "27666000", "reportedCurrency": "CAD", "retainedEarnings": "-1089594000", "totalLiabilities": "1492238000", "otherCurrentAssets": "76507000", "totalCurrentAssets": "342263000", "currentLongTermDebt": "896000", "longTermInvestments": "0", "shortTermInvestments": "None", "currentNetReceivables": "130702000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2556615000", "currentAccountsPayable": "56922000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2527851000", "shortLongTermDebtTotal": "1297273000", "totalShareholderEquity": "1406640000", "capitalLeaseObligations": "60167000", "otherCurrentLiabilities": "94035000", "totalCurrentLiabilities": "166840000", "otherNonCurrentLiabilities": "7563000", "totalNonCurrentLiabilities": "1325398000", "cashAndShortTermInvestments": "108772000", "commonStockSharesOutstanding": "13722000", "intangibleAssetsExcludingGoodwill": "27666000", "cashAndCashEquivalentsAtCarryingValue": "108772000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-120138000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "CAD", "changeInInventory": "None", "operatingCashflow": "226118000", "capitalExpenditures": "61592000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-145624000", "cashflowFromInvestment": "-40517000", "stockBasedCompensation": "17769000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-11317000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "316322000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:02:36.926405+00:00", "is_restated": false, "income_statement": { "revenue": 1541320000, "cost_of_revenue": 1372583000, "gross_profit": 168737000, "ebit": 44464000, "ebitda": 378080000, "pretax_income": -8339000, "tax_provision": -14957000, "net_income": 6618000, "net_income_to_common": 6618000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 74701000, "total_current_assets": 417765000, "total_assets": 3269840000, "short_term_debt": 12449000, "long_term_debt": 1427181000, "total_debt": 1439630000, "total_liabilities": 1742408000, "total_equity": 1527432000, "shares_outstanding": 14858950, "goodwill_and_intangibles": 63492000 }, "cash_flow": { "operating_cash_flow": 288159000, "capital_expenditure": 160694000, "free_cash_flow": 448853000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 313846, "ticker_id": 3106, "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:02:36.926405+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "44464000", "ebitda": "378080000", "netIncome": "6618000", "grossProfit": "168737000", "depreciation": "None", "totalRevenue": "1541320000", "costOfRevenue": "1372583000", "interestIncome": "109710000", "incomeBeforeTax": "-8339000", "interestExpense": "118453000", "operatingIncome": "44464000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "-14957000", "reportedCurrency": "CAD", "netInterestIncome": "-118453000", "nonInterestIncome": "None", "operatingExpenses": "124273000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0", "otherNonOperatingIncome": "0", "costofGoodsAndServicesSold": "1372583000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "333616000", "sellingGeneralAndAdministrative": "104010000", "netIncomeFromContinuingOperations": "6618000" }, "balance": { "goodwill": "31746000", "inventory": "31718000", "commonStock": "2296378000", "currentDebt": "None", "investments": "None", "totalAssets": "3269840000", "longTermDebt": "1427181000", "shortTermDebt": "12449000", "treasuryStock": "0", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "31746000", "reportedCurrency": "CAD", "retainedEarnings": "-969456000", "totalLiabilities": "1742408000", "otherCurrentAssets": "1142000", "totalCurrentAssets": "417765000", "currentLongTermDebt": "0", "longTermInvestments": "0", "shortTermInvestments": "0", "currentNetReceivables": "311346000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2852075000", "currentAccountsPayable": "91468000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2815605000", "shortLongTermDebtTotal": "1494610000", "totalShareholderEquity": "1527432000", "capitalLeaseObligations": "67429000", "otherCurrentLiabilities": "108010000", "totalCurrentLiabilities": "216069000", "otherNonCurrentLiabilities": "0", "totalNonCurrentLiabilities": "1526339000", "cashAndShortTermInvestments": "74701000", "commonStockSharesOutstanding": "14858950", "intangibleAssetsExcludingGoodwill": "31746000", "cashAndCashEquivalentsAtCarryingValue": "74701000", "accumulatedDepreciationAmortizationPPE": "0" }, "cashflow": { "netIncome": "6618000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "CAD", "changeInInventory": "0", "operatingCashflow": "288159000", "capitalExpenditures": "160694000", "changeInReceivables": "0", "changeInExchangeRate": "0", "cashflowFromFinancing": "-231814000", "cashflowFromInvestment": "-74500000", "stockBasedCompensation": "19457000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "0", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-25902000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "333616000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1541320000, "cost_of_revenue": 1372583000, "gross_profit": 168737000, "research_and_development": 0, "selling_general_admin": 104010000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 44464000, "depreciation_amortisation": 333616000, "ebitda": 378080000, "interest_expense": 118453000, "interest_income": null, "other_non_operating": null, "pretax_income": -8339000, "tax_provision": -14957000, "effective_tax_rate": null, "net_income": 6618000, "net_income_continuing_ops": 6618000, "net_income_to_common": 6618000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 74701000, "short_term_investments": 0, "net_receivables": 311346000, "inventory": 31718000, "other_current_assets": null, "total_current_assets": 417765000, "net_ppe": null, "goodwill": 31746000, "intangible_assets": 31746000, "goodwill_and_intangibles": 63492000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2852075000, "total_assets": 3269840000, "short_term_debt": 12449000, "accounts_payable": 91468000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 216069000, "long_term_debt": 1427181000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1526339000, "total_liabilities": 1742408000, "total_debt": 1439630000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -969456000, "total_equity": 1527432000, "shares_outstanding": 14858950, "operating_cash_flow": 288159000, "stock_based_compensation": 19457000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 160694000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -74500000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -231814000, "free_cash_flow": 448853000, "net_change_in_cash": 0 }, "raw_data": { "income": { "ebit": "44464000", "ebitda": "378080000", "netIncome": "6618000", "grossProfit": "168737000", "depreciation": "None", "totalRevenue": "1541320000", "costOfRevenue": "1372583000", "interestIncome": "109710000", "incomeBeforeTax": "-8339000", "interestExpense": "118453000", "operatingIncome": "44464000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "-14957000", "reportedCurrency": "CAD", "netInterestIncome": "-118453000", "nonInterestIncome": "None", "operatingExpenses": "124273000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0", "otherNonOperatingIncome": "0", "costofGoodsAndServicesSold": "1372583000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "333616000", "sellingGeneralAndAdministrative": "104010000", "netIncomeFromContinuingOperations": "6618000" }, "balance": { "goodwill": "31746000", "inventory": "31718000", "commonStock": "2296378000", "currentDebt": "None", "investments": "None", "totalAssets": "3269840000", "longTermDebt": "1427181000", "shortTermDebt": "12449000", "treasuryStock": "0", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "31746000", "reportedCurrency": "CAD", "retainedEarnings": "-969456000", "totalLiabilities": "1742408000", "otherCurrentAssets": "1142000", "totalCurrentAssets": "417765000", "currentLongTermDebt": "0", "longTermInvestments": "0", "shortTermInvestments": "0", "currentNetReceivables": "311346000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2852075000", "currentAccountsPayable": "91468000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2815605000", "shortLongTermDebtTotal": "1494610000", "totalShareholderEquity": "1527432000", "capitalLeaseObligations": "67429000", "otherCurrentLiabilities": "108010000", "totalCurrentLiabilities": "216069000", "otherNonCurrentLiabilities": "0", "totalNonCurrentLiabilities": "1526339000", "cashAndShortTermInvestments": "74701000", "commonStockSharesOutstanding": "14858950", "intangibleAssetsExcludingGoodwill": "31746000", "cashAndCashEquivalentsAtCarryingValue": "74701000", "accumulatedDepreciationAmortizationPPE": "0" }, "cashflow": { "netIncome": "6618000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "CAD", "changeInInventory": "0", "operatingCashflow": "288159000", "capitalExpenditures": "160694000", "changeInReceivables": "0", "changeInExchangeRate": "0", "cashflowFromFinancing": "-231814000", "cashflowFromInvestment": "-74500000", "stockBasedCompensation": "19457000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "0", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-25902000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "333616000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:02:36.926405+00:00", "is_restated": false, "income_statement": { "revenue": 1541189000, "cost_of_revenue": 1433531000, "gross_profit": 107658000, "ebit": 9471000, "ebitda": 375131000, "pretax_income": -323596000, "tax_provision": -29326000, "net_income": -294270000, "net_income_to_common": -294270000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 96626000, "total_current_assets": 522701000, "total_assets": 3636043000, "short_term_debt": 0, "long_term_debt": 1706253000, "total_debt": 1706253000, "total_liabilities": 2078291000, "total_equity": 1557752000, "shares_outstanding": 14678000, "goodwill_and_intangibles": 70802000 }, "cash_flow": { "operating_cash_flow": 293334000, "capital_expenditure": 126143000, "free_cash_flow": 419477000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 313851, "ticker_id": 3106, "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:02:36.926405+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "9471000", "ebitda": "375131000", "netIncome": "-294270000", "grossProfit": "107658000", "depreciation": "None", "totalRevenue": "1541189000", "costOfRevenue": "1433531000", "interestIncome": "130817000", "incomeBeforeTax": "-323596000", "interestExpense": "127178000", "operatingIncome": "9471000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "-29326000", "reportedCurrency": "CAD", "netInterestIncome": "-127178000", "nonInterestIncome": "None", "operatingExpenses": "98187000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0", "otherNonOperatingIncome": "0", "costofGoodsAndServicesSold": "1433531000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "365660000", "sellingGeneralAndAdministrative": "112387000", "netIncomeFromContinuingOperations": "-294270000" }, "balance": { "goodwill": "35401000", "inventory": "34081000", "commonStock": "2322280000", "currentDebt": "None", "investments": "None", "totalAssets": "3636043000", "longTermDebt": "1706253000", "shortTermDebt": "0", "treasuryStock": "0", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "35401000", "reportedCurrency": "CAD", "retainedEarnings": "-978874000", "totalLiabilities": "2078291000", "otherCurrentAssets": "79979000", "totalCurrentAssets": "522701000", "currentLongTermDebt": "0", "longTermInvestments": "0", "shortTermInvestments": "0", "currentNetReceivables": "312015000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3113342000", "currentAccountsPayable": "129493000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3038612000", "shortLongTermDebtTotal": "1706253000", "totalShareholderEquity": "1557752000", "capitalLeaseObligations": "0", "otherCurrentLiabilities": "144996000", "totalCurrentLiabilities": "282162000", "otherNonCurrentLiabilities": "0", "totalNonCurrentLiabilities": "1796129000", "cashAndShortTermInvestments": "96626000", "commonStockSharesOutstanding": "14678000", "intangibleAssetsExcludingGoodwill": "35401000", "cashAndCashEquivalentsAtCarryingValue": "96626000", "accumulatedDepreciationAmortizationPPE": "0" }, "cashflow": { "netIncome": "-294270000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "CAD", "changeInInventory": "0", "operatingCashflow": "293334000", "capitalExpenditures": "126143000", "changeInReceivables": "0", "changeInExchangeRate": "0", "cashflowFromFinancing": "-169085000", "cashflowFromInvestment": "-100794000", "stockBasedCompensation": "17401000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "0", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "275000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "365660000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1541189000, "cost_of_revenue": 1433531000, "gross_profit": 107658000, "research_and_development": 0, "selling_general_admin": 112387000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 9471000, "depreciation_amortisation": 365660000, "ebitda": 375131000, "interest_expense": 127178000, "interest_income": null, "other_non_operating": null, "pretax_income": -323596000, "tax_provision": -29326000, "effective_tax_rate": null, "net_income": -294270000, "net_income_continuing_ops": -294270000, "net_income_to_common": -294270000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 96626000, "short_term_investments": 0, "net_receivables": 312015000, "inventory": 34081000, "other_current_assets": null, "total_current_assets": 522701000, "net_ppe": null, "goodwill": 35401000, "intangible_assets": 35401000, "goodwill_and_intangibles": 70802000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3113342000, "total_assets": 3636043000, "short_term_debt": 0, "accounts_payable": 129493000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 282162000, "long_term_debt": 1706253000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1796129000, "total_liabilities": 2078291000, "total_debt": 1706253000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -978874000, "total_equity": 1557752000, "shares_outstanding": 14678000, "operating_cash_flow": 293334000, "stock_based_compensation": 17401000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 126143000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -100794000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -169085000, "free_cash_flow": 419477000, "net_change_in_cash": 0 }, "raw_data": { "income": { "ebit": "9471000", "ebitda": "375131000", "netIncome": "-294270000", "grossProfit": "107658000", "depreciation": "None", "totalRevenue": "1541189000", "costOfRevenue": "1433531000", "interestIncome": "130817000", "incomeBeforeTax": "-323596000", "interestExpense": "127178000", "operatingIncome": "9471000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "-29326000", "reportedCurrency": "CAD", "netInterestIncome": "-127178000", "nonInterestIncome": "None", "operatingExpenses": "98187000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0", "otherNonOperatingIncome": "0", "costofGoodsAndServicesSold": "1433531000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "365660000", "sellingGeneralAndAdministrative": "112387000", "netIncomeFromContinuingOperations": "-294270000" }, "balance": { "goodwill": "35401000", "inventory": "34081000", "commonStock": "2322280000", "currentDebt": "None", "investments": "None", "totalAssets": "3636043000", "longTermDebt": "1706253000", "shortTermDebt": "0", "treasuryStock": "0", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "35401000", "reportedCurrency": "CAD", "retainedEarnings": "-978874000", "totalLiabilities": "2078291000", "otherCurrentAssets": "79979000", "totalCurrentAssets": "522701000", "currentLongTermDebt": "0", "longTermInvestments": "0", "shortTermInvestments": "0", "currentNetReceivables": "312015000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3113342000", "currentAccountsPayable": "129493000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3038612000", "shortLongTermDebtTotal": "1706253000", "totalShareholderEquity": "1557752000", "capitalLeaseObligations": "0", "otherCurrentLiabilities": "144996000", "totalCurrentLiabilities": "282162000", "otherNonCurrentLiabilities": "0", "totalNonCurrentLiabilities": "1796129000", "cashAndShortTermInvestments": "96626000", "commonStockSharesOutstanding": "14678000", "intangibleAssetsExcludingGoodwill": "35401000", "cashAndCashEquivalentsAtCarryingValue": "96626000", "accumulatedDepreciationAmortizationPPE": "0" }, "cashflow": { "netIncome": "-294270000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "CAD", "changeInInventory": "0", "operatingCashflow": "293334000", "capitalExpenditures": "126143000", "changeInReceivables": "0", "changeInExchangeRate": "0", "cashflowFromFinancing": "-169085000", "cashflowFromInvestment": "-100794000", "stockBasedCompensation": "17401000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "0", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "275000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "365660000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ], "quarterly": [ { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:02:36.926405+00:00", "is_restated": false, "income_statement": { "revenue": 526051000, "cost_of_revenue": 84330000, "gross_profit": 441721000, "ebit": 39544000, "ebitda": 123874000, "pretax_income": 27059000, "tax_provision": 9214000, "net_income": 17376000, "net_income_to_common": 17376000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 41569148, "total_current_assets": 506338138, "total_assets": 2755255955, "short_term_debt": 18685162, "long_term_debt": 663859000, "total_debt": 682544162, "total_liabilities": 1127782975, "total_equity": 1622343758, "shares_outstanding": 12941000, "goodwill_and_intangibles": 8603174 }, "cash_flow": { "operating_cash_flow": 63317205, "capital_expenditure": 65167975, "free_cash_flow": 128485180, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 313814, "ticker_id": 3106, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:02:36.926405+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "39544000", "ebitda": "123874000", "netIncome": "17376000", "grossProfit": "441721000", "depreciation": "None", "totalRevenue": "526051000", "costOfRevenue": "84330000", "interestIncome": "783000", "incomeBeforeTax": "27059000", "interestExpense": "12485000", "operatingIncome": "39617000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "9214000", "reportedCurrency": "CAD", "netInterestIncome": "-12356000", "nonInterestIncome": "None", "operatingExpenses": "402104000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "84330000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "84330000", "sellingGeneralAndAdministrative": "41745000", "netIncomeFromContinuingOperations": "17845000" }, "balance": { "goodwill": "None", "inventory": "53437741", "commonStock": "2251036277", "currentDebt": "None", "investments": "None", "totalAssets": "2755255955", "longTermDebt": "663859000", "shortTermDebt": "18685162", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "8603174", "reportedCurrency": "CAD", "retainedEarnings": "-881525221", "totalLiabilities": "1127782975", "otherCurrentAssets": "None", "totalCurrentAssets": "506338138", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "411331248", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2248917817", "currentAccountsPayable": "277158403", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "733965872", "totalShareholderEquity": "1622343758", "capitalLeaseObligations": "68215000", "otherCurrentLiabilities": "1857788", "totalCurrentLiabilities": "297701355", "otherNonCurrentLiabilities": "6781000", "totalNonCurrentLiabilities": "830081620", "cashAndShortTermInvestments": "41569148", "commonStockSharesOutstanding": "12941000", "intangibleAssetsExcludingGoodwill": "8603174", "cashAndCashEquivalentsAtCarryingValue": "41569148", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "17420902", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "CAD", "changeInInventory": "None", "operatingCashflow": "63317205", "capitalExpenditures": "65167975", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-33298829", "cashflowFromInvestment": "-74895048", "stockBasedCompensation": "9261000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-4025374", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "84547930", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 526051000, "cost_of_revenue": 84330000, "gross_profit": 441721000, "research_and_development": null, "selling_general_admin": 41745000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 39544000, "depreciation_amortisation": 84330000, "ebitda": 123874000, "interest_expense": 12485000, "interest_income": null, "other_non_operating": null, "pretax_income": 27059000, "tax_provision": 9214000, "effective_tax_rate": null, "net_income": 17376000, "net_income_continuing_ops": 17845000, "net_income_to_common": 17376000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 41569148, "short_term_investments": null, "net_receivables": 411331248, "inventory": 53437741, "other_current_assets": null, "total_current_assets": 506338138, "net_ppe": null, "goodwill": null, "intangible_assets": 8603174, "goodwill_and_intangibles": 8603174, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2248917817, "total_assets": 2755255955, "short_term_debt": 18685162, "accounts_payable": 277158403, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 297701355, "long_term_debt": 663859000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 830081620, "total_liabilities": 1127782975, "total_debt": 682544162, "preferred_stock": null, "minority_interest": null, "retained_earnings": -881525221, "total_equity": 1622343758, "shares_outstanding": 12941000, "operating_cash_flow": 63317205, "stock_based_compensation": 9261000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 65167975, "acquisitions": null, "other_investing": null, "investing_cash_flow": -74895048, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -33298829, "free_cash_flow": 128485180, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "39544000", "ebitda": "123874000", "netIncome": "17376000", "grossProfit": "441721000", "depreciation": "None", "totalRevenue": "526051000", "costOfRevenue": "84330000", "interestIncome": "783000", "incomeBeforeTax": "27059000", "interestExpense": "12485000", "operatingIncome": "39617000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "9214000", "reportedCurrency": "CAD", "netInterestIncome": "-12356000", "nonInterestIncome": "None", "operatingExpenses": "402104000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "84330000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "84330000", "sellingGeneralAndAdministrative": "41745000", "netIncomeFromContinuingOperations": "17845000" }, "balance": { "goodwill": "None", "inventory": "53437741", "commonStock": "2251036277", "currentDebt": "None", "investments": "None", "totalAssets": "2755255955", "longTermDebt": "663859000", "shortTermDebt": "18685162", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "8603174", "reportedCurrency": "CAD", "retainedEarnings": "-881525221", "totalLiabilities": "1127782975", "otherCurrentAssets": "None", "totalCurrentAssets": "506338138", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "411331248", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2248917817", "currentAccountsPayable": "277158403", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "733965872", "totalShareholderEquity": "1622343758", "capitalLeaseObligations": "68215000", "otherCurrentLiabilities": "1857788", "totalCurrentLiabilities": "297701355", "otherNonCurrentLiabilities": "6781000", "totalNonCurrentLiabilities": "830081620", "cashAndShortTermInvestments": "41569148", "commonStockSharesOutstanding": "12941000", "intangibleAssetsExcludingGoodwill": "8603174", "cashAndCashEquivalentsAtCarryingValue": "41569148", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "17420902", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "CAD", "changeInInventory": "None", "operatingCashflow": "63317205", "capitalExpenditures": "65167975", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-33298829", "cashflowFromInvestment": "-74895048", "stockBasedCompensation": "9261000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-4025374", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "84547930", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:02:36.926405+00:00", "is_restated": false, "income_statement": { "revenue": 478508000, "cost_of_revenue": 88523000, "gross_profit": 389985000, "ebit": -32718000, "ebitda": 55805000, "pretax_income": -45312000, "tax_provision": -3444000, "net_income": -42175000, "net_income_to_common": -42175000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 85711093, "total_current_assets": 486518196, "total_assets": 2724467927, "short_term_debt": 17763511, "long_term_debt": 679291000, "total_debt": 697054511, "total_liabilities": 1136879761, "total_equity": 1582773091, "shares_outstanding": 13052000, "goodwill_and_intangibles": 18932282 }, "cash_flow": { "operating_cash_flow": 125991240, "capital_expenditure": 81343656, "free_cash_flow": 207334896, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 313815, "ticker_id": 3106, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:02:36.926405+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-32718000", "ebitda": "55805000", "netIncome": "-42175000", "grossProfit": "389985000", "depreciation": "None", "totalRevenue": "478508000", "costOfRevenue": "88523000", "interestIncome": "416000", "incomeBeforeTax": "-45312000", "interestExpense": "12594000", "operatingIncome": "-29217000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "-3444000", "reportedCurrency": "CAD", "netInterestIncome": "-12829000", "nonInterestIncome": "None", "operatingExpenses": "419202000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "88523000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "88523000", "sellingGeneralAndAdministrative": "29113000", "netIncomeFromContinuingOperations": "-41868000" }, "balance": { "goodwill": "9462282", "inventory": "48952074", "commonStock": "2236941553", "currentDebt": "None", "investments": "None", "totalAssets": "2724467927", "longTermDebt": "679291000", "shortTermDebt": "17763511", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "9470000", "reportedCurrency": "CAD", "retainedEarnings": "-898259380", "totalLiabilities": "1136879761", "otherCurrentAssets": "3", "totalCurrentAssets": "486518196", "currentLongTermDebt": "None", "longTermInvestments": "7567000", "shortTermInvestments": "None", "currentNetReceivables": "351855026", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2237949731", "currentAccountsPayable": "280423286", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2216029000", "shortLongTermDebtTotal": "790762052", "totalShareholderEquity": "1582773091", "capitalLeaseObligations": "64947000", "otherCurrentLiabilities": "1668639", "totalCurrentLiabilities": "299855438", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "837024323", "cashAndShortTermInvestments": "85711093", "commonStockSharesOutstanding": "13052000", "intangibleAssetsExcludingGoodwill": "9470000", "cashAndCashEquivalentsAtCarryingValue": "85711093", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-42140630", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "CAD", "changeInInventory": "None", "operatingCashflow": "125991240", "capitalExpenditures": "81343656", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-24838740", "cashflowFromInvestment": "-53835091", "stockBasedCompensation": "2523000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-21547425", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "88450858", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 478508000, "cost_of_revenue": 88523000, "gross_profit": 389985000, "research_and_development": null, "selling_general_admin": 29113000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -32718000, "depreciation_amortisation": 88523000, "ebitda": 55805000, "interest_expense": 12594000, "interest_income": null, "other_non_operating": null, "pretax_income": -45312000, "tax_provision": -3444000, "effective_tax_rate": null, "net_income": -42175000, "net_income_continuing_ops": -41868000, "net_income_to_common": -42175000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 85711093, "short_term_investments": null, "net_receivables": 351855026, "inventory": 48952074, "other_current_assets": null, "total_current_assets": 486518196, "net_ppe": null, "goodwill": 9462282, "intangible_assets": 9470000, "goodwill_and_intangibles": 18932282, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2237949731, "total_assets": 2724467927, "short_term_debt": 17763511, "accounts_payable": 280423286, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 299855438, "long_term_debt": 679291000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 837024323, "total_liabilities": 1136879761, "total_debt": 697054511, "preferred_stock": null, "minority_interest": null, "retained_earnings": -898259380, "total_equity": 1582773091, "shares_outstanding": 13052000, "operating_cash_flow": 125991240, "stock_based_compensation": 2523000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 81343656, "acquisitions": null, "other_investing": null, "investing_cash_flow": -53835091, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -24838740, "free_cash_flow": 207334896, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-32718000", "ebitda": "55805000", "netIncome": "-42175000", "grossProfit": "389985000", "depreciation": "None", "totalRevenue": "478508000", "costOfRevenue": "88523000", "interestIncome": "416000", "incomeBeforeTax": "-45312000", "interestExpense": "12594000", "operatingIncome": "-29217000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "-3444000", "reportedCurrency": "CAD", "netInterestIncome": "-12829000", "nonInterestIncome": "None", "operatingExpenses": "419202000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "88523000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "88523000", "sellingGeneralAndAdministrative": "29113000", "netIncomeFromContinuingOperations": "-41868000" }, "balance": { "goodwill": "9462282", "inventory": "48952074", "commonStock": "2236941553", "currentDebt": "None", "investments": "None", "totalAssets": "2724467927", "longTermDebt": "679291000", "shortTermDebt": "17763511", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "9470000", "reportedCurrency": "CAD", "retainedEarnings": "-898259380", "totalLiabilities": "1136879761", "otherCurrentAssets": "3", "totalCurrentAssets": "486518196", "currentLongTermDebt": "None", "longTermInvestments": "7567000", "shortTermInvestments": "None", "currentNetReceivables": "351855026", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2237949731", "currentAccountsPayable": "280423286", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2216029000", "shortLongTermDebtTotal": "790762052", "totalShareholderEquity": "1582773091", "capitalLeaseObligations": "64947000", "otherCurrentLiabilities": "1668639", "totalCurrentLiabilities": "299855438", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "837024323", "cashAndShortTermInvestments": "85711093", "commonStockSharesOutstanding": "13052000", "intangibleAssetsExcludingGoodwill": "9470000", "cashAndCashEquivalentsAtCarryingValue": "85711093", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-42140630", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "CAD", "changeInInventory": "None", "operatingCashflow": "125991240", "capitalExpenditures": "81343656", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-24838740", "cashflowFromInvestment": "-53835091", "stockBasedCompensation": "2523000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-21547425", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "88450858", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:02:36.926405+00:00", "is_restated": false, "income_statement": { "revenue": 462250000, "cost_of_revenue": 313827000, "gross_profit": 148423000, "ebit": 40976000, "ebitda": 120463000, "pretax_income": 27225000, "tax_provision": 33697000, "net_income": -6761000, "net_income_to_common": -6761000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 38311000, "total_current_assets": 449676000, "total_assets": 2800895000, "short_term_debt": 18039000, "long_term_debt": 687732000, "total_debt": 705771000, "total_liabilities": 1133633000, "total_equity": 1662621000, "shares_outstanding": 13987000, "goodwill_and_intangibles": 10353000 }, "cash_flow": { "operating_cash_flow": 75869000, "capital_expenditure": 69326000, "free_cash_flow": 145195000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 313817, "ticker_id": 3106, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:02:36.926405+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "40976000", "ebitda": "120463000", "netIncome": "-6761000", "grossProfit": "148423000", "depreciation": "None", "totalRevenue": "462250000", "costOfRevenue": "313827000", "interestIncome": "409000", "incomeBeforeTax": "27225000", "interestExpense": "13751000", "operatingIncome": "117632000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "33697000", "reportedCurrency": "CAD", "netInterestIncome": "-13751000", "nonInterestIncome": "None", "operatingExpenses": "30791000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "313827000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "79487000", "sellingGeneralAndAdministrative": "30791000", "netIncomeFromContinuingOperations": "-6472000" }, "balance": { "goodwill": "None", "inventory": "46255000", "commonStock": "2264396000", "currentDebt": "None", "investments": "None", "totalAssets": "2800895000", "longTermDebt": "687732000", "shortTermDebt": "18039000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "10353000", "reportedCurrency": "CAD", "retainedEarnings": "-856817000", "totalLiabilities": "1133633000", "otherCurrentAssets": "46255000", "totalCurrentAssets": "449676000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "365110000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2351219000", "currentAccountsPayable": "264296000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2326394000", "shortLongTermDebtTotal": "753882000", "totalShareholderEquity": "1662621000", "capitalLeaseObligations": "66150000", "otherCurrentLiabilities": "-18064545", "totalCurrentLiabilities": "284690000", "otherNonCurrentLiabilities": "7213000", "totalNonCurrentLiabilities": "848943000", "cashAndShortTermInvestments": "38311000", "commonStockSharesOutstanding": "13987000", "intangibleAssetsExcludingGoodwill": "10353000", "cashAndCashEquivalentsAtCarryingValue": "38311000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-6472000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "CAD", "changeInInventory": "None", "operatingCashflow": "75869000", "capitalExpenditures": "69326000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-23671000", "cashflowFromInvestment": "-61194000", "stockBasedCompensation": "5608000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-8802000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "79487000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 462250000, "cost_of_revenue": 313827000, "gross_profit": 148423000, "research_and_development": null, "selling_general_admin": 30791000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 40976000, "depreciation_amortisation": 79487000, "ebitda": 120463000, "interest_expense": 13751000, "interest_income": null, "other_non_operating": null, "pretax_income": 27225000, "tax_provision": 33697000, "effective_tax_rate": null, "net_income": -6761000, "net_income_continuing_ops": -6472000, "net_income_to_common": -6761000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 38311000, "short_term_investments": null, "net_receivables": 365110000, "inventory": 46255000, "other_current_assets": null, "total_current_assets": 449676000, "net_ppe": null, "goodwill": null, "intangible_assets": 10353000, "goodwill_and_intangibles": 10353000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2351219000, "total_assets": 2800895000, "short_term_debt": 18039000, "accounts_payable": 264296000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 284690000, "long_term_debt": 687732000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 848943000, "total_liabilities": 1133633000, "total_debt": 705771000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -856817000, "total_equity": 1662621000, "shares_outstanding": 13987000, "operating_cash_flow": 75869000, "stock_based_compensation": 5608000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 69326000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -61194000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -23671000, "free_cash_flow": 145195000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "40976000", "ebitda": "120463000", "netIncome": "-6761000", "grossProfit": "148423000", "depreciation": "None", "totalRevenue": "462250000", "costOfRevenue": "313827000", "interestIncome": "409000", "incomeBeforeTax": "27225000", "interestExpense": "13751000", "operatingIncome": "117632000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "33697000", "reportedCurrency": "CAD", "netInterestIncome": "-13751000", "nonInterestIncome": "None", "operatingExpenses": "30791000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "313827000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "79487000", "sellingGeneralAndAdministrative": "30791000", "netIncomeFromContinuingOperations": "-6472000" }, "balance": { "goodwill": "None", "inventory": "46255000", "commonStock": "2264396000", "currentDebt": "None", "investments": "None", "totalAssets": "2800895000", "longTermDebt": "687732000", "shortTermDebt": "18039000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "10353000", "reportedCurrency": "CAD", "retainedEarnings": "-856817000", "totalLiabilities": "1133633000", "otherCurrentAssets": "46255000", "totalCurrentAssets": "449676000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "365110000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2351219000", "currentAccountsPayable": "264296000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2326394000", "shortLongTermDebtTotal": "753882000", "totalShareholderEquity": "1662621000", "capitalLeaseObligations": "66150000", "otherCurrentLiabilities": "-18064545", "totalCurrentLiabilities": "284690000", "otherNonCurrentLiabilities": "7213000", "totalNonCurrentLiabilities": "848943000", "cashAndShortTermInvestments": "38311000", "commonStockSharesOutstanding": "13987000", "intangibleAssetsExcludingGoodwill": "10353000", "cashAndCashEquivalentsAtCarryingValue": "38311000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-6472000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "CAD", "changeInInventory": "None", "operatingCashflow": "75869000", "capitalExpenditures": "69326000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-23671000", "cashflowFromInvestment": "-61194000", "stockBasedCompensation": "5608000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-8802000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "79487000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:02:36.926405+00:00", "is_restated": false, "income_statement": { "revenue": 406615000, "cost_of_revenue": 74858000, "gross_profit": 331757000, "ebit": 39610000, "ebitda": 114468000, "pretax_income": 24753000, "tax_provision": 8266000, "net_income": 16267000, "net_income_to_common": 16267000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 46698000, "total_current_assets": 411030000, "total_assets": 2742837000, "short_term_debt": 154569000, "long_term_debt": 546429000, "total_debt": 700998000, "total_liabilities": 1077637000, "total_equity": 1660536000, "shares_outstanding": 13987000, "goodwill_and_intangibles": 11241000 }, "cash_flow": { "operating_cash_flow": 147495000, "capital_expenditure": 52773000, "free_cash_flow": 200268000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 313818, "ticker_id": 3106, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:02:36.926405+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "39610000", "ebitda": "114468000", "netIncome": "16267000", "grossProfit": "331757000", "depreciation": "None", "totalRevenue": "406615000", "costOfRevenue": "74858000", "interestIncome": "14811000", "incomeBeforeTax": "24753000", "interestExpense": "14857000", "operatingIncome": "33242000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "8266000", "reportedCurrency": "USD", "netInterestIncome": "-14857000", "nonInterestIncome": "None", "operatingExpenses": "298515000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "74858000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "74858000", "sellingGeneralAndAdministrative": "24770000", "netIncomeFromContinuingOperations": "16487000" }, "balance": { "goodwill": "None", "inventory": "45722000", "commonStock": "2272820000", "currentDebt": "None", "investments": "None", "totalAssets": "2742837000", "longTermDebt": "546429000", "shortTermDebt": "154569000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "11241000", "reportedCurrency": "USD", "retainedEarnings": "-850056000", "totalLiabilities": "1077637000", "otherCurrentAssets": "0", "totalCurrentAssets": "411030000", "currentLongTermDebt": "136181000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "318610000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2331807000", "currentAccountsPayable": "250900000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2305702000", "shortLongTermDebtTotal": "749597000", "totalShareholderEquity": "1660536000", "capitalLeaseObligations": "66987000", "otherCurrentLiabilities": "None", "totalCurrentLiabilities": "407349000", "otherNonCurrentLiabilities": "7057000", "totalNonCurrentLiabilities": "670288000", "cashAndShortTermInvestments": "46698000", "commonStockSharesOutstanding": "13987000", "intangibleAssetsExcludingGoodwill": "11241000", "cashAndCashEquivalentsAtCarryingValue": "46698000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "16487000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "147495000", "capitalExpenditures": "52773000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-92266000", "cashflowFromInvestment": "-36049000", "stockBasedCompensation": "3374000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-14490000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "74858000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 406615000, "cost_of_revenue": 74858000, "gross_profit": 331757000, "research_and_development": null, "selling_general_admin": 24770000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 39610000, "depreciation_amortisation": 74858000, "ebitda": 114468000, "interest_expense": 14857000, "interest_income": null, "other_non_operating": null, "pretax_income": 24753000, "tax_provision": 8266000, "effective_tax_rate": null, "net_income": 16267000, "net_income_continuing_ops": 16487000, "net_income_to_common": 16267000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 46698000, "short_term_investments": null, "net_receivables": 318610000, "inventory": 45722000, "other_current_assets": null, "total_current_assets": 411030000, "net_ppe": null, "goodwill": null, "intangible_assets": 11241000, "goodwill_and_intangibles": 11241000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2331807000, "total_assets": 2742837000, "short_term_debt": 154569000, "accounts_payable": 250900000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 407349000, "long_term_debt": 546429000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 670288000, "total_liabilities": 1077637000, "total_debt": 700998000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -850056000, "total_equity": 1660536000, "shares_outstanding": 13987000, "operating_cash_flow": 147495000, "stock_based_compensation": 3374000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 52773000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -36049000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -92266000, "free_cash_flow": 200268000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "39610000", "ebitda": "114468000", "netIncome": "16267000", "grossProfit": "331757000", "depreciation": "None", "totalRevenue": "406615000", "costOfRevenue": "74858000", "interestIncome": "14811000", "incomeBeforeTax": "24753000", "interestExpense": "14857000", "operatingIncome": "33242000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "8266000", "reportedCurrency": "USD", "netInterestIncome": "-14857000", "nonInterestIncome": "None", "operatingExpenses": "298515000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "74858000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "74858000", "sellingGeneralAndAdministrative": "24770000", "netIncomeFromContinuingOperations": "16487000" }, "balance": { "goodwill": "None", "inventory": "45722000", "commonStock": "2272820000", "currentDebt": "None", "investments": "None", "totalAssets": "2742837000", "longTermDebt": "546429000", "shortTermDebt": "154569000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "11241000", "reportedCurrency": "USD", "retainedEarnings": "-850056000", "totalLiabilities": "1077637000", "otherCurrentAssets": "0", "totalCurrentAssets": "411030000", "currentLongTermDebt": "136181000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "318610000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2331807000", "currentAccountsPayable": "250900000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2305702000", "shortLongTermDebtTotal": "749597000", "totalShareholderEquity": "1660536000", "capitalLeaseObligations": "66987000", "otherCurrentLiabilities": "None", "totalCurrentLiabilities": "407349000", "otherNonCurrentLiabilities": "7057000", "totalNonCurrentLiabilities": "670288000", "cashAndShortTermInvestments": "46698000", "commonStockSharesOutstanding": "13987000", "intangibleAssetsExcludingGoodwill": "11241000", "cashAndCashEquivalentsAtCarryingValue": "46698000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "16487000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "147495000", "capitalExpenditures": "52773000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-92266000", "cashflowFromInvestment": "-36049000", "stockBasedCompensation": "3374000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-14490000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "74858000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:02:36.926405+00:00", "is_restated": false, "income_statement": { "revenue": 496331000, "cost_of_revenue": 75036000, "gross_profit": 421295000, "ebit": 64793000, "ebitda": 139829000, "pretax_income": 49255000, "tax_provision": 14308000, "net_income": 34511000, "net_income_to_common": 34511000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 28245000, "total_current_assets": 481111000, "total_assets": 2915984000, "short_term_debt": 249922000, "long_term_debt": 567824000, "total_debt": 817746000, "total_liabilities": 1215084000, "total_equity": 1695937000, "shares_outstanding": 14287000, "goodwill_and_intangibles": 13537000 }, "cash_flow": { "operating_cash_flow": 63419000, "capital_expenditure": 59965000, "free_cash_flow": 123384000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 313819, "ticker_id": 3106, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:02:36.926405+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "64793000", "ebitda": "139829000", "netIncome": "34511000", "grossProfit": "421295000", "depreciation": "None", "totalRevenue": "496331000", "costOfRevenue": "75036000", "interestIncome": "499000", "incomeBeforeTax": "49255000", "interestExpense": "11297403", "operatingIncome": "62461000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "14308000", "reportedCurrency": "CAD", "netInterestIncome": "-15760000", "nonInterestIncome": "None", "operatingExpenses": "358834000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "75036000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "75036000", "sellingGeneralAndAdministrative": "29766000", "netIncomeFromContinuingOperations": "34947000" }, "balance": { "goodwill": "None", "inventory": "49176000", "commonStock": "2287422000", "currentDebt": "None", "investments": "None", "totalAssets": "2915984000", "longTermDebt": "567824000", "shortTermDebt": "249922000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "13537000", "reportedCurrency": "CAD", "retainedEarnings": "-866323000", "totalLiabilities": "1215084000", "otherCurrentAssets": "6006000", "totalCurrentAssets": "481111000", "currentLongTermDebt": "230219000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "397684000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2434873000", "currentAccountsPayable": "271696000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2405705000", "shortLongTermDebtTotal": "869422000", "totalShareholderEquity": "1695937000", "capitalLeaseObligations": "71379000", "otherCurrentLiabilities": "None", "totalCurrentLiabilities": "526144000", "otherNonCurrentLiabilities": "7478000", "totalNonCurrentLiabilities": "688940000", "cashAndShortTermInvestments": "28245000", "commonStockSharesOutstanding": "14287000", "intangibleAssetsExcludingGoodwill": "13537000", "cashAndCashEquivalentsAtCarryingValue": "28245000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "34947000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "CAD", "changeInInventory": "None", "operatingCashflow": "63419000", "capitalExpenditures": "59965000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-51463000", "cashflowFromInvestment": "-57202000", "stockBasedCompensation": "3016000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-30766000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "75036000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 496331000, "cost_of_revenue": 75036000, "gross_profit": 421295000, "research_and_development": null, "selling_general_admin": 29766000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 64793000, "depreciation_amortisation": 75036000, "ebitda": 139829000, "interest_expense": 11297403, "interest_income": null, "other_non_operating": null, "pretax_income": 49255000, "tax_provision": 14308000, "effective_tax_rate": null, "net_income": 34511000, "net_income_continuing_ops": 34947000, "net_income_to_common": 34511000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 28245000, "short_term_investments": null, "net_receivables": 397684000, "inventory": 49176000, "other_current_assets": null, "total_current_assets": 481111000, "net_ppe": null, "goodwill": null, "intangible_assets": 13537000, "goodwill_and_intangibles": 13537000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2434873000, "total_assets": 2915984000, "short_term_debt": 249922000, "accounts_payable": 271696000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 526144000, "long_term_debt": 567824000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 688940000, "total_liabilities": 1215084000, "total_debt": 817746000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -866323000, "total_equity": 1695937000, "shares_outstanding": 14287000, "operating_cash_flow": 63419000, "stock_based_compensation": 3016000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 59965000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -57202000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -51463000, "free_cash_flow": 123384000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "64793000", "ebitda": "139829000", "netIncome": "34511000", "grossProfit": "421295000", "depreciation": "None", "totalRevenue": "496331000", "costOfRevenue": "75036000", "interestIncome": "499000", "incomeBeforeTax": "49255000", "interestExpense": "11297403", "operatingIncome": "62461000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "14308000", "reportedCurrency": "CAD", "netInterestIncome": "-15760000", "nonInterestIncome": "None", "operatingExpenses": "358834000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "75036000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "75036000", "sellingGeneralAndAdministrative": "29766000", "netIncomeFromContinuingOperations": "34947000" }, "balance": { "goodwill": "None", "inventory": "49176000", "commonStock": "2287422000", "currentDebt": "None", "investments": "None", "totalAssets": "2915984000", "longTermDebt": "567824000", "shortTermDebt": "249922000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "13537000", "reportedCurrency": "CAD", "retainedEarnings": "-866323000", "totalLiabilities": "1215084000", "otherCurrentAssets": "6006000", "totalCurrentAssets": "481111000", "currentLongTermDebt": "230219000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "397684000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2434873000", "currentAccountsPayable": "271696000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2405705000", "shortLongTermDebtTotal": "869422000", "totalShareholderEquity": "1695937000", "capitalLeaseObligations": "71379000", "otherCurrentLiabilities": "None", "totalCurrentLiabilities": "526144000", "otherNonCurrentLiabilities": "7478000", "totalNonCurrentLiabilities": "688940000", "cashAndShortTermInvestments": "28245000", "commonStockSharesOutstanding": "14287000", "intangibleAssetsExcludingGoodwill": "13537000", "cashAndCashEquivalentsAtCarryingValue": "28245000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "34947000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "CAD", "changeInInventory": "None", "operatingCashflow": "63419000", "capitalExpenditures": "59965000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-51463000", "cashflowFromInvestment": "-57202000", "stockBasedCompensation": "3016000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-30766000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "75036000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:02:36.926405+00:00", "is_restated": false, "income_statement": { "revenue": 468171000, "cost_of_revenue": 82210000, "gross_profit": 385961000, "ebit": 35439000, "ebitda": 117649000, "pretax_income": 20647000, "tax_provision": 5717000, "net_income": 14795000, "net_income_to_common": 14795000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 73771000, "total_current_assets": 501284000, "total_assets": 2956315000, "short_term_debt": 20559000, "long_term_debt": 812469000, "total_debt": 833028000, "total_liabilities": 1274316000, "total_equity": 1677472000, "shares_outstanding": 13987000, "goodwill_and_intangibles": 12997000 }, "cash_flow": { "operating_cash_flow": 162791000, "capital_expenditure": 58900000, "free_cash_flow": 221691000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 313820, "ticker_id": 3106, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:02:36.926405+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "35439000", "ebitda": "117649000", "netIncome": "14795000", "grossProfit": "385961000", "depreciation": "None", "totalRevenue": "468171000", "costOfRevenue": "82210000", "interestIncome": "19563000", "incomeBeforeTax": "20647000", "interestExpense": "14792000", "operatingIncome": "38316000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "5717000", "reportedCurrency": "CAD", "netInterestIncome": "-16281000", "nonInterestIncome": "None", "operatingExpenses": "347645000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "82210000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "82210000", "sellingGeneralAndAdministrative": "35342000", "netIncomeFromContinuingOperations": "14930000" }, "balance": { "goodwill": "None", "inventory": "43300000", "commonStock": "2301729000", "currentDebt": "None", "investments": "None", "totalAssets": "2956315000", "longTermDebt": "812469000", "shortTermDebt": "20559000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "12997000", "reportedCurrency": "CAD", "retainedEarnings": "-900834000", "totalLiabilities": "1274316000", "otherCurrentAssets": "5501000", "totalCurrentAssets": "501284000", "currentLongTermDebt": "None", "longTermInvestments": "8464000", "shortTermInvestments": "None", "currentNetReceivables": "378712000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2455031000", "currentAccountsPayable": "117114000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2422205000", "shortLongTermDebtTotal": "887594000", "totalShareholderEquity": "1677472000", "capitalLeaseObligations": "75125000", "otherCurrentLiabilities": "161084000", "totalCurrentLiabilities": "338692000", "otherNonCurrentLiabilities": "7472000", "totalNonCurrentLiabilities": "935624000", "cashAndShortTermInvestments": "73771000", "commonStockSharesOutstanding": "13987000", "intangibleAssetsExcludingGoodwill": "12997000", "cashAndCashEquivalentsAtCarryingValue": "73771000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "14795000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "CAD", "changeInInventory": "None", "operatingCashflow": "162791000", "capitalExpenditures": "58900000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-53070000", "cashflowFromInvestment": "-61954000", "stockBasedCompensation": "4398000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-25023000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "82210000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 468171000, "cost_of_revenue": 82210000, "gross_profit": 385961000, "research_and_development": null, "selling_general_admin": 35342000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 35439000, "depreciation_amortisation": 82210000, "ebitda": 117649000, "interest_expense": 14792000, "interest_income": null, "other_non_operating": null, "pretax_income": 20647000, "tax_provision": 5717000, "effective_tax_rate": null, "net_income": 14795000, "net_income_continuing_ops": 14930000, "net_income_to_common": 14795000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 73771000, "short_term_investments": null, "net_receivables": 378712000, "inventory": 43300000, "other_current_assets": null, "total_current_assets": 501284000, "net_ppe": null, "goodwill": null, "intangible_assets": 12997000, "goodwill_and_intangibles": 12997000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2455031000, "total_assets": 2956315000, "short_term_debt": 20559000, "accounts_payable": 117114000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 338692000, "long_term_debt": 812469000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 935624000, "total_liabilities": 1274316000, "total_debt": 833028000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -900834000, "total_equity": 1677472000, "shares_outstanding": 13987000, "operating_cash_flow": 162791000, "stock_based_compensation": 4398000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 58900000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -61954000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -53070000, "free_cash_flow": 221691000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "35439000", "ebitda": "117649000", "netIncome": "14795000", "grossProfit": "385961000", "depreciation": "None", "totalRevenue": "468171000", "costOfRevenue": "82210000", "interestIncome": "19563000", "incomeBeforeTax": "20647000", "interestExpense": "14792000", "operatingIncome": "38316000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "5717000", "reportedCurrency": "CAD", "netInterestIncome": "-16281000", "nonInterestIncome": "None", "operatingExpenses": "347645000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "82210000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "82210000", "sellingGeneralAndAdministrative": "35342000", "netIncomeFromContinuingOperations": "14930000" }, "balance": { "goodwill": "None", "inventory": "43300000", "commonStock": "2301729000", "currentDebt": "None", "investments": "None", "totalAssets": "2956315000", "longTermDebt": "812469000", "shortTermDebt": "20559000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "12997000", "reportedCurrency": "CAD", "retainedEarnings": "-900834000", "totalLiabilities": "1274316000", "otherCurrentAssets": "5501000", "totalCurrentAssets": "501284000", "currentLongTermDebt": "None", "longTermInvestments": "8464000", "shortTermInvestments": "None", "currentNetReceivables": "378712000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2455031000", "currentAccountsPayable": "117114000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2422205000", "shortLongTermDebtTotal": "887594000", "totalShareholderEquity": "1677472000", "capitalLeaseObligations": "75125000", "otherCurrentLiabilities": "161084000", "totalCurrentLiabilities": "338692000", "otherNonCurrentLiabilities": "7472000", "totalNonCurrentLiabilities": "935624000", "cashAndShortTermInvestments": "73771000", "commonStockSharesOutstanding": "13987000", "intangibleAssetsExcludingGoodwill": "12997000", "cashAndCashEquivalentsAtCarryingValue": "73771000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "14795000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "CAD", "changeInInventory": "None", "operatingCashflow": "162791000", "capitalExpenditures": "58900000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-53070000", "cashflowFromInvestment": "-61954000", "stockBasedCompensation": "4398000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-25023000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "82210000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:02:36.926405+00:00", "is_restated": false, "income_statement": { "revenue": 477155000, "cost_of_revenue": 75073000, "gross_profit": 402082000, "ebit": 69976000, "ebitda": 145049000, "pretax_income": 53062000, "tax_provision": 13879000, "net_income": 39183000, "net_income_to_common": 39183000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 24304000, "total_current_assets": 472557000, "total_assets": 2887996000, "short_term_debt": 20215000, "long_term_debt": 787008000, "total_debt": 807223000, "total_liabilities": 1226896000, "total_equity": 1656708000, "shares_outstanding": 14890000, "goodwill_and_intangibles": 15566000 }, "cash_flow": { "operating_cash_flow": 79674000, "capital_expenditure": 63848000, "free_cash_flow": 143522000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 313822, "ticker_id": 3106, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:02:36.926405+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "69976000", "ebitda": "145049000", "netIncome": "39183000", "grossProfit": "402082000", "depreciation": "None", "totalRevenue": "477155000", "costOfRevenue": "75073000", "interestIncome": "17596000", "incomeBeforeTax": "53062000", "interestExpense": "16914000", "operatingIncome": "67352000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "13879000", "reportedCurrency": "CAD", "netInterestIncome": "-16914000", "nonInterestIncome": "None", "operatingExpenses": "334730000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "75073000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "75073000", "sellingGeneralAndAdministrative": "23263000", "netIncomeFromContinuingOperations": "39183000" }, "balance": { "goodwill": "None", "inventory": "41398000", "commonStock": "2337079000", "currentDebt": "None", "investments": "None", "totalAssets": "2887996000", "longTermDebt": "787008000", "shortTermDebt": "20215000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "15566000", "reportedCurrency": "CAD", "retainedEarnings": "-915629000", "totalLiabilities": "1226896000", "otherCurrentAssets": "5203000", "totalCurrentAssets": "472557000", "currentLongTermDebt": "952000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "401652000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2415439000", "currentAccountsPayable": "282810000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2359787000", "shortLongTermDebtTotal": "861233000", "totalShareholderEquity": "1656708000", "capitalLeaseObligations": "73273000", "otherCurrentLiabilities": "3059000", "totalCurrentLiabilities": "306084000", "otherNonCurrentLiabilities": "7408000", "totalNonCurrentLiabilities": "920812000", "cashAndShortTermInvestments": "24304000", "commonStockSharesOutstanding": "14890000", "intangibleAssetsExcludingGoodwill": "15566000", "cashAndCashEquivalentsAtCarryingValue": "24304000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "39183000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "CAD", "changeInInventory": "None", "operatingCashflow": "79674000", "capitalExpenditures": "63848000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-64348000", "cashflowFromInvestment": "-38852000", "stockBasedCompensation": "2620000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-16891000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "75073000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 477155000, "cost_of_revenue": 75073000, "gross_profit": 402082000, "research_and_development": null, "selling_general_admin": 23263000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 69976000, "depreciation_amortisation": 75073000, "ebitda": 145049000, "interest_expense": 16914000, "interest_income": null, "other_non_operating": null, "pretax_income": 53062000, "tax_provision": 13879000, "effective_tax_rate": null, "net_income": 39183000, "net_income_continuing_ops": 39183000, "net_income_to_common": 39183000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 24304000, "short_term_investments": null, "net_receivables": 401652000, "inventory": 41398000, "other_current_assets": null, "total_current_assets": 472557000, "net_ppe": null, "goodwill": null, "intangible_assets": 15566000, "goodwill_and_intangibles": 15566000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2415439000, "total_assets": 2887996000, "short_term_debt": 20215000, "accounts_payable": 282810000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 306084000, "long_term_debt": 787008000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 920812000, "total_liabilities": 1226896000, "total_debt": 807223000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -915629000, "total_equity": 1656708000, "shares_outstanding": 14890000, "operating_cash_flow": 79674000, "stock_based_compensation": 2620000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 63848000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -38852000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -64348000, "free_cash_flow": 143522000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "69976000", "ebitda": "145049000", "netIncome": "39183000", "grossProfit": "402082000", "depreciation": "None", "totalRevenue": "477155000", "costOfRevenue": "75073000", "interestIncome": "17596000", "incomeBeforeTax": "53062000", "interestExpense": "16914000", "operatingIncome": "67352000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "13879000", "reportedCurrency": "CAD", "netInterestIncome": "-16914000", "nonInterestIncome": "None", "operatingExpenses": "334730000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "75073000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "75073000", "sellingGeneralAndAdministrative": "23263000", "netIncomeFromContinuingOperations": "39183000" }, "balance": { "goodwill": "None", "inventory": "41398000", "commonStock": "2337079000", "currentDebt": "None", "investments": "None", "totalAssets": "2887996000", "longTermDebt": "787008000", "shortTermDebt": "20215000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "15566000", "reportedCurrency": "CAD", "retainedEarnings": "-915629000", "totalLiabilities": "1226896000", "otherCurrentAssets": "5203000", "totalCurrentAssets": "472557000", "currentLongTermDebt": "952000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "401652000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2415439000", "currentAccountsPayable": "282810000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2359787000", "shortLongTermDebtTotal": "861233000", "totalShareholderEquity": "1656708000", "capitalLeaseObligations": "73273000", "otherCurrentLiabilities": "3059000", "totalCurrentLiabilities": "306084000", "otherNonCurrentLiabilities": "7408000", "totalNonCurrentLiabilities": "920812000", "cashAndShortTermInvestments": "24304000", "commonStockSharesOutstanding": "14890000", "intangibleAssetsExcludingGoodwill": "15566000", "cashAndCashEquivalentsAtCarryingValue": "24304000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "39183000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "CAD", "changeInInventory": "None", "operatingCashflow": "79674000", "capitalExpenditures": "63848000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-64348000", "cashflowFromInvestment": "-38852000", "stockBasedCompensation": "2620000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-16891000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "75073000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:02:36.926405+00:00", "is_restated": false, "income_statement": { "revenue": 429214000, "cost_of_revenue": 359228000, "gross_profit": 69986000, "ebit": 49052000, "ebitda": 122870000, "pretax_income": 31212000, "tax_provision": 10511000, "net_income": 20701000, "net_income_to_common": 20701000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 48233000, "total_current_assets": 469949000, "total_assets": 2914533000, "short_term_debt": 19925000, "long_term_debt": 844671000, "total_debt": 864596000, "total_liabilities": 1281748000, "total_equity": 1632785000, "shares_outstanding": 14395000, "goodwill_and_intangibles": 16659001 }, "cash_flow": { "operating_cash_flow": 174075000, "capital_expenditure": 38423000, "free_cash_flow": 212498000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 313823, "ticker_id": 3106, "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:02:36.926405+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "49052000", "ebitda": "122870000", "netIncome": "20701000", "grossProfit": "69986000", "depreciation": "None", "totalRevenue": "429214000", "costOfRevenue": "359228000", "interestIncome": "777000", "incomeBeforeTax": "31212000", "interestExpense": "18189000", "operatingIncome": "41303000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "10511000", "reportedCurrency": "CAD", "netInterestIncome": "-18189000", "nonInterestIncome": "None", "operatingExpenses": "28683000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "359228000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "73818000", "sellingGeneralAndAdministrative": "28683000", "netIncomeFromContinuingOperations": "20701000" }, "balance": { "goodwill": "1", "inventory": "38459000", "commonStock": "2346823000", "currentDebt": "None", "investments": "None", "totalAssets": "2914533000", "longTermDebt": "844671000", "shortTermDebt": "19925000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "16659000", "reportedCurrency": "CAD", "retainedEarnings": "-954812000", "totalLiabilities": "1281748000", "otherCurrentAssets": "6636000", "totalCurrentAssets": "469949000", "currentLongTermDebt": "963000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "376621000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2444584000", "currentAccountsPayable": "290440000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "920439000", "totalShareholderEquity": "1632785000", "capitalLeaseObligations": "74805000", "otherCurrentLiabilities": "-290440000", "totalCurrentLiabilities": "311479000", "otherNonCurrentLiabilities": "7466000", "totalNonCurrentLiabilities": "970269000", "cashAndShortTermInvestments": "48233000", "commonStockSharesOutstanding": "14395000", "intangibleAssetsExcludingGoodwill": "16659000", "cashAndCashEquivalentsAtCarryingValue": "48233000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "20701000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "CAD", "changeInInventory": "None", "operatingCashflow": "174075000", "capitalExpenditures": "38423000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-129970000", "cashflowFromInvestment": "-26943000", "stockBasedCompensation": "4419000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-23493000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "73818000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 429214000, "cost_of_revenue": 359228000, "gross_profit": 69986000, "research_and_development": null, "selling_general_admin": 28683000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 49052000, "depreciation_amortisation": 73818000, "ebitda": 122870000, "interest_expense": 18189000, "interest_income": null, "other_non_operating": null, "pretax_income": 31212000, "tax_provision": 10511000, "effective_tax_rate": null, "net_income": 20701000, "net_income_continuing_ops": 20701000, "net_income_to_common": 20701000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 48233000, "short_term_investments": null, "net_receivables": 376621000, "inventory": 38459000, "other_current_assets": null, "total_current_assets": 469949000, "net_ppe": null, "goodwill": 1, "intangible_assets": 16659000, "goodwill_and_intangibles": 16659001, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2444584000, "total_assets": 2914533000, "short_term_debt": 19925000, "accounts_payable": 290440000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 311479000, "long_term_debt": 844671000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 970269000, "total_liabilities": 1281748000, "total_debt": 864596000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -954812000, "total_equity": 1632785000, "shares_outstanding": 14395000, "operating_cash_flow": 174075000, "stock_based_compensation": 4419000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 38423000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -26943000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -129970000, "free_cash_flow": 212498000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "49052000", "ebitda": "122870000", "netIncome": "20701000", "grossProfit": "69986000", "depreciation": "None", "totalRevenue": "429214000", "costOfRevenue": "359228000", "interestIncome": "777000", "incomeBeforeTax": "31212000", "interestExpense": "18189000", "operatingIncome": "41303000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "10511000", "reportedCurrency": "CAD", "netInterestIncome": "-18189000", "nonInterestIncome": "None", "operatingExpenses": "28683000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "359228000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "73818000", "sellingGeneralAndAdministrative": "28683000", "netIncomeFromContinuingOperations": "20701000" }, "balance": { "goodwill": "1", "inventory": "38459000", "commonStock": "2346823000", "currentDebt": "None", "investments": "None", "totalAssets": "2914533000", "longTermDebt": "844671000", "shortTermDebt": "19925000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "16659000", "reportedCurrency": "CAD", "retainedEarnings": "-954812000", "totalLiabilities": "1281748000", "otherCurrentAssets": "6636000", "totalCurrentAssets": "469949000", "currentLongTermDebt": "963000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "376621000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2444584000", "currentAccountsPayable": "290440000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "920439000", "totalShareholderEquity": "1632785000", "capitalLeaseObligations": "74805000", "otherCurrentLiabilities": "-290440000", "totalCurrentLiabilities": "311479000", "otherNonCurrentLiabilities": "7466000", "totalNonCurrentLiabilities": "970269000", "cashAndShortTermInvestments": "48233000", "commonStockSharesOutstanding": "14395000", "intangibleAssetsExcludingGoodwill": "16659000", "cashAndCashEquivalentsAtCarryingValue": "48233000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "20701000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "CAD", "changeInInventory": "None", "operatingCashflow": "174075000", "capitalExpenditures": "38423000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-129970000", "cashflowFromInvestment": "-26943000", "stockBasedCompensation": "4419000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-23493000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "73818000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:02:36.926405+00:00", "is_restated": false, "income_statement": { "revenue": 527788000, "cost_of_revenue": 78213000, "gross_profit": 449575000, "ebit": 67796000, "ebitda": 146009000, "pretax_income": 49638000, "tax_provision": 13122000, "net_income": 36516000, "net_income_to_common": 36516000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 30948000, "total_current_assets": 499640000, "total_assets": 2997126000, "short_term_debt": 21453000, "long_term_debt": 935142000, "total_debt": 956595000, "total_liabilities": 1361693000, "total_equity": 1635433000, "shares_outstanding": 14410000, "goodwill_and_intangibles": 16367000 }, "cash_flow": { "operating_cash_flow": 65543000, "capital_expenditure": 55527000, "free_cash_flow": 121070000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 313824, "ticker_id": 3106, "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:02:36.926405+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "67796000", "ebitda": "146009000", "netIncome": "36516000", "grossProfit": "449575000", "depreciation": "None", "totalRevenue": "527788000", "costOfRevenue": "78213000", "interestIncome": "568000", "incomeBeforeTax": "49638000", "interestExpense": "18369000", "operatingIncome": "64936000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "13122000", "reportedCurrency": "CAD", "netInterestIncome": "-18369000", "nonInterestIncome": "None", "operatingExpenses": "384639000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "78213000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "78213000", "sellingGeneralAndAdministrative": "45133000", "netIncomeFromContinuingOperations": "36516000" }, "balance": { "goodwill": "None", "inventory": "36018000", "commonStock": "2376894000", "currentDebt": "None", "investments": "None", "totalAssets": "2997126000", "longTermDebt": "935142000", "shortTermDebt": "21453000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "16367000", "reportedCurrency": "CAD", "retainedEarnings": "-975513000", "totalLiabilities": "1361693000", "otherCurrentAssets": "6636000", "totalCurrentAssets": "499640000", "currentLongTermDebt": "2869000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "432674000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2497486000", "currentAccountsPayable": "266298000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1014337000", "totalShareholderEquity": "1635433000", "capitalLeaseObligations": "76326000", "otherCurrentLiabilities": "1114000", "totalCurrentLiabilities": "291533000", "otherNonCurrentLiabilities": "7302000", "totalNonCurrentLiabilities": "1070160000", "cashAndShortTermInvestments": "30948000", "commonStockSharesOutstanding": "14410000", "intangibleAssetsExcludingGoodwill": "16367000", "cashAndCashEquivalentsAtCarryingValue": "30948000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "36516000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "CAD", "changeInInventory": "None", "operatingCashflow": "65543000", "capitalExpenditures": "55527000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-13997000", "cashflowFromInvestment": "-75237000", "stockBasedCompensation": "7451000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-10081000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "78213000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 527788000, "cost_of_revenue": 78213000, "gross_profit": 449575000, "research_and_development": null, "selling_general_admin": 45133000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 67796000, "depreciation_amortisation": 78213000, "ebitda": 146009000, "interest_expense": 18369000, "interest_income": null, "other_non_operating": null, "pretax_income": 49638000, "tax_provision": 13122000, "effective_tax_rate": null, "net_income": 36516000, "net_income_continuing_ops": 36516000, "net_income_to_common": 36516000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 30948000, "short_term_investments": null, "net_receivables": 432674000, "inventory": 36018000, "other_current_assets": null, "total_current_assets": 499640000, "net_ppe": null, "goodwill": null, "intangible_assets": 16367000, "goodwill_and_intangibles": 16367000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2497486000, "total_assets": 2997126000, "short_term_debt": 21453000, "accounts_payable": 266298000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 291533000, "long_term_debt": 935142000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1070160000, "total_liabilities": 1361693000, "total_debt": 956595000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -975513000, "total_equity": 1635433000, "shares_outstanding": 14410000, "operating_cash_flow": 65543000, "stock_based_compensation": 7451000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 55527000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -75237000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -13997000, "free_cash_flow": 121070000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "67796000", "ebitda": "146009000", "netIncome": "36516000", "grossProfit": "449575000", "depreciation": "None", "totalRevenue": "527788000", "costOfRevenue": "78213000", "interestIncome": "568000", "incomeBeforeTax": "49638000", "interestExpense": "18369000", "operatingIncome": "64936000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "13122000", "reportedCurrency": "CAD", "netInterestIncome": "-18369000", "nonInterestIncome": "None", "operatingExpenses": "384639000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "78213000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "78213000", "sellingGeneralAndAdministrative": "45133000", "netIncomeFromContinuingOperations": "36516000" }, "balance": { "goodwill": "None", "inventory": "36018000", "commonStock": "2376894000", "currentDebt": "None", "investments": "None", "totalAssets": "2997126000", "longTermDebt": "935142000", "shortTermDebt": "21453000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "16367000", "reportedCurrency": "CAD", "retainedEarnings": "-975513000", "totalLiabilities": "1361693000", "otherCurrentAssets": "6636000", "totalCurrentAssets": "499640000", "currentLongTermDebt": "2869000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "432674000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2497486000", "currentAccountsPayable": "266298000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1014337000", "totalShareholderEquity": "1635433000", "capitalLeaseObligations": "76326000", "otherCurrentLiabilities": "1114000", "totalCurrentLiabilities": "291533000", "otherNonCurrentLiabilities": "7302000", "totalNonCurrentLiabilities": "1070160000", "cashAndShortTermInvestments": "30948000", "commonStockSharesOutstanding": "14410000", "intangibleAssetsExcludingGoodwill": "16367000", "cashAndCashEquivalentsAtCarryingValue": "30948000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "36516000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "CAD", "changeInInventory": "None", "operatingCashflow": "65543000", "capitalExpenditures": "55527000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-13997000", "cashflowFromInvestment": "-75237000", "stockBasedCompensation": "7451000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-10081000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "78213000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:02:36.926405+00:00", "is_restated": false, "income_statement": { "revenue": 506871000, "cost_of_revenue": 78734000, "gross_profit": 428137000, "ebit": 97304000, "ebitda": 176038000, "pretax_income": 78119000, "tax_provision": -68603000, "net_income": 146722000, "net_income_to_common": 146722000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 54182000, "total_current_assets": 510881000, "total_assets": 3019035000, "short_term_debt": 20234000, "long_term_debt": 914830000, "total_debt": 935064000, "total_liabilities": 1443373000, "total_equity": 1575662000, "shares_outstanding": 15509000, "goodwill_and_intangibles": 17310000 }, "cash_flow": { "operating_cash_flow": 170255000, "capital_expenditure": 73565000, "free_cash_flow": 243820000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 313825, "ticker_id": 3106, "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:02:36.926405+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "97304000", "ebitda": "176038000", "netIncome": "146722000", "grossProfit": "428137000", "depreciation": "None", "totalRevenue": "506871000", "costOfRevenue": "78734000", "interestIncome": "690000", "incomeBeforeTax": "78119000", "interestExpense": "19468000", "operatingIncome": "62905000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-68603000", "reportedCurrency": "CAD", "netInterestIncome": "-19468000", "nonInterestIncome": "None", "operatingExpenses": "365232000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "78734000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "78734000", "sellingGeneralAndAdministrative": "39131000", "netIncomeFromContinuingOperations": "146722000" }, "balance": { "goodwill": "None", "inventory": "35272000", "commonStock": "2365129000", "currentDebt": "None", "investments": "None", "totalAssets": "3019035000", "longTermDebt": "914830000", "shortTermDebt": "20234000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "17310000", "reportedCurrency": "CAD", "retainedEarnings": "-1012029000", "totalLiabilities": "1443373000", "otherCurrentAssets": "0", "totalCurrentAssets": "510881000", "currentLongTermDebt": "2848000", "longTermInvestments": "9971000", "shortTermInvestments": "None", "currentNetReceivables": "421427000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2508154000", "currentAccountsPayable": "151348000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "992188000", "totalShareholderEquity": "1575662000", "capitalLeaseObligations": "74510000", "otherCurrentLiabilities": "196375000", "totalCurrentLiabilities": "374009000", "otherNonCurrentLiabilities": "7140000", "totalNonCurrentLiabilities": "1069364000", "cashAndShortTermInvestments": "54182000", "commonStockSharesOutstanding": "15509000", "intangibleAssetsExcludingGoodwill": "17310000", "cashAndCashEquivalentsAtCarryingValue": "54182000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "146722000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "CAD", "changeInInventory": "None", "operatingCashflow": "170255000", "capitalExpenditures": "73565000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-106713000", "cashflowFromInvestment": "-57627000", "stockBasedCompensation": "-2541000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-17004000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "78734000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 506871000, "cost_of_revenue": 78734000, "gross_profit": 428137000, "research_and_development": null, "selling_general_admin": 39131000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 97304000, "depreciation_amortisation": 78734000, "ebitda": 176038000, "interest_expense": 19468000, "interest_income": null, "other_non_operating": null, "pretax_income": 78119000, "tax_provision": -68603000, "effective_tax_rate": null, "net_income": 146722000, "net_income_continuing_ops": 146722000, "net_income_to_common": 146722000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 54182000, "short_term_investments": null, "net_receivables": 421427000, "inventory": 35272000, "other_current_assets": null, "total_current_assets": 510881000, "net_ppe": null, "goodwill": null, "intangible_assets": 17310000, "goodwill_and_intangibles": 17310000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2508154000, "total_assets": 3019035000, "short_term_debt": 20234000, "accounts_payable": 151348000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 374009000, "long_term_debt": 914830000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1069364000, "total_liabilities": 1443373000, "total_debt": 935064000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1012029000, "total_equity": 1575662000, "shares_outstanding": 15509000, "operating_cash_flow": 170255000, "stock_based_compensation": -2541000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 73565000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -57627000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -106713000, "free_cash_flow": 243820000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "97304000", "ebitda": "176038000", "netIncome": "146722000", "grossProfit": "428137000", "depreciation": "None", "totalRevenue": "506871000", "costOfRevenue": "78734000", "interestIncome": "690000", "incomeBeforeTax": "78119000", "interestExpense": "19468000", "operatingIncome": "62905000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-68603000", "reportedCurrency": "CAD", "netInterestIncome": "-19468000", "nonInterestIncome": "None", "operatingExpenses": "365232000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "78734000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "78734000", "sellingGeneralAndAdministrative": "39131000", "netIncomeFromContinuingOperations": "146722000" }, "balance": { "goodwill": "None", "inventory": "35272000", "commonStock": "2365129000", "currentDebt": "None", "investments": "None", "totalAssets": "3019035000", "longTermDebt": "914830000", "shortTermDebt": "20234000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "17310000", "reportedCurrency": "CAD", "retainedEarnings": "-1012029000", "totalLiabilities": "1443373000", "otherCurrentAssets": "0", "totalCurrentAssets": "510881000", "currentLongTermDebt": "2848000", "longTermInvestments": "9971000", "shortTermInvestments": "None", "currentNetReceivables": "421427000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2508154000", "currentAccountsPayable": "151348000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "992188000", "totalShareholderEquity": "1575662000", "capitalLeaseObligations": "74510000", "otherCurrentLiabilities": "196375000", "totalCurrentLiabilities": "374009000", "otherNonCurrentLiabilities": "7140000", "totalNonCurrentLiabilities": "1069364000", "cashAndShortTermInvestments": "54182000", "commonStockSharesOutstanding": "15509000", "intangibleAssetsExcludingGoodwill": "17310000", "cashAndCashEquivalentsAtCarryingValue": "54182000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "146722000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "CAD", "changeInInventory": "None", "operatingCashflow": "170255000", "capitalExpenditures": "73565000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-106713000", "cashflowFromInvestment": "-57627000", "stockBasedCompensation": "-2541000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-17004000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "78734000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:02:36.926405+00:00", "is_restated": false, "income_statement": { "revenue": 328855619, "cost_of_revenue": 265874903, "gross_profit": 62980716, "ebit": 35075165, "ebitda": 88951796, "pretax_income": 20382609, "tax_provision": 5813717, "net_income": 14568891, "net_income_to_common": 14568891, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 49065000, "total_current_assets": 477396000, "total_assets": 2808201000, "short_term_debt": 15940000, "long_term_debt": 963827000, "total_debt": 979767000, "total_liabilities": 1424466000, "total_equity": 1383735000, "shares_outstanding": 13610000, "goodwill_and_intangibles": 18047000 }, "cash_flow": { "operating_cash_flow": 88500000, "capital_expenditure": 52393000, "free_cash_flow": 140893000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 313827, "ticker_id": 3106, "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:02:36.926405+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "35075165", "ebitda": "88951796", "netIncome": "14568891", "grossProfit": "62980716", "depreciation": "None", "totalRevenue": "328855619", "costOfRevenue": "265874903", "interestIncome": "16063000", "incomeBeforeTax": "20382609", "interestExpense": "19618000", "operatingIncome": "30462026", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "5813717", "reportedCurrency": "CAD", "netInterestIncome": "-19618000", "nonInterestIncome": "None", "operatingExpenses": "32518689", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "265874903", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "53876631", "sellingGeneralAndAdministrative": "44177000", "netIncomeFromContinuingOperations": "19792000" }, "balance": { "goodwill": "None", "inventory": "35045000", "commonStock": "2306545000", "currentDebt": "None", "investments": "None", "totalAssets": "2808201000", "longTermDebt": "963827000", "shortTermDebt": "15940000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "18047000", "reportedCurrency": "CAD", "retainedEarnings": "-1158751000", "totalLiabilities": "1424466000", "otherCurrentAssets": "0", "totalCurrentAssets": "477396000", "currentLongTermDebt": "2290000", "longTermInvestments": "10645000", "shortTermInvestments": "None", "currentNetReceivables": "393286000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2330805000", "currentAccountsPayable": "280519000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2295848000", "shortLongTermDebtTotal": "1034910000", "totalShareholderEquity": "1383735000", "capitalLeaseObligations": "68793000", "otherCurrentLiabilities": "3197000", "totalCurrentLiabilities": "299656000", "otherNonCurrentLiabilities": "7331000", "totalNonCurrentLiabilities": "1124810000", "cashAndShortTermInvestments": "49065000", "commonStockSharesOutstanding": "13610000", "intangibleAssetsExcludingGoodwill": "18047000", "cashAndCashEquivalentsAtCarryingValue": "49065000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "19792000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "CAD", "changeInInventory": "None", "operatingCashflow": "88500000", "capitalExpenditures": "52393000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-28327000", "cashflowFromInvestment": "-34278000", "stockBasedCompensation": "11577000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-17004000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "73192000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 328855619, "cost_of_revenue": 265874903, "gross_profit": 62980716, "research_and_development": null, "selling_general_admin": 44177000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 35075165, "depreciation_amortisation": 53876631, "ebitda": 88951796, "interest_expense": 19618000, "interest_income": null, "other_non_operating": null, "pretax_income": 20382609, "tax_provision": 5813717, "effective_tax_rate": null, "net_income": 14568891, "net_income_continuing_ops": 19792000, "net_income_to_common": 14568891, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 49065000, "short_term_investments": null, "net_receivables": 393286000, "inventory": 35045000, "other_current_assets": null, "total_current_assets": 477396000, "net_ppe": null, "goodwill": null, "intangible_assets": 18047000, "goodwill_and_intangibles": 18047000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2330805000, "total_assets": 2808201000, "short_term_debt": 15940000, "accounts_payable": 280519000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 299656000, "long_term_debt": 963827000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1124810000, "total_liabilities": 1424466000, "total_debt": 979767000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1158751000, "total_equity": 1383735000, "shares_outstanding": 13610000, "operating_cash_flow": 88500000, "stock_based_compensation": 11577000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 52393000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -34278000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -28327000, "free_cash_flow": 140893000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "35075165", "ebitda": "88951796", "netIncome": "14568891", "grossProfit": "62980716", "depreciation": "None", "totalRevenue": "328855619", "costOfRevenue": "265874903", "interestIncome": "16063000", "incomeBeforeTax": "20382609", "interestExpense": "19618000", "operatingIncome": "30462026", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "5813717", "reportedCurrency": "CAD", "netInterestIncome": "-19618000", "nonInterestIncome": "None", "operatingExpenses": "32518689", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "265874903", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "53876631", "sellingGeneralAndAdministrative": "44177000", "netIncomeFromContinuingOperations": "19792000" }, "balance": { "goodwill": "None", "inventory": "35045000", "commonStock": "2306545000", "currentDebt": "None", "investments": "None", "totalAssets": "2808201000", "longTermDebt": "963827000", "shortTermDebt": "15940000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "18047000", "reportedCurrency": "CAD", "retainedEarnings": "-1158751000", "totalLiabilities": "1424466000", "otherCurrentAssets": "0", "totalCurrentAssets": "477396000", "currentLongTermDebt": "2290000", "longTermInvestments": "10645000", "shortTermInvestments": "None", "currentNetReceivables": "393286000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2330805000", "currentAccountsPayable": "280519000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2295848000", "shortLongTermDebtTotal": "1034910000", "totalShareholderEquity": "1383735000", "capitalLeaseObligations": "68793000", "otherCurrentLiabilities": "3197000", "totalCurrentLiabilities": "299656000", "otherNonCurrentLiabilities": "7331000", "totalNonCurrentLiabilities": "1124810000", "cashAndShortTermInvestments": "49065000", "commonStockSharesOutstanding": "13610000", "intangibleAssetsExcludingGoodwill": "18047000", "cashAndCashEquivalentsAtCarryingValue": "49065000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "19792000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "CAD", "changeInInventory": "None", "operatingCashflow": "88500000", "capitalExpenditures": "52393000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-28327000", "cashflowFromInvestment": "-34278000", "stockBasedCompensation": "11577000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-17004000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "73192000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:02:36.926405+00:00", "is_restated": false, "income_statement": { "revenue": 425622000, "cost_of_revenue": 334258000, "gross_profit": 91364000, "ebit": 66287000, "ebitda": 140375000, "pretax_income": 45685000, "tax_provision": 18785000, "net_income": 26900000, "net_income_to_common": 26900000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 22919000, "total_current_assets": 413091000, "total_assets": 2732694000, "short_term_debt": 15125000, "long_term_debt": 964103000, "total_debt": 979228000, "total_liabilities": 1384016000, "total_equity": 1348678000, "shares_outstanding": 14747000, "goodwill_and_intangibles": 18231000 }, "cash_flow": { "operating_cash_flow": 213460000, "capital_expenditure": 44714000, "free_cash_flow": 258174000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 313828, "ticker_id": 3106, "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:02:36.926405+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "66287000", "ebitda": "140375000", "netIncome": "26900000", "grossProfit": "91364000", "depreciation": "None", "totalRevenue": "425622000", "costOfRevenue": "334258000", "interestIncome": "26292000", "incomeBeforeTax": "45685000", "interestExpense": "21408000", "operatingIncome": "68005000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "18785000", "reportedCurrency": "CAD", "netInterestIncome": "-21408000", "nonInterestIncome": "None", "operatingExpenses": "23359000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "334258000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "74088000", "sellingGeneralAndAdministrative": "23359000", "netIncomeFromContinuingOperations": "26900000" }, "balance": { "goodwill": "None", "inventory": "36667000", "commonStock": "2306545000", "currentDebt": "None", "investments": "None", "totalAssets": "2732694000", "longTermDebt": "964103000", "shortTermDebt": "15125000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "18231000", "reportedCurrency": "CAD", "retainedEarnings": "-1178543000", "totalLiabilities": "1384016000", "otherCurrentAssets": "0", "totalCurrentAssets": "413091000", "currentLongTermDebt": "2266000", "longTermInvestments": "15634000", "shortTermInvestments": "None", "currentNetReceivables": "353505000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2319603000", "currentAccountsPayable": "261504000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2284602000", "shortLongTermDebtTotal": "1032681000", "totalShareholderEquity": "1348678000", "capitalLeaseObligations": "66312000", "otherCurrentLiabilities": "3197000", "totalCurrentLiabilities": "278252000", "otherNonCurrentLiabilities": "7149000", "totalNonCurrentLiabilities": "1105764000", "cashAndShortTermInvestments": "22919000", "commonStockSharesOutstanding": "14747000", "intangibleAssetsExcludingGoodwill": "18231000", "cashAndCashEquivalentsAtCarryingValue": "22919000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "26900000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "CAD", "changeInInventory": "None", "operatingCashflow": "213460000", "capitalExpenditures": "44714000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-187677000", "cashflowFromInvestment": "-44062000", "stockBasedCompensation": "1740000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-7958000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "74088000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 425622000, "cost_of_revenue": 334258000, "gross_profit": 91364000, "research_and_development": null, "selling_general_admin": 23359000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 66287000, "depreciation_amortisation": 74088000, "ebitda": 140375000, "interest_expense": 21408000, "interest_income": null, "other_non_operating": null, "pretax_income": 45685000, "tax_provision": 18785000, "effective_tax_rate": null, "net_income": 26900000, "net_income_continuing_ops": 26900000, "net_income_to_common": 26900000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 22919000, "short_term_investments": null, "net_receivables": 353505000, "inventory": 36667000, "other_current_assets": null, "total_current_assets": 413091000, "net_ppe": null, "goodwill": null, "intangible_assets": 18231000, "goodwill_and_intangibles": 18231000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2319603000, "total_assets": 2732694000, "short_term_debt": 15125000, "accounts_payable": 261504000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 278252000, "long_term_debt": 964103000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1105764000, "total_liabilities": 1384016000, "total_debt": 979228000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1178543000, "total_equity": 1348678000, "shares_outstanding": 14747000, "operating_cash_flow": 213460000, "stock_based_compensation": 1740000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 44714000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -44062000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -187677000, "free_cash_flow": 258174000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "66287000", "ebitda": "140375000", "netIncome": "26900000", "grossProfit": "91364000", "depreciation": "None", "totalRevenue": "425622000", "costOfRevenue": "334258000", "interestIncome": "26292000", "incomeBeforeTax": "45685000", "interestExpense": "21408000", "operatingIncome": "68005000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "18785000", "reportedCurrency": "CAD", "netInterestIncome": "-21408000", "nonInterestIncome": "None", "operatingExpenses": "23359000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "334258000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "74088000", "sellingGeneralAndAdministrative": "23359000", "netIncomeFromContinuingOperations": "26900000" }, "balance": { "goodwill": "None", "inventory": "36667000", "commonStock": "2306545000", "currentDebt": "None", "investments": "None", "totalAssets": "2732694000", "longTermDebt": "964103000", "shortTermDebt": "15125000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "18231000", "reportedCurrency": "CAD", "retainedEarnings": "-1178543000", "totalLiabilities": "1384016000", "otherCurrentAssets": "0", "totalCurrentAssets": "413091000", "currentLongTermDebt": "2266000", "longTermInvestments": "15634000", "shortTermInvestments": "None", "currentNetReceivables": "353505000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2319603000", "currentAccountsPayable": "261504000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2284602000", "shortLongTermDebtTotal": "1032681000", "totalShareholderEquity": "1348678000", "capitalLeaseObligations": "66312000", "otherCurrentLiabilities": "3197000", "totalCurrentLiabilities": "278252000", "otherNonCurrentLiabilities": "7149000", "totalNonCurrentLiabilities": "1105764000", "cashAndShortTermInvestments": "22919000", "commonStockSharesOutstanding": "14747000", "intangibleAssetsExcludingGoodwill": "18231000", "cashAndCashEquivalentsAtCarryingValue": "22919000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "26900000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "CAD", "changeInInventory": "None", "operatingCashflow": "213460000", "capitalExpenditures": "44714000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-187677000", "cashflowFromInvestment": "-44062000", "stockBasedCompensation": "1740000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-7958000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "74088000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ] }, "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": "piotroski_bargains", "name": "Piotroski Bargains", "slug": "piotroski-bargains", "group": "quality", "page_url": "/factors/piotroski-bargains/", "rank_field": "-piotroski_f_score" }, { "key": "risk_adj_momentum", "name": "Risk-Adjusted Momentum", "slug": "risk-adj-momentum", "group": "momentum", "page_url": "/factors/risk-adj-momentum/", "rank_field": "-risk_adjusted_momentum" }, { "key": "momentum_leaders", "name": "Momentum Leaders", "slug": "momentum-leaders", "group": "momentum", "page_url": "/factors/momentum-leaders/", "rank_field": "-risk_adjusted_momentum" }, { "key": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/", "rank_field": "-shareholder_yield" }, { "key": "small_cap_value", "name": "Small Cap Value", "slug": "small-cap-value", "group": "universe", "page_url": "/factors/small-cap-value/", "rank_field": "-value_percentile" } ], "coverage": { "factor_history_points": 1, "annual_financial_periods": 8, "quarterly_financial_periods": 12, "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" ] } } }