{ "ticker": { "uuid": "f98bcf4e-8eda-4e15-b272-bcd6e80bebc1", "symbol": "SGML", "name": "Sigma Lithium Resources Corp", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Basic Materials", "industry": "Other Industrial Metals & Mining", "page_url": "https://sharemaestro.com/factors/ticker/f98bcf4e-8eda-4e15-b272-bcd6e80bebc1/", "api_url": "https://sharemaestro.com/factors/api/tickers/f98bcf4e-8eda-4e15-b272-bcd6e80bebc1/" }, "ticker_metadata": { "id": 8199, "uuid": "f98bcf4e-8eda-4e15-b272-bcd6e80bebc1", "symbol": "SGML", "name": "Sigma Lithium Resources Corp", "asset_type": "equity", "market_cap": 1766851000, "stock_exchange_id": 2, "industry": "Other Industrial Metals & Mining", "sector": "Basic Materials", "description": "Sigma Lithium Corporation is engaged in the exploration and development of lithium deposits in Brazil. The company is headquartered in Vancouver, Canada.", "currency": "USD", "is_active": true }, "exchange_metadata": { "id": 2, "name": "NASDAQ", "symbol": "NASDAQ", "country_code": "US", "currency": "USD", "benchmark": "QQQ", "data_symbol": "", "ticker_suffix": "", "update_provider": "alphavantage", "update_group": "primary", "update_order": 0, "update_enabled": true, "is_active": true }, "latest_snapshot": { "ticker": { "uuid": "f98bcf4e-8eda-4e15-b272-bcd6e80bebc1", "symbol": "SGML", "name": "Sigma Lithium Resources Corp", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Basic Materials", "industry": "Other Industrial Metals & Mining", "page_url": "https://sharemaestro.com/factors/ticker/f98bcf4e-8eda-4e15-b272-bcd6e80bebc1/", "api_url": "https://sharemaestro.com/factors/api/tickers/f98bcf4e-8eda-4e15-b272-bcd6e80bebc1/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.12, "value": 0.08, "quality": 0.09, "momentum": 0.96, "coverage": 0.909, "confidence": 0.909, "delta": null }, "headline_factors": { "price": 13.28, "market_cap": 1479431561.12, "pe_ratio": null, "earnings_yield": null, "ebitda_to_ev": 0.006, "shareholder_yield": 0, "roe": -0.5358, "piotroski_f_score": 3, "momentum_12_1": 3.159, "volatility_252d": 1.9369 }, "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": "2026-06-07T06:50:34.597348+00:00", "batch_id": "" }, "size": { "price_close": 13.28, "market_cap": 1479431561.12, "market_cap_usd": 1479431561.12, "enterprise_value": 1599711282.12, "shares_outstanding": 111402979, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": null, "pb_ratio": 20.3683, "ptbv_ratio": 20.3683, "ps_ratio": 14.8533, "pcf_ratio": 668.4603, "pfcf_ratio": 141.7901, "ev_ebitda": 167.8793, "ev_ebit": -465.8053, "ev_sales": 16.0609, "ev_fcf": 153.3178, "earnings_yield": null, "fcf_yield": 0.0065, "price_to_sales": 14.8533, "price_to_book": 20.3683, "price_to_cashflow": 668.4603, "ebitda_to_ev": 0.006, "sales_yield": 0.0623 }, "yield": { "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0 }, "quality": { "gross_margin": 0.3002, "operating_margin": -0.0345, "net_margin": -0.3907, "ebitda_margin": 0.0957, "fcf_margin": 0.1048, "roe": -0.5358, "roa": -0.1192, "roic": -0.0134, "roc_greenblatt": null, "asset_turnover": 0.3051, "cash_conversion": -0.2681, "accruals_ratio": -0.126, "sbc_to_revenue": 0.0269, "piotroski_f_score": 3, "altman_z_score": 2.0903, "earnings_stability_5y": 1.234, "revenue_stability_5y": 1.3135, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.0916, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": 3.494, "net_debt_to_ebitda": 12.6226, "debt_to_assets": 0.4149, "interest_coverage": -0.1699, "current_ratio": 0.3237, "quick_ratio": 0.2159, "net_debt": 120279721, "local_beta": 0.0065, "volatility_252d": 1.9369, "volatility_60d": 4.7884, "max_drawdown_12m": -0.6011, "risk_adjusted_momentum": 1.631 }, "growth": { "revenue_growth_1y": -0.4518, "revenue_growth_3y_cagr": null, "revenue_growth_5y_cagr": null, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": 0.0565, "book_value_growth_1y": -0.5738, "revenue_growth": -0.4518, "earnings_growth": null }, "momentum": { "price_return_1m": -0.3883, "price_return_3m": 0.0762, "price_return_6m": 1.1862, "price_return_9m": 1.0653, "price_return_12m": 1.5441, "price_return_12m_ex1m": 3.159, "momentum_6m": 1.1862, "momentum_12m": 1.5441, "momentum_12_1": 3.159, "distance_from_52w_high": -0.3955, "distance_from_52w_low": 1.8745, "relative_strength": 1.3861 }, "raw_ttm": { "revenue_ttm": 99602944, "gross_profit_ttm": 29896711, "ebit_ttm": -3434292, "ebitda_ttm": 9528939, "net_income_ttm": -38918326, "eps_diluted_ttm": -0.3493, "operating_cash_flow_ttm": 2213192.8, "capital_expenditure_ttm": 8220762, "fcf_ttm": 10433954.8, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 20207864, "cash_and_equivalents": 15154677, "total_current_assets": 69410529, "total_current_liabilities": 214412850, "net_ppe": null, "total_assets": 326420013, "total_debt": 135434398, "total_equity": 72634096, "net_working_capital": -38010600, "book_value_per_share": 0.652, "retained_earnings": -266909937, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 0.652 }, "ranks": { "universe_ticker_count": 3577, "rank_pe": 50, "rank_pb": 95, "rank_ptbv": 91, "rank_ps": 93, "rank_pcf": 100, "rank_ev_ebitda": 98, "rank_ev_ebit": 2, "rank_earnings_yield": 50, "rank_fcf_yield": 85, "rank_dividend_yield": 79, "rank_shareholder_yield": 79, "rank_total_yield": 79, "rank_roe": 92, "rank_roc": 50, "rank_roic": 81, "rank_gross_margin": 71, "rank_fcf_margin": 69, "rank_piotroski": 89, "rank_accruals": 15, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 97, "rank_momentum_12m": 7, "rank_momentum_12m_ex1m": 3, "rank_relative_strength": 7 }, "composites": { "value_composite": 92, "quality_composite": 91, "momentum_composite": 4, "growth_composite": 89, "yield_composite": 86, "svqf_composite": 67, "vc1_composite": 97, "vc2_composite": 98, "vc3_composite": 98, "trending_value_composite": null, "overall_composite": 88, "quality_value_composite": 0.0849, "os_score": 0.12, "value_percentile": 0.08, "quality_percentile": 0.09, "momentum_percentile": 0.96, "factor_coverage": 0.909, "signal_confidence": 0.909, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 87, "small_cap_core_rank": 99, "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": 2740, "ticker_id": 8199, "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": "2026-06-07T06:50:34.597348+00:00", "batch_id": "", "os_score_delta": null, "price_close": 13.28, "market_cap": 1479431561.12, "market_cap_usd": 1479431561.12, "enterprise_value": 1599711282.12, "shares_outstanding": 111402979, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": 20.3682794, "ptbv_ratio": 20.3682794, "ps_ratio": 14.8532915, "pcf_ratio": 668.4603172, "pfcf_ratio": 141.79010639, "ev_ebitda": 167.87926569, "ev_ebit": -465.80526121, "ev_sales": 16.06088352, "ev_fcf": 153.3178275, "earnings_yield": null, "fcf_yield": 0.0065224, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0, "gross_margin": 0.30015891, "operating_margin": -0.03447982, "net_margin": -0.3907347, "ebitda_margin": 0.09566925, "fcf_margin": 0.10475549, "roe": -0.53581346, "roa": -0.11922776, "roic": -0.01335166, "roc_greenblatt": null, "asset_turnover": 0.30513737, "cash_conversion": -0.26809876, "accruals_ratio": -0.12600796, "sbc_to_revenue": 0.02686281, "debt_to_equity": 3.49403283, "net_debt_to_ebitda": 12.62257225, "debt_to_assets": 0.41490838, "interest_coverage": -0.16994829, "current_ratio": 0.32372374, "quick_ratio": 0.21593749, "net_debt": 120279721, "revenue_growth_1y": -0.45180939, "revenue_growth_3y_cagr": null, "revenue_growth_5y_cagr": null, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": 0.0564556, "book_value_growth_1y": -0.5738225, "piotroski_f_score": 3, "altman_z_score": 2.09025785, "earnings_stability_5y": 1.234049, "revenue_stability_5y": 1.313464, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.38830032, "price_return_3m": 0.07617504, "price_return_6m": 1.18622415, "price_return_9m": 1.06531882, "price_return_12m": 1.5440613, "price_return_12m_ex1m": 3.15900383, "distance_from_52w_high": -0.39553937, "distance_from_52w_low": 1.87445887, "relative_strength": 1.38612025, "local_beta": 0.0065, "volatility_252d": 1.936893, "volatility_60d": 4.788381, "max_drawdown_12m": -0.60108548, "revenue_ttm": 99602944, "gross_profit_ttm": 29896711, "ebit_ttm": -3434292, "ebitda_ttm": 9528939, "net_income_ttm": -38918326, "eps_diluted_ttm": -0.34934726, "operating_cash_flow_ttm": 2213192.8, "capital_expenditure_ttm": 8220762, "fcf_ttm": 10433954.8, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 20207864, "cash_and_equivalents": 15154677, "total_current_assets": 69410529, "total_current_liabilities": 214412850, "net_ppe": null, "total_assets": 326420013, "total_debt": 135434398, "total_equity": 72634096, "net_working_capital": -38010600, "book_value_per_share": 0.6519942, "retained_earnings": -266909937, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 0.6519942, "universe_ticker_count": 3577, "sector": "Basic Materials", "rank_pe": 50, "rank_pb": 95, "rank_ptbv": 91, "rank_ps": 93, "rank_pcf": 100, "rank_ev_ebitda": 98, "rank_ev_ebit": 2, "rank_earnings_yield": 50, "rank_fcf_yield": 85, "rank_dividend_yield": 79, "rank_shareholder_yield": 79, "rank_total_yield": 79, "rank_roe": 92, "rank_roc": 50, "rank_roic": 81, "rank_gross_margin": 71, "rank_fcf_margin": 69, "rank_piotroski": 89, "rank_accruals": 15, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 97, "rank_momentum_12m": 7, "rank_momentum_12m_ex1m": 3, "rank_relative_strength": 7, "value_composite": 92, "quality_composite": 91, "momentum_composite": 4, "growth_composite": 89, "yield_composite": 86, "svqf_composite": 67, "vc1_composite": 97, "vc2_composite": 98, "vc3_composite": 98, "trending_value_composite": null, "overall_composite": 88, "factor_coverage": 0.909, "signal_confidence": 0.909, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 87, "small_cap_core_rank": 99, "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": 13.28, "os": 0.12, "value": 0.08, "quality": 0.09, "momentum": 0.96, "confidence": 0.909, "coverage": 0.909, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": 0, "roe": -0.5358, "momentum_12_1": 3.159, "complete_fields": { "id": 2740, "ticker_id": 8199, "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": "2026-06-07T06:50:34.597348+00:00", "batch_id": "", "os_score_delta": null, "price_close": 13.28, "market_cap": 1479431561.12, "market_cap_usd": 1479431561.12, "enterprise_value": 1599711282.12, "shares_outstanding": 111402979, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": 20.3682794, "ptbv_ratio": 20.3682794, "ps_ratio": 14.8532915, "pcf_ratio": 668.4603172, "pfcf_ratio": 141.79010639, "ev_ebitda": 167.87926569, "ev_ebit": -465.80526121, "ev_sales": 16.06088352, "ev_fcf": 153.3178275, "earnings_yield": null, "fcf_yield": 0.0065224, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0, "gross_margin": 0.30015891, "operating_margin": -0.03447982, "net_margin": -0.3907347, "ebitda_margin": 0.09566925, "fcf_margin": 0.10475549, "roe": -0.53581346, "roa": -0.11922776, "roic": -0.01335166, "roc_greenblatt": null, "asset_turnover": 0.30513737, "cash_conversion": -0.26809876, "accruals_ratio": -0.12600796, "sbc_to_revenue": 0.02686281, "debt_to_equity": 3.49403283, "net_debt_to_ebitda": 12.62257225, "debt_to_assets": 0.41490838, "interest_coverage": -0.16994829, "current_ratio": 0.32372374, "quick_ratio": 0.21593749, "net_debt": 120279721, "revenue_growth_1y": -0.45180939, "revenue_growth_3y_cagr": null, "revenue_growth_5y_cagr": null, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": 0.0564556, "book_value_growth_1y": -0.5738225, "piotroski_f_score": 3, "altman_z_score": 2.09025785, "earnings_stability_5y": 1.234049, "revenue_stability_5y": 1.313464, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.38830032, "price_return_3m": 0.07617504, "price_return_6m": 1.18622415, "price_return_9m": 1.06531882, "price_return_12m": 1.5440613, "price_return_12m_ex1m": 3.15900383, "distance_from_52w_high": -0.39553937, "distance_from_52w_low": 1.87445887, "relative_strength": 1.38612025, "local_beta": 0.0065, "volatility_252d": 1.936893, "volatility_60d": 4.788381, "max_drawdown_12m": -0.60108548, "revenue_ttm": 99602944, "gross_profit_ttm": 29896711, "ebit_ttm": -3434292, "ebitda_ttm": 9528939, "net_income_ttm": -38918326, "eps_diluted_ttm": -0.34934726, "operating_cash_flow_ttm": 2213192.8, "capital_expenditure_ttm": 8220762, "fcf_ttm": 10433954.8, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 20207864, "cash_and_equivalents": 15154677, "total_current_assets": 69410529, "total_current_liabilities": 214412850, "net_ppe": null, "total_assets": 326420013, "total_debt": 135434398, "total_equity": 72634096, "net_working_capital": -38010600, "book_value_per_share": 0.6519942, "retained_earnings": -266909937, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 0.6519942, "universe_ticker_count": 3577, "sector": "Basic Materials", "rank_pe": 50, "rank_pb": 95, "rank_ptbv": 91, "rank_ps": 93, "rank_pcf": 100, "rank_ev_ebitda": 98, "rank_ev_ebit": 2, "rank_earnings_yield": 50, "rank_fcf_yield": 85, "rank_dividend_yield": 79, "rank_shareholder_yield": 79, "rank_total_yield": 79, "rank_roe": 92, "rank_roc": 50, "rank_roic": 81, "rank_gross_margin": 71, "rank_fcf_margin": 69, "rank_piotroski": 89, "rank_accruals": 15, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 97, "rank_momentum_12m": 7, "rank_momentum_12m_ex1m": 3, "rank_relative_strength": 7, "value_composite": 92, "quality_composite": 91, "momentum_composite": 4, "growth_composite": 89, "yield_composite": 86, "svqf_composite": 67, "vc1_composite": 97, "vc2_composite": 98, "vc3_composite": 98, "trending_value_composite": null, "overall_composite": 88, "factor_coverage": 0.909, "signal_confidence": 0.909, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 87, "small_cap_core_rank": 99, "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": "2026-06-06T23:24:57.496985+00:00", "is_restated": false, "income_statement": { "revenue": 110012000, "cost_of_revenue": 91590000, "gross_profit": 18422000, "ebit": -11705000, "ebitda": -1350000, "pretax_income": -34382000, "tax_provision": 15803000, "net_income": -50185000, "net_income_to_common": -50185000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 6214000, "total_current_assets": 49249000, "total_assets": 293748000, "short_term_debt": 128548000, "long_term_debt": 13199000, "total_debt": 141747000, "total_liabilities": 237118000, "total_equity": 56630000, "shares_outstanding": 111307968, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 2445000, "capital_expenditure": 10885000, "free_cash_flow": 13330000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 168299, "ticker_id": 8199, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:24:57.496985+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-11705000", "ebitda": "-1350000", "netIncome": "-50185000", "grossProfit": "18422000", "depreciation": "None", "totalRevenue": "110012000", "costOfRevenue": "91590000", "interestIncome": "2226000", "incomeBeforeTax": "-34382000", "interestExpense": "22677000", "operatingIncome": "-12161000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "15803000", "reportedCurrency": "USD", "netInterestIncome": "-21868000", "nonInterestIncome": "None", "operatingExpenses": "30583000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "91590000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "10355000", "sellingGeneralAndAdministrative": "19926000", "netIncomeFromContinuingOperations": "-50185000" }, "balance": { "goodwill": "None", "inventory": "20698000", "commonStock": "328620000", "currentDebt": "None", "investments": "None", "totalAssets": "293748000", "longTermDebt": "13199000", "shortTermDebt": "128548000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-277167000", "totalLiabilities": "237118000", "otherCurrentAssets": "15261000", "totalCurrentAssets": "49249000", "currentLongTermDebt": "127334000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "7076000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "244499000", "currentAccountsPayable": "49524000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "143334000", "totalShareholderEquity": "56630000", "capitalLeaseObligations": "2801000", "otherCurrentLiabilities": "10080000", "totalCurrentLiabilities": "200471000", "otherNonCurrentLiabilities": "5420000", "totalNonCurrentLiabilities": "36647000", "cashAndShortTermInvestments": "6214000", "commonStockSharesOutstanding": "111307968", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "6214000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-50185000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-7728000", "operatingCashflow": "2445000", "capitalExpenditures": "10885000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-33310000", "cashflowFromInvestment": "-11965000", "stockBasedCompensation": "2014000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "10355000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 110012000, "cost_of_revenue": 91590000, "gross_profit": 18422000, "research_and_development": null, "selling_general_admin": 19926000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -11705000, "depreciation_amortisation": 10355000, "ebitda": -1350000, "interest_expense": 22677000, "interest_income": null, "other_non_operating": null, "pretax_income": -34382000, "tax_provision": 15803000, "effective_tax_rate": null, "net_income": -50185000, "net_income_continuing_ops": -50185000, "net_income_to_common": -50185000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 6214000, "short_term_investments": null, "net_receivables": 7076000, "inventory": 20698000, "other_current_assets": null, "total_current_assets": 49249000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 244499000, "total_assets": 293748000, "short_term_debt": 128548000, "accounts_payable": 49524000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 200471000, "long_term_debt": 13199000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 36647000, "total_liabilities": 237118000, "total_debt": 141747000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -277167000, "total_equity": 56630000, "shares_outstanding": 111307968, "operating_cash_flow": 2445000, "stock_based_compensation": 2014000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 10885000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -11965000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -33310000, "free_cash_flow": 13330000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-11705000", "ebitda": "-1350000", "netIncome": "-50185000", "grossProfit": "18422000", "depreciation": "None", "totalRevenue": "110012000", "costOfRevenue": "91590000", "interestIncome": "2226000", "incomeBeforeTax": "-34382000", "interestExpense": "22677000", "operatingIncome": "-12161000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "15803000", "reportedCurrency": "USD", "netInterestIncome": "-21868000", "nonInterestIncome": "None", "operatingExpenses": "30583000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "91590000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "10355000", "sellingGeneralAndAdministrative": "19926000", "netIncomeFromContinuingOperations": "-50185000" }, "balance": { "goodwill": "None", "inventory": "20698000", "commonStock": "328620000", "currentDebt": "None", "investments": "None", "totalAssets": "293748000", "longTermDebt": "13199000", "shortTermDebt": "128548000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-277167000", "totalLiabilities": "237118000", "otherCurrentAssets": "15261000", "totalCurrentAssets": "49249000", "currentLongTermDebt": "127334000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "7076000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "244499000", "currentAccountsPayable": "49524000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "143334000", "totalShareholderEquity": "56630000", "capitalLeaseObligations": "2801000", "otherCurrentLiabilities": "10080000", "totalCurrentLiabilities": "200471000", "otherNonCurrentLiabilities": "5420000", "totalNonCurrentLiabilities": "36647000", "cashAndShortTermInvestments": "6214000", "commonStockSharesOutstanding": "111307968", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "6214000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-50185000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-7728000", "operatingCashflow": "2445000", "capitalExpenditures": "10885000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-33310000", "cashflowFromInvestment": "-11965000", "stockBasedCompensation": "2014000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "10355000", "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": "2026-06-06T23:24:57.496985+00:00", "is_restated": false, "income_statement": { "revenue": 208747000, "cost_of_revenue": 164473000, "gross_profit": 44274000, "ebit": -6187000, "ebitda": 12783000, "pretax_income": -90363000, "tax_provision": -20382000, "net_income": -69981000, "net_income_to_common": -69981000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 66053000, "total_current_assets": 133450000, "total_assets": 470559000, "short_term_debt": 91128000, "long_term_debt": 161117000, "total_debt": 252245000, "total_liabilities": 337729000, "total_equity": 132830000, "shares_outstanding": 111267000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -24347000, "capital_expenditure": 23078000, "free_cash_flow": -1269000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 168304, "ticker_id": 8199, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:24:57.496985+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-6187000", "ebitda": "12783000", "netIncome": "-69981000", "grossProfit": "44274000", "depreciation": "None", "totalRevenue": "208747000", "costOfRevenue": "164473000", "interestIncome": "5584000", "incomeBeforeTax": "-90363000", "interestExpense": "21702352", "operatingIncome": "-6187000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-20382000", "reportedCurrency": "CAD", "netInterestIncome": "-33538000", "nonInterestIncome": "None", "operatingExpenses": "50461000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "164473000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "18970000", "sellingGeneralAndAdministrative": "33934000", "netIncomeFromContinuingOperations": "-69981000" }, "balance": { "goodwill": "None", "inventory": "23217000", "commonStock": "434654000", "currentDebt": "None", "investments": "None", "totalAssets": "470559000", "longTermDebt": "161117000", "shortTermDebt": "91128000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "None", "reportedCurrency": "CAD", "retainedEarnings": "-302738000", "totalLiabilities": "337729000", "otherCurrentAssets": "18357000", "totalCurrentAssets": "133450000", "currentLongTermDebt": "88606000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "25823000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "337109000", "currentAccountsPayable": "46933000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "254309000", "totalShareholderEquity": "132830000", "capitalLeaseObligations": "4586000", "otherCurrentLiabilities": "10584000", "totalCurrentLiabilities": "156468000", "otherNonCurrentLiabilities": "4705000", "totalNonCurrentLiabilities": "181261000", "cashAndShortTermInvestments": "66053000", "commonStockSharesOutstanding": "111267000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "66053000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-69981000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "CAD", "changeInInventory": "-8487000", "operatingCashflow": "-24347000", "capitalExpenditures": "23078000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "72116000", "cashflowFromInvestment": "-32560000", "stockBasedCompensation": "11172000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "13761000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 208747000, "cost_of_revenue": 164473000, "gross_profit": 44274000, "research_and_development": null, "selling_general_admin": 33934000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -6187000, "depreciation_amortisation": 18970000, "ebitda": 12783000, "interest_expense": 21702352, "interest_income": null, "other_non_operating": null, "pretax_income": -90363000, "tax_provision": -20382000, "effective_tax_rate": null, "net_income": -69981000, "net_income_continuing_ops": -69981000, "net_income_to_common": -69981000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 66053000, "short_term_investments": null, "net_receivables": 25823000, "inventory": 23217000, "other_current_assets": null, "total_current_assets": 133450000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 337109000, "total_assets": 470559000, "short_term_debt": 91128000, "accounts_payable": 46933000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 156468000, "long_term_debt": 161117000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 181261000, "total_liabilities": 337729000, "total_debt": 252245000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -302738000, "total_equity": 132830000, "shares_outstanding": 111267000, "operating_cash_flow": -24347000, "stock_based_compensation": 11172000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 23078000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -32560000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 72116000, "free_cash_flow": -1269000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-6187000", "ebitda": "12783000", "netIncome": "-69981000", "grossProfit": "44274000", "depreciation": "None", "totalRevenue": "208747000", "costOfRevenue": "164473000", "interestIncome": "5584000", "incomeBeforeTax": "-90363000", "interestExpense": "21702352", "operatingIncome": "-6187000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-20382000", "reportedCurrency": "CAD", "netInterestIncome": "-33538000", "nonInterestIncome": "None", "operatingExpenses": "50461000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "164473000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "18970000", "sellingGeneralAndAdministrative": "33934000", "netIncomeFromContinuingOperations": "-69981000" }, "balance": { "goodwill": "None", "inventory": "23217000", "commonStock": "434654000", "currentDebt": "None", "investments": "None", "totalAssets": "470559000", "longTermDebt": "161117000", "shortTermDebt": "91128000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "None", "reportedCurrency": "CAD", "retainedEarnings": "-302738000", "totalLiabilities": "337729000", "otherCurrentAssets": "18357000", "totalCurrentAssets": "133450000", "currentLongTermDebt": "88606000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "25823000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "337109000", "currentAccountsPayable": "46933000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "254309000", "totalShareholderEquity": "132830000", "capitalLeaseObligations": "4586000", "otherCurrentLiabilities": "10584000", "totalCurrentLiabilities": "156468000", "otherNonCurrentLiabilities": "4705000", "totalNonCurrentLiabilities": "181261000", "cashAndShortTermInvestments": "66053000", "commonStockSharesOutstanding": "111267000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "66053000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-69981000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "CAD", "changeInInventory": "-8487000", "operatingCashflow": "-24347000", "capitalExpenditures": "23078000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "72116000", "cashflowFromInvestment": "-32560000", "stockBasedCompensation": "11172000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "13761000", "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": "2026-06-06T23:24:57.496985+00:00", "is_restated": false, "income_statement": { "revenue": 181231000, "cost_of_revenue": 92335000, "gross_profit": 88896000, "ebit": -13150000, "ebitda": -5603000, "pretax_income": -31527000, "tax_provision": 6719000, "net_income": -38246000, "net_income_to_common": -38246000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 64403000, "total_current_assets": 142676000, "total_assets": 487238000, "short_term_debt": 31039000, "long_term_debt": 141999000, "total_debt": 173038000, "total_liabilities": 272954000, "total_equity": 214284000, "shares_outstanding": 107985916, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -23232564, "capital_expenditure": 34542518, "free_cash_flow": 11309954, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 168309, "ticker_id": 8199, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:24:57.496985+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-13150000", "ebitda": "-5603000", "netIncome": "-38246000", "grossProfit": "88896000", "depreciation": "None", "totalRevenue": "181231000", "costOfRevenue": "92335000", "interestIncome": "10568000", "incomeBeforeTax": "-31527000", "interestExpense": "18377000", "operatingIncome": "-21634000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "6719000", "reportedCurrency": "CAD", "netInterestIncome": "-4429000", "nonInterestIncome": "None", "operatingExpenses": "110530000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "92335000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "7547000", "sellingGeneralAndAdministrative": "98138000", "netIncomeFromContinuingOperations": "-105872000" }, "balance": { "goodwill": "None", "inventory": "19442000", "commonStock": "386035000", "currentDebt": "None", "investments": "None", "totalAssets": "487238000", "longTermDebt": "141999000", "shortTermDebt": "31039000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "None", "reportedCurrency": "CAD", "retainedEarnings": "-232757000", "totalLiabilities": "272954000", "otherCurrentAssets": "29138000", "totalCurrentAssets": "142676000", "currentLongTermDebt": "28907000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "29693000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "344562000", "currentAccountsPayable": "71152000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "176633000", "totalShareholderEquity": "214284000", "capitalLeaseObligations": "5727000", "otherCurrentLiabilities": "6616000", "totalCurrentLiabilities": "122373000", "otherNonCurrentLiabilities": "1013000", "totalNonCurrentLiabilities": "150581000", "cashAndShortTermInvestments": "64403000", "commonStockSharesOutstanding": "107985916", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "64403000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-28856606", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "CAD", "changeInInventory": "-6445693", "operatingCashflow": "-23232564", "capitalExpenditures": "34542518", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "58718962", "cashflowFromInvestment": "-62032726", "stockBasedCompensation": "46990000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "6245751", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 181231000, "cost_of_revenue": 92335000, "gross_profit": 88896000, "research_and_development": null, "selling_general_admin": 98138000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -13150000, "depreciation_amortisation": 7547000, "ebitda": -5603000, "interest_expense": 18377000, "interest_income": null, "other_non_operating": null, "pretax_income": -31527000, "tax_provision": 6719000, "effective_tax_rate": null, "net_income": -38246000, "net_income_continuing_ops": -105872000, "net_income_to_common": -38246000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 64403000, "short_term_investments": null, "net_receivables": 29693000, "inventory": 19442000, "other_current_assets": null, "total_current_assets": 142676000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 344562000, "total_assets": 487238000, "short_term_debt": 31039000, "accounts_payable": 71152000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 122373000, "long_term_debt": 141999000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 150581000, "total_liabilities": 272954000, "total_debt": 173038000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -232757000, "total_equity": 214284000, "shares_outstanding": 107985916, "operating_cash_flow": -23232564, "stock_based_compensation": 46990000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 34542518, "acquisitions": null, "other_investing": null, "investing_cash_flow": -62032726, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 58718962, "free_cash_flow": 11309954, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-13150000", "ebitda": "-5603000", "netIncome": "-38246000", "grossProfit": "88896000", "depreciation": "None", "totalRevenue": "181231000", "costOfRevenue": "92335000", "interestIncome": "10568000", "incomeBeforeTax": "-31527000", "interestExpense": "18377000", "operatingIncome": "-21634000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "6719000", "reportedCurrency": "CAD", "netInterestIncome": "-4429000", "nonInterestIncome": "None", "operatingExpenses": "110530000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "92335000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "7547000", "sellingGeneralAndAdministrative": "98138000", "netIncomeFromContinuingOperations": "-105872000" }, "balance": { "goodwill": "None", "inventory": "19442000", "commonStock": "386035000", "currentDebt": "None", "investments": "None", "totalAssets": "487238000", "longTermDebt": "141999000", "shortTermDebt": "31039000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "None", "reportedCurrency": "CAD", "retainedEarnings": "-232757000", "totalLiabilities": "272954000", "otherCurrentAssets": "29138000", "totalCurrentAssets": "142676000", "currentLongTermDebt": "28907000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "29693000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "344562000", "currentAccountsPayable": "71152000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "176633000", "totalShareholderEquity": "214284000", "capitalLeaseObligations": "5727000", "otherCurrentLiabilities": "6616000", "totalCurrentLiabilities": "122373000", "otherNonCurrentLiabilities": "1013000", "totalNonCurrentLiabilities": "150581000", "cashAndShortTermInvestments": "64403000", "commonStockSharesOutstanding": "107985916", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "64403000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-28856606", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "CAD", "changeInInventory": "-6445693", "operatingCashflow": "-23232564", "capitalExpenditures": "34542518", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "58718962", "cashflowFromInvestment": "-62032726", "stockBasedCompensation": "46990000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "6245751", "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": "2026-06-06T23:24:57.496985+00:00", "is_restated": false, "income_statement": { "revenue": 0, "cost_of_revenue": 75245, "gross_profit": -75245, "ebit": -93528556, "ebitda": -93453311, "pretax_income": -93842817, "tax_provision": 4892000, "net_income": -93842817, "net_income_to_common": -93842817, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 96354000, "total_current_assets": 114494000, "total_assets": 308908000, "short_term_debt": 680000, "long_term_debt": 77438000, "total_debt": 78118000, "total_liabilities": 125802000, "total_equity": 183106000, "shares_outstanding": 101017241, "goodwill_and_intangibles": 204000 }, "cash_flow": { "operating_cash_flow": -4015301, "capital_expenditure": 83770261, "free_cash_flow": 79754960, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 168314, "ticker_id": 8199, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:24:57.496985+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-93528556", "ebitda": "-93453311", "netIncome": "-93842817", "grossProfit": "-75245", "depreciation": "None", "totalRevenue": "0", "costOfRevenue": "75245", "interestIncome": "6916000", "incomeBeforeTax": "-93842817", "interestExpense": "253463", "operatingIncome": "-94562812", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "4892000", "reportedCurrency": "CAD", "netInterestIncome": "5801000", "nonInterestIncome": "None", "operatingExpenses": "94487566", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "1427000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "75245", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "75245", "sellingGeneralAndAdministrative": "91707191", "netIncomeFromContinuingOperations": "-127210000" }, "balance": { "goodwill": "None", "inventory": "-9614000", "commonStock": "276711000", "currentDebt": "None", "investments": "None", "totalAssets": "308908000", "longTermDebt": "77438000", "shortTermDebt": "680000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "204000", "reportedCurrency": "CAD", "retainedEarnings": "-194511000", "totalLiabilities": "125802000", "otherCurrentAssets": "18140000", "totalCurrentAssets": "114494000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "3980990", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "194414000", "currentAccountsPayable": "26243000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "194210000", "shortLongTermDebtTotal": "81107000", "totalShareholderEquity": "183106000", "capitalLeaseObligations": "3669000", "otherCurrentLiabilities": "10519000", "totalCurrentLiabilities": "37442000", "otherNonCurrentLiabilities": "78824000", "totalNonCurrentLiabilities": "88360000", "cashAndShortTermInvestments": "96354000", "commonStockSharesOutstanding": "101017241", "intangibleAssetsExcludingGoodwill": "204000", "cashAndCashEquivalentsAtCarryingValue": "96354000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-93842817", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "CAD", "changeInInventory": "0", "operatingCashflow": "-4015301", "capitalExpenditures": "83770261", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "58858869", "cashflowFromInvestment": "-97766643", "stockBasedCompensation": "111580000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "75245", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 0, "cost_of_revenue": 75245, "gross_profit": -75245, "research_and_development": 1427000, "selling_general_admin": 91707191, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -93528556, "depreciation_amortisation": 75245, "ebitda": -93453311, "interest_expense": 253463, "interest_income": null, "other_non_operating": null, "pretax_income": -93842817, "tax_provision": 4892000, "effective_tax_rate": null, "net_income": -93842817, "net_income_continuing_ops": -127210000, "net_income_to_common": -93842817, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 96354000, "short_term_investments": null, "net_receivables": 3980990, "inventory": -9614000, "other_current_assets": null, "total_current_assets": 114494000, "net_ppe": null, "goodwill": null, "intangible_assets": 204000, "goodwill_and_intangibles": 204000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 194414000, "total_assets": 308908000, "short_term_debt": 680000, "accounts_payable": 26243000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 37442000, "long_term_debt": 77438000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 88360000, "total_liabilities": 125802000, "total_debt": 78118000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -194511000, "total_equity": 183106000, "shares_outstanding": 101017241, "operating_cash_flow": -4015301, "stock_based_compensation": 111580000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 83770261, "acquisitions": null, "other_investing": null, "investing_cash_flow": -97766643, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 58858869, "free_cash_flow": 79754960, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-93528556", "ebitda": "-93453311", "netIncome": "-93842817", "grossProfit": "-75245", "depreciation": "None", "totalRevenue": "0", "costOfRevenue": "75245", "interestIncome": "6916000", "incomeBeforeTax": "-93842817", "interestExpense": "253463", "operatingIncome": "-94562812", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "4892000", "reportedCurrency": "CAD", "netInterestIncome": "5801000", "nonInterestIncome": "None", "operatingExpenses": "94487566", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "1427000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "75245", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "75245", "sellingGeneralAndAdministrative": "91707191", "netIncomeFromContinuingOperations": "-127210000" }, "balance": { "goodwill": "None", "inventory": "-9614000", "commonStock": "276711000", "currentDebt": "None", "investments": "None", "totalAssets": "308908000", "longTermDebt": "77438000", "shortTermDebt": "680000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "204000", "reportedCurrency": "CAD", "retainedEarnings": "-194511000", "totalLiabilities": "125802000", "otherCurrentAssets": "18140000", "totalCurrentAssets": "114494000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "3980990", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "194414000", "currentAccountsPayable": "26243000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "194210000", "shortLongTermDebtTotal": "81107000", "totalShareholderEquity": "183106000", "capitalLeaseObligations": "3669000", "otherCurrentLiabilities": "10519000", "totalCurrentLiabilities": "37442000", "otherNonCurrentLiabilities": "78824000", "totalNonCurrentLiabilities": "88360000", "cashAndShortTermInvestments": "96354000", "commonStockSharesOutstanding": "101017241", "intangibleAssetsExcludingGoodwill": "204000", "cashAndCashEquivalentsAtCarryingValue": "96354000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-93842817", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "CAD", "changeInInventory": "0", "operatingCashflow": "-4015301", "capitalExpenditures": "83770261", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "58858869", "cashflowFromInvestment": "-97766643", "stockBasedCompensation": "111580000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "75245", "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": "2026-06-06T23:24:57.496985+00:00", "is_restated": false, "income_statement": { "revenue": 0, "cost_of_revenue": 59480, "gross_profit": -59480, "ebit": -26516741, "ebitda": -26457261, "pretax_income": -26795329, "tax_provision": 315271, "net_income": -26795329, "net_income_to_common": -26795329, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 121021631, "total_current_assets": 121656130, "total_assets": 153457200, "short_term_debt": 506658, "long_term_debt": 4007100, "total_debt": 4513758, "total_liabilities": 8438299, "total_equity": 145018901, "shares_outstanding": 86586505, "goodwill_and_intangibles": 72155 }, "cash_flow": { "operating_cash_flow": -4261435, "capital_expenditure": 18600759, "free_cash_flow": 14339324, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 168319, "ticker_id": 8199, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:24:57.496985+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-26516741", "ebitda": "-26457261", "netIncome": "-26795329", "grossProfit": "-59480", "depreciation": "None", "totalRevenue": "0", "costOfRevenue": "59480", "interestIncome": "0", "incomeBeforeTax": "-26795329", "interestExpense": "389797", "operatingIncome": "-25215571", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "315271", "reportedCurrency": "CAD", "netInterestIncome": "-352380", "nonInterestIncome": "None", "operatingExpenses": "25156091", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "1244000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "59480", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "59480", "sellingGeneralAndAdministrative": "31836609", "netIncomeFromContinuingOperations": "-33892398" }, "balance": { "goodwill": "None", "inventory": "330186", "commonStock": "176326645", "currentDebt": "None", "investments": "None", "totalAssets": "153457200", "longTermDebt": "4007100", "shortTermDebt": "506658", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "72155", "reportedCurrency": "CAD", "retainedEarnings": "-52784270.05", "totalLiabilities": "8438299", "otherCurrentAssets": "267446", "totalCurrentAssets": "121656130", "currentLongTermDebt": "270125", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "367053", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "31801069", "currentAccountsPayable": "2787407", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "38572678", "shortLongTermDebtTotal": "5174820", "totalShareholderEquity": "145018901", "capitalLeaseObligations": "244392", "otherCurrentLiabilities": "4705.81", "totalCurrentLiabilities": "3643080", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "4795218", "cashAndShortTermInvestments": "121021631", "commonStockSharesOutstanding": "86586505", "intangibleAssetsExcludingGoodwill": "72155", "cashAndCashEquivalentsAtCarryingValue": "121021631", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-33892398", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "CAD", "changeInInventory": "287074", "operatingCashflow": "-4261435", "capitalExpenditures": "18600759", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "165153553", "cashflowFromInvestment": "-18600759", "stockBasedCompensation": "26389000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "57613", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 0, "cost_of_revenue": 59480, "gross_profit": -59480, "research_and_development": 1244000, "selling_general_admin": 31836609, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -26516741, "depreciation_amortisation": 59480, "ebitda": -26457261, "interest_expense": 389797, "interest_income": null, "other_non_operating": null, "pretax_income": -26795329, "tax_provision": 315271, "effective_tax_rate": null, "net_income": -26795329, "net_income_continuing_ops": -33892398, "net_income_to_common": -26795329, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 121021631, "short_term_investments": null, "net_receivables": 367053, "inventory": 330186, "other_current_assets": null, "total_current_assets": 121656130, "net_ppe": null, "goodwill": null, "intangible_assets": 72155, "goodwill_and_intangibles": 72155, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 31801069, "total_assets": 153457200, "short_term_debt": 506658, "accounts_payable": 2787407, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 3643080, "long_term_debt": 4007100, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4795218, "total_liabilities": 8438299, "total_debt": 4513758, "preferred_stock": null, "minority_interest": null, "retained_earnings": -52784270.05, "total_equity": 145018901, "shares_outstanding": 86586505, "operating_cash_flow": -4261435, "stock_based_compensation": 26389000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 18600759, "acquisitions": null, "other_investing": null, "investing_cash_flow": -18600759, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 165153553, "free_cash_flow": 14339324, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-26516741", "ebitda": "-26457261", "netIncome": "-26795329", "grossProfit": "-59480", "depreciation": "None", "totalRevenue": "0", "costOfRevenue": "59480", "interestIncome": "0", "incomeBeforeTax": "-26795329", "interestExpense": "389797", "operatingIncome": "-25215571", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "315271", "reportedCurrency": "CAD", "netInterestIncome": "-352380", "nonInterestIncome": "None", "operatingExpenses": "25156091", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "1244000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "59480", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "59480", "sellingGeneralAndAdministrative": "31836609", "netIncomeFromContinuingOperations": "-33892398" }, "balance": { "goodwill": "None", "inventory": "330186", "commonStock": "176326645", "currentDebt": "None", "investments": "None", "totalAssets": "153457200", "longTermDebt": "4007100", "shortTermDebt": "506658", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "72155", "reportedCurrency": "CAD", "retainedEarnings": "-52784270.05", "totalLiabilities": "8438299", "otherCurrentAssets": "267446", "totalCurrentAssets": "121656130", "currentLongTermDebt": "270125", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "367053", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "31801069", "currentAccountsPayable": "2787407", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "38572678", "shortLongTermDebtTotal": "5174820", "totalShareholderEquity": "145018901", "capitalLeaseObligations": "244392", "otherCurrentLiabilities": "4705.81", "totalCurrentLiabilities": "3643080", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "4795218", "cashAndShortTermInvestments": "121021631", "commonStockSharesOutstanding": "86586505", "intangibleAssetsExcludingGoodwill": "72155", "cashAndCashEquivalentsAtCarryingValue": "121021631", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-33892398", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "CAD", "changeInInventory": "287074", "operatingCashflow": "-4261435", "capitalExpenditures": "18600759", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "165153553", "cashflowFromInvestment": "-18600759", "stockBasedCompensation": "26389000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "57613", "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": "2026-06-06T23:24:57.496985+00:00", "is_restated": false, "income_statement": { "revenue": 0, "cost_of_revenue": 46426, "gross_profit": -46426, "ebit": -892716, "ebitda": -846290, "pretax_income": -1215220, "tax_provision": 439922, "net_income": -1215220, "net_income_to_common": -1215220, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 13543024, "total_current_assets": 14046444, "total_assets": 33197998, "short_term_debt": 4634311, "long_term_debt": 262696, "total_debt": 4897007, "total_liabilities": 11440650, "total_equity": 21757348, "shares_outstanding": 72222861, "goodwill_and_intangibles": 111098 }, "cash_flow": { "operating_cash_flow": -2418768, "capital_expenditure": 1352660, "free_cash_flow": -1066108, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 168324, "ticker_id": 8199, "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:24:57.496985+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-892716", "ebitda": "-846290", "netIncome": "-1215220", "grossProfit": "-46426", "depreciation": "None", "totalRevenue": "0", "costOfRevenue": "46426", "interestIncome": "None", "incomeBeforeTax": "-1215220", "interestExpense": "322503", "operatingIncome": "-1276313", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "439922", "reportedCurrency": "CAD", "netInterestIncome": "-432287", "nonInterestIncome": "None", "operatingExpenses": "1229886", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "392410", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "46426", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "46426", "sellingGeneralAndAdministrative": "1545459", "netIncomeFromContinuingOperations": "-1548191" }, "balance": { "goodwill": "None", "inventory": "175840", "commonStock": "53910946", "currentDebt": "None", "investments": "None", "totalAssets": "33197998", "longTermDebt": "262696", "shortTermDebt": "4634311", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "111098", "reportedCurrency": "CAD", "retainedEarnings": "-33226392", "totalLiabilities": "11440650", "otherCurrentAssets": "189617", "totalCurrentAssets": "14046444", "currentLongTermDebt": "4625229", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "313803", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "19151554", "currentAccountsPayable": "1953633", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "19040456", "shortLongTermDebtTotal": "5140124", "totalShareholderEquity": "21757348", "capitalLeaseObligations": "252199", "otherCurrentLiabilities": "72127", "totalCurrentLiabilities": "6927737", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "4512913", "cashAndShortTermInvestments": "13543024", "commonStockSharesOutstanding": "72222861", "intangibleAssetsExcludingGoodwill": "111098", "cashAndCashEquivalentsAtCarryingValue": "13543024", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-1548191", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "CAD", "changeInInventory": "137804", "operatingCashflow": "-2418768", "capitalExpenditures": "1352660", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "17617034", "cashflowFromInvestment": "-1352660", "stockBasedCompensation": "344971", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "59147", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 0, "cost_of_revenue": 46426, "gross_profit": -46426, "research_and_development": 392410, "selling_general_admin": 1545459, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -892716, "depreciation_amortisation": 46426, "ebitda": -846290, "interest_expense": 322503, "interest_income": null, "other_non_operating": null, "pretax_income": -1215220, "tax_provision": 439922, "effective_tax_rate": null, "net_income": -1215220, "net_income_continuing_ops": -1548191, "net_income_to_common": -1215220, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 13543024, "short_term_investments": null, "net_receivables": 313803, "inventory": 175840, "other_current_assets": null, "total_current_assets": 14046444, "net_ppe": null, "goodwill": null, "intangible_assets": 111098, "goodwill_and_intangibles": 111098, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 19151554, "total_assets": 33197998, "short_term_debt": 4634311, "accounts_payable": 1953633, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 6927737, "long_term_debt": 262696, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4512913, "total_liabilities": 11440650, "total_debt": 4897007, "preferred_stock": null, "minority_interest": null, "retained_earnings": -33226392, "total_equity": 21757348, "shares_outstanding": 72222861, "operating_cash_flow": -2418768, "stock_based_compensation": 344971, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 1352660, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1352660, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 17617034, "free_cash_flow": -1066108, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-892716", "ebitda": "-846290", "netIncome": "-1215220", "grossProfit": "-46426", "depreciation": "None", "totalRevenue": "0", "costOfRevenue": "46426", "interestIncome": "None", "incomeBeforeTax": "-1215220", "interestExpense": "322503", "operatingIncome": "-1276313", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "439922", "reportedCurrency": "CAD", "netInterestIncome": "-432287", "nonInterestIncome": "None", "operatingExpenses": "1229886", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "392410", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "46426", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "46426", "sellingGeneralAndAdministrative": "1545459", "netIncomeFromContinuingOperations": "-1548191" }, "balance": { "goodwill": "None", "inventory": "175840", "commonStock": "53910946", "currentDebt": "None", "investments": "None", "totalAssets": "33197998", "longTermDebt": "262696", "shortTermDebt": "4634311", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "111098", "reportedCurrency": "CAD", "retainedEarnings": "-33226392", "totalLiabilities": "11440650", "otherCurrentAssets": "189617", "totalCurrentAssets": "14046444", "currentLongTermDebt": "4625229", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "313803", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "19151554", "currentAccountsPayable": "1953633", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "19040456", "shortLongTermDebtTotal": "5140124", "totalShareholderEquity": "21757348", "capitalLeaseObligations": "252199", "otherCurrentLiabilities": "72127", "totalCurrentLiabilities": "6927737", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "4512913", "cashAndShortTermInvestments": "13543024", "commonStockSharesOutstanding": "72222861", "intangibleAssetsExcludingGoodwill": "111098", "cashAndCashEquivalentsAtCarryingValue": "13543024", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-1548191", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "CAD", "changeInInventory": "137804", "operatingCashflow": "-2418768", "capitalExpenditures": "1352660", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "17617034", "cashflowFromInvestment": "-1352660", "stockBasedCompensation": "344971", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "59147", "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": "2026-06-06T23:24:57.496985+00:00", "is_restated": false, "income_statement": { "revenue": 0, "cost_of_revenue": 67525, "gross_profit": -67525, "ebit": -4016830, "ebitda": -3907847, "pretax_income": -5074967, "tax_provision": 598968, "net_income": -5673935, "net_income_to_common": -5673935, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 103640, "total_current_assets": 483865, "total_assets": 20927198, "short_term_debt": 1793842, "long_term_debt": 2496049, "total_debt": 4289891, "total_liabilities": 12187923, "total_equity": 8739275, "shares_outstanding": 68222993, "goodwill_and_intangibles": 96488 }, "cash_flow": { "operating_cash_flow": 409731, "capital_expenditure": 3637638, "free_cash_flow": 4047369, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 168329, "ticker_id": 8199, "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:24:57.496985+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-4016830", "ebitda": "-3907847", "netIncome": "-5673935", "grossProfit": "-67525", "depreciation": "None", "totalRevenue": "0", "costOfRevenue": "67525", "interestIncome": "None", "incomeBeforeTax": "-5074967", "interestExpense": "598968", "operatingIncome": "-3975372", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "598968", "reportedCurrency": "CAD", "netInterestIncome": "-636343", "nonInterestIncome": "None", "operatingExpenses": "3870472", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "499700", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "67525", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "108983", "sellingGeneralAndAdministrative": "3870472", "netIncomeFromContinuingOperations": "-5074967" }, "balance": { "goodwill": "None", "inventory": "-20122", "commonStock": "36190313", "currentDebt": "None", "investments": "None", "totalAssets": "20927198", "longTermDebt": "2496049", "shortTermDebt": "1793842", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "96488", "reportedCurrency": "CAD", "retainedEarnings": "-31678201", "totalLiabilities": "12187923", "otherCurrentAssets": "147265", "totalCurrentAssets": "483865", "currentLongTermDebt": "1349692", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "253082", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "20443333", "currentAccountsPayable": "2966609", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "20346845", "shortLongTermDebtTotal": "4593618", "totalShareholderEquity": "8739275", "capitalLeaseObligations": "313690", "otherCurrentLiabilities": "302151", "totalCurrentLiabilities": "5371582", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "6816341", "cashAndShortTermInvestments": "103640", "commonStockSharesOutstanding": "68222993", "intangibleAssetsExcludingGoodwill": "96488", "cashAndCashEquivalentsAtCarryingValue": "103640", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-5074967", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "CAD", "changeInInventory": "None", "operatingCashflow": "409731", "capitalExpenditures": "3637638", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "377608", "cashflowFromInvestment": "-4893174", "stockBasedCompensation": "258280", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "67525", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 0, "cost_of_revenue": 67525, "gross_profit": -67525, "research_and_development": 499700, "selling_general_admin": 3870472, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -4016830, "depreciation_amortisation": 108983, "ebitda": -3907847, "interest_expense": 598968, "interest_income": null, "other_non_operating": null, "pretax_income": -5074967, "tax_provision": 598968, "effective_tax_rate": null, "net_income": -5673935, "net_income_continuing_ops": -5074967, "net_income_to_common": -5673935, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 103640, "short_term_investments": null, "net_receivables": 253082, "inventory": -20122, "other_current_assets": null, "total_current_assets": 483865, "net_ppe": null, "goodwill": null, "intangible_assets": 96488, "goodwill_and_intangibles": 96488, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 20443333, "total_assets": 20927198, "short_term_debt": 1793842, "accounts_payable": 2966609, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 5371582, "long_term_debt": 2496049, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 6816341, "total_liabilities": 12187923, "total_debt": 4289891, "preferred_stock": null, "minority_interest": null, "retained_earnings": -31678201, "total_equity": 8739275, "shares_outstanding": 68222993, "operating_cash_flow": 409731, "stock_based_compensation": 258280, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 3637638, "acquisitions": null, "other_investing": null, "investing_cash_flow": -4893174, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 377608, "free_cash_flow": 4047369, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-4016830", "ebitda": "-3907847", "netIncome": "-5673935", "grossProfit": "-67525", "depreciation": "None", "totalRevenue": "0", "costOfRevenue": "67525", "interestIncome": "None", "incomeBeforeTax": "-5074967", "interestExpense": "598968", "operatingIncome": "-3975372", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "598968", "reportedCurrency": "CAD", "netInterestIncome": "-636343", "nonInterestIncome": "None", "operatingExpenses": "3870472", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "499700", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "67525", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "108983", "sellingGeneralAndAdministrative": "3870472", "netIncomeFromContinuingOperations": "-5074967" }, "balance": { "goodwill": "None", "inventory": "-20122", "commonStock": "36190313", "currentDebt": "None", "investments": "None", "totalAssets": "20927198", "longTermDebt": "2496049", "shortTermDebt": "1793842", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "96488", "reportedCurrency": "CAD", "retainedEarnings": "-31678201", "totalLiabilities": "12187923", "otherCurrentAssets": "147265", "totalCurrentAssets": "483865", "currentLongTermDebt": "1349692", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "253082", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "20443333", "currentAccountsPayable": "2966609", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "20346845", "shortLongTermDebtTotal": "4593618", "totalShareholderEquity": "8739275", "capitalLeaseObligations": "313690", "otherCurrentLiabilities": "302151", "totalCurrentLiabilities": "5371582", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "6816341", "cashAndShortTermInvestments": "103640", "commonStockSharesOutstanding": "68222993", "intangibleAssetsExcludingGoodwill": "96488", "cashAndCashEquivalentsAtCarryingValue": "103640", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-5074967", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "CAD", "changeInInventory": "None", "operatingCashflow": "409731", "capitalExpenditures": "3637638", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "377608", "cashflowFromInvestment": "-4893174", "stockBasedCompensation": "258280", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "67525", "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": "2026-06-06T23:24:57.496985+00:00", "is_restated": false, "income_statement": { "revenue": 0, "cost_of_revenue": 22473, "gross_profit": -22473, "ebit": -6339515, "ebitda": -6317042, "pretax_income": -10450133, "tax_provision": 3536609, "net_income": -13986742, "net_income_to_common": -13986742, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 4160792, "total_current_assets": 4515174, "total_assets": 19076656, "short_term_debt": 2737333, "long_term_debt": 2302686, "total_debt": 5040019, "total_liabilities": 7694753, "total_equity": 11381903, "shares_outstanding": 45170955, "goodwill_and_intangibles": 109244 }, "cash_flow": { "operating_cash_flow": -3472325, "capital_expenditure": 9765438, "free_cash_flow": 6293113, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 168334, "ticker_id": 8199, "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:24:57.496985+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-6339515", "ebitda": "-6317042", "netIncome": "-13986742", "grossProfit": "-22473", "depreciation": "None", "totalRevenue": "0", "costOfRevenue": "22473", "interestIncome": "None", "incomeBeforeTax": "-10450133", "interestExpense": "574009", "operatingIncome": "-6339515", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "3536609", "reportedCurrency": "CAD", "netInterestIncome": "-574009", "nonInterestIncome": "None", "operatingExpenses": "6317042", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "22473", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "22473", "sellingGeneralAndAdministrative": "6317042", "netIncomeFromContinuingOperations": "-10450133" }, "balance": { "goodwill": "None", "inventory": "194860", "commonStock": "32232166", "currentDebt": "None", "investments": "None", "totalAssets": "19076656", "longTermDebt": "2302686", "shortTermDebt": "2737333", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "109244", "reportedCurrency": "CAD", "retainedEarnings": "-26603234", "totalLiabilities": "7694753", "otherCurrentAssets": "354382", "totalCurrentAssets": "4515174", "currentLongTermDebt": "2737333", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "92008", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "14561482", "currentAccountsPayable": "1927271", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "14452238", "shortLongTermDebtTotal": "5040019", "totalShareholderEquity": "11381903", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "462543", "totalCurrentLiabilities": "5382041", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "2312712", "cashAndShortTermInvestments": "4160792", "commonStockSharesOutstanding": "45170955", "intangibleAssetsExcludingGoodwill": "109244", "cashAndCashEquivalentsAtCarryingValue": "4160792", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-10450133", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "CAD", "changeInInventory": "250620", "operatingCashflow": "-3472325", "capitalExpenditures": "9765438", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "18614527", "cashflowFromInvestment": "-11550232", "stockBasedCompensation": "2678027", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "22473", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 0, "cost_of_revenue": 22473, "gross_profit": -22473, "research_and_development": null, "selling_general_admin": 6317042, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -6339515, "depreciation_amortisation": 22473, "ebitda": -6317042, "interest_expense": 574009, "interest_income": null, "other_non_operating": null, "pretax_income": -10450133, "tax_provision": 3536609, "effective_tax_rate": null, "net_income": -13986742, "net_income_continuing_ops": -10450133, "net_income_to_common": -13986742, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 4160792, "short_term_investments": null, "net_receivables": 92008, "inventory": 194860, "other_current_assets": null, "total_current_assets": 4515174, "net_ppe": null, "goodwill": null, "intangible_assets": 109244, "goodwill_and_intangibles": 109244, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 14561482, "total_assets": 19076656, "short_term_debt": 2737333, "accounts_payable": 1927271, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 5382041, "long_term_debt": 2302686, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2312712, "total_liabilities": 7694753, "total_debt": 5040019, "preferred_stock": null, "minority_interest": null, "retained_earnings": -26603234, "total_equity": 11381903, "shares_outstanding": 45170955, "operating_cash_flow": -3472325, "stock_based_compensation": 2678027, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 9765438, "acquisitions": null, "other_investing": null, "investing_cash_flow": -11550232, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 18614527, "free_cash_flow": 6293113, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-6339515", "ebitda": "-6317042", "netIncome": "-13986742", "grossProfit": "-22473", "depreciation": "None", "totalRevenue": "0", "costOfRevenue": "22473", "interestIncome": "None", "incomeBeforeTax": "-10450133", "interestExpense": "574009", "operatingIncome": "-6339515", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "3536609", "reportedCurrency": "CAD", "netInterestIncome": "-574009", "nonInterestIncome": "None", "operatingExpenses": "6317042", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "22473", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "22473", "sellingGeneralAndAdministrative": "6317042", "netIncomeFromContinuingOperations": "-10450133" }, "balance": { "goodwill": "None", "inventory": "194860", "commonStock": "32232166", "currentDebt": "None", "investments": "None", "totalAssets": "19076656", "longTermDebt": "2302686", "shortTermDebt": "2737333", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "109244", "reportedCurrency": "CAD", "retainedEarnings": "-26603234", "totalLiabilities": "7694753", "otherCurrentAssets": "354382", "totalCurrentAssets": "4515174", "currentLongTermDebt": "2737333", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "92008", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "14561482", "currentAccountsPayable": "1927271", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "14452238", "shortLongTermDebtTotal": "5040019", "totalShareholderEquity": "11381903", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "462543", "totalCurrentLiabilities": "5382041", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "2312712", "cashAndShortTermInvestments": "4160792", "commonStockSharesOutstanding": "45170955", "intangibleAssetsExcludingGoodwill": "109244", "cashAndCashEquivalentsAtCarryingValue": "4160792", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-10450133", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "CAD", "changeInInventory": "250620", "operatingCashflow": "-3472325", "capitalExpenditures": "9765438", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "18614527", "cashflowFromInvestment": "-11550232", "stockBasedCompensation": "2678027", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "22473", "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": "2026-06-06T23:24:57.496985+00:00", "is_restated": false, "income_statement": { "revenue": 41755490, "cost_of_revenue": 18600728, "gross_profit": 23154761, "ebit": 19478400, "ebitda": 22116346, "pretax_income": 15203447, "tax_provision": 4225645, "net_income": 10977802, "net_income_to_common": 10977802, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 15154677, "total_current_assets": 69410529, "total_assets": 326420013, "short_term_debt": 122146398, "long_term_debt": 13288000, "total_debt": 135434398, "total_liabilities": 253785916, "total_equity": 72634096, "shares_outstanding": 111402979, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -2699087, "capital_expenditure": 2555111, "free_cash_flow": -143976, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 168297, "ticker_id": 8199, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:24:57.496985+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "19478400", "ebitda": "22116346", "netIncome": "10977802", "grossProfit": "23154761", "depreciation": "None", "totalRevenue": "41755490", "costOfRevenue": "18600728", "interestIncome": "0", "incomeBeforeTax": "15203447", "interestExpense": "4027429", "operatingIncome": "19478400", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "4225645", "reportedCurrency": "USD", "netInterestIncome": "-4549000", "nonInterestIncome": "None", "operatingExpenses": "3676360", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "18600728", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "2637946", "sellingGeneralAndAdministrative": "3761000", "netIncomeFromContinuingOperations": "11132000" }, "balance": { "goodwill": "None", "inventory": "23110757", "commonStock": "329700767", "currentDebt": "None", "investments": "None", "totalAssets": "326420013", "longTermDebt": "13288000", "shortTermDebt": "122146398", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-266909937", "totalLiabilities": "253785916", "otherCurrentAssets": "4369324", "totalCurrentAssets": "69410529", "currentLongTermDebt": "120591000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "26775771", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "257009483", "currentAccountsPayable": "59212098", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "137323147", "totalShareholderEquity": "72634096", "capitalLeaseObligations": "2994000", "otherCurrentLiabilities": "20482142", "totalCurrentLiabilities": "214412850", "otherNonCurrentLiabilities": "5369000", "totalNonCurrentLiabilities": "39373065", "cashAndShortTermInvestments": "15154677", "commonStockSharesOutstanding": "111402979", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "15154677", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "10977802", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "3727640", "operatingCashflow": "-2699087", "capitalExpenditures": "2555111", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "2737547", "cashflowFromInvestment": "-2869691", "stockBasedCompensation": "318000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "2637946", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 41755490, "cost_of_revenue": 18600728, "gross_profit": 23154761, "research_and_development": null, "selling_general_admin": 3761000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 19478400, "depreciation_amortisation": 2637946, "ebitda": 22116346, "interest_expense": 4027429, "interest_income": null, "other_non_operating": null, "pretax_income": 15203447, "tax_provision": 4225645, "effective_tax_rate": null, "net_income": 10977802, "net_income_continuing_ops": 11132000, "net_income_to_common": 10977802, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 15154677, "short_term_investments": null, "net_receivables": 26775771, "inventory": 23110757, "other_current_assets": null, "total_current_assets": 69410529, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 257009483, "total_assets": 326420013, "short_term_debt": 122146398, "accounts_payable": 59212098, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 214412850, "long_term_debt": 13288000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 39373065, "total_liabilities": 253785916, "total_debt": 135434398, "preferred_stock": null, "minority_interest": null, "retained_earnings": -266909937, "total_equity": 72634096, "shares_outstanding": 111402979, "operating_cash_flow": -2699087, "stock_based_compensation": 318000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 2555111, "acquisitions": null, "other_investing": null, "investing_cash_flow": -2869691, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 2737547, "free_cash_flow": -143976, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "19478400", "ebitda": "22116346", "netIncome": "10977802", "grossProfit": "23154761", "depreciation": "None", "totalRevenue": "41755490", "costOfRevenue": "18600728", "interestIncome": "0", "incomeBeforeTax": "15203447", "interestExpense": "4027429", "operatingIncome": "19478400", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "4225645", "reportedCurrency": "USD", "netInterestIncome": "-4549000", "nonInterestIncome": "None", "operatingExpenses": "3676360", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "18600728", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "2637946", "sellingGeneralAndAdministrative": "3761000", "netIncomeFromContinuingOperations": "11132000" }, "balance": { "goodwill": "None", "inventory": "23110757", "commonStock": "329700767", "currentDebt": "None", "investments": "None", "totalAssets": "326420013", "longTermDebt": "13288000", "shortTermDebt": "122146398", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-266909937", "totalLiabilities": "253785916", "otherCurrentAssets": "4369324", "totalCurrentAssets": "69410529", "currentLongTermDebt": "120591000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "26775771", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "257009483", "currentAccountsPayable": "59212098", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "137323147", "totalShareholderEquity": "72634096", "capitalLeaseObligations": "2994000", "otherCurrentLiabilities": "20482142", "totalCurrentLiabilities": "214412850", "otherNonCurrentLiabilities": "5369000", "totalNonCurrentLiabilities": "39373065", "cashAndShortTermInvestments": "15154677", "commonStockSharesOutstanding": "111402979", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "15154677", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "10977802", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "3727640", "operatingCashflow": "-2699087", "capitalExpenditures": "2555111", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "2737547", "cashflowFromInvestment": "-2869691", "stockBasedCompensation": "318000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "2637946", "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": "2026-06-06T23:24:57.496985+00:00", "is_restated": false, "income_statement": { "revenue": 16903000, "cost_of_revenue": 3728000, "gross_profit": 13175000, "ebit": -7277000, "ebitda": 202000, "pretax_income": -13572000, "tax_provision": 10907000, "net_income": -24479000, "net_income_to_common": -24479000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 6214000, "total_current_assets": 49249000, "total_assets": 293748000, "short_term_debt": 128548000, "long_term_debt": 13199000, "total_debt": 141747000, "total_liabilities": 237118000, "total_equity": 56630000, "shares_outstanding": 111307968, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 7744973, "capital_expenditure": 3399775, "free_cash_flow": 11144748, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 168298, "ticker_id": 8199, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:24:57.496985+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-7277000", "ebitda": "202000", "netIncome": "-24479000", "grossProfit": "13175000", "depreciation": "None", "totalRevenue": "16903000", "costOfRevenue": "3728000", "interestIncome": "12000", "incomeBeforeTax": "-13572000", "interestExpense": "6296000", "operatingIncome": "10330000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "10907000", "reportedCurrency": "USD", "netInterestIncome": "-7004000", "nonInterestIncome": "None", "operatingExpenses": "2846000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "3728000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "7479000", "sellingGeneralAndAdministrative": "4577000", "netIncomeFromContinuingOperations": "-24479000" }, "balance": { "goodwill": "None", "inventory": "20698000", "commonStock": "328620000", "currentDebt": "None", "investments": "None", "totalAssets": "293748000", "longTermDebt": "13199000", "shortTermDebt": "128548000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-277167000", "totalLiabilities": "237118000", "otherCurrentAssets": "15261000", "totalCurrentAssets": "49249000", "currentLongTermDebt": "127334000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "7076000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "244499000", "currentAccountsPayable": "49524000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "143334000", "totalShareholderEquity": "56630000", "capitalLeaseObligations": "2801000", "otherCurrentLiabilities": "10080000", "totalCurrentLiabilities": "200471000", "otherNonCurrentLiabilities": "5420000", "totalNonCurrentLiabilities": "36647000", "cashAndShortTermInvestments": "6214000", "commonStockSharesOutstanding": "111307968", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "6214000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-24855273", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "5464093", "operatingCashflow": "7744973", "capitalExpenditures": "3399775", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-5195388", "cashflowFromInvestment": "-3662262", "stockBasedCompensation": "-3563000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "2069326", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 16903000, "cost_of_revenue": 3728000, "gross_profit": 13175000, "research_and_development": null, "selling_general_admin": 4577000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -7277000, "depreciation_amortisation": 7479000, "ebitda": 202000, "interest_expense": 6296000, "interest_income": null, "other_non_operating": null, "pretax_income": -13572000, "tax_provision": 10907000, "effective_tax_rate": null, "net_income": -24479000, "net_income_continuing_ops": -24479000, "net_income_to_common": -24479000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 6214000, "short_term_investments": null, "net_receivables": 7076000, "inventory": 20698000, "other_current_assets": null, "total_current_assets": 49249000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 244499000, "total_assets": 293748000, "short_term_debt": 128548000, "accounts_payable": 49524000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 200471000, "long_term_debt": 13199000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 36647000, "total_liabilities": 237118000, "total_debt": 141747000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -277167000, "total_equity": 56630000, "shares_outstanding": 111307968, "operating_cash_flow": 7744973, "stock_based_compensation": -3563000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 3399775, "acquisitions": null, "other_investing": null, "investing_cash_flow": -3662262, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -5195388, "free_cash_flow": 11144748, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-7277000", "ebitda": "202000", "netIncome": "-24479000", "grossProfit": "13175000", "depreciation": "None", "totalRevenue": "16903000", "costOfRevenue": "3728000", "interestIncome": "12000", "incomeBeforeTax": "-13572000", "interestExpense": "6296000", "operatingIncome": "10330000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "10907000", "reportedCurrency": "USD", "netInterestIncome": "-7004000", "nonInterestIncome": "None", "operatingExpenses": "2846000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "3728000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "7479000", "sellingGeneralAndAdministrative": "4577000", "netIncomeFromContinuingOperations": "-24479000" }, "balance": { "goodwill": "None", "inventory": "20698000", "commonStock": "328620000", "currentDebt": "None", "investments": "None", "totalAssets": "293748000", "longTermDebt": "13199000", "shortTermDebt": "128548000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-277167000", "totalLiabilities": "237118000", "otherCurrentAssets": "15261000", "totalCurrentAssets": "49249000", "currentLongTermDebt": "127334000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "7076000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "244499000", "currentAccountsPayable": "49524000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "143334000", "totalShareholderEquity": "56630000", "capitalLeaseObligations": "2801000", "otherCurrentLiabilities": "10080000", "totalCurrentLiabilities": "200471000", "otherNonCurrentLiabilities": "5420000", "totalNonCurrentLiabilities": "36647000", "cashAndShortTermInvestments": "6214000", "commonStockSharesOutstanding": "111307968", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "6214000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-24855273", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "5464093", "operatingCashflow": "7744973", "capitalExpenditures": "3399775", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-5195388", "cashflowFromInvestment": "-3662262", "stockBasedCompensation": "-3563000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "2069326", "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": "2026-06-06T23:24:57.496985+00:00", "is_restated": false, "income_statement": { "revenue": 28549000, "cost_of_revenue": 30082000, "gross_profit": -1533000, "ebit": -5542000, "ebitda": -2717000, "pretax_income": -11678000, "tax_provision": -103000, "net_income": -11575000, "net_income_to_common": -11575000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 6108000, "total_current_assets": 62796000, "total_assets": 342819000, "short_term_debt": 50886000, "long_term_debt": 113300000, "total_debt": 164186000, "total_liabilities": 259049000, "total_equity": 83770000, "shares_outstanding": 111307968, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 1709658, "capital_expenditure": 15594, "free_cash_flow": 1725252, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 168300, "ticker_id": 8199, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:24:57.496985+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-5542000", "ebitda": "-2717000", "netIncome": "-11575000", "grossProfit": "-1533000", "depreciation": "None", "totalRevenue": "28549000", "costOfRevenue": "30082000", "interestIncome": "629000", "incomeBeforeTax": "-11678000", "interestExpense": "6136000", "operatingIncome": "-9066000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "-103000", "reportedCurrency": "USD", "netInterestIncome": "-5938000", "nonInterestIncome": "None", "operatingExpenses": "7533000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "30082000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "2825000", "sellingGeneralAndAdministrative": "4976000", "netIncomeFromContinuingOperations": "-11575000" }, "balance": { "goodwill": "None", "inventory": "22314000", "commonStock": "328097000", "currentDebt": "None", "investments": "None", "totalAssets": "342819000", "longTermDebt": "113300000", "shortTermDebt": "50886000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-252688000", "totalLiabilities": "259049000", "otherCurrentAssets": "7561000", "totalCurrentAssets": "62796000", "currentLongTermDebt": "48578000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "26813000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "280023000", "currentAccountsPayable": "54873000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "166412000", "totalShareholderEquity": "83770000", "capitalLeaseObligations": "4534000", "otherCurrentLiabilities": "10759000", "totalCurrentLiabilities": "128316000", "otherNonCurrentLiabilities": "3327000", "totalNonCurrentLiabilities": "130733000", "cashAndShortTermInvestments": "6108000", "commonStockSharesOutstanding": "111307968", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "6108000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-11446678", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "1069885", "operatingCashflow": "1709658", "capitalExpenditures": "15594", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-10221155", "cashflowFromInvestment": "-233090", "stockBasedCompensation": "4361000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "2030240", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 28549000, "cost_of_revenue": 30082000, "gross_profit": -1533000, "research_and_development": null, "selling_general_admin": 4976000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -5542000, "depreciation_amortisation": 2825000, "ebitda": -2717000, "interest_expense": 6136000, "interest_income": null, "other_non_operating": null, "pretax_income": -11678000, "tax_provision": -103000, "effective_tax_rate": null, "net_income": -11575000, "net_income_continuing_ops": -11575000, "net_income_to_common": -11575000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 6108000, "short_term_investments": null, "net_receivables": 26813000, "inventory": 22314000, "other_current_assets": null, "total_current_assets": 62796000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 280023000, "total_assets": 342819000, "short_term_debt": 50886000, "accounts_payable": 54873000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 128316000, "long_term_debt": 113300000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 130733000, "total_liabilities": 259049000, "total_debt": 164186000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -252688000, "total_equity": 83770000, "shares_outstanding": 111307968, "operating_cash_flow": 1709658, "stock_based_compensation": 4361000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 15594, "acquisitions": null, "other_investing": null, "investing_cash_flow": -233090, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -10221155, "free_cash_flow": 1725252, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-5542000", "ebitda": "-2717000", "netIncome": "-11575000", "grossProfit": "-1533000", "depreciation": "None", "totalRevenue": "28549000", "costOfRevenue": "30082000", "interestIncome": "629000", "incomeBeforeTax": "-11678000", "interestExpense": "6136000", "operatingIncome": "-9066000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "-103000", "reportedCurrency": "USD", "netInterestIncome": "-5938000", "nonInterestIncome": "None", "operatingExpenses": "7533000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "30082000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "2825000", "sellingGeneralAndAdministrative": "4976000", "netIncomeFromContinuingOperations": "-11575000" }, "balance": { "goodwill": "None", "inventory": "22314000", "commonStock": "328097000", "currentDebt": "None", "investments": "None", "totalAssets": "342819000", "longTermDebt": "113300000", "shortTermDebt": "50886000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-252688000", "totalLiabilities": "259049000", "otherCurrentAssets": "7561000", "totalCurrentAssets": "62796000", "currentLongTermDebt": "48578000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "26813000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "280023000", "currentAccountsPayable": "54873000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "166412000", "totalShareholderEquity": "83770000", "capitalLeaseObligations": "4534000", "otherCurrentLiabilities": "10759000", "totalCurrentLiabilities": "128316000", "otherNonCurrentLiabilities": "3327000", "totalNonCurrentLiabilities": "130733000", "cashAndShortTermInvestments": "6108000", "commonStockSharesOutstanding": "111307968", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "6108000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-11446678", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "1069885", "operatingCashflow": "1709658", "capitalExpenditures": "15594", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-10221155", "cashflowFromInvestment": "-233090", "stockBasedCompensation": "4361000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "2030240", "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": "2026-06-06T23:24:57.496985+00:00", "is_restated": false, "income_statement": { "revenue": 12395454, "cost_of_revenue": 17295504, "gross_profit": -4900050, "ebit": -10093692, "ebitda": -10072407, "pretax_income": -13842128, "tax_provision": null, "net_income": -13842128, "net_income_to_common": -13842128, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 15109395, "total_current_assets": 69733364, "total_assets": 336120815, "short_term_debt": 55968647, "long_term_debt": 113300000, "total_debt": 169268647, "total_liabilities": 244219739, "total_equity": 91901075, "shares_outstanding": 111280000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -4542351.2, "capital_expenditure": 2250282, "free_cash_flow": -2292069.2, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 168301, "ticker_id": 8199, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:24:57.496985+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-10093692", "ebitda": "-10072407", "netIncome": "-13842128", "grossProfit": "-4900050", "depreciation": "None", "totalRevenue": "12395454", "costOfRevenue": "17295504", "interestIncome": "685000", "incomeBeforeTax": "-13842128", "interestExpense": "3748435", "operatingIncome": "-14795568", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "1299000", "nonInterestIncome": "None", "operatingExpenses": "9895518", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "17295504", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "21285", "sellingGeneralAndAdministrative": "3377775", "netIncomeFromContinuingOperations": "-18859000" }, "balance": { "goodwill": "None", "inventory": "24560140", "commonStock": "326928007", "currentDebt": "None", "investments": "None", "totalAssets": "336120815", "longTermDebt": "113300000", "shortTermDebt": "55968647", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-241055493", "totalLiabilities": "244219739", "otherCurrentAssets": "13302825", "totalCurrentAssets": "69733364", "currentLongTermDebt": "53655000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "16761000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "266387451", "currentAccountsPayable": "44314427", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "171656048", "totalShareholderEquity": "91901075", "capitalLeaseObligations": "4742000", "otherCurrentLiabilities": "15028415", "totalCurrentLiabilities": "115311491", "otherNonCurrentLiabilities": "3454000", "totalNonCurrentLiabilities": "128908248", "cashAndShortTermInvestments": "15109395", "commonStockSharesOutstanding": "111280000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "15109395", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-14070210", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "-6884210", "operatingCashflow": "-4542351.20", "capitalExpenditures": "2250282", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-5241746.80", "cashflowFromInvestment": "-2420161.80", "stockBasedCompensation": "1559615", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "2491887", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 12395454, "cost_of_revenue": 17295504, "gross_profit": -4900050, "research_and_development": null, "selling_general_admin": 3377775, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -10093692, "depreciation_amortisation": 21285, "ebitda": -10072407, "interest_expense": 3748435, "interest_income": null, "other_non_operating": null, "pretax_income": -13842128, "tax_provision": null, "effective_tax_rate": null, "net_income": -13842128, "net_income_continuing_ops": -18859000, "net_income_to_common": -13842128, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 15109395, "short_term_investments": null, "net_receivables": 16761000, "inventory": 24560140, "other_current_assets": null, "total_current_assets": 69733364, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 266387451, "total_assets": 336120815, "short_term_debt": 55968647, "accounts_payable": 44314427, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 115311491, "long_term_debt": 113300000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 128908248, "total_liabilities": 244219739, "total_debt": 169268647, "preferred_stock": null, "minority_interest": null, "retained_earnings": -241055493, "total_equity": 91901075, "shares_outstanding": 111280000, "operating_cash_flow": -4542351.2, "stock_based_compensation": 1559615, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 2250282, "acquisitions": null, "other_investing": null, "investing_cash_flow": -2420161.8, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -5241746.8, "free_cash_flow": -2292069.2, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-10093692", "ebitda": "-10072407", "netIncome": "-13842128", "grossProfit": "-4900050", "depreciation": "None", "totalRevenue": "12395454", "costOfRevenue": "17295504", "interestIncome": "685000", "incomeBeforeTax": "-13842128", "interestExpense": "3748435", "operatingIncome": "-14795568", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "1299000", "nonInterestIncome": "None", "operatingExpenses": "9895518", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "17295504", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "21285", "sellingGeneralAndAdministrative": "3377775", "netIncomeFromContinuingOperations": "-18859000" }, "balance": { "goodwill": "None", "inventory": "24560140", "commonStock": "326928007", "currentDebt": "None", "investments": "None", "totalAssets": "336120815", "longTermDebt": "113300000", "shortTermDebt": "55968647", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-241055493", "totalLiabilities": "244219739", "otherCurrentAssets": "13302825", "totalCurrentAssets": "69733364", "currentLongTermDebt": "53655000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "16761000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "266387451", "currentAccountsPayable": "44314427", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "171656048", "totalShareholderEquity": "91901075", "capitalLeaseObligations": "4742000", "otherCurrentLiabilities": "15028415", "totalCurrentLiabilities": "115311491", "otherNonCurrentLiabilities": "3454000", "totalNonCurrentLiabilities": "128908248", "cashAndShortTermInvestments": "15109395", "commonStockSharesOutstanding": "111280000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "15109395", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-14070210", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "-6884210", "operatingCashflow": "-4542351.20", "capitalExpenditures": "2250282", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-5241746.80", "cashflowFromInvestment": "-2420161.80", "stockBasedCompensation": "1559615", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "2491887", "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": "2026-06-06T23:24:57.496985+00:00", "is_restated": false, "income_statement": { "revenue": 47673000, "cost_of_revenue": 34218000, "gross_profit": 13455000, "ebit": 14866000, "ebitda": 14888000, "pretax_income": 9728000, "tax_provision": 5000000, "net_income": 4728000, "net_income_to_common": 4728000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 31111000, "total_current_assets": 97865000, "total_assets": 348313000, "short_term_debt": 57683000, "long_term_debt": 112881000, "total_debt": 170564000, "total_liabilities": 242220000, "total_equity": 106093000, "shares_outstanding": 111278529, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -3145347, "capital_expenditure": 5395725, "free_cash_flow": 2250378, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 168302, "ticker_id": 8199, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:24:57.496985+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "14866000", "ebitda": "14888000", "netIncome": "4728000", "grossProfit": "13455000", "depreciation": "None", "totalRevenue": "47673000", "costOfRevenue": "34218000", "interestIncome": "925000", "incomeBeforeTax": "9728000", "interestExpense": "5138000", "operatingIncome": "6733000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "5000000", "reportedCurrency": "USD", "netInterestIncome": "-4286000", "nonInterestIncome": "None", "operatingExpenses": "6722000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "34218000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "22000", "sellingGeneralAndAdministrative": "5363000", "netIncomeFromContinuingOperations": "4728000" }, "balance": { "goodwill": "None", "inventory": "21232000", "commonStock": "326964000", "currentDebt": "None", "investments": "None", "totalAssets": "348313000", "longTermDebt": "112881000", "shortTermDebt": "57683000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-222254000", "totalLiabilities": "242220000", "otherCurrentAssets": "9398000", "totalCurrentAssets": "97865000", "currentLongTermDebt": "55786000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "36124000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "250448000", "currentAccountsPayable": "38569000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "171794000", "totalShareholderEquity": "106093000", "capitalLeaseObligations": "3127000", "otherCurrentLiabilities": "10456000", "totalCurrentLiabilities": "114603000", "otherNonCurrentLiabilities": "3272000", "totalNonCurrentLiabilities": "127617000", "cashAndShortTermInvestments": "31111000", "commonStockSharesOutstanding": "111278529", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "31111000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "6802930", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "-3995714", "operatingCashflow": "-3145347", "capitalExpenditures": "5395725", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-15499399", "cashflowFromInvestment": "-6896455", "stockBasedCompensation": "2037425", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "4631690", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 47673000, "cost_of_revenue": 34218000, "gross_profit": 13455000, "research_and_development": null, "selling_general_admin": 5363000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 14866000, "depreciation_amortisation": 22000, "ebitda": 14888000, "interest_expense": 5138000, "interest_income": null, "other_non_operating": null, "pretax_income": 9728000, "tax_provision": 5000000, "effective_tax_rate": null, "net_income": 4728000, "net_income_continuing_ops": 4728000, "net_income_to_common": 4728000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 31111000, "short_term_investments": null, "net_receivables": 36124000, "inventory": 21232000, "other_current_assets": null, "total_current_assets": 97865000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 250448000, "total_assets": 348313000, "short_term_debt": 57683000, "accounts_payable": 38569000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 114603000, "long_term_debt": 112881000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 127617000, "total_liabilities": 242220000, "total_debt": 170564000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -222254000, "total_equity": 106093000, "shares_outstanding": 111278529, "operating_cash_flow": -3145347, "stock_based_compensation": 2037425, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 5395725, "acquisitions": null, "other_investing": null, "investing_cash_flow": -6896455, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -15499399, "free_cash_flow": 2250378, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "14866000", "ebitda": "14888000", "netIncome": "4728000", "grossProfit": "13455000", "depreciation": "None", "totalRevenue": "47673000", "costOfRevenue": "34218000", "interestIncome": "925000", "incomeBeforeTax": "9728000", "interestExpense": "5138000", "operatingIncome": "6733000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "5000000", "reportedCurrency": "USD", "netInterestIncome": "-4286000", "nonInterestIncome": "None", "operatingExpenses": "6722000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "34218000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "22000", "sellingGeneralAndAdministrative": "5363000", "netIncomeFromContinuingOperations": "4728000" }, "balance": { "goodwill": "None", "inventory": "21232000", "commonStock": "326964000", "currentDebt": "None", "investments": "None", "totalAssets": "348313000", "longTermDebt": "112881000", "shortTermDebt": "57683000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-222254000", "totalLiabilities": "242220000", "otherCurrentAssets": "9398000", "totalCurrentAssets": "97865000", "currentLongTermDebt": "55786000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "36124000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "250448000", "currentAccountsPayable": "38569000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "171794000", "totalShareholderEquity": "106093000", "capitalLeaseObligations": "3127000", "otherCurrentLiabilities": "10456000", "totalCurrentLiabilities": "114603000", "otherNonCurrentLiabilities": "3272000", "totalNonCurrentLiabilities": "127617000", "cashAndShortTermInvestments": "31111000", "commonStockSharesOutstanding": "111278529", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "31111000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "6802930", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "-3995714", "operatingCashflow": "-3145347", "capitalExpenditures": "5395725", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-15499399", "cashflowFromInvestment": "-6896455", "stockBasedCompensation": "2037425", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "4631690", "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": "2026-06-06T23:24:57.496985+00:00", "is_restated": false, "income_statement": { "revenue": 67207000, "cost_of_revenue": 45306000, "gross_profit": 21901000, "ebit": -20561000, "ebitda": -14273000, "pretax_income": -29757000, "tax_provision": -18078000, "net_income": -11679000, "net_income_to_common": -11679000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 66053000, "total_current_assets": 133450000, "total_assets": 470559000, "short_term_debt": 91128000, "long_term_debt": 161117000, "total_debt": 252245000, "total_liabilities": 337729000, "total_equity": 132830000, "shares_outstanding": 116790000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -16612000, "capital_expenditure": 527000, "free_cash_flow": -16085000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 168303, "ticker_id": 8199, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:24:57.496985+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-20561000", "ebitda": "-14273000", "netIncome": "-11679000", "grossProfit": "21901000", "depreciation": "None", "totalRevenue": "67207000", "costOfRevenue": "45306000", "interestIncome": "1895000", "incomeBeforeTax": "-29757000", "interestExpense": "5455350", "operatingIncome": "2960000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-18078000", "reportedCurrency": "CAD", "netInterestIncome": "-11448000", "nonInterestIncome": "None", "operatingExpenses": "18941000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "45306000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "6288000", "sellingGeneralAndAdministrative": "8635000", "netIncomeFromContinuingOperations": "-11679000" }, "balance": { "goodwill": "None", "inventory": "23217000", "commonStock": "434654000", "currentDebt": "None", "investments": "None", "totalAssets": "470559000", "longTermDebt": "161117000", "shortTermDebt": "91128000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "None", "reportedCurrency": "CAD", "retainedEarnings": "-302738000", "totalLiabilities": "337729000", "otherCurrentAssets": "18357000", "totalCurrentAssets": "133450000", "currentLongTermDebt": "88606000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "25823000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "337109000", "currentAccountsPayable": "46933000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "254309000", "totalShareholderEquity": "132830000", "capitalLeaseObligations": "4586000", "otherCurrentLiabilities": "10584000", "totalCurrentLiabilities": "156468000", "otherNonCurrentLiabilities": "4705000", "totalNonCurrentLiabilities": "181261000", "cashAndShortTermInvestments": "66053000", "commonStockSharesOutstanding": "116790000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "66053000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-11679000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "CAD", "changeInInventory": "-2548000", "operatingCashflow": "-16612000", "capitalExpenditures": "527000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "3284000", "cashflowFromInvestment": "-5055000", "stockBasedCompensation": "3582000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "None", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 67207000, "cost_of_revenue": 45306000, "gross_profit": 21901000, "research_and_development": null, "selling_general_admin": 8635000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -20561000, "depreciation_amortisation": 6288000, "ebitda": -14273000, "interest_expense": 5455350, "interest_income": null, "other_non_operating": null, "pretax_income": -29757000, "tax_provision": -18078000, "effective_tax_rate": null, "net_income": -11679000, "net_income_continuing_ops": -11679000, "net_income_to_common": -11679000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 66053000, "short_term_investments": null, "net_receivables": 25823000, "inventory": 23217000, "other_current_assets": null, "total_current_assets": 133450000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 337109000, "total_assets": 470559000, "short_term_debt": 91128000, "accounts_payable": 46933000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 156468000, "long_term_debt": 161117000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 181261000, "total_liabilities": 337729000, "total_debt": 252245000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -302738000, "total_equity": 132830000, "shares_outstanding": 116790000, "operating_cash_flow": -16612000, "stock_based_compensation": 3582000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 527000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -5055000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 3284000, "free_cash_flow": -16085000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-20561000", "ebitda": "-14273000", "netIncome": "-11679000", "grossProfit": "21901000", "depreciation": "None", "totalRevenue": "67207000", "costOfRevenue": "45306000", "interestIncome": "1895000", "incomeBeforeTax": "-29757000", "interestExpense": "5455350", "operatingIncome": "2960000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-18078000", "reportedCurrency": "CAD", "netInterestIncome": "-11448000", "nonInterestIncome": "None", "operatingExpenses": "18941000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "45306000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "6288000", "sellingGeneralAndAdministrative": "8635000", "netIncomeFromContinuingOperations": "-11679000" }, "balance": { "goodwill": "None", "inventory": "23217000", "commonStock": "434654000", "currentDebt": "None", "investments": "None", "totalAssets": "470559000", "longTermDebt": "161117000", "shortTermDebt": "91128000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "None", "reportedCurrency": "CAD", "retainedEarnings": "-302738000", "totalLiabilities": "337729000", "otherCurrentAssets": "18357000", "totalCurrentAssets": "133450000", "currentLongTermDebt": "88606000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "25823000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "337109000", "currentAccountsPayable": "46933000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "254309000", "totalShareholderEquity": "132830000", "capitalLeaseObligations": "4586000", "otherCurrentLiabilities": "10584000", "totalCurrentLiabilities": "156468000", "otherNonCurrentLiabilities": "4705000", "totalNonCurrentLiabilities": "181261000", "cashAndShortTermInvestments": "66053000", "commonStockSharesOutstanding": "116790000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "66053000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-11679000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "CAD", "changeInInventory": "-2548000", "operatingCashflow": "-16612000", "capitalExpenditures": "527000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "3284000", "cashflowFromInvestment": "-5055000", "stockBasedCompensation": "3582000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "None", "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": "2026-06-06T23:24:57.496985+00:00", "is_restated": false, "income_statement": { "revenue": 20894000, "cost_of_revenue": 29232000, "gross_profit": -8338000, "ebit": -17926000, "ebitda": -15997000, "pretax_income": -24085000, "tax_provision": 1013000, "net_income": -25098000, "net_income_to_common": -25098000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 88645000, "total_current_assets": 156044000, "total_assets": 498447000, "short_term_debt": 96231000, "long_term_debt": 150274000, "total_debt": 246505000, "total_liabilities": 350555000, "total_equity": 147892000, "shares_outstanding": 110821505, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 48190000, "capital_expenditure": 3099000, "free_cash_flow": 51289000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 168305, "ticker_id": 8199, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:24:57.496985+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-17926000", "ebitda": "-15997000", "netIncome": "-25098000", "grossProfit": "-8338000", "depreciation": "None", "totalRevenue": "20894000", "costOfRevenue": "29232000", "interestIncome": "496000", "incomeBeforeTax": "-24085000", "interestExpense": "6159000", "operatingIncome": "-15655000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "1013000", "reportedCurrency": "CAD", "netInterestIncome": "-11224000", "nonInterestIncome": "None", "operatingExpenses": "7317000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "29232000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1929000", "sellingGeneralAndAdministrative": "6621000", "netIncomeFromContinuingOperations": "-34246000" }, "balance": { "goodwill": "None", "inventory": "22394000", "commonStock": "423499000", "currentDebt": "None", "investments": "None", "totalAssets": "498447000", "longTermDebt": "150274000", "shortTermDebt": "96231000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "None", "reportedCurrency": "CAD", "retainedEarnings": "-291059000", "totalLiabilities": "350555000", "otherCurrentAssets": "24896000", "totalCurrentAssets": "156044000", "currentLongTermDebt": "94573000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "20109000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "342403000", "currentAccountsPayable": "57596000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "249050000", "totalShareholderEquity": "147892000", "capitalLeaseObligations": "4203000", "otherCurrentLiabilities": "9736000", "totalCurrentLiabilities": "185251000", "otherNonCurrentLiabilities": "2269000", "totalNonCurrentLiabilities": "165304000", "cashAndShortTermInvestments": "88645000", "commonStockSharesOutstanding": "110821505", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "88645000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-34246000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "CAD", "changeInInventory": "-2859000", "operatingCashflow": "48190000", "capitalExpenditures": "3099000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-57025000", "cashflowFromInvestment": "-6521000", "stockBasedCompensation": "1871000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "3912000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 20894000, "cost_of_revenue": 29232000, "gross_profit": -8338000, "research_and_development": null, "selling_general_admin": 6621000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -17926000, "depreciation_amortisation": 1929000, "ebitda": -15997000, "interest_expense": 6159000, "interest_income": null, "other_non_operating": null, "pretax_income": -24085000, "tax_provision": 1013000, "effective_tax_rate": null, "net_income": -25098000, "net_income_continuing_ops": -34246000, "net_income_to_common": -25098000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 88645000, "short_term_investments": null, "net_receivables": 20109000, "inventory": 22394000, "other_current_assets": null, "total_current_assets": 156044000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 342403000, "total_assets": 498447000, "short_term_debt": 96231000, "accounts_payable": 57596000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 185251000, "long_term_debt": 150274000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 165304000, "total_liabilities": 350555000, "total_debt": 246505000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -291059000, "total_equity": 147892000, "shares_outstanding": 110821505, "operating_cash_flow": 48190000, "stock_based_compensation": 1871000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 3099000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -6521000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -57025000, "free_cash_flow": 51289000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-17926000", "ebitda": "-15997000", "netIncome": "-25098000", "grossProfit": "-8338000", "depreciation": "None", "totalRevenue": "20894000", "costOfRevenue": "29232000", "interestIncome": "496000", "incomeBeforeTax": "-24085000", "interestExpense": "6159000", "operatingIncome": "-15655000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "1013000", "reportedCurrency": "CAD", "netInterestIncome": "-11224000", "nonInterestIncome": "None", "operatingExpenses": "7317000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "29232000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1929000", "sellingGeneralAndAdministrative": "6621000", "netIncomeFromContinuingOperations": "-34246000" }, "balance": { "goodwill": "None", "inventory": "22394000", "commonStock": "423499000", "currentDebt": "None", "investments": "None", "totalAssets": "498447000", "longTermDebt": "150274000", "shortTermDebt": "96231000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "None", "reportedCurrency": "CAD", "retainedEarnings": "-291059000", "totalLiabilities": "350555000", "otherCurrentAssets": "24896000", "totalCurrentAssets": "156044000", "currentLongTermDebt": "94573000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "20109000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "342403000", "currentAccountsPayable": "57596000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "249050000", "totalShareholderEquity": "147892000", "capitalLeaseObligations": "4203000", "otherCurrentLiabilities": "9736000", "totalCurrentLiabilities": "185251000", "otherNonCurrentLiabilities": "2269000", "totalNonCurrentLiabilities": "165304000", "cashAndShortTermInvestments": "88645000", "commonStockSharesOutstanding": "110821505", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "88645000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-34246000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "CAD", "changeInInventory": "-2859000", "operatingCashflow": "48190000", "capitalExpenditures": "3099000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-57025000", "cashflowFromInvestment": "-6521000", "stockBasedCompensation": "1871000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "3912000", "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": "2026-06-06T23:24:57.496985+00:00", "is_restated": false, "income_statement": { "revenue": 45920000, "cost_of_revenue": 29765000, "gross_profit": 16155000, "ebit": 5583368, "ebitda": 5606000, "pretax_income": -13026000, "tax_provision": -2178000, "net_income": -10848000, "net_income_to_common": -10848000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 103090000, "total_current_assets": 232757000, "total_assets": 566637000, "short_term_debt": 150747000, "long_term_debt": 151544000, "total_debt": 302291000, "total_liabilities": 388908000, "total_equity": 177729000, "shares_outstanding": 110528083, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -40533000, "capital_expenditure": 12955000, "free_cash_flow": -27578000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 168306, "ticker_id": 8199, "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:24:57.496985+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "5583368", "ebitda": "5606000", "netIncome": "-10848000", "grossProfit": "16155000", "depreciation": "None", "totalRevenue": "45920000", "costOfRevenue": "29765000", "interestIncome": "2576000", "incomeBeforeTax": "-13026000", "interestExpense": "5390231", "operatingIncome": "5629699", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "-2178000", "reportedCurrency": "CAD", "netInterestIncome": "-5307000", "nonInterestIncome": "None", "operatingExpenses": "10525300", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "209534", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "29765000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "22632", "sellingGeneralAndAdministrative": "6546000", "netIncomeFromContinuingOperations": "-14821000" }, "balance": { "goodwill": "None", "inventory": "19272000", "commonStock": "417192000", "currentDebt": "None", "investments": "None", "totalAssets": "566637000", "longTermDebt": "151544000", "shortTermDebt": "150747000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "None", "reportedCurrency": "CAD", "retainedEarnings": "-256812000", "totalLiabilities": "388908000", "otherCurrentAssets": "20549000", "totalCurrentAssets": "232757000", "currentLongTermDebt": "148858000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "89846000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "333880000", "currentAccountsPayable": "51762000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "304975000", "totalShareholderEquity": "177729000", "capitalLeaseObligations": "4573000", "otherCurrentLiabilities": "7967000", "totalCurrentLiabilities": "222507000", "otherNonCurrentLiabilities": "3469000", "totalNonCurrentLiabilities": "166401000", "cashAndShortTermInvestments": "103090000", "commonStockSharesOutstanding": "110528083", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "103090000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-14821000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "CAD", "changeInInventory": "-2028000", "operatingCashflow": "-40533000", "capitalExpenditures": "12955000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "19841000", "cashflowFromInvestment": "-13378000", "stockBasedCompensation": "2656000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "4148000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 45920000, "cost_of_revenue": 29765000, "gross_profit": 16155000, "research_and_development": 209534, "selling_general_admin": 6546000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 5583368, "depreciation_amortisation": 22632, "ebitda": 5606000, "interest_expense": 5390231, "interest_income": null, "other_non_operating": null, "pretax_income": -13026000, "tax_provision": -2178000, "effective_tax_rate": null, "net_income": -10848000, "net_income_continuing_ops": -14821000, "net_income_to_common": -10848000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 103090000, "short_term_investments": null, "net_receivables": 89846000, "inventory": 19272000, "other_current_assets": null, "total_current_assets": 232757000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 333880000, "total_assets": 566637000, "short_term_debt": 150747000, "accounts_payable": 51762000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 222507000, "long_term_debt": 151544000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 166401000, "total_liabilities": 388908000, "total_debt": 302291000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -256812000, "total_equity": 177729000, "shares_outstanding": 110528083, "operating_cash_flow": -40533000, "stock_based_compensation": 2656000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 12955000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -13378000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 19841000, "free_cash_flow": -27578000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "5583368", "ebitda": "5606000", "netIncome": "-10848000", "grossProfit": "16155000", "depreciation": "None", "totalRevenue": "45920000", "costOfRevenue": "29765000", "interestIncome": "2576000", "incomeBeforeTax": "-13026000", "interestExpense": "5390231", "operatingIncome": "5629699", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "-2178000", "reportedCurrency": "CAD", "netInterestIncome": "-5307000", "nonInterestIncome": "None", "operatingExpenses": "10525300", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "209534", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "29765000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "22632", "sellingGeneralAndAdministrative": "6546000", "netIncomeFromContinuingOperations": "-14821000" }, "balance": { "goodwill": "None", "inventory": "19272000", "commonStock": "417192000", "currentDebt": "None", "investments": "None", "totalAssets": "566637000", "longTermDebt": "151544000", "shortTermDebt": "150747000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "None", "reportedCurrency": "CAD", "retainedEarnings": "-256812000", "totalLiabilities": "388908000", "otherCurrentAssets": "20549000", "totalCurrentAssets": "232757000", "currentLongTermDebt": "148858000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "89846000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "333880000", "currentAccountsPayable": "51762000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "304975000", "totalShareholderEquity": "177729000", "capitalLeaseObligations": "4573000", "otherCurrentLiabilities": "7967000", "totalCurrentLiabilities": "222507000", "otherNonCurrentLiabilities": "3469000", "totalNonCurrentLiabilities": "166401000", "cashAndShortTermInvestments": "103090000", "commonStockSharesOutstanding": "110528083", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "103090000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-14821000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "CAD", "changeInInventory": "-2028000", "operatingCashflow": "-40533000", "capitalExpenditures": "12955000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "19841000", "cashflowFromInvestment": "-13378000", "stockBasedCompensation": "2656000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "4148000", "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": "2026-06-06T23:24:57.496985+00:00", "is_restated": false, "income_statement": { "revenue": 37202000, "cost_of_revenue": 28642000, "gross_profit": 8560000, "ebit": -2491000, "ebitda": -2468000, "pretax_income": -7380000, "tax_provision": -471000, "net_income": -6909000, "net_income_to_common": -6909000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 108342954, "total_current_assets": 175239046, "total_assets": 430150976, "short_term_debt": 95310094, "long_term_debt": 145488000, "total_debt": 240798094, "total_liabilities": 278231201, "total_equity": 151919775, "shares_outstanding": 110460681, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -11362374, "capital_expenditure": 3914674, "free_cash_flow": -7447700, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 168307, "ticker_id": 8199, "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:24:57.496985+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-2491000", "ebitda": "-2468000", "netIncome": "-6909000", "grossProfit": "8560000", "depreciation": "None", "totalRevenue": "37202000", "costOfRevenue": "28642000", "interestIncome": "1591000", "incomeBeforeTax": "-7380000", "interestExpense": "5275915", "operatingIncome": "-315000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "-471000", "reportedCurrency": "CAD", "netInterestIncome": "-5613000", "nonInterestIncome": "None", "operatingExpenses": "8875000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "276000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "28642000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "23000", "sellingGeneralAndAdministrative": "6392000", "netIncomeFromContinuingOperations": "-9344000" }, "balance": { "goodwill": "None", "inventory": "14411634", "commonStock": "302963291", "currentDebt": "None", "investments": "None", "totalAssets": "430150976", "longTermDebt": "145488000", "shortTermDebt": "95310094", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "None", "reportedCurrency": "CAD", "retainedEarnings": "-179174807.58", "totalLiabilities": "278231201", "otherCurrentAssets": "8379957", "totalCurrentAssets": "175239046", "currentLongTermDebt": "127149000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "44104499", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "254911930", "currentAccountsPayable": "52545145", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "205427027", "totalShareholderEquity": "151919775", "capitalLeaseObligations": "4936000", "otherCurrentLiabilities": "5107311", "totalCurrentLiabilities": "164382770", "otherNonCurrentLiabilities": "1118000", "totalNonCurrentLiabilities": "113848431", "cashAndShortTermInvestments": "108342954", "commonStockSharesOutstanding": "110460681", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "108342954", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-6897740", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "CAD", "changeInInventory": "-653307", "operatingCashflow": "-11362374", "capitalExpenditures": "3914674", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "78261011", "cashflowFromInvestment": "-5614749", "stockBasedCompensation": "3066000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "3454037", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 37202000, "cost_of_revenue": 28642000, "gross_profit": 8560000, "research_and_development": 276000, "selling_general_admin": 6392000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -2491000, "depreciation_amortisation": 23000, "ebitda": -2468000, "interest_expense": 5275915, "interest_income": null, "other_non_operating": null, "pretax_income": -7380000, "tax_provision": -471000, "effective_tax_rate": null, "net_income": -6909000, "net_income_continuing_ops": -9344000, "net_income_to_common": -6909000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 108342954, "short_term_investments": null, "net_receivables": 44104499, "inventory": 14411634, "other_current_assets": null, "total_current_assets": 175239046, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 254911930, "total_assets": 430150976, "short_term_debt": 95310094, "accounts_payable": 52545145, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 164382770, "long_term_debt": 145488000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 113848431, "total_liabilities": 278231201, "total_debt": 240798094, "preferred_stock": null, "minority_interest": null, "retained_earnings": -179174807.58, "total_equity": 151919775, "shares_outstanding": 110460681, "operating_cash_flow": -11362374, "stock_based_compensation": 3066000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 3914674, "acquisitions": null, "other_investing": null, "investing_cash_flow": -5614749, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 78261011, "free_cash_flow": -7447700, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-2491000", "ebitda": "-2468000", "netIncome": "-6909000", "grossProfit": "8560000", "depreciation": "None", "totalRevenue": "37202000", "costOfRevenue": "28642000", "interestIncome": "1591000", "incomeBeforeTax": "-7380000", "interestExpense": "5275915", "operatingIncome": "-315000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "-471000", "reportedCurrency": "CAD", "netInterestIncome": "-5613000", "nonInterestIncome": "None", "operatingExpenses": "8875000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "276000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "28642000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "23000", "sellingGeneralAndAdministrative": "6392000", "netIncomeFromContinuingOperations": "-9344000" }, "balance": { "goodwill": "None", "inventory": "14411634", "commonStock": "302963291", "currentDebt": "None", "investments": "None", "totalAssets": "430150976", "longTermDebt": "145488000", "shortTermDebt": "95310094", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "None", "reportedCurrency": "CAD", "retainedEarnings": "-179174807.58", "totalLiabilities": "278231201", "otherCurrentAssets": "8379957", "totalCurrentAssets": "175239046", "currentLongTermDebt": "127149000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "44104499", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "254911930", "currentAccountsPayable": "52545145", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "205427027", "totalShareholderEquity": "151919775", "capitalLeaseObligations": "4936000", "otherCurrentLiabilities": "5107311", "totalCurrentLiabilities": "164382770", "otherNonCurrentLiabilities": "1118000", "totalNonCurrentLiabilities": "113848431", "cashAndShortTermInvestments": "108342954", "commonStockSharesOutstanding": "110460681", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "108342954", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-6897740", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "CAD", "changeInInventory": "-653307", "operatingCashflow": "-11362374", "capitalExpenditures": "3914674", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "78261011", "cashflowFromInvestment": "-5614749", "stockBasedCompensation": "3066000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "3454037", "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": "2026-06-06T23:24:57.496985+00:00", "is_restated": false, "income_statement": { "revenue": 51306000, "cost_of_revenue": 46237000, "gross_profit": 5069000, "ebit": -6962812, "ebitda": -6919000, "pretax_income": -13649000, "tax_provision": -432000, "net_income": -13217000, "net_income_to_common": -13217000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 64403000, "total_current_assets": 142676000, "total_assets": 487238000, "short_term_debt": 31039000, "long_term_debt": 141999000, "total_debt": 173038000, "total_liabilities": 272954000, "total_equity": 214284000, "shares_outstanding": 110059471, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 49527000, "capital_expenditure": 7342000, "free_cash_flow": 56869000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 168308, "ticker_id": 8199, "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:24:57.496985+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-6962812", "ebitda": "-6919000", "netIncome": "-13217000", "grossProfit": "5069000", "depreciation": "None", "totalRevenue": "51306000", "costOfRevenue": "46237000", "interestIncome": "292000", "incomeBeforeTax": "-13649000", "interestExpense": "7164000", "operatingIncome": "-10476000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-432000", "reportedCurrency": "CAD", "netInterestIncome": "-5450000", "nonInterestIncome": "None", "operatingExpenses": "15545000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "46237000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "43812", "sellingGeneralAndAdministrative": "8452000", "netIncomeFromContinuingOperations": "-12741000" }, "balance": { "goodwill": "None", "inventory": "26504000", "commonStock": "386035000", "currentDebt": "None", "investments": "None", "totalAssets": "487238000", "longTermDebt": "141999000", "shortTermDebt": "31039000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "None", "reportedCurrency": "CAD", "retainedEarnings": "-232757000", "totalLiabilities": "272954000", "otherCurrentAssets": "4379999", "totalCurrentAssets": "142676000", "currentLongTermDebt": "28907000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "47389000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "344562000", "currentAccountsPayable": "11326000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "176633000", "totalShareholderEquity": "214284000", "capitalLeaseObligations": "5727000", "otherCurrentLiabilities": "77854000", "totalCurrentLiabilities": "122373000", "otherNonCurrentLiabilities": "1013000", "totalNonCurrentLiabilities": "150581000", "cashAndShortTermInvestments": "64403000", "commonStockSharesOutstanding": "110059471", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "64403000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-13217000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "CAD", "changeInInventory": "11802000", "operatingCashflow": "49527000", "capitalExpenditures": "7342000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-3133000", "cashflowFromInvestment": "None", "stockBasedCompensation": "364000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "3557000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 51306000, "cost_of_revenue": 46237000, "gross_profit": 5069000, "research_and_development": null, "selling_general_admin": 8452000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -6962812, "depreciation_amortisation": 43812, "ebitda": -6919000, "interest_expense": 7164000, "interest_income": null, "other_non_operating": null, "pretax_income": -13649000, "tax_provision": -432000, "effective_tax_rate": null, "net_income": -13217000, "net_income_continuing_ops": -12741000, "net_income_to_common": -13217000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 64403000, "short_term_investments": null, "net_receivables": 47389000, "inventory": 26504000, "other_current_assets": null, "total_current_assets": 142676000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 344562000, "total_assets": 487238000, "short_term_debt": 31039000, "accounts_payable": 11326000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 122373000, "long_term_debt": 141999000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 150581000, "total_liabilities": 272954000, "total_debt": 173038000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -232757000, "total_equity": 214284000, "shares_outstanding": 110059471, "operating_cash_flow": 49527000, "stock_based_compensation": 364000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 7342000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -3133000, "free_cash_flow": 56869000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-6962812", "ebitda": "-6919000", "netIncome": "-13217000", "grossProfit": "5069000", "depreciation": "None", "totalRevenue": "51306000", "costOfRevenue": "46237000", "interestIncome": "292000", "incomeBeforeTax": "-13649000", "interestExpense": "7164000", "operatingIncome": "-10476000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-432000", "reportedCurrency": "CAD", "netInterestIncome": "-5450000", "nonInterestIncome": "None", "operatingExpenses": "15545000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "46237000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "43812", "sellingGeneralAndAdministrative": "8452000", "netIncomeFromContinuingOperations": "-12741000" }, "balance": { "goodwill": "None", "inventory": "26504000", "commonStock": "386035000", "currentDebt": "None", "investments": "None", "totalAssets": "487238000", "longTermDebt": "141999000", "shortTermDebt": "31039000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "None", "reportedCurrency": "CAD", "retainedEarnings": "-232757000", "totalLiabilities": "272954000", "otherCurrentAssets": "4379999", "totalCurrentAssets": "142676000", "currentLongTermDebt": "28907000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "47389000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "344562000", "currentAccountsPayable": "11326000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "176633000", "totalShareholderEquity": "214284000", "capitalLeaseObligations": "5727000", "otherCurrentLiabilities": "77854000", "totalCurrentLiabilities": "122373000", "otherNonCurrentLiabilities": "1013000", "totalNonCurrentLiabilities": "150581000", "cashAndShortTermInvestments": "64403000", "commonStockSharesOutstanding": "110059471", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "64403000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-13217000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "CAD", "changeInInventory": "11802000", "operatingCashflow": "49527000", "capitalExpenditures": "7342000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-3133000", "cashflowFromInvestment": "None", "stockBasedCompensation": "364000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "3557000", "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": "2026-06-06T23:24:57.496985+00:00", "is_restated": false, "income_statement": { "revenue": 129925000, "cost_of_revenue": 47096000, "gross_profit": 82829000, "ebit": 61177000, "ebitda": 65441000, "pretax_income": 56034000, "tax_provision": 7149000, "net_income": 48885000, "net_income_to_common": 48885000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 28076326, "total_current_assets": 112890504, "total_assets": 334933597, "short_term_debt": 21884989, "long_term_debt": 122768000, "total_debt": 144652989, "total_liabilities": 174000054, "total_equity": 160933543, "shares_outstanding": 109080313, "goodwill_and_intangibles": 51144000 }, "cash_flow": { "operating_cash_flow": -8418000, "capital_expenditure": 14322000, "free_cash_flow": 5904000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 168310, "ticker_id": 8199, "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:24:57.496985+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "61177000", "ebitda": "65441000", "netIncome": "48885000", "grossProfit": "82829000", "depreciation": "None", "totalRevenue": "129925000", "costOfRevenue": "47096000", "interestIncome": "261000", "incomeBeforeTax": "56034000", "interestExpense": "4065480", "operatingIncome": "66474000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "7149000", "reportedCurrency": "CAD", "netInterestIncome": "-5367000", "nonInterestIncome": "None", "operatingExpenses": "82829000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "47096000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "4264000", "sellingGeneralAndAdministrative": "12028000", "netIncomeFromContinuingOperations": "48885000" }, "balance": { "goodwill": "None", "inventory": "22994291", "commonStock": "274596952", "currentDebt": "None", "investments": "None", "totalAssets": "334933597", "longTermDebt": "122768000", "shortTermDebt": "21884989", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "51144000", "reportedCurrency": "CAD", "retainedEarnings": "-161953777", "totalLiabilities": "174000054", "otherCurrentAssets": "5056270", "totalCurrentAssets": "112890504", "currentLongTermDebt": "27642000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "56763615", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "222043092", "currentAccountsPayable": "6918603", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "115295342", "totalShareholderEquity": "160933543", "capitalLeaseObligations": "6220000", "otherCurrentLiabilities": "40047521", "totalCurrentLiabilities": "73445113", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "100554940", "cashAndShortTermInvestments": "28076326", "commonStockSharesOutstanding": "109080313", "intangibleAssetsExcludingGoodwill": "51144000", "cashAndCashEquivalentsAtCarryingValue": "28076326", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "48885000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "CAD", "changeInInventory": "3285000", "operatingCashflow": "-8418000", "capitalExpenditures": "14322000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "23544000", "cashflowFromInvestment": "-22079000", "stockBasedCompensation": "-2391000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "4264000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 129925000, "cost_of_revenue": 47096000, "gross_profit": 82829000, "research_and_development": null, "selling_general_admin": 12028000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 61177000, "depreciation_amortisation": 4264000, "ebitda": 65441000, "interest_expense": 4065480, "interest_income": null, "other_non_operating": null, "pretax_income": 56034000, "tax_provision": 7149000, "effective_tax_rate": null, "net_income": 48885000, "net_income_continuing_ops": 48885000, "net_income_to_common": 48885000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 28076326, "short_term_investments": null, "net_receivables": 56763615, "inventory": 22994291, "other_current_assets": null, "total_current_assets": 112890504, "net_ppe": null, "goodwill": null, "intangible_assets": 51144000, "goodwill_and_intangibles": 51144000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 222043092, "total_assets": 334933597, "short_term_debt": 21884989, "accounts_payable": 6918603, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 73445113, "long_term_debt": 122768000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 100554940, "total_liabilities": 174000054, "total_debt": 144652989, "preferred_stock": null, "minority_interest": null, "retained_earnings": -161953777, "total_equity": 160933543, "shares_outstanding": 109080313, "operating_cash_flow": -8418000, "stock_based_compensation": -2391000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 14322000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -22079000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 23544000, "free_cash_flow": 5904000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "61177000", "ebitda": "65441000", "netIncome": "48885000", "grossProfit": "82829000", "depreciation": "None", "totalRevenue": "129925000", "costOfRevenue": "47096000", "interestIncome": "261000", "incomeBeforeTax": "56034000", "interestExpense": "4065480", "operatingIncome": "66474000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "7149000", "reportedCurrency": "CAD", "netInterestIncome": "-5367000", "nonInterestIncome": "None", "operatingExpenses": "82829000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "47096000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "4264000", "sellingGeneralAndAdministrative": "12028000", "netIncomeFromContinuingOperations": "48885000" }, "balance": { "goodwill": "None", "inventory": "22994291", "commonStock": "274596952", "currentDebt": "None", "investments": "None", "totalAssets": "334933597", "longTermDebt": "122768000", "shortTermDebt": "21884989", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "51144000", "reportedCurrency": "CAD", "retainedEarnings": "-161953777", "totalLiabilities": "174000054", "otherCurrentAssets": "5056270", "totalCurrentAssets": "112890504", "currentLongTermDebt": "27642000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "56763615", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "222043092", "currentAccountsPayable": "6918603", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "115295342", "totalShareholderEquity": "160933543", "capitalLeaseObligations": "6220000", "otherCurrentLiabilities": "40047521", "totalCurrentLiabilities": "73445113", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "100554940", "cashAndShortTermInvestments": "28076326", "commonStockSharesOutstanding": "109080313", "intangibleAssetsExcludingGoodwill": "51144000", "cashAndCashEquivalentsAtCarryingValue": "28076326", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "48885000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "CAD", "changeInInventory": "3285000", "operatingCashflow": "-8418000", "capitalExpenditures": "14322000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "23544000", "cashflowFromInvestment": "-22079000", "stockBasedCompensation": "-2391000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "4264000", "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": "2026-06-06T23:24:57.496985+00:00", "is_restated": false, "income_statement": { "revenue": 0, "cost_of_revenue": 30930, "gross_profit": -30930, "ebit": -29258649, "ebitda": -29227719, "pretax_income": -33603239, "tax_provision": 5044000, "net_income": -33603239, "net_income_to_common": -33603239, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 45617000, "total_current_assets": 89564000, "total_assets": 381479000, "short_term_debt": 15674000, "long_term_debt": 118857000, "total_debt": 134531000, "total_liabilities": 206939000, "total_equity": 174540000, "shares_outstanding": 102440868, "goodwill_and_intangibles": 53208000 }, "cash_flow": { "operating_cash_flow": -29002000, "capital_expenditure": 21307000, "free_cash_flow": -7695000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 168311, "ticker_id": 8199, "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:24:57.496985+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-29258649", "ebitda": "-29227719", "netIncome": "-33603239", "grossProfit": "-30930", "depreciation": "None", "totalRevenue": "0", "costOfRevenue": "30930", "interestIncome": "769000", "incomeBeforeTax": "-33603239", "interestExpense": "4344589", "operatingIncome": "-34324445", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "5044000", "reportedCurrency": "CAD", "netInterestIncome": "-4990000", "nonInterestIncome": "None", "operatingExpenses": "34293515", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "893000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "30930", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "30930", "sellingGeneralAndAdministrative": "44533000", "netIncomeFromContinuingOperations": "-44543000" }, "balance": { "goodwill": "None", "inventory": "24107000", "commonStock": "309701000", "currentDebt": "None", "investments": "None", "totalAssets": "381479000", "longTermDebt": "118857000", "shortTermDebt": "15674000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "53208000", "reportedCurrency": "CAD", "retainedEarnings": "-268901000", "totalLiabilities": "206939000", "otherCurrentAssets": "16759000", "totalCurrentAssets": "89564000", "currentLongTermDebt": "13872000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "3081000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "291915000", "currentAccountsPayable": "22806000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "285820000", "shortLongTermDebtTotal": "136460000", "totalShareholderEquity": "174540000", "capitalLeaseObligations": "3731000", "otherCurrentLiabilities": "3423000", "totalCurrentLiabilities": "76992000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "129947000", "cashAndShortTermInvestments": "45617000", "commonStockSharesOutstanding": "102440868", "intangibleAssetsExcludingGoodwill": "53208000", "cashAndCashEquivalentsAtCarryingValue": "45617000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-44543000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "CAD", "changeInInventory": "-23630000", "operatingCashflow": "-29002000", "capitalExpenditures": "21307000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "190000", "cashflowFromInvestment": "-19715000", "stockBasedCompensation": "29312000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "41000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 0, "cost_of_revenue": 30930, "gross_profit": -30930, "research_and_development": 893000, "selling_general_admin": 44533000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -29258649, "depreciation_amortisation": 30930, "ebitda": -29227719, "interest_expense": 4344589, "interest_income": null, "other_non_operating": null, "pretax_income": -33603239, "tax_provision": 5044000, "effective_tax_rate": null, "net_income": -33603239, "net_income_continuing_ops": -44543000, "net_income_to_common": -33603239, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 45617000, "short_term_investments": null, "net_receivables": 3081000, "inventory": 24107000, "other_current_assets": null, "total_current_assets": 89564000, "net_ppe": null, "goodwill": null, "intangible_assets": 53208000, "goodwill_and_intangibles": 53208000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 291915000, "total_assets": 381479000, "short_term_debt": 15674000, "accounts_payable": 22806000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 76992000, "long_term_debt": 118857000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 129947000, "total_liabilities": 206939000, "total_debt": 134531000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -268901000, "total_equity": 174540000, "shares_outstanding": 102440868, "operating_cash_flow": -29002000, "stock_based_compensation": 29312000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 21307000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -19715000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 190000, "free_cash_flow": -7695000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-29258649", "ebitda": "-29227719", "netIncome": "-33603239", "grossProfit": "-30930", "depreciation": "None", "totalRevenue": "0", "costOfRevenue": "30930", "interestIncome": "769000", "incomeBeforeTax": "-33603239", "interestExpense": "4344589", "operatingIncome": "-34324445", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "5044000", "reportedCurrency": "CAD", "netInterestIncome": "-4990000", "nonInterestIncome": "None", "operatingExpenses": "34293515", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "893000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "30930", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "30930", "sellingGeneralAndAdministrative": "44533000", "netIncomeFromContinuingOperations": "-44543000" }, "balance": { "goodwill": "None", "inventory": "24107000", "commonStock": "309701000", "currentDebt": "None", "investments": "None", "totalAssets": "381479000", "longTermDebt": "118857000", "shortTermDebt": "15674000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "53208000", "reportedCurrency": "CAD", "retainedEarnings": "-268901000", "totalLiabilities": "206939000", "otherCurrentAssets": "16759000", "totalCurrentAssets": "89564000", "currentLongTermDebt": "13872000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "3081000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "291915000", "currentAccountsPayable": "22806000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "285820000", "shortLongTermDebtTotal": "136460000", "totalShareholderEquity": "174540000", "capitalLeaseObligations": "3731000", "otherCurrentLiabilities": "3423000", "totalCurrentLiabilities": "76992000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "129947000", "cashAndShortTermInvestments": "45617000", "commonStockSharesOutstanding": "102440868", "intangibleAssetsExcludingGoodwill": "53208000", "cashAndCashEquivalentsAtCarryingValue": "45617000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-44543000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "CAD", "changeInInventory": "-23630000", "operatingCashflow": "-29002000", "capitalExpenditures": "21307000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "190000", "cashflowFromInvestment": "-19715000", "stockBasedCompensation": "29312000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "41000", "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": "risk_adj_momentum", "name": "Risk-Adjusted Momentum", "slug": "risk-adj-momentum", "group": "momentum", "page_url": "/factors/risk-adj-momentum/", "rank_field": "-risk_adjusted_momentum" }, { "key": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/", "rank_field": "-shareholder_yield" } ], "coverage": { "factor_history_points": 1, "annual_financial_periods": 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" ] } } }