{ "ticker": { "uuid": "fb9bad35-0bf1-494a-abf4-a859f87609ce", "symbol": "VOXR", "name": "Vox Royalty Corp.", "exchange": "TOR", "exchange_name": "Toronto Stock Exchange", "country": "CA", "currency": "CAD", "sector": "Basic Materials", "industry": "Other Precious Metals & Mining", "page_url": "https://sharemaestro.com/factors/ticker/fb9bad35-0bf1-494a-abf4-a859f87609ce/", "api_url": "https://sharemaestro.com/factors/api/tickers/fb9bad35-0bf1-494a-abf4-a859f87609ce/" }, "ticker_metadata": { "id": 36936, "uuid": "fb9bad35-0bf1-494a-abf4-a859f87609ce", "symbol": "VOXR", "name": "Vox Royalty Corp.", "asset_type": "equity", "market_cap": 550524928, "stock_exchange_id": 42, "industry": "Other Precious Metals & Mining", "sector": "Basic Materials", "description": "Vox Royalty Corp. operates as a mining royalty company. The company holds a portfolio of 70 precious metals royalties in Australia, Canada, the United States of America, South Africa, Brazil, and Peru. The company was founded in 2014 and is based in Westminster, Colorado.", "currency": "CAD", "is_active": true }, "exchange_metadata": { "id": 42, "name": "Toronto Stock Exchange", "symbol": "TOR", "country_code": "CA", "currency": "CAD", "benchmark": "^GSPTSE", "data_symbol": "TOR", "ticker_suffix": ".TO", "update_provider": "yfinance", "update_group": "primary", "update_order": 0, "update_enabled": true, "is_active": true }, "latest_snapshot": { "ticker": { "uuid": "fb9bad35-0bf1-494a-abf4-a859f87609ce", "symbol": "VOXR", "name": "Vox Royalty Corp.", "exchange": "TOR", "exchange_name": "Toronto Stock Exchange", "country": "CA", "currency": "CAD", "sector": "Basic Materials", "industry": "Other Precious Metals & Mining", "page_url": "https://sharemaestro.com/factors/ticker/fb9bad35-0bf1-494a-abf4-a859f87609ce/", "api_url": "https://sharemaestro.com/factors/api/tickers/fb9bad35-0bf1-494a-abf4-a859f87609ce/" }, "week_end_date": "2026-06-07", "universe": "CAD_CA", "score": { "os": 0.12, "value": 0.07, "quality": 0.23, "momentum": 0.76, "coverage": 0.909, "confidence": 0.909, "delta": null }, "headline_factors": { "price": 7, "market_cap": 482312222, "pe_ratio": 15.6961, "earnings_yield": 0.0198, "ebitda_to_ev": 0.09, "shareholder_yield": -0.125, "roe": 0.2301, "piotroski_f_score": 4, "momentum_12_1": 0.781, "volatility_252d": 0.5159 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": false, "small_cap_core": false, "veiled_value": false, "earnings_consistent_5y": false }, "factor_groups": { "identity": { "week_end_date": "2026-06-07", "source_primary": "yfinance", "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 0.9286, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T20:10:54.930713+00:00", "batch_id": "" }, "size": { "price_close": 7, "market_cap": 482312222, "market_cap_usd": 482312222, "enterprise_value": 473117168, "shares_outstanding": 68901746, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": 15.6961, "pb_ratio": 3.6114, "ptbv_ratio": 3.6114, "ps_ratio": 16.0887, "pcf_ratio": 19.3615, "pfcf_ratio": -9.7959, "ev_ebitda": 11.113, "ev_ebit": 50.5592, "ev_sales": 15.7819, "ev_fcf": -9.6092, "earnings_yield": 0.0198, "fcf_yield": -0.1041, "price_to_sales": 16.0887, "price_to_book": 3.6114, "price_to_cashflow": 19.3615, "ebitda_to_ev": 0.09, "sales_yield": 0.0634 }, "yield": { "dividend_yield": 0, "buyback_yield": -0.1311, "shareholder_yield": -0.125, "debt_paydown_yield": 0, "total_yield": -0.125 }, "quality": { "gross_margin": 0.6594, "operating_margin": 0.3121, "net_margin": 1.025, "ebitda_margin": 1.4201, "fcf_margin": -1.6424, "roe": 0.2301, "roa": 0.2152, "roic": 0.0564, "roc_greenblatt": 0.1904, "asset_turnover": 0.2099, "cash_conversion": -1.6023, "accruals_ratio": 0.0407, "sbc_to_revenue": null, "piotroski_f_score": 4, "altman_z_score": null, "earnings_stability_5y": 1.7601, "revenue_stability_5y": 0.2797, "eps_surprise_avg": -49.9969, "sue_score": -0.4999, "gross_profit_to_assets": 0.1384, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": null, "net_debt_to_ebitda": -0.216, "debt_to_assets": 0.0469, "interest_coverage": 14.4207, "current_ratio": 4.943, "quick_ratio": 4.943, "net_debt": -9195054, "local_beta": 1.9506, "volatility_252d": 0.5159, "volatility_60d": 1.1928, "max_drawdown_12m": -0.2333, "risk_adjusted_momentum": 1.5137 }, "growth": { "revenue_growth_1y": 0.5045, "revenue_growth_3y_cagr": 0.2501, "revenue_growth_5y_cagr": null, "eps_growth_1y": null, "eps_growth_3y_cagr": 1.6176, "eps_growth_5y_cagr": null, "fcf_growth_1y": -36.7129, "book_value_growth_1y": 0.8421, "revenue_growth": 0.5045, "earnings_growth": null }, "momentum": { "price_return_1m": -0.1422, "price_return_3m": -0.1621, "price_return_6m": -0.0588, "price_return_9m": 0.438, "price_return_12m": 0.5278, "price_return_12m_ex1m": 0.781, "momentum_6m": -0.0588, "momentum_12m": 0.5278, "momentum_12_1": 0.781, "distance_from_52w_high": -0.1929, "distance_from_52w_low": 0.668, "relative_strength": 0.2257 }, "raw_ttm": { "revenue_ttm": 29978409, "gross_profit_ttm": 19766655, "ebit_ttm": 9357688, "ebitda_ttm": 42573198, "net_income_ttm": 30728126, "eps_diluted_ttm": 0.446, "operating_cash_flow_ttm": 24910936, "capital_expenditure_ttm": -74146908, "fcf_ttm": -49235972, "dividends_paid_ttm": -2951316, "share_repurchases_ttm": null, "shares_issued_ttm": 63251000, "interest_expense_ttm": 648905, "cash_and_equivalents": 15895054, "total_current_assets": 18451113, "total_current_liabilities": 3732765, "net_ppe": 50335167, "total_assets": 142811711, "total_debt": 6700000, "total_equity": 133551185, "net_working_capital": -1176706, "book_value_per_share": 1.9383, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 1.9383 }, "ranks": { "universe_ticker_count": 524, "rank_pe": 40, "rank_pb": 74, "rank_ptbv": 74, "rank_ps": 94, "rank_pcf": 76, "rank_ev_ebitda": 50, "rank_ev_ebit": 92, "rank_earnings_yield": 91, "rank_fcf_yield": 95, "rank_dividend_yield": 97, "rank_shareholder_yield": 96, "rank_total_yield": 97, "rank_roe": 17, "rank_roc": 36, "rank_roic": 58, "rank_gross_margin": 19, "rank_fcf_margin": 98, "rank_piotroski": 87, "rank_accruals": 91, "rank_sue": 79, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 10, "rank_momentum_12m": 36, "rank_momentum_12m_ex1m": 26, "rank_relative_strength": 36 }, "composites": { "value_composite": 93, "quality_composite": 77, "momentum_composite": 24, "growth_composite": 14, "yield_composite": 100, "svqf_composite": 76, "vc1_composite": 84, "vc2_composite": 89, "vc3_composite": 89, "trending_value_composite": null, "overall_composite": 88, "quality_value_composite": 0.1269, "os_score": 0.12, "value_percentile": 0.07, "quality_percentile": 0.23, "momentum_percentile": 0.76, "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": 93, "small_cap_core_rank": 90, "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": 11734, "ticker_id": 36936, "universe_id": 6, "week_end_date": "2026-06-07", "source_primary": "yfinance", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 0.9286, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T20:10:54.930713+00:00", "batch_id": "", "os_score_delta": null, "price_close": 7, "market_cap": 482312222, "market_cap_usd": 482312222, "enterprise_value": 473117168, "shares_outstanding": 68901746, "fx_rate_to_usd": null, "pe_ratio": 15.69611573, "pb_ratio": 3.61144098, "ptbv_ratio": 3.61144098, "ps_ratio": 16.08865307, "pcf_ratio": 19.36146526, "pfcf_ratio": -9.79593176, "ev_ebitda": 11.11302862, "ev_ebit": 50.55919454, "ev_sales": 15.78193052, "ev_fcf": -9.60917697, "earnings_yield": 0.0197788, "fcf_yield": -0.10406719, "dividend_yield": 0, "buyback_yield": -0.13114119, "shareholder_yield": -0.12502209, "debt_paydown_yield": 0, "total_yield": -0.12502209, "gross_margin": 0.65936304, "operating_margin": 0.31214759, "net_margin": 1.02500857, "ebitda_margin": 1.42012867, "fcf_margin": -1.64238109, "roe": 0.23008501, "roa": 0.21516531, "roic": 0.05643683, "roc_greenblatt": 0.19035763, "asset_turnover": 0.20991562, "cash_conversion": -1.60230962, "accruals_ratio": 0.04073328, "sbc_to_revenue": null, "debt_to_equity": null, "net_debt_to_ebitda": -0.21598222, "debt_to_assets": 0.04691492, "interest_coverage": 14.42073647, "current_ratio": 4.9430149, "quick_ratio": 4.9430149, "net_debt": -9195054, "revenue_growth_1y": 0.50452571, "revenue_growth_3y_cagr": 0.25011552, "revenue_growth_5y_cagr": null, "eps_growth_1y": null, "eps_growth_3y_cagr": 1.61759925, "eps_growth_5y_cagr": null, "fcf_growth_1y": -36.71291053, "book_value_growth_1y": 0.84207605, "piotroski_f_score": 4, "altman_z_score": null, "earnings_stability_5y": 1.7601, "revenue_stability_5y": 0.279746, "eps_surprise_avg": -49.9969, "sue_score": -0.4999, "price_return_1m": -0.14215686, "price_return_3m": -0.16205919, "price_return_6m": -0.05880581, "price_return_9m": 0.43802158, "price_return_12m": 0.52781085, "price_return_12m_ex1m": 0.78099093, "distance_from_52w_high": -0.19288, "distance_from_52w_low": 0.66800981, "relative_strength": 0.22570444, "local_beta": 1.9506, "volatility_252d": 0.51594, "volatility_60d": 1.192769, "max_drawdown_12m": -0.23333332, "revenue_ttm": 29978409, "gross_profit_ttm": 19766655, "ebit_ttm": 9357688, "ebitda_ttm": 42573198, "net_income_ttm": 30728126, "eps_diluted_ttm": 0.44597021, "operating_cash_flow_ttm": 24910936, "capital_expenditure_ttm": -74146908, "fcf_ttm": -49235972, "dividends_paid_ttm": -2951316, "share_repurchases_ttm": null, "shares_issued_ttm": 63251000, "interest_expense_ttm": 648905, "cash_and_equivalents": 15895054, "total_current_assets": 18451113, "total_current_liabilities": 3732765, "net_ppe": 50335167, "total_assets": 142811711, "total_debt": 6700000, "total_equity": 133551185, "net_working_capital": -1176706, "book_value_per_share": 1.93828448, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 1.93828448, "universe_ticker_count": 524, "sector": "Basic Materials", "rank_pe": 40, "rank_pb": 74, "rank_ptbv": 74, "rank_ps": 94, "rank_pcf": 76, "rank_ev_ebitda": 50, "rank_ev_ebit": 92, "rank_earnings_yield": 91, "rank_fcf_yield": 95, "rank_dividend_yield": 97, "rank_shareholder_yield": 96, "rank_total_yield": 97, "rank_roe": 17, "rank_roc": 36, "rank_roic": 58, "rank_gross_margin": 19, "rank_fcf_margin": 98, "rank_piotroski": 87, "rank_accruals": 91, "rank_sue": 79, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 10, "rank_momentum_12m": 36, "rank_momentum_12m_ex1m": 26, "rank_relative_strength": 36, "value_composite": 93, "quality_composite": 77, "momentum_composite": 24, "growth_composite": 14, "yield_composite": 100, "svqf_composite": 76, "vc1_composite": 84, "vc2_composite": 89, "vc3_composite": 89, "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": 93, "small_cap_core_rank": 90, "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": 7, "os": 0.12, "value": 0.07, "quality": 0.23, "momentum": 0.76, "confidence": 0.909, "coverage": 0.909, "pe_ratio": 15.6961, "earnings_yield": 0.0198, "shareholder_yield": -0.125, "roe": 0.2301, "momentum_12_1": 0.781, "complete_fields": { "id": 11734, "ticker_id": 36936, "universe_id": 6, "week_end_date": "2026-06-07", "source_primary": "yfinance", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 0.9286, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T20:10:54.930713+00:00", "batch_id": "", "os_score_delta": null, "price_close": 7, "market_cap": 482312222, "market_cap_usd": 482312222, "enterprise_value": 473117168, "shares_outstanding": 68901746, "fx_rate_to_usd": null, "pe_ratio": 15.69611573, "pb_ratio": 3.61144098, "ptbv_ratio": 3.61144098, "ps_ratio": 16.08865307, "pcf_ratio": 19.36146526, "pfcf_ratio": -9.79593176, "ev_ebitda": 11.11302862, "ev_ebit": 50.55919454, "ev_sales": 15.78193052, "ev_fcf": -9.60917697, "earnings_yield": 0.0197788, "fcf_yield": -0.10406719, "dividend_yield": 0, "buyback_yield": -0.13114119, "shareholder_yield": -0.12502209, "debt_paydown_yield": 0, "total_yield": -0.12502209, "gross_margin": 0.65936304, "operating_margin": 0.31214759, "net_margin": 1.02500857, "ebitda_margin": 1.42012867, "fcf_margin": -1.64238109, "roe": 0.23008501, "roa": 0.21516531, "roic": 0.05643683, "roc_greenblatt": 0.19035763, "asset_turnover": 0.20991562, "cash_conversion": -1.60230962, "accruals_ratio": 0.04073328, "sbc_to_revenue": null, "debt_to_equity": null, "net_debt_to_ebitda": -0.21598222, "debt_to_assets": 0.04691492, "interest_coverage": 14.42073647, "current_ratio": 4.9430149, "quick_ratio": 4.9430149, "net_debt": -9195054, "revenue_growth_1y": 0.50452571, "revenue_growth_3y_cagr": 0.25011552, "revenue_growth_5y_cagr": null, "eps_growth_1y": null, "eps_growth_3y_cagr": 1.61759925, "eps_growth_5y_cagr": null, "fcf_growth_1y": -36.71291053, "book_value_growth_1y": 0.84207605, "piotroski_f_score": 4, "altman_z_score": null, "earnings_stability_5y": 1.7601, "revenue_stability_5y": 0.279746, "eps_surprise_avg": -49.9969, "sue_score": -0.4999, "price_return_1m": -0.14215686, "price_return_3m": -0.16205919, "price_return_6m": -0.05880581, "price_return_9m": 0.43802158, "price_return_12m": 0.52781085, "price_return_12m_ex1m": 0.78099093, "distance_from_52w_high": -0.19288, "distance_from_52w_low": 0.66800981, "relative_strength": 0.22570444, "local_beta": 1.9506, "volatility_252d": 0.51594, "volatility_60d": 1.192769, "max_drawdown_12m": -0.23333332, "revenue_ttm": 29978409, "gross_profit_ttm": 19766655, "ebit_ttm": 9357688, "ebitda_ttm": 42573198, "net_income_ttm": 30728126, "eps_diluted_ttm": 0.44597021, "operating_cash_flow_ttm": 24910936, "capital_expenditure_ttm": -74146908, "fcf_ttm": -49235972, "dividends_paid_ttm": -2951316, "share_repurchases_ttm": null, "shares_issued_ttm": 63251000, "interest_expense_ttm": 648905, "cash_and_equivalents": 15895054, "total_current_assets": 18451113, "total_current_liabilities": 3732765, "net_ppe": 50335167, "total_assets": 142811711, "total_debt": 6700000, "total_equity": 133551185, "net_working_capital": -1176706, "book_value_per_share": 1.93828448, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 1.93828448, "universe_ticker_count": 524, "sector": "Basic Materials", "rank_pe": 40, "rank_pb": 74, "rank_ptbv": 74, "rank_ps": 94, "rank_pcf": 76, "rank_ev_ebitda": 50, "rank_ev_ebit": 92, "rank_earnings_yield": 91, "rank_fcf_yield": 95, "rank_dividend_yield": 97, "rank_shareholder_yield": 96, "rank_total_yield": 97, "rank_roe": 17, "rank_roc": 36, "rank_roic": 58, "rank_gross_margin": 19, "rank_fcf_margin": 98, "rank_piotroski": 87, "rank_accruals": 91, "rank_sue": 79, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 10, "rank_momentum_12m": 36, "rank_momentum_12m_ex1m": 26, "rank_relative_strength": 36, "value_composite": 93, "quality_composite": 77, "momentum_composite": 24, "growth_composite": 14, "yield_composite": 100, "svqf_composite": 76, "vc1_composite": 84, "vc2_composite": 89, "vc3_composite": 89, "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": 93, "small_cap_core_rank": 90, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false } } ], "financial_periods": { "annual": [ { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "CAD", "fetched_at": "2026-06-07T20:08:18.617367+00:00", "is_restated": false, "income_statement": { "revenue": 16622000, "cost_of_revenue": 6539000, "gross_profit": 10083000, "ebit": 2346000, "ebitda": 14329000, "pretax_income": null, "tax_provision": null, "net_income": 5886000, "net_income_to_common": 5886000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 8085000, "total_current_assets": 11381000, "total_assets": 123396000, "short_term_debt": null, "long_term_debt": 6700000, "total_debt": 6700000, "total_liabilities": null, "total_equity": 107046000, "shares_outstanding": 68364945, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 10737000, "capital_expenditure": -73806000, "free_cash_flow": -63069000, "dividends_paid": -2707000, "share_repurchases": null, "shares_issued": 63251000, "net_debt_issued": 6700000 }, "complete_fields": { "id": 425592, "ticker_id": 36936, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "CAD", "fetched_at": "2026-06-07T20:08:18.617367+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "14329000", "netIncome": "5886000", "grossProfit": "10083000", "totalRevenue": "16622000", "costOfRevenue": "6539000", "interestExpense": "519000", "operatingIncome": "2346000", "fiscalDateEnding": "2025-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "6724000" }, "balance": { "totalDebt": "6700000", "totalAssets": "123396000", "longTermDebt": "6700000", "shortTermDebt": null, "preferredStock": null, "fiscalDateEnding": "2025-12-31", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": "68364945", "totalCurrentAssets": "11381000", "totalShareholderEquity": "107046000", "totalCurrentLiabilities": "4173000", "propertyPlantEquipmentNet": "50779000", "cashAndShortTermInvestments": "8085000" }, "cashflow": { "freeCashFlow": "-63069000", "dividendsPaid": "-2707000", "issuanceOfDebt": "16700000", "issuanceOfStock": "63251000", "repaymentOfDebt": "-10000000", "fiscalDateEnding": "2025-12-31", "operatingCashflow": "10737000", "repurchaseOfStock": null, "capitalExpenditures": "-73806000" } }, "revenue": 16622000, "cost_of_revenue": 6539000, "gross_profit": 10083000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 2346000, "depreciation_amortisation": 6724000, "ebitda": 14329000, "interest_expense": 519000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 5886000, "net_income_continuing_ops": null, "net_income_to_common": 5886000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 8085000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 11381000, "net_ppe": 50779000, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": null, "total_assets": 123396000, "short_term_debt": null, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 4173000, "long_term_debt": 6700000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 6700000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 107046000, "shares_outstanding": 68364945, "operating_cash_flow": 10737000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -73806000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": -2707000, "share_repurchases": null, "shares_issued": 63251000, "net_debt_issued": 6700000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": -63069000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "14329000", "netIncome": "5886000", "grossProfit": "10083000", "totalRevenue": "16622000", "costOfRevenue": "6539000", "interestExpense": "519000", "operatingIncome": "2346000", "fiscalDateEnding": "2025-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "6724000" }, "balance": { "totalDebt": "6700000", "totalAssets": "123396000", "longTermDebt": "6700000", "shortTermDebt": null, "preferredStock": null, "fiscalDateEnding": "2025-12-31", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": "68364945", "totalCurrentAssets": "11381000", "totalShareholderEquity": "107046000", "totalCurrentLiabilities": "4173000", "propertyPlantEquipmentNet": "50779000", "cashAndShortTermInvestments": "8085000" }, "cashflow": { "freeCashFlow": "-63069000", "dividendsPaid": "-2707000", "issuanceOfDebt": "16700000", "issuanceOfStock": "63251000", "repaymentOfDebt": "-10000000", "fiscalDateEnding": "2025-12-31", "operatingCashflow": "10737000", "repurchaseOfStock": null, "capitalExpenditures": "-73806000" } } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "CAD", "fetched_at": "2026-06-07T20:08:18.617367+00:00", "is_restated": false, "income_statement": { "revenue": 11048000, "cost_of_revenue": 3133000, "gross_profit": 7915000, "ebit": 1094000, "ebitda": 4382000, "pretax_income": null, "tax_provision": null, "net_income": -1649000, "net_income_to_common": -1649000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 8754000, "total_current_assets": 12129000, "total_assets": 51381000, "short_term_debt": null, "long_term_debt": null, "total_debt": null, "total_liabilities": null, "total_equity": 43061000, "shares_outstanding": 50658776, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 5459000, "capital_expenditure": -3693000, "free_cash_flow": 1766000, "dividends_paid": -2272000, "share_repurchases": null, "shares_issued": 0, "net_debt_issued": null }, "complete_fields": { "id": 425597, "ticker_id": 36936, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "CAD", "fetched_at": "2026-06-07T20:08:18.617367+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "4382000", "netIncome": "-1649000", "grossProfit": "7915000", "totalRevenue": "11048000", "costOfRevenue": "3133000", "interestExpense": "89000", "operatingIncome": "1094000", "fiscalDateEnding": "2024-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "3317000" }, "balance": { "totalDebt": null, "totalAssets": "51381000", "longTermDebt": null, "shortTermDebt": null, "preferredStock": null, "fiscalDateEnding": "2024-12-31", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": "50658776", "totalCurrentAssets": "12129000", "totalShareholderEquity": "43061000", "totalCurrentLiabilities": "2894000", "propertyPlantEquipmentNet": "37984000", "cashAndShortTermInvestments": "8754000" }, "cashflow": { "freeCashFlow": "1766000", "dividendsPaid": "-2272000", "issuanceOfDebt": "0", "issuanceOfStock": "0", "repaymentOfDebt": "0", "fiscalDateEnding": "2024-12-31", "operatingCashflow": "5459000", "repurchaseOfStock": null, "capitalExpenditures": "-3693000" } }, "revenue": 11048000, "cost_of_revenue": 3133000, "gross_profit": 7915000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 1094000, "depreciation_amortisation": 3317000, "ebitda": 4382000, "interest_expense": 89000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": -1649000, "net_income_continuing_ops": null, "net_income_to_common": -1649000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 8754000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 12129000, "net_ppe": 37984000, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": null, "total_assets": 51381000, "short_term_debt": null, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2894000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": null, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 43061000, "shares_outstanding": 50658776, "operating_cash_flow": 5459000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -3693000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": -2272000, "share_repurchases": null, "shares_issued": 0, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 1766000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "4382000", "netIncome": "-1649000", "grossProfit": "7915000", "totalRevenue": "11048000", "costOfRevenue": "3133000", "interestExpense": "89000", "operatingIncome": "1094000", "fiscalDateEnding": "2024-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "3317000" }, "balance": { "totalDebt": null, "totalAssets": "51381000", "longTermDebt": null, "shortTermDebt": null, "preferredStock": null, "fiscalDateEnding": "2024-12-31", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": "50658776", "totalCurrentAssets": "12129000", "totalShareholderEquity": "43061000", "totalCurrentLiabilities": "2894000", "propertyPlantEquipmentNet": "37984000", "cashAndShortTermInvestments": "8754000" }, "cashflow": { "freeCashFlow": "1766000", "dividendsPaid": "-2272000", "issuanceOfDebt": "0", "issuanceOfStock": "0", "repaymentOfDebt": "0", "fiscalDateEnding": "2024-12-31", "operatingCashflow": "5459000", "repurchaseOfStock": null, "capitalExpenditures": "-3693000" } } }, { "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "CAD", "fetched_at": "2026-06-07T20:08:18.617367+00:00", "is_restated": false, "income_statement": { "revenue": 12310594, "cost_of_revenue": 2331934, "gross_profit": 9978660, "ebit": 3066154, "ebitda": 4928419, "pretax_income": null, "tax_provision": null, "net_income": -101112, "net_income_to_common": -101112, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 9342880, "total_current_assets": 13282702, "total_assets": 52706609, "short_term_debt": null, "long_term_debt": null, "total_debt": null, "total_liabilities": null, "total_equity": 44923670, "shares_outstanding": 49985102, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 5271090, "capital_expenditure": -5495221, "free_cash_flow": -224131, "dividends_paid": -2010412, "share_repurchases": 0, "shares_issued": 8349000, "net_debt_issued": null }, "complete_fields": { "id": 425599, "ticker_id": 36936, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "CAD", "fetched_at": "2026-06-07T20:08:18.617367+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "4928419", "netIncome": "-101112", "grossProfit": "9978660", "totalRevenue": "12310594", "costOfRevenue": "2331934", "interestExpense": "0", "operatingIncome": "3066154", "fiscalDateEnding": "2023-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "2515473" }, "balance": { "totalDebt": null, "totalAssets": "52706609", "longTermDebt": null, "shortTermDebt": null, "preferredStock": null, "fiscalDateEnding": "2023-12-31", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": "49985102", "totalCurrentAssets": "13282702", "totalShareholderEquity": "44923670", "totalCurrentLiabilities": "2903950", "propertyPlantEquipmentNet": "37443198", "cashAndShortTermInvestments": "9342880" }, "cashflow": { "freeCashFlow": "-224131", "dividendsPaid": "-2010412", "issuanceOfDebt": null, "issuanceOfStock": "8349000", "repaymentOfDebt": null, "fiscalDateEnding": "2023-12-31", "operatingCashflow": "5271090", "repurchaseOfStock": "0", "capitalExpenditures": "-5495221" } }, "revenue": 12310594, "cost_of_revenue": 2331934, "gross_profit": 9978660, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 3066154, "depreciation_amortisation": 2515473, "ebitda": 4928419, "interest_expense": 0, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": -101112, "net_income_continuing_ops": null, "net_income_to_common": -101112, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 9342880, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 13282702, "net_ppe": 37443198, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": null, "total_assets": 52706609, "short_term_debt": null, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2903950, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": null, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 44923670, "shares_outstanding": 49985102, "operating_cash_flow": 5271090, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -5495221, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": -2010412, "share_repurchases": 0, "shares_issued": 8349000, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": -224131, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "4928419", "netIncome": "-101112", "grossProfit": "9978660", "totalRevenue": "12310594", "costOfRevenue": "2331934", "interestExpense": "0", "operatingIncome": "3066154", "fiscalDateEnding": "2023-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "2515473" }, "balance": { "totalDebt": null, "totalAssets": "52706609", "longTermDebt": null, "shortTermDebt": null, "preferredStock": null, "fiscalDateEnding": "2023-12-31", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": "49985102", "totalCurrentAssets": "13282702", "totalShareholderEquity": "44923670", "totalCurrentLiabilities": "2903950", "propertyPlantEquipmentNet": "37443198", "cashAndShortTermInvestments": "9342880" }, "cashflow": { "freeCashFlow": "-224131", "dividendsPaid": "-2010412", "issuanceOfDebt": null, "issuanceOfStock": "8349000", "repaymentOfDebt": null, "fiscalDateEnding": "2023-12-31", "operatingCashflow": "5271090", "repurchaseOfStock": "0", "capitalExpenditures": "-5495221" } } }, { "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "CAD", "fetched_at": "2026-06-07T20:08:18.617367+00:00", "is_restated": false, "income_statement": { "revenue": 8508105, "cost_of_revenue": 1844018, "gross_profit": 6664087, "ebit": 449338, "ebitda": 2476895, "pretax_income": null, "tax_provision": null, "net_income": 328179, "net_income_to_common": 328179, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 4174654, "total_current_assets": 6770247, "total_assets": 41805456, "short_term_debt": null, "long_term_debt": null, "total_debt": null, "total_liabilities": null, "total_equity": 35414448, "shares_outstanding": 44758269, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 2047169, "capital_expenditure": -4695064, "free_cash_flow": -2647895, "dividends_paid": -445940, "share_repurchases": -454214, "shares_issued": 0, "net_debt_issued": null }, "complete_fields": { "id": 425600, "ticker_id": 36936, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "CAD", "fetched_at": "2026-06-07T20:08:18.617367+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "2476895", "netIncome": "328179", "grossProfit": "6664087", "totalRevenue": "8508105", "costOfRevenue": "1844018", "interestExpense": null, "operatingIncome": "449338", "fiscalDateEnding": "2022-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "2027557" }, "balance": { "totalDebt": null, "totalAssets": "41805456", "longTermDebt": null, "shortTermDebt": null, "preferredStock": null, "fiscalDateEnding": "2022-12-31", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": "44758269", "totalCurrentAssets": "6770247", "totalShareholderEquity": "35414448", "totalCurrentLiabilities": "2974296", "propertyPlantEquipmentNet": "32860568", "cashAndShortTermInvestments": "4174654" }, "cashflow": { "freeCashFlow": "-2647895", "dividendsPaid": "-445940", "issuanceOfDebt": null, "issuanceOfStock": "0", "repaymentOfDebt": null, "fiscalDateEnding": "2022-12-31", "operatingCashflow": "2047169", "repurchaseOfStock": "-454214", "capitalExpenditures": "-4695064" } }, "revenue": 8508105, "cost_of_revenue": 1844018, "gross_profit": 6664087, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 449338, "depreciation_amortisation": 2027557, "ebitda": 2476895, "interest_expense": null, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 328179, "net_income_continuing_ops": null, "net_income_to_common": 328179, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 4174654, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 6770247, "net_ppe": 32860568, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": null, "total_assets": 41805456, "short_term_debt": null, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2974296, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": null, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 35414448, "shares_outstanding": 44758269, "operating_cash_flow": 2047169, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -4695064, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": -445940, "share_repurchases": -454214, "shares_issued": 0, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": -2647895, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "2476895", "netIncome": "328179", "grossProfit": "6664087", "totalRevenue": "8508105", "costOfRevenue": "1844018", "interestExpense": null, "operatingIncome": "449338", "fiscalDateEnding": "2022-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "2027557" }, "balance": { "totalDebt": null, "totalAssets": "41805456", "longTermDebt": null, "shortTermDebt": null, "preferredStock": null, "fiscalDateEnding": "2022-12-31", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": "44758269", "totalCurrentAssets": "6770247", "totalShareholderEquity": "35414448", "totalCurrentLiabilities": "2974296", "propertyPlantEquipmentNet": "32860568", "cashAndShortTermInvestments": "4174654" }, "cashflow": { "freeCashFlow": "-2647895", "dividendsPaid": "-445940", "issuanceOfDebt": null, "issuanceOfStock": "0", "repaymentOfDebt": null, "fiscalDateEnding": "2022-12-31", "operatingCashflow": "2047169", "repurchaseOfStock": "-454214", "capitalExpenditures": "-4695064" } } }, { "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "CAD", "fetched_at": "2026-06-07T20:08:18.617367+00:00", "is_restated": false, "income_statement": { "revenue": null, "cost_of_revenue": null, "gross_profit": null, "ebit": null, "ebitda": null, "pretax_income": null, "tax_provision": null, "net_income": null, "net_income_to_common": null, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": null, "total_current_assets": null, "total_assets": null, "short_term_debt": null, "long_term_debt": null, "total_debt": null, "total_liabilities": null, "total_equity": null, "shares_outstanding": null, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": null, "capital_expenditure": null, "free_cash_flow": null, "dividends_paid": null, "share_repurchases": -1776115, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 425601, "ticker_id": 36936, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "CAD", "fetched_at": "2026-06-07T20:08:18.617367+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": null, "netIncome": null, "grossProfit": null, "totalRevenue": null, "costOfRevenue": null, "interestExpense": "0", "operatingIncome": null, "fiscalDateEnding": "2021-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": null }, "balance": { "totalDebt": null, "totalAssets": null, "longTermDebt": null, "shortTermDebt": null, "preferredStock": null, "fiscalDateEnding": "2021-12-31", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": null, "totalCurrentAssets": null, "totalShareholderEquity": null, "totalCurrentLiabilities": null, "propertyPlantEquipmentNet": null, "cashAndShortTermInvestments": null }, "cashflow": { "freeCashFlow": null, "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": null, "fiscalDateEnding": "2021-12-31", "operatingCashflow": null, "repurchaseOfStock": "-1776115", "capitalExpenditures": null } }, "revenue": null, "cost_of_revenue": null, "gross_profit": null, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": null, "depreciation_amortisation": null, "ebitda": null, "interest_expense": 0, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": null, "net_income_continuing_ops": null, "net_income_to_common": null, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": null, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": null, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": null, "total_assets": null, "short_term_debt": null, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": null, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": null, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": null, "shares_outstanding": null, "operating_cash_flow": null, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": null, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": -1776115, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": null, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": null, "netIncome": null, "grossProfit": null, "totalRevenue": null, "costOfRevenue": null, "interestExpense": "0", "operatingIncome": null, "fiscalDateEnding": "2021-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": null }, "balance": { "totalDebt": null, "totalAssets": null, "longTermDebt": null, "shortTermDebt": null, "preferredStock": null, "fiscalDateEnding": "2021-12-31", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": null, "totalCurrentAssets": null, "totalShareholderEquity": null, "totalCurrentLiabilities": null, "propertyPlantEquipmentNet": null, "cashAndShortTermInvestments": null }, "cashflow": { "freeCashFlow": null, "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": null, "fiscalDateEnding": "2021-12-31", "operatingCashflow": null, "repurchaseOfStock": "-1776115", "capitalExpenditures": null } } } ], "quarterly": [ { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider": "yFinance", "currency_reported": "CAD", "fetched_at": "2026-06-07T20:08:18.617367+00:00", "is_restated": false, "income_statement": { "revenue": 16036603, "cost_of_revenue": 4457876, "gross_profit": 11578727, "ebit": 7115219, "ebitda": 29188175, "pretax_income": null, "tax_provision": null, "net_income": 24482986, "net_income_to_common": 24482986, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 15895054, "total_current_assets": 18451113, "total_assets": 142811711, "short_term_debt": null, "long_term_debt": null, "total_debt": null, "total_liabilities": null, "total_equity": 133551185, "shares_outstanding": 68900611, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 15212750, "capital_expenditure": -340908, "free_cash_flow": 14871842, "dividends_paid": -848838, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -6700000 }, "complete_fields": { "id": 425590, "ticker_id": 36936, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 2, "currency_reported": "CAD", "fetched_at": "2026-06-07T20:08:18.617367+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "29188175", "netIncome": "24482986", "grossProfit": "11578727", "totalRevenue": "16036603", "costOfRevenue": "4457876", "interestExpense": "150999", "operatingIncome": "7115219", "fiscalDateEnding": "2026-03-31", "researchAndDevelopment": null, "depreciationAndAmortization": "4503814" }, "balance": { "totalDebt": null, "totalAssets": "142811711", "longTermDebt": null, "shortTermDebt": null, "preferredStock": null, "fiscalDateEnding": "2026-03-31", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": "68900611", "totalCurrentAssets": "18451113", "totalShareholderEquity": "133551185", "totalCurrentLiabilities": "3732765", "propertyPlantEquipmentNet": "50335167", "cashAndShortTermInvestments": "15895054" }, "cashflow": { "freeCashFlow": "14871842", "dividendsPaid": "-848838", "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": "-6700000", "fiscalDateEnding": "2026-03-31", "operatingCashflow": "15212750", "repurchaseOfStock": null, "capitalExpenditures": "-340908" } }, "revenue": 16036603, "cost_of_revenue": 4457876, "gross_profit": 11578727, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 7115219, "depreciation_amortisation": 4503814, "ebitda": 29188175, "interest_expense": 150999, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 24482986, "net_income_continuing_ops": null, "net_income_to_common": 24482986, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 15895054, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 18451113, "net_ppe": 50335167, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": null, "total_assets": 142811711, "short_term_debt": null, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 3732765, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": null, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 133551185, "shares_outstanding": 68900611, "operating_cash_flow": 15212750, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -340908, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": -848838, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -6700000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 14871842, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "29188175", "netIncome": "24482986", "grossProfit": "11578727", "totalRevenue": "16036603", "costOfRevenue": "4457876", "interestExpense": "150999", "operatingIncome": "7115219", "fiscalDateEnding": "2026-03-31", "researchAndDevelopment": null, "depreciationAndAmortization": "4503814" }, "balance": { "totalDebt": null, "totalAssets": "142811711", "longTermDebt": null, "shortTermDebt": null, "preferredStock": null, "fiscalDateEnding": "2026-03-31", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": "68900611", "totalCurrentAssets": "18451113", "totalShareholderEquity": "133551185", "totalCurrentLiabilities": "3732765", "propertyPlantEquipmentNet": "50335167", "cashAndShortTermInvestments": "15895054" }, "cashflow": { "freeCashFlow": "14871842", "dividendsPaid": "-848838", "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": "-6700000", "fiscalDateEnding": "2026-03-31", "operatingCashflow": "15212750", "repurchaseOfStock": null, "capitalExpenditures": "-340908" } } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider": "yFinance", "currency_reported": "CAD", "fetched_at": "2026-06-07T20:08:18.617367+00:00", "is_restated": false, "income_statement": { "revenue": 7361021, "cost_of_revenue": 3288895, "gross_profit": 4072126, "ebit": 1597562, "ebitda": 10090684, "pretax_income": null, "tax_provision": null, "net_income": 6471424, "net_income_to_common": 6471424, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 8085000, "total_current_assets": 11381000, "total_assets": 123396000, "short_term_debt": null, "long_term_debt": 6700000, "total_debt": 6700000, "total_liabilities": null, "total_equity": 107046000, "shares_outstanding": 68364945, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 6182670, "capital_expenditure": -59366240, "free_cash_flow": -53183570, "dividends_paid": -845065, "share_repurchases": null, "shares_issued": 425, "net_debt_issued": -5000000 }, "complete_fields": { "id": 425591, "ticker_id": 36936, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 2, "currency_reported": "CAD", "fetched_at": "2026-06-07T20:08:18.617367+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "10090684", "netIncome": "6471424", "grossProfit": "4072126", "totalRevenue": "7361021", "costOfRevenue": "3288895", "interestExpense": "231040", "operatingIncome": "1597562", "fiscalDateEnding": "2025-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "3336240" }, "balance": { "totalDebt": "6700000", "totalAssets": "123396000", "longTermDebt": "6700000", "shortTermDebt": null, "preferredStock": null, "fiscalDateEnding": "2025-12-31", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": "68364945", "totalCurrentAssets": "11381000", "totalShareholderEquity": "107046000", "totalCurrentLiabilities": "4173000", "propertyPlantEquipmentNet": "50779000", "cashAndShortTermInvestments": "8085000" }, "cashflow": { "freeCashFlow": "-53183570", "dividendsPaid": "-845065", "issuanceOfDebt": "0", "issuanceOfStock": "425", "repaymentOfDebt": "-5000000", "fiscalDateEnding": "2025-12-31", "operatingCashflow": "6182670", "repurchaseOfStock": null, "capitalExpenditures": "-59366240" } }, "revenue": 7361021, "cost_of_revenue": 3288895, "gross_profit": 4072126, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 1597562, "depreciation_amortisation": 3336240, "ebitda": 10090684, "interest_expense": 231040, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 6471424, "net_income_continuing_ops": null, "net_income_to_common": 6471424, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 8085000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 11381000, "net_ppe": 50779000, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": null, "total_assets": 123396000, "short_term_debt": null, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 4173000, "long_term_debt": 6700000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 6700000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 107046000, "shares_outstanding": 68364945, "operating_cash_flow": 6182670, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -59366240, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": -845065, "share_repurchases": null, "shares_issued": 425, "net_debt_issued": -5000000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": -53183570, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "10090684", "netIncome": "6471424", "grossProfit": "4072126", "totalRevenue": "7361021", "costOfRevenue": "3288895", "interestExpense": "231040", "operatingIncome": "1597562", "fiscalDateEnding": "2025-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "3336240" }, "balance": { "totalDebt": "6700000", "totalAssets": "123396000", "longTermDebt": "6700000", "shortTermDebt": null, "preferredStock": null, "fiscalDateEnding": "2025-12-31", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": "68364945", "totalCurrentAssets": "11381000", "totalShareholderEquity": "107046000", "totalCurrentLiabilities": "4173000", "propertyPlantEquipmentNet": "50779000", "cashAndShortTermInvestments": "8085000" }, "cashflow": { "freeCashFlow": "-53183570", "dividendsPaid": "-845065", "issuanceOfDebt": "0", "issuanceOfStock": "425", "repaymentOfDebt": "-5000000", "fiscalDateEnding": "2025-12-31", "operatingCashflow": "6182670", "repurchaseOfStock": null, "capitalExpenditures": "-59366240" } } }, { "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider": "yFinance", "currency_reported": "CAD", "fetched_at": "2026-06-07T20:08:18.617367+00:00", "is_restated": false, "income_statement": { "revenue": 3815640, "cost_of_revenue": 1446751, "gross_profit": 2368889, "ebit": 822680, "ebitda": 2272082, "pretax_income": null, "tax_provision": null, "net_income": 161673, "net_income_to_common": 161673, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 12146280, "total_current_assets": 16678713, "total_assets": 123410101, "short_term_debt": null, "long_term_debt": 11700000, "total_debt": 11700000, "total_liabilities": null, "total_equity": 101174242, "shares_outstanding": 67986838, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 1758787, "capital_expenditure": -2645082, "free_cash_flow": -886295, "dividends_paid": -628756, "share_repurchases": null, "shares_issued": 63250575, "net_debt_issued": null }, "complete_fields": { "id": 425593, "ticker_id": 36936, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 2, "currency_reported": "CAD", "fetched_at": "2026-06-07T20:08:18.617367+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "2272082", "netIncome": "161673", "grossProfit": "2368889", "totalRevenue": "3815640", "costOfRevenue": "1446751", "interestExpense": "148597", "operatingIncome": "822680", "fiscalDateEnding": "2025-09-30", "researchAndDevelopment": null, "depreciationAndAmortization": "1492636" }, "balance": { "totalDebt": "11700000", "totalAssets": "123410101", "longTermDebt": "11700000", "shortTermDebt": null, "preferredStock": null, "fiscalDateEnding": "2025-09-30", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": "67986838", "totalCurrentAssets": "16678713", "totalShareholderEquity": "101174242", "totalCurrentLiabilities": "4974739", "propertyPlantEquipmentNet": "49197928", "cashAndShortTermInvestments": "12146280" }, "cashflow": { "freeCashFlow": "-886295", "dividendsPaid": "-628756", "issuanceOfDebt": "5000000", "issuanceOfStock": "63250575", "repaymentOfDebt": "-5000000", "fiscalDateEnding": "2025-09-30", "operatingCashflow": "1758787", "repurchaseOfStock": null, "capitalExpenditures": "-2645082" } }, "revenue": 3815640, "cost_of_revenue": 1446751, "gross_profit": 2368889, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 822680, "depreciation_amortisation": 1492636, "ebitda": 2272082, "interest_expense": 148597, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 161673, "net_income_continuing_ops": null, "net_income_to_common": 161673, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 12146280, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 16678713, "net_ppe": 49197928, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": null, "total_assets": 123410101, "short_term_debt": null, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 4974739, "long_term_debt": 11700000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 11700000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 101174242, "shares_outstanding": 67986838, "operating_cash_flow": 1758787, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -2645082, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": -628756, "share_repurchases": null, "shares_issued": 63250575, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": -886295, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "2272082", "netIncome": "161673", "grossProfit": "2368889", "totalRevenue": "3815640", "costOfRevenue": "1446751", "interestExpense": "148597", "operatingIncome": "822680", "fiscalDateEnding": "2025-09-30", "researchAndDevelopment": null, "depreciationAndAmortization": "1492636" }, "balance": { "totalDebt": "11700000", "totalAssets": "123410101", "longTermDebt": "11700000", "shortTermDebt": null, "preferredStock": null, "fiscalDateEnding": "2025-09-30", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": "67986838", "totalCurrentAssets": "16678713", "totalShareholderEquity": "101174242", "totalCurrentLiabilities": "4974739", "propertyPlantEquipmentNet": "49197928", "cashAndShortTermInvestments": "12146280" }, "cashflow": { "freeCashFlow": "-886295", "dividendsPaid": "-628756", "issuanceOfDebt": "5000000", "issuanceOfStock": "63250575", "repaymentOfDebt": "-5000000", "fiscalDateEnding": "2025-09-30", "operatingCashflow": "1758787", "repurchaseOfStock": null, "capitalExpenditures": "-2645082" } } }, { "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider": "yFinance", "currency_reported": "CAD", "fetched_at": "2026-06-07T20:08:18.617367+00:00", "is_restated": false, "income_statement": { "revenue": 2765145, "cost_of_revenue": 1018232, "gross_profit": 1746913, "ebit": -177773, "ebitda": 1022257, "pretax_income": null, "tax_provision": null, "net_income": -387957, "net_income_to_common": -387957, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 10172099, "total_current_assets": 13618367, "total_assets": 62586700, "short_term_debt": null, "long_term_debt": 11700000, "total_debt": 11700000, "total_liabilities": null, "total_equity": 42328668, "shares_outstanding": 50756371, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 1756729, "capital_expenditure": -11794678, "free_cash_flow": -10037949, "dividends_paid": -628657, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 11700000 }, "complete_fields": { "id": 425594, "ticker_id": 36936, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 2, "currency_reported": "CAD", "fetched_at": "2026-06-07T20:08:18.617367+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "1022257", "netIncome": "-387957", "grossProfit": "1746913", "totalRevenue": "2765145", "costOfRevenue": "1018232", "interestExpense": "118269", "operatingIncome": "-177773", "fiscalDateEnding": "2025-06-30", "researchAndDevelopment": null, "depreciationAndAmortization": "1064117" }, "balance": { "totalDebt": "11700000", "totalAssets": "62586700", "longTermDebt": "11700000", "shortTermDebt": null, "preferredStock": null, "fiscalDateEnding": "2025-06-30", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": "50756371", "totalCurrentAssets": "13618367", "totalShareholderEquity": "42328668", "totalCurrentLiabilities": "3135231", "propertyPlantEquipmentNet": "47893583", "cashAndShortTermInvestments": "10172099" }, "cashflow": { "freeCashFlow": "-10037949", "dividendsPaid": "-628657", "issuanceOfDebt": "11700000", "issuanceOfStock": null, "repaymentOfDebt": null, "fiscalDateEnding": "2025-06-30", "operatingCashflow": "1756729", "repurchaseOfStock": null, "capitalExpenditures": "-11794678" } }, "revenue": 2765145, "cost_of_revenue": 1018232, "gross_profit": 1746913, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -177773, "depreciation_amortisation": 1064117, "ebitda": 1022257, "interest_expense": 118269, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": -387957, "net_income_continuing_ops": null, "net_income_to_common": -387957, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 10172099, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 13618367, "net_ppe": 47893583, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": null, "total_assets": 62586700, "short_term_debt": null, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 3135231, "long_term_debt": 11700000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 11700000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 42328668, "shares_outstanding": 50756371, "operating_cash_flow": 1756729, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -11794678, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": -628657, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 11700000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": -10037949, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "1022257", "netIncome": "-387957", "grossProfit": "1746913", "totalRevenue": "2765145", "costOfRevenue": "1018232", "interestExpense": "118269", "operatingIncome": "-177773", "fiscalDateEnding": "2025-06-30", "researchAndDevelopment": null, "depreciationAndAmortization": "1064117" }, "balance": { "totalDebt": "11700000", "totalAssets": "62586700", "longTermDebt": "11700000", "shortTermDebt": null, "preferredStock": null, "fiscalDateEnding": "2025-06-30", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": "50756371", "totalCurrentAssets": "13618367", "totalShareholderEquity": "42328668", "totalCurrentLiabilities": "3135231", "propertyPlantEquipmentNet": "47893583", "cashAndShortTermInvestments": "10172099" }, "cashflow": { "freeCashFlow": "-10037949", "dividendsPaid": "-628657", "issuanceOfDebt": "11700000", "issuanceOfStock": null, "repaymentOfDebt": null, "fiscalDateEnding": "2025-06-30", "operatingCashflow": "1756729", "repurchaseOfStock": null, "capitalExpenditures": "-11794678" } } }, { "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider": "yFinance", "currency_reported": "CAD", "fetched_at": "2026-06-07T20:08:18.617367+00:00", "is_restated": false, "income_statement": { "revenue": 2680194, "cost_of_revenue": 785122, "gross_profit": 1895072, "ebit": 103531, "ebitda": 1008271, "pretax_income": null, "tax_provision": null, "net_income": -359140, "net_income_to_common": -359140, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 9145867, "total_current_assets": 12634375, "total_assets": 51006879, "short_term_debt": null, "long_term_debt": null, "total_debt": null, "total_liabilities": null, "total_equity": 42652508, "shares_outstanding": 50754138, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 1038814, "capital_expenditure": null, "free_cash_flow": 1038814, "dividends_paid": -604522, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 425595, "ticker_id": 36936, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 2, "currency_reported": "CAD", "fetched_at": "2026-06-07T20:08:18.617367+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "1008271", "netIncome": "-359140", "grossProfit": "1895072", "totalRevenue": "2680194", "costOfRevenue": "785122", "interestExpense": "85388", "operatingIncome": "103531", "fiscalDateEnding": "2025-03-31", "researchAndDevelopment": null, "depreciationAndAmortization": "831007" }, "balance": { "totalDebt": null, "totalAssets": "51006879", "longTermDebt": null, "shortTermDebt": null, "preferredStock": null, "fiscalDateEnding": "2025-03-31", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": "50754138", "totalCurrentAssets": "12634375", "totalShareholderEquity": "42652508", "totalCurrentLiabilities": "2980881", "propertyPlantEquipmentNet": "37199066", "cashAndShortTermInvestments": "9145867" }, "cashflow": { "freeCashFlow": "1038814", "dividendsPaid": "-604522", "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": "0", "fiscalDateEnding": "2025-03-31", "operatingCashflow": "1038814", "repurchaseOfStock": null, "capitalExpenditures": null } }, "revenue": 2680194, "cost_of_revenue": 785122, "gross_profit": 1895072, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 103531, "depreciation_amortisation": 831007, "ebitda": 1008271, "interest_expense": 85388, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": -359140, "net_income_continuing_ops": null, "net_income_to_common": -359140, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 9145867, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 12634375, "net_ppe": 37199066, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": null, "total_assets": 51006879, "short_term_debt": null, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2980881, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": null, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 42652508, "shares_outstanding": 50754138, "operating_cash_flow": 1038814, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": null, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": -604522, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 1038814, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "1008271", "netIncome": "-359140", "grossProfit": "1895072", "totalRevenue": "2680194", "costOfRevenue": "785122", "interestExpense": "85388", "operatingIncome": "103531", "fiscalDateEnding": "2025-03-31", "researchAndDevelopment": null, "depreciationAndAmortization": "831007" }, "balance": { "totalDebt": null, "totalAssets": "51006879", "longTermDebt": null, "shortTermDebt": null, "preferredStock": null, "fiscalDateEnding": "2025-03-31", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": "50754138", "totalCurrentAssets": "12634375", "totalShareholderEquity": "42652508", "totalCurrentLiabilities": "2980881", "propertyPlantEquipmentNet": "37199066", "cashAndShortTermInvestments": "9145867" }, "cashflow": { "freeCashFlow": "1038814", "dividendsPaid": "-604522", "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": "0", "fiscalDateEnding": "2025-03-31", "operatingCashflow": "1038814", "repurchaseOfStock": null, "capitalExpenditures": null } } }, { "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider": "yFinance", "currency_reported": "CAD", "fetched_at": "2026-06-07T20:08:18.617367+00:00", "is_restated": false, "income_statement": { "revenue": null, "cost_of_revenue": null, "gross_profit": null, "ebit": null, "ebitda": null, "pretax_income": null, "tax_provision": null, "net_income": null, "net_income_to_common": null, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": null, "total_current_assets": null, "total_assets": null, "short_term_debt": null, "long_term_debt": null, "total_debt": null, "total_liabilities": null, "total_equity": null, "shares_outstanding": null, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": null, "capital_expenditure": -522688, "free_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": 0, "net_debt_issued": null }, "complete_fields": { "id": 425596, "ticker_id": 36936, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 2, "currency_reported": "CAD", "fetched_at": "2026-06-07T20:08:18.617367+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": null, "netIncome": null, "grossProfit": null, "totalRevenue": null, "costOfRevenue": null, "interestExpense": null, "operatingIncome": null, "fiscalDateEnding": "2024-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": null }, "balance": { "totalDebt": null, "totalAssets": null, "longTermDebt": null, "shortTermDebt": null, "preferredStock": null, "fiscalDateEnding": "2024-12-31", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": null, "totalCurrentAssets": null, "totalShareholderEquity": null, "totalCurrentLiabilities": null, "propertyPlantEquipmentNet": null, "cashAndShortTermInvestments": null }, "cashflow": { "freeCashFlow": null, "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": "0", "repaymentOfDebt": null, "fiscalDateEnding": "2024-12-31", "operatingCashflow": null, "repurchaseOfStock": null, "capitalExpenditures": "-522688" } }, "revenue": null, "cost_of_revenue": null, "gross_profit": null, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": null, "depreciation_amortisation": null, "ebitda": null, "interest_expense": null, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": null, "net_income_continuing_ops": null, "net_income_to_common": null, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": null, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": null, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": null, "total_assets": null, "short_term_debt": null, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": null, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": null, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": null, "shares_outstanding": null, "operating_cash_flow": null, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -522688, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": 0, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": null, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": null, "netIncome": null, "grossProfit": null, "totalRevenue": null, "costOfRevenue": null, "interestExpense": null, "operatingIncome": null, "fiscalDateEnding": "2024-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": null }, "balance": { "totalDebt": null, "totalAssets": null, "longTermDebt": null, "shortTermDebt": null, "preferredStock": null, "fiscalDateEnding": "2024-12-31", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": null, "totalCurrentAssets": null, "totalShareholderEquity": null, "totalCurrentLiabilities": null, "propertyPlantEquipmentNet": null, "cashAndShortTermInvestments": null }, "cashflow": { "freeCashFlow": null, "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": "0", "repaymentOfDebt": null, "fiscalDateEnding": "2024-12-31", "operatingCashflow": null, "repurchaseOfStock": null, "capitalExpenditures": "-522688" } } }, { "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider": "yFinance", "currency_reported": "CAD", "fetched_at": "2026-06-07T20:08:18.617367+00:00", "is_restated": false, "income_statement": { "revenue": null, "cost_of_revenue": null, "gross_profit": null, "ebit": null, "ebitda": null, "pretax_income": null, "tax_provision": null, "net_income": null, "net_income_to_common": null, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": null, "total_current_assets": null, "total_assets": null, "short_term_debt": null, "long_term_debt": null, "total_debt": null, "total_liabilities": null, "total_equity": null, "shares_outstanding": null, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": null, "capital_expenditure": null, "free_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": 0, "net_debt_issued": null }, "complete_fields": { "id": 425598, "ticker_id": 36936, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 2, "currency_reported": "CAD", "fetched_at": "2026-06-07T20:08:18.617367+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": null, "netIncome": null, "grossProfit": null, "totalRevenue": null, "costOfRevenue": null, "interestExpense": null, "operatingIncome": null, "fiscalDateEnding": "2024-09-30", "researchAndDevelopment": null, "depreciationAndAmortization": null }, "balance": { "totalDebt": null, "totalAssets": null, "longTermDebt": null, "shortTermDebt": null, "preferredStock": null, "fiscalDateEnding": "2024-09-30", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": null, "totalCurrentAssets": null, "totalShareholderEquity": null, "totalCurrentLiabilities": null, "propertyPlantEquipmentNet": null, "cashAndShortTermInvestments": null }, "cashflow": { "freeCashFlow": null, "dividendsPaid": null, "issuanceOfDebt": "0", "issuanceOfStock": "0", "repaymentOfDebt": "0", "fiscalDateEnding": "2024-09-30", "operatingCashflow": null, "repurchaseOfStock": null, "capitalExpenditures": null } }, "revenue": null, "cost_of_revenue": null, "gross_profit": null, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": null, "depreciation_amortisation": null, "ebitda": null, "interest_expense": null, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": null, "net_income_continuing_ops": null, "net_income_to_common": null, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": null, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": null, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": null, "total_assets": null, "short_term_debt": null, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": null, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": null, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": null, "shares_outstanding": null, "operating_cash_flow": null, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": null, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": 0, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": null, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": null, "netIncome": null, "grossProfit": null, "totalRevenue": null, "costOfRevenue": null, "interestExpense": null, "operatingIncome": null, "fiscalDateEnding": "2024-09-30", "researchAndDevelopment": null, "depreciationAndAmortization": null }, "balance": { "totalDebt": null, "totalAssets": null, "longTermDebt": null, "shortTermDebt": null, "preferredStock": null, "fiscalDateEnding": "2024-09-30", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": null, "totalCurrentAssets": null, "totalShareholderEquity": null, "totalCurrentLiabilities": null, "propertyPlantEquipmentNet": null, "cashAndShortTermInvestments": null }, "cashflow": { "freeCashFlow": null, "dividendsPaid": null, "issuanceOfDebt": "0", "issuanceOfStock": "0", "repaymentOfDebt": "0", "fiscalDateEnding": "2024-09-30", "operatingCashflow": null, "repurchaseOfStock": null, "capitalExpenditures": null } } } ] }, "strategy_matches": [ { "key": "os_composite", "name": "OS Composite Score", "slug": "composite", "group": "multi_factor", "page_url": "/factors/composite/", "rank_field": "-os_score" }, { "key": "quality_value", "name": "Quality \u00d7 Value", "slug": "quality-value", "group": "multi_factor", "page_url": "/factors/quality-value/", "rank_field": "-quality_value_composite" }, { "key": "ebitda_ev", "name": "EBITDA/EV Value", "slug": "ebitda-ev", "group": "value", "page_url": "/factors/ebitda-ev/", "rank_field": "-ebitda_to_ev" }, { "key": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/", "rank_field": "-sector_value_pct" }, { "key": "capital_allocators", "name": "Capital Allocators", "slug": "capital-allocators", "group": "quality", "page_url": "/factors/capital-allocators/", "rank_field": "-capital_allocation_quality" }, { "key": "risk_adj_momentum", "name": "Risk-Adjusted Momentum", "slug": "risk-adj-momentum", "group": "momentum", "page_url": "/factors/risk-adj-momentum/", "rank_field": "-risk_adjusted_momentum" }, { "key": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/", "rank_field": "-shareholder_yield" } ], "coverage": { "factor_history_points": 1, "annual_financial_periods": 5, "quarterly_financial_periods": 7, "latest_factor_week": "2026-06-07", "latest_financials_period_end": "2025-12-31" }, "schema": { "snapshot_field_groups": { "identity": [ "week_end_date", "source_primary", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id" ], "size": [ "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd" ], "valuation": [ "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "price_to_sales", "price_to_book", "price_to_cashflow", "ebitda_to_ev", "sales_yield" ], "yield": [ "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield" ], "quality": [ "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "gross_profit_to_assets", "external_financing" ], "leverage_and_risk": [ "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "risk_adjusted_momentum" ], "growth": [ "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "revenue_growth", "earnings_growth" ], "momentum": [ "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "momentum_6m", "momentum_12m", "momentum_12_1", "distance_from_52w_high", "distance_from_52w_low", "relative_strength" ], "raw_ttm": [ "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share" ], "ranks": [ "universe_ticker_count", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength" ], "composites": [ "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "quality_value_composite", "os_score", "value_percentile", "quality_percentile", "momentum_percentile", "factor_coverage", "signal_confidence", "os_score_delta" ], "strategy_ranks": [ "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core", "trending_value_rank", "veiled_value", "earnings_consistent_5y" ] }, "financial_field_groups": { "income_statement": [ "revenue", "cost_of_revenue", "gross_profit", "ebit", "ebitda", "pretax_income", "tax_provision", "net_income", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted" ], "balance_sheet": [ "cash_and_equivalents", "total_current_assets", "total_assets", "short_term_debt", "long_term_debt", "total_debt", "total_liabilities", "total_equity", "shares_outstanding", "goodwill_and_intangibles" ], "cash_flow": [ "operating_cash_flow", "capital_expenditure", "free_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued" ] }, "complete_model_fields": { "ticker": [ "id", "uuid", "symbol", "name", "asset_type", "market_cap", "stock_exchange", "industry", "sector", "description", "currency", "is_active" ], "exchange": [ "id", "name", "symbol", "country_code", "currency", "benchmark", "data_symbol", "ticker_suffix", "update_provider", "update_group", "update_order", "update_enabled", "is_active" ], "factor_snapshot": [ "id", "ticker", "universe", "week_end_date", "source_primary", "source_gaps", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "missing_fields", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id", "os_score_delta", "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd", "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield", "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "distance_from_52w_high", "distance_from_52w_low", "relative_strength", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share", "universe_ticker_count", "sector", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength", "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "factor_coverage", "signal_confidence", "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core" ], "financial_period": [ "id", "ticker", "period_end_date", "period_type", "fiscal_year", "fiscal_quarter", "provider", "currency_reported", "fetched_at", "is_restated", "raw_data", "revenue", "cost_of_revenue", "gross_profit", "research_and_development", "selling_general_admin", "other_operating_expenses", "total_operating_expenses", "ebit", "depreciation_amortisation", "ebitda", "interest_expense", "interest_income", "other_non_operating", "pretax_income", "tax_provision", "effective_tax_rate", "net_income", "net_income_continuing_ops", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted", "cash_and_equivalents", "short_term_investments", "net_receivables", "inventory", "other_current_assets", "total_current_assets", "net_ppe", "goodwill", "intangible_assets", "goodwill_and_intangibles", "long_term_investments", "other_non_current_assets", "total_non_current_assets", "total_assets", "short_term_debt", "accounts_payable", "deferred_revenue_current", "other_current_liabilities", "total_current_liabilities", "long_term_debt", "deferred_revenue_lt", "other_non_current_liabilities", "total_non_current_liabilities", "total_liabilities", "total_debt", "preferred_stock", "minority_interest", "retained_earnings", "total_equity", "shares_outstanding", "operating_cash_flow", "stock_based_compensation", "deferred_tax_cf", "change_in_working_capital", "capital_expenditure", "acquisitions", "other_investing", "investing_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued", "other_financing", "financing_cash_flow", "free_cash_flow", "net_change_in_cash" ] } } }