{ "ticker": { "uuid": "fd65ff03-ff3a-4d59-b056-f910b28ddcc6", "symbol": "FAR", "name": "Foraco International SA", "exchange": "TOR", "exchange_name": "Toronto Stock Exchange", "country": "CA", "currency": "CAD", "sector": "Basic Materials", "industry": "Other Industrial Metals & Mining", "page_url": "https://sharemaestro.com/factors/ticker/fd65ff03-ff3a-4d59-b056-f910b28ddcc6/", "api_url": "https://sharemaestro.com/factors/api/tickers/fd65ff03-ff3a-4d59-b056-f910b28ddcc6/" }, "ticker_metadata": { "id": 35784, "uuid": "fd65ff03-ff3a-4d59-b056-f910b28ddcc6", "symbol": "FAR", "name": "Foraco International SA", "asset_type": "equity", "market_cap": 294832832, "stock_exchange_id": 42, "industry": "Other Industrial Metals & Mining", "sector": "Basic Materials", "description": "Foraco International SA, together with its subsidiaries, provides drilling services in North America, South America, the Asia Pacific, the Middle East, Africa, and Europe. It operates through two segments: Mining and Water. The company offers exploration, development, and production drilling services to the mining industry for energy transition and gold, as well as for mineral exploitation of precious and base metals, coking coal, iron ore, lithium, and diamonds; underground drilling services; and various geological sampling and testing techniques, including chips and cores, stabilized holes for blasting, logging, boreholes to be used for injection of water or acid, cold water injection, production boreholes, large diameter core, and dual tube rotary bulk samples. It also installs production pumps for dewatering purposes. In addition, the company drills wells for drinking, irrigation, and industrial water; undertakes a range of projects, including village water drilling programs, specialized drilling projects to access mineral water using sanitary protection methods for the bottled water industry, and large diameter well fields for residential supply in urban environments; and offers inspection, servicing, and rehabilitation services for existing wells. Further, it supplies drinking water; collects mineral water; controls, maintains, and renovates existing installations and dewatering for mining; and offers drilling services for the environmental and construction industry, such as geological exploration and geotechnical drilling. The company was founded in 1961 and is headquartered in Lunel, France.", "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": "fd65ff03-ff3a-4d59-b056-f910b28ddcc6", "symbol": "FAR", "name": "Foraco International SA", "exchange": "TOR", "exchange_name": "Toronto Stock Exchange", "country": "CA", "currency": "CAD", "sector": "Basic Materials", "industry": "Other Industrial Metals & Mining", "page_url": "https://sharemaestro.com/factors/ticker/fd65ff03-ff3a-4d59-b056-f910b28ddcc6/", "api_url": "https://sharemaestro.com/factors/api/tickers/fd65ff03-ff3a-4d59-b056-f910b28ddcc6/" }, "week_end_date": "2026-06-07", "universe": "CAD_CA", "score": { "os": 0.2, "value": 0.21, "quality": 0.15, "momentum": 0.82, "coverage": 0.939, "confidence": 0.939, "delta": null }, "headline_factors": { "price": 2.85, "market_cap": 279160637.85, "pe_ratio": 26.0581, "earnings_yield": 0.0527, "ebitda_to_ev": 0.1019, "shareholder_yield": 0.0064, "roe": 0.1083, "piotroski_f_score": 5, "momentum_12_1": 0.872, "volatility_252d": 0.4134 }, "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": 1, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T20:10:48.753219+00:00", "batch_id": "" }, "size": { "price_close": 2.85, "market_cap": 279160637.85, "market_cap_usd": 279160637.85, "enterprise_value": 374808637.85, "shares_outstanding": 97951101, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": 26.0581, "pb_ratio": 2.8231, "ptbv_ratio": 2.8231, "ps_ratio": 1.1015, "pcf_ratio": 80.1725, "pfcf_ratio": -11.4125, "ev_ebitda": 9.8179, "ev_ebit": 18.9652, "ev_sales": 1.479, "ev_fcf": -15.3227, "earnings_yield": 0.0527, "fcf_yield": -0.0653, "price_to_sales": 1.1015, "price_to_book": 2.8231, "price_to_cashflow": 80.1725, "ebitda_to_ev": 0.1019, "sales_yield": 0.6762 }, "yield": { "dividend_yield": 0, "buyback_yield": 0.0064, "shareholder_yield": 0.0064, "debt_paydown_yield": 0.0149, "total_yield": 0.0213 }, "quality": { "gross_margin": 0.1541, "operating_margin": 0.078, "net_margin": 0.0423, "ebitda_margin": 0.1506, "fcf_margin": -0.0965, "roe": 0.1083, "roa": 0.0396, "roic": 0.0781, "roc_greenblatt": 0.1785, "asset_turnover": 0.937, "cash_conversion": -2.2833, "accruals_ratio": 0.0267, "sbc_to_revenue": null, "piotroski_f_score": 5, "altman_z_score": null, "earnings_stability_5y": 0.7827, "revenue_stability_5y": 0.1538, "eps_surprise_avg": -18.7575, "sue_score": -0.7864, "gross_profit_to_assets": 0.1444, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": null, "net_debt_to_ebitda": 2.3812, "debt_to_assets": 0.3935, "interest_coverage": 2.9405, "current_ratio": 1.2446, "quick_ratio": 1.2446, "net_debt": 90904000, "local_beta": 1.6812, "volatility_252d": 0.4134, "volatility_60d": 0.9176, "max_drawdown_12m": -0.25, "risk_adjusted_momentum": 2.1094 }, "growth": { "revenue_growth_1y": -0.1202, "revenue_growth_3y_cagr": -0.0791, "revenue_growth_5y_cagr": null, "eps_growth_1y": -0.4375, "eps_growth_3y_cagr": -0.0763, "eps_growth_5y_cagr": null, "fcf_growth_1y": -0.8462, "book_value_growth_1y": 0.2804, "revenue_growth": -0.1202, "earnings_growth": -0.4375 }, "momentum": { "price_return_1m": -0.0717, "price_return_3m": -0.0468, "price_return_6m": 0.1538, "price_return_9m": 0.3971, "price_return_12m": 0.7378, "price_return_12m_ex1m": 0.872, "momentum_6m": 0.1538, "momentum_12m": 0.7378, "momentum_12_1": 0.872, "distance_from_52w_high": -0.1618, "distance_from_52w_low": 0.7812, "relative_strength": 0.4357 }, "raw_ttm": { "revenue_ttm": 253428000, "gross_profit_ttm": 39055000, "ebit_ttm": 19763000, "ebitda_ttm": 38176000, "net_income_ttm": 10713000, "eps_diluted_ttm": 0.1094, "operating_cash_flow_ttm": 3482000, "capital_expenditure_ttm": -27943000, "fcf_ttm": -24461000, "dividends_paid_ttm": 0, "share_repurchases_ttm": -1780000, "shares_issued_ttm": null, "interest_expense_ttm": 6721000, "cash_and_equivalents": 15522000, "total_current_assets": 120469000, "total_current_liabilities": 96797000, "net_ppe": 66296000, "total_assets": 270454000, "total_debt": 106426000, "total_equity": 98885000, "net_working_capital": 44441000, "book_value_per_share": 1.0095, "retained_earnings": null, "preferred_stock": null, "minority_interest": 4744000, "tangible_book_value": null, "tangible_book_per_share": 1.0095 }, "ranks": { "universe_ticker_count": 524, "rank_pe": 64, "rank_pb": 65, "rank_ptbv": 65, "rank_ps": 25, "rank_pcf": 96, "rank_ev_ebitda": 43, "rank_ev_ebit": 52, "rank_earnings_yield": 52, "rank_fcf_yield": 91, "rank_dividend_yield": 45, "rank_shareholder_yield": 63, "rank_total_yield": 63, "rank_roe": 42, "rank_roc": 38, "rank_roic": 44, "rank_gross_margin": 89, "rank_fcf_margin": 85, "rank_piotroski": 59, "rank_accruals": 89, "rank_sue": 88, "rank_eps_growth_1y": 88, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 89, "rank_momentum_12m": 26, "rank_momentum_12m_ex1m": 22, "rank_relative_strength": 26 }, "composites": { "value_composite": 79, "quality_composite": 85, "momentum_composite": 18, "growth_composite": 97, "yield_composite": 72, "svqf_composite": 28, "vc1_composite": 74, "vc2_composite": 77, "vc3_composite": 75, "trending_value_composite": null, "overall_composite": 80, "quality_value_composite": 0.1775, "os_score": 0.2, "value_percentile": 0.21, "quality_percentile": 0.15, "momentum_percentile": 0.82, "factor_coverage": 0.939, "signal_confidence": 0.939, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 29, "small_cap_core_rank": 77, "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": 11345, "ticker_id": 35784, "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": 1, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T20:10:48.753219+00:00", "batch_id": "", "os_score_delta": null, "price_close": 2.85, "market_cap": 279160637.85, "market_cap_usd": 279160637.85, "enterprise_value": 374808637.85, "shares_outstanding": 97951101, "fx_rate_to_usd": null, "pe_ratio": 26.05811984, "pb_ratio": 2.82308376, "ptbv_ratio": 2.82308376, "ps_ratio": 1.10153826, "pcf_ratio": 80.17249795, "pfcf_ratio": -11.41247855, "ev_ebitda": 9.81791277, "ev_ebit": 18.96516915, "ev_sales": 1.47895512, "ev_fcf": -15.32270299, "earnings_yield": 0.05272824, "fcf_yield": -0.06526264, "dividend_yield": 0, "buyback_yield": 0.00637626, "shareholder_yield": 0.00637626, "debt_paydown_yield": 0.01488749, "total_yield": 0.02126374, "gross_margin": 0.15410689, "operating_margin": 0.0779827, "net_margin": 0.04227236, "ebitda_margin": 0.15063845, "fcf_margin": -0.09652051, "roe": 0.10833797, "roa": 0.03961117, "roic": 0.07809857, "roc_greenblatt": 0.1784679, "asset_turnover": 0.9370466, "cash_conversion": -2.28330066, "accruals_ratio": 0.02673652, "sbc_to_revenue": null, "debt_to_equity": null, "net_debt_to_ebitda": 2.38118189, "debt_to_assets": 0.39350869, "interest_coverage": 2.94048505, "current_ratio": 1.24455303, "quick_ratio": 1.24455303, "net_debt": 90904000, "revenue_growth_1y": -0.12016234, "revenue_growth_3y_cagr": -0.07905763, "revenue_growth_5y_cagr": null, "eps_growth_1y": -0.43754275, "eps_growth_3y_cagr": -0.07634066, "eps_growth_5y_cagr": null, "fcf_growth_1y": -0.84620583, "book_value_growth_1y": 0.2804171, "piotroski_f_score": 5, "altman_z_score": null, "earnings_stability_5y": 0.782653, "revenue_stability_5y": 0.153783, "eps_surprise_avg": -18.7575, "sue_score": -0.7864, "price_return_1m": -0.07166124, "price_return_3m": -0.04682274, "price_return_6m": 0.15384615, "price_return_9m": 0.39705882, "price_return_12m": 0.73780488, "price_return_12m_ex1m": 0.87195122, "distance_from_52w_high": -0.16176471, "distance_from_52w_low": 0.78125, "relative_strength": 0.43569847, "local_beta": 1.6812, "volatility_252d": 0.413368, "volatility_60d": 0.917623, "max_drawdown_12m": -0.25, "revenue_ttm": 253428000, "gross_profit_ttm": 39055000, "ebit_ttm": 19763000, "ebitda_ttm": 38176000, "net_income_ttm": 10713000, "eps_diluted_ttm": 0.1093709, "operating_cash_flow_ttm": 3482000, "capital_expenditure_ttm": -27943000, "fcf_ttm": -24461000, "dividends_paid_ttm": 0, "share_repurchases_ttm": -1780000, "shares_issued_ttm": null, "interest_expense_ttm": 6721000, "cash_and_equivalents": 15522000, "total_current_assets": 120469000, "total_current_liabilities": 96797000, "net_ppe": 66296000, "total_assets": 270454000, "total_debt": 106426000, "total_equity": 98885000, "net_working_capital": 44441000, "book_value_per_share": 1.00953434, "retained_earnings": null, "preferred_stock": null, "minority_interest": 4744000, "tangible_book_value": null, "tangible_book_per_share": 1.00953434, "universe_ticker_count": 524, "sector": "Basic Materials", "rank_pe": 64, "rank_pb": 65, "rank_ptbv": 65, "rank_ps": 25, "rank_pcf": 96, "rank_ev_ebitda": 43, "rank_ev_ebit": 52, "rank_earnings_yield": 52, "rank_fcf_yield": 91, "rank_dividend_yield": 45, "rank_shareholder_yield": 63, "rank_total_yield": 63, "rank_roe": 42, "rank_roc": 38, "rank_roic": 44, "rank_gross_margin": 89, "rank_fcf_margin": 85, "rank_piotroski": 59, "rank_accruals": 89, "rank_sue": 88, "rank_eps_growth_1y": 88, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 89, "rank_momentum_12m": 26, "rank_momentum_12m_ex1m": 22, "rank_relative_strength": 26, "value_composite": 79, "quality_composite": 85, "momentum_composite": 18, "growth_composite": 97, "yield_composite": 72, "svqf_composite": 28, "vc1_composite": 74, "vc2_composite": 77, "vc3_composite": 75, "trending_value_composite": null, "overall_composite": 80, "factor_coverage": 0.939, "signal_confidence": 0.939, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 29, "small_cap_core_rank": 77, "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": 2.85, "os": 0.2, "value": 0.21, "quality": 0.15, "momentum": 0.82, "confidence": 0.939, "coverage": 0.939, "pe_ratio": 26.0581, "earnings_yield": 0.0527, "shareholder_yield": 0.0064, "roe": 0.1083, "momentum_12_1": 0.872, "complete_fields": { "id": 11345, "ticker_id": 35784, "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": 1, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T20:10:48.753219+00:00", "batch_id": "", "os_score_delta": null, "price_close": 2.85, "market_cap": 279160637.85, "market_cap_usd": 279160637.85, "enterprise_value": 374808637.85, "shares_outstanding": 97951101, "fx_rate_to_usd": null, "pe_ratio": 26.05811984, "pb_ratio": 2.82308376, "ptbv_ratio": 2.82308376, "ps_ratio": 1.10153826, "pcf_ratio": 80.17249795, "pfcf_ratio": -11.41247855, "ev_ebitda": 9.81791277, "ev_ebit": 18.96516915, "ev_sales": 1.47895512, "ev_fcf": -15.32270299, "earnings_yield": 0.05272824, "fcf_yield": -0.06526264, "dividend_yield": 0, "buyback_yield": 0.00637626, "shareholder_yield": 0.00637626, "debt_paydown_yield": 0.01488749, "total_yield": 0.02126374, "gross_margin": 0.15410689, "operating_margin": 0.0779827, "net_margin": 0.04227236, "ebitda_margin": 0.15063845, "fcf_margin": -0.09652051, "roe": 0.10833797, "roa": 0.03961117, "roic": 0.07809857, "roc_greenblatt": 0.1784679, "asset_turnover": 0.9370466, "cash_conversion": -2.28330066, "accruals_ratio": 0.02673652, "sbc_to_revenue": null, "debt_to_equity": null, "net_debt_to_ebitda": 2.38118189, "debt_to_assets": 0.39350869, "interest_coverage": 2.94048505, "current_ratio": 1.24455303, "quick_ratio": 1.24455303, "net_debt": 90904000, "revenue_growth_1y": -0.12016234, "revenue_growth_3y_cagr": -0.07905763, "revenue_growth_5y_cagr": null, "eps_growth_1y": -0.43754275, "eps_growth_3y_cagr": -0.07634066, "eps_growth_5y_cagr": null, "fcf_growth_1y": -0.84620583, "book_value_growth_1y": 0.2804171, "piotroski_f_score": 5, "altman_z_score": null, "earnings_stability_5y": 0.782653, "revenue_stability_5y": 0.153783, "eps_surprise_avg": -18.7575, "sue_score": -0.7864, "price_return_1m": -0.07166124, "price_return_3m": -0.04682274, "price_return_6m": 0.15384615, "price_return_9m": 0.39705882, "price_return_12m": 0.73780488, "price_return_12m_ex1m": 0.87195122, "distance_from_52w_high": -0.16176471, "distance_from_52w_low": 0.78125, "relative_strength": 0.43569847, "local_beta": 1.6812, "volatility_252d": 0.413368, "volatility_60d": 0.917623, "max_drawdown_12m": -0.25, "revenue_ttm": 253428000, "gross_profit_ttm": 39055000, "ebit_ttm": 19763000, "ebitda_ttm": 38176000, "net_income_ttm": 10713000, "eps_diluted_ttm": 0.1093709, "operating_cash_flow_ttm": 3482000, "capital_expenditure_ttm": -27943000, "fcf_ttm": -24461000, "dividends_paid_ttm": 0, "share_repurchases_ttm": -1780000, "shares_issued_ttm": null, "interest_expense_ttm": 6721000, "cash_and_equivalents": 15522000, "total_current_assets": 120469000, "total_current_liabilities": 96797000, "net_ppe": 66296000, "total_assets": 270454000, "total_debt": 106426000, "total_equity": 98885000, "net_working_capital": 44441000, "book_value_per_share": 1.00953434, "retained_earnings": null, "preferred_stock": null, "minority_interest": 4744000, "tangible_book_value": null, "tangible_book_per_share": 1.00953434, "universe_ticker_count": 524, "sector": "Basic Materials", "rank_pe": 64, "rank_pb": 65, "rank_ptbv": 65, "rank_ps": 25, "rank_pcf": 96, "rank_ev_ebitda": 43, "rank_ev_ebit": 52, "rank_earnings_yield": 52, "rank_fcf_yield": 91, "rank_dividend_yield": 45, "rank_shareholder_yield": 63, "rank_total_yield": 63, "rank_roe": 42, "rank_roc": 38, "rank_roic": 44, "rank_gross_margin": 89, "rank_fcf_margin": 85, "rank_piotroski": 59, "rank_accruals": 89, "rank_sue": 88, "rank_eps_growth_1y": 88, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 89, "rank_momentum_12m": 26, "rank_momentum_12m_ex1m": 22, "rank_relative_strength": 26, "value_composite": 79, "quality_composite": 85, "momentum_composite": 18, "growth_composite": 97, "yield_composite": 72, "svqf_composite": 28, "vc1_composite": 74, "vc2_composite": 77, "vc3_composite": 75, "trending_value_composite": null, "overall_composite": 80, "factor_coverage": 0.939, "signal_confidence": 0.939, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 29, "small_cap_core_rank": 77, "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": "2026-06-07T19:41:16.026245+00:00", "is_restated": false, "income_statement": { "revenue": 258191000, "cost_of_revenue": 212228000, "gross_profit": 45963000, "ebit": 26898000, "ebitda": 44997000, "pretax_income": null, "tax_provision": null, "net_income": 15572000, "net_income_to_common": 15572000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 27303000, "total_current_assets": 109192000, "total_assets": 252919000, "short_term_debt": 27808000, "long_term_debt": 60399000, "total_debt": 98359000, "total_liabilities": null, "total_equity": 98780000, "shares_outstanding": 98249101, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 24337000, "capital_expenditure": -22744000, "free_cash_flow": 1593000, "dividends_paid": 0, "share_repurchases": -1559000, "shares_issued": null, "net_debt_issued": -8681000 }, "complete_fields": { "id": 421006, "ticker_id": 35784, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "CAD", "fetched_at": "2026-06-07T19:41:16.026245+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "44997000", "netIncome": "15572000", "grossProfit": "45963000", "totalRevenue": "258191000", "costOfRevenue": "212228000", "interestExpense": "6242000", "operatingIncome": "26898000", "fiscalDateEnding": "2025-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "18144000" }, "balance": { "totalDebt": "98359000", "totalAssets": "252919000", "longTermDebt": "60399000", "shortTermDebt": "27808000", "preferredStock": null, "fiscalDateEnding": "2025-12-31", "minorityInterest": "5039000", "totalLiabilities": null, "sharesOutstanding": "98249101", "totalCurrentAssets": "109192000", "totalShareholderEquity": "98780000", "totalCurrentLiabilities": "80290000", "propertyPlantEquipmentNet": "60962000", "cashAndShortTermInvestments": "27303000" }, "cashflow": { "freeCashFlow": "1593000", "dividendsPaid": "0", "issuanceOfDebt": "8761000", "issuanceOfStock": "-1559000", "repaymentOfDebt": "-17442000", "fiscalDateEnding": "2025-12-31", "operatingCashflow": "24337000", "repurchaseOfStock": "-1559000", "capitalExpenditures": "-22744000" } }, "revenue": 258191000, "cost_of_revenue": 212228000, "gross_profit": 45963000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 26898000, "depreciation_amortisation": 18144000, "ebitda": 44997000, "interest_expense": 6242000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 15572000, "net_income_continuing_ops": null, "net_income_to_common": 15572000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 27303000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 109192000, "net_ppe": 60962000, "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": 252919000, "short_term_debt": 27808000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 80290000, "long_term_debt": 60399000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 98359000, "preferred_stock": null, "minority_interest": 5039000, "retained_earnings": null, "total_equity": 98780000, "shares_outstanding": 98249101, "operating_cash_flow": 24337000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -22744000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": 0, "share_repurchases": -1559000, "shares_issued": null, "net_debt_issued": -8681000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 1593000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "44997000", "netIncome": "15572000", "grossProfit": "45963000", "totalRevenue": "258191000", "costOfRevenue": "212228000", "interestExpense": "6242000", "operatingIncome": "26898000", "fiscalDateEnding": "2025-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "18144000" }, "balance": { "totalDebt": "98359000", "totalAssets": "252919000", "longTermDebt": "60399000", "shortTermDebt": "27808000", "preferredStock": null, "fiscalDateEnding": "2025-12-31", "minorityInterest": "5039000", "totalLiabilities": null, "sharesOutstanding": "98249101", "totalCurrentAssets": "109192000", "totalShareholderEquity": "98780000", "totalCurrentLiabilities": "80290000", "propertyPlantEquipmentNet": "60962000", "cashAndShortTermInvestments": "27303000" }, "cashflow": { "freeCashFlow": "1593000", "dividendsPaid": "0", "issuanceOfDebt": "8761000", "issuanceOfStock": "-1559000", "repaymentOfDebt": "-17442000", "fiscalDateEnding": "2025-12-31", "operatingCashflow": "24337000", "repurchaseOfStock": "-1559000", "capitalExpenditures": "-22744000" } } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "CAD", "fetched_at": "2026-06-07T19:41:16.026245+00:00", "is_restated": false, "income_statement": { "revenue": 293453000, "cost_of_revenue": 230397000, "gross_profit": 63056000, "ebit": 42546000, "ebitda": 59915000, "pretax_income": null, "tax_provision": null, "net_income": 27811000, "net_income_to_common": 27811000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 24363000, "total_current_assets": 102668000, "total_assets": 226016000, "short_term_debt": 15160000, "long_term_debt": 61995000, "total_debt": 85312000, "total_liabilities": null, "total_equity": 77496000, "shares_outstanding": 98693901, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 29229000, "capital_expenditure": -18871000, "free_cash_flow": 10358000, "dividends_paid": -4544000, "share_repurchases": -1231000, "shares_issued": null, "net_debt_issued": -13708000 }, "complete_fields": { "id": 421010, "ticker_id": 35784, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "CAD", "fetched_at": "2026-06-07T19:41:16.026245+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "59915000", "netIncome": "27811000", "grossProfit": "63056000", "totalRevenue": "293453000", "costOfRevenue": "230397000", "interestExpense": "7814000", "operatingIncome": "42546000", "fiscalDateEnding": "2024-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "17432000" }, "balance": { "totalDebt": "85312000", "totalAssets": "226016000", "longTermDebt": "61995000", "shortTermDebt": "15160000", "preferredStock": null, "fiscalDateEnding": "2024-12-31", "minorityInterest": "5808000", "totalLiabilities": null, "sharesOutstanding": "98693901", "totalCurrentAssets": "102668000", "totalShareholderEquity": "77496000", "totalCurrentLiabilities": "73360000", "propertyPlantEquipmentNet": "48071000", "cashAndShortTermInvestments": "24363000" }, "cashflow": { "freeCashFlow": "10358000", "dividendsPaid": "-4544000", "issuanceOfDebt": "2853000", "issuanceOfStock": "-1231000", "repaymentOfDebt": "-16561000", "fiscalDateEnding": "2024-12-31", "operatingCashflow": "29229000", "repurchaseOfStock": "-1231000", "capitalExpenditures": "-18871000" } }, "revenue": 293453000, "cost_of_revenue": 230397000, "gross_profit": 63056000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 42546000, "depreciation_amortisation": 17432000, "ebitda": 59915000, "interest_expense": 7814000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 27811000, "net_income_continuing_ops": null, "net_income_to_common": 27811000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 24363000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 102668000, "net_ppe": 48071000, "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": 226016000, "short_term_debt": 15160000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 73360000, "long_term_debt": 61995000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 85312000, "preferred_stock": null, "minority_interest": 5808000, "retained_earnings": null, "total_equity": 77496000, "shares_outstanding": 98693901, "operating_cash_flow": 29229000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -18871000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": -4544000, "share_repurchases": -1231000, "shares_issued": null, "net_debt_issued": -13708000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 10358000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "59915000", "netIncome": "27811000", "grossProfit": "63056000", "totalRevenue": "293453000", "costOfRevenue": "230397000", "interestExpense": "7814000", "operatingIncome": "42546000", "fiscalDateEnding": "2024-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "17432000" }, "balance": { "totalDebt": "85312000", "totalAssets": "226016000", "longTermDebt": "61995000", "shortTermDebt": "15160000", "preferredStock": null, "fiscalDateEnding": "2024-12-31", "minorityInterest": "5808000", "totalLiabilities": null, "sharesOutstanding": "98693901", "totalCurrentAssets": "102668000", "totalShareholderEquity": "77496000", "totalCurrentLiabilities": "73360000", "propertyPlantEquipmentNet": "48071000", "cashAndShortTermInvestments": "24363000" }, "cashflow": { "freeCashFlow": "10358000", "dividendsPaid": "-4544000", "issuanceOfDebt": "2853000", "issuanceOfStock": "-1231000", "repaymentOfDebt": "-16561000", "fiscalDateEnding": "2024-12-31", "operatingCashflow": "29229000", "repurchaseOfStock": "-1231000", "capitalExpenditures": "-18871000" } } }, { "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "CAD", "fetched_at": "2026-06-07T19:41:16.026245+00:00", "is_restated": false, "income_statement": { "revenue": 370093000, "cost_of_revenue": 276231000, "gross_profit": 93862000, "ebit": 66708000, "ebitda": 80635000, "pretax_income": null, "tax_provision": null, "net_income": 28714000, "net_income_to_common": 28714000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 34289000, "total_current_assets": 142277000, "total_assets": 279729000, "short_term_debt": 12588000, "long_term_debt": 77187000, "total_debt": 99488000, "total_liabilities": null, "total_equity": 85923000, "shares_outstanding": 98625317, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 55215000, "capital_expenditure": -26135000, "free_cash_flow": 29080000, "dividends_paid": 0, "share_repurchases": -1475000, "shares_issued": null, "net_debt_issued": -18375000 }, "complete_fields": { "id": 421012, "ticker_id": 35784, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "CAD", "fetched_at": "2026-06-07T19:41:16.026245+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "80635000", "netIncome": "28714000", "grossProfit": "93862000", "totalRevenue": "370093000", "costOfRevenue": "276231000", "interestExpense": "14463000", "operatingIncome": "66708000", "fiscalDateEnding": "2023-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "19591000" }, "balance": { "totalDebt": "99488000", "totalAssets": "279729000", "longTermDebt": "77187000", "shortTermDebt": "12588000", "preferredStock": null, "fiscalDateEnding": "2023-12-31", "minorityInterest": "12136000", "totalLiabilities": null, "sharesOutstanding": "98625317", "totalCurrentAssets": "142277000", "totalShareholderEquity": "85923000", "totalCurrentLiabilities": "95295000", "propertyPlantEquipmentNet": "51453000", "cashAndShortTermInvestments": "34289000" }, "cashflow": { "freeCashFlow": "29080000", "dividendsPaid": "0", "issuanceOfDebt": "86169000", "issuanceOfStock": "-1475000", "repaymentOfDebt": "-104544000", "fiscalDateEnding": "2023-12-31", "operatingCashflow": "55215000", "repurchaseOfStock": "-1475000", "capitalExpenditures": "-26135000" } }, "revenue": 370093000, "cost_of_revenue": 276231000, "gross_profit": 93862000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 66708000, "depreciation_amortisation": 19591000, "ebitda": 80635000, "interest_expense": 14463000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 28714000, "net_income_continuing_ops": null, "net_income_to_common": 28714000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 34289000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 142277000, "net_ppe": 51453000, "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": 279729000, "short_term_debt": 12588000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 95295000, "long_term_debt": 77187000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 99488000, "preferred_stock": null, "minority_interest": 12136000, "retained_earnings": null, "total_equity": 85923000, "shares_outstanding": 98625317, "operating_cash_flow": 55215000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -26135000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": 0, "share_repurchases": -1475000, "shares_issued": null, "net_debt_issued": -18375000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 29080000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "80635000", "netIncome": "28714000", "grossProfit": "93862000", "totalRevenue": "370093000", "costOfRevenue": "276231000", "interestExpense": "14463000", "operatingIncome": "66708000", "fiscalDateEnding": "2023-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "19591000" }, "balance": { "totalDebt": "99488000", "totalAssets": "279729000", "longTermDebt": "77187000", "shortTermDebt": "12588000", "preferredStock": null, "fiscalDateEnding": "2023-12-31", "minorityInterest": "12136000", "totalLiabilities": null, "sharesOutstanding": "98625317", "totalCurrentAssets": "142277000", "totalShareholderEquity": "85923000", "totalCurrentLiabilities": "95295000", "propertyPlantEquipmentNet": "51453000", "cashAndShortTermInvestments": "34289000" }, "cashflow": { "freeCashFlow": "29080000", "dividendsPaid": "0", "issuanceOfDebt": "86169000", "issuanceOfStock": "-1475000", "repaymentOfDebt": "-104544000", "fiscalDateEnding": "2023-12-31", "operatingCashflow": "55215000", "repurchaseOfStock": "-1475000", "capitalExpenditures": "-26135000" } } }, { "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "CAD", "fetched_at": "2026-06-07T19:41:16.026245+00:00", "is_restated": false, "income_statement": { "revenue": 330555000, "cost_of_revenue": 259283000, "gross_profit": 71272000, "ebit": 46384000, "ebitda": 66241000, "pretax_income": null, "tax_provision": null, "net_income": 19761000, "net_income_to_common": 19761000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 29409000, "total_current_assets": 126110000, "total_assets": 249545000, "short_term_debt": 14868000, "long_term_debt": 84251000, "total_debt": 105570000, "total_liabilities": null, "total_equity": 65187000, "shares_outstanding": 98986225, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 37429000, "capital_expenditure": -20042000, "free_cash_flow": 17387000, "dividends_paid": 0, "share_repurchases": -1032000, "shares_issued": null, "net_debt_issued": -9067000 }, "complete_fields": { "id": 421013, "ticker_id": 35784, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "CAD", "fetched_at": "2026-06-07T19:41:16.026245+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "66241000", "netIncome": "19761000", "grossProfit": "71272000", "totalRevenue": "330555000", "costOfRevenue": "259283000", "interestExpense": "11826000", "operatingIncome": "46384000", "fiscalDateEnding": "2022-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "19830000" }, "balance": { "totalDebt": "105570000", "totalAssets": "249545000", "longTermDebt": "84251000", "shortTermDebt": "14868000", "preferredStock": null, "fiscalDateEnding": "2022-12-31", "minorityInterest": "10305000", "totalLiabilities": null, "sharesOutstanding": "98986225", "totalCurrentAssets": "126110000", "totalShareholderEquity": "65187000", "totalCurrentLiabilities": "83149000", "propertyPlantEquipmentNet": "39534000", "cashAndShortTermInvestments": "29409000" }, "cashflow": { "freeCashFlow": "17387000", "dividendsPaid": "0", "issuanceOfDebt": "0", "issuanceOfStock": "-1032000", "repaymentOfDebt": "-9067000", "fiscalDateEnding": "2022-12-31", "operatingCashflow": "37429000", "repurchaseOfStock": "-1032000", "capitalExpenditures": "-20042000" } }, "revenue": 330555000, "cost_of_revenue": 259283000, "gross_profit": 71272000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 46384000, "depreciation_amortisation": 19830000, "ebitda": 66241000, "interest_expense": 11826000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 19761000, "net_income_continuing_ops": null, "net_income_to_common": 19761000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 29409000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 126110000, "net_ppe": 39534000, "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": 249545000, "short_term_debt": 14868000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 83149000, "long_term_debt": 84251000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 105570000, "preferred_stock": null, "minority_interest": 10305000, "retained_earnings": null, "total_equity": 65187000, "shares_outstanding": 98986225, "operating_cash_flow": 37429000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -20042000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": 0, "share_repurchases": -1032000, "shares_issued": null, "net_debt_issued": -9067000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 17387000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "66241000", "netIncome": "19761000", "grossProfit": "71272000", "totalRevenue": "330555000", "costOfRevenue": "259283000", "interestExpense": "11826000", "operatingIncome": "46384000", "fiscalDateEnding": "2022-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "19830000" }, "balance": { "totalDebt": "105570000", "totalAssets": "249545000", "longTermDebt": "84251000", "shortTermDebt": "14868000", "preferredStock": null, "fiscalDateEnding": "2022-12-31", "minorityInterest": "10305000", "totalLiabilities": null, "sharesOutstanding": "98986225", "totalCurrentAssets": "126110000", "totalShareholderEquity": "65187000", "totalCurrentLiabilities": "83149000", "propertyPlantEquipmentNet": "39534000", "cashAndShortTermInvestments": "29409000" }, "cashflow": { "freeCashFlow": "17387000", "dividendsPaid": "0", "issuanceOfDebt": "0", "issuanceOfStock": "-1032000", "repaymentOfDebt": "-9067000", "fiscalDateEnding": "2022-12-31", "operatingCashflow": "37429000", "repurchaseOfStock": "-1032000", "capitalExpenditures": "-20042000" } } }, { "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "CAD", "fetched_at": "2026-06-07T19:41:16.026245+00:00", "is_restated": false, "income_statement": { "revenue": null, "cost_of_revenue": null, "gross_profit": null, "ebit": null, "ebitda": null, "pretax_income": null, "tax_provision": null, "net_income": null, "net_income_to_common": null, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": null, "total_current_assets": null, "total_assets": null, "short_term_debt": null, "long_term_debt": null, "total_debt": null, "total_liabilities": null, "total_equity": null, "shares_outstanding": null, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": null, "capital_expenditure": null, "free_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 421014, "ticker_id": 35784, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "CAD", "fetched_at": "2026-06-07T19:41:16.026245+00:00", "is_restated": false, "raw_data": { "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": null, "capitalExpenditures": null } }, "revenue": null, "cost_of_revenue": null, "gross_profit": null, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": null, "depreciation_amortisation": null, "ebitda": null, "interest_expense": null, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": null, "net_income_continuing_ops": null, "net_income_to_common": null, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": null, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": null, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": null, "total_assets": null, "short_term_debt": null, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": null, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": null, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": null, "shares_outstanding": null, "operating_cash_flow": null, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": null, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": null, "net_change_in_cash": null }, "raw_data": { "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": null, "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": "2026-06-07T19:41:16.026245+00:00", "is_restated": false, "income_statement": { "revenue": 66255000, "cost_of_revenue": 59166000, "gross_profit": 7089000, "ebit": 2059000, "ebitda": 7218000, "pretax_income": null, "tax_provision": null, "net_income": 645000, "net_income_to_common": 645000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 15522000, "total_current_assets": 120469000, "total_assets": 270454000, "short_term_debt": 36291000, "long_term_debt": 64703000, "total_debt": 106426000, "total_liabilities": null, "total_equity": 98885000, "shares_outstanding": 97951101, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -9712000, "capital_expenditure": -9882000, "free_cash_flow": -19594000, "dividends_paid": null, "share_repurchases": -617000, "shares_issued": null, "net_debt_issued": 1978000 }, "complete_fields": { "id": 421004, "ticker_id": 35784, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 2, "currency_reported": "CAD", "fetched_at": "2026-06-07T19:41:16.026245+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "7218000", "netIncome": "645000", "grossProfit": "7089000", "totalRevenue": "66255000", "costOfRevenue": "59166000", "interestExpense": "1927000", "operatingIncome": "2059000", "fiscalDateEnding": "2026-03-31", "researchAndDevelopment": null, "depreciationAndAmortization": "5159000" }, "balance": { "totalDebt": "106426000", "totalAssets": "270454000", "longTermDebt": "64703000", "shortTermDebt": "36291000", "preferredStock": null, "fiscalDateEnding": "2026-03-31", "minorityInterest": "4744000", "totalLiabilities": null, "sharesOutstanding": "97951101", "totalCurrentAssets": "120469000", "totalShareholderEquity": "98885000", "totalCurrentLiabilities": "96797000", "propertyPlantEquipmentNet": "66296000", "cashAndShortTermInvestments": "15522000" }, "cashflow": { "freeCashFlow": "-19594000", "dividendsPaid": null, "issuanceOfDebt": "4725000", "issuanceOfStock": "-617000", "repaymentOfDebt": "-2747000", "fiscalDateEnding": "2026-03-31", "operatingCashflow": "-9712000", "repurchaseOfStock": "-617000", "capitalExpenditures": "-9882000" } }, "revenue": 66255000, "cost_of_revenue": 59166000, "gross_profit": 7089000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 2059000, "depreciation_amortisation": 5159000, "ebitda": 7218000, "interest_expense": 1927000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 645000, "net_income_continuing_ops": null, "net_income_to_common": 645000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 15522000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 120469000, "net_ppe": 66296000, "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": 270454000, "short_term_debt": 36291000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 96797000, "long_term_debt": 64703000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 106426000, "preferred_stock": null, "minority_interest": 4744000, "retained_earnings": null, "total_equity": 98885000, "shares_outstanding": 97951101, "operating_cash_flow": -9712000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -9882000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": -617000, "shares_issued": null, "net_debt_issued": 1978000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": -19594000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "7218000", "netIncome": "645000", "grossProfit": "7089000", "totalRevenue": "66255000", "costOfRevenue": "59166000", "interestExpense": "1927000", "operatingIncome": "2059000", "fiscalDateEnding": "2026-03-31", "researchAndDevelopment": null, "depreciationAndAmortization": "5159000" }, "balance": { "totalDebt": "106426000", "totalAssets": "270454000", "longTermDebt": "64703000", "shortTermDebt": "36291000", "preferredStock": null, "fiscalDateEnding": "2026-03-31", "minorityInterest": "4744000", "totalLiabilities": null, "sharesOutstanding": "97951101", "totalCurrentAssets": "120469000", "totalShareholderEquity": "98885000", "totalCurrentLiabilities": "96797000", "propertyPlantEquipmentNet": "66296000", "cashAndShortTermInvestments": "15522000" }, "cashflow": { "freeCashFlow": "-19594000", "dividendsPaid": null, "issuanceOfDebt": "4725000", "issuanceOfStock": "-617000", "repaymentOfDebt": "-2747000", "fiscalDateEnding": "2026-03-31", "operatingCashflow": "-9712000", "repurchaseOfStock": "-617000", "capitalExpenditures": "-9882000" } } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider": "yFinance", "currency_reported": "CAD", "fetched_at": "2026-06-07T19:41:16.026245+00:00", "is_restated": false, "income_statement": { "revenue": 63100000, "cost_of_revenue": 52989000, "gross_profit": 10111000, "ebit": 5121000, "ebitda": 10238000, "pretax_income": null, "tax_provision": null, "net_income": 2188000, "net_income_to_common": 2188000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 27303000, "total_current_assets": 109192000, "total_assets": 252919000, "short_term_debt": 27808000, "long_term_debt": 60399000, "total_debt": 98359000, "total_liabilities": null, "total_equity": 98780000, "shares_outstanding": 98249101, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 10497000, "capital_expenditure": -8284000, "free_cash_flow": 2213000, "dividends_paid": 0, "share_repurchases": -442000, "shares_issued": null, "net_debt_issued": 903000 }, "complete_fields": { "id": 421005, "ticker_id": 35784, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 2, "currency_reported": "CAD", "fetched_at": "2026-06-07T19:41:16.026245+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "10238000", "netIncome": "2188000", "grossProfit": "10111000", "totalRevenue": "63100000", "costOfRevenue": "52989000", "interestExpense": "1781000", "operatingIncome": "5121000", "fiscalDateEnding": "2025-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "5117000" }, "balance": { "totalDebt": "98359000", "totalAssets": "252919000", "longTermDebt": "60399000", "shortTermDebt": "27808000", "preferredStock": null, "fiscalDateEnding": "2025-12-31", "minorityInterest": "5039000", "totalLiabilities": null, "sharesOutstanding": "98249101", "totalCurrentAssets": "109192000", "totalShareholderEquity": "98780000", "totalCurrentLiabilities": "80290000", "propertyPlantEquipmentNet": "60962000", "cashAndShortTermInvestments": "27303000" }, "cashflow": { "freeCashFlow": "2213000", "dividendsPaid": "0", "issuanceOfDebt": "7000000", "issuanceOfStock": "-442000", "repaymentOfDebt": "-6097000", "fiscalDateEnding": "2025-12-31", "operatingCashflow": "10497000", "repurchaseOfStock": "-442000", "capitalExpenditures": "-8284000" } }, "revenue": 63100000, "cost_of_revenue": 52989000, "gross_profit": 10111000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 5121000, "depreciation_amortisation": 5117000, "ebitda": 10238000, "interest_expense": 1781000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 2188000, "net_income_continuing_ops": null, "net_income_to_common": 2188000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 27303000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 109192000, "net_ppe": 60962000, "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": 252919000, "short_term_debt": 27808000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 80290000, "long_term_debt": 60399000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 98359000, "preferred_stock": null, "minority_interest": 5039000, "retained_earnings": null, "total_equity": 98780000, "shares_outstanding": 98249101, "operating_cash_flow": 10497000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -8284000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": 0, "share_repurchases": -442000, "shares_issued": null, "net_debt_issued": 903000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 2213000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "10238000", "netIncome": "2188000", "grossProfit": "10111000", "totalRevenue": "63100000", "costOfRevenue": "52989000", "interestExpense": "1781000", "operatingIncome": "5121000", "fiscalDateEnding": "2025-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "5117000" }, "balance": { "totalDebt": "98359000", "totalAssets": "252919000", "longTermDebt": "60399000", "shortTermDebt": "27808000", "preferredStock": null, "fiscalDateEnding": "2025-12-31", "minorityInterest": "5039000", "totalLiabilities": null, "sharesOutstanding": "98249101", "totalCurrentAssets": "109192000", "totalShareholderEquity": "98780000", "totalCurrentLiabilities": "80290000", "propertyPlantEquipmentNet": "60962000", "cashAndShortTermInvestments": "27303000" }, "cashflow": { "freeCashFlow": "2213000", "dividendsPaid": "0", "issuanceOfDebt": "7000000", "issuanceOfStock": "-442000", "repaymentOfDebt": "-6097000", "fiscalDateEnding": "2025-12-31", "operatingCashflow": "10497000", "repurchaseOfStock": "-442000", "capitalExpenditures": "-8284000" } } }, { "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider": "yFinance", "currency_reported": "CAD", "fetched_at": "2026-06-07T19:41:16.026245+00:00", "is_restated": false, "income_statement": { "revenue": 69063000, "cost_of_revenue": 54937000, "gross_profit": 14126000, "ebit": 9689000, "ebitda": 13843000, "pretax_income": null, "tax_provision": null, "net_income": 6336000, "net_income_to_common": 6336000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 20775000, "total_current_assets": 114688000, "total_assets": 251311000, "short_term_debt": 28304000, "long_term_debt": 63216000, "total_debt": 97317000, "total_liabilities": null, "total_equity": 91681000, "shares_outstanding": 98382601, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 6449000, "capital_expenditure": -6481000, "free_cash_flow": -32000, "dividends_paid": null, "share_repurchases": -325000, "shares_issued": null, "net_debt_issued": -4739000 }, "complete_fields": { "id": 421007, "ticker_id": 35784, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 2, "currency_reported": "CAD", "fetched_at": "2026-06-07T19:41:16.026245+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "13843000", "netIncome": "6336000", "grossProfit": "14126000", "totalRevenue": "69063000", "costOfRevenue": "54937000", "interestExpense": "1523000", "operatingIncome": "9689000", "fiscalDateEnding": "2025-06-30", "researchAndDevelopment": null, "depreciationAndAmortization": "4154000" }, "balance": { "totalDebt": "97317000", "totalAssets": "251311000", "longTermDebt": "63216000", "shortTermDebt": "28304000", "preferredStock": null, "fiscalDateEnding": "2025-06-30", "minorityInterest": "4940000", "totalLiabilities": null, "sharesOutstanding": "98382601", "totalCurrentAssets": "114688000", "totalShareholderEquity": "91681000", "totalCurrentLiabilities": "84664000", "propertyPlantEquipmentNet": "53013000", "cashAndShortTermInvestments": "20775000" }, "cashflow": { "freeCashFlow": "-32000", "dividendsPaid": null, "issuanceOfDebt": "981000", "issuanceOfStock": "-325000", "repaymentOfDebt": "-5720000", "fiscalDateEnding": "2025-06-30", "operatingCashflow": "6449000", "repurchaseOfStock": "-325000", "capitalExpenditures": "-6481000" } }, "revenue": 69063000, "cost_of_revenue": 54937000, "gross_profit": 14126000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 9689000, "depreciation_amortisation": 4154000, "ebitda": 13843000, "interest_expense": 1523000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 6336000, "net_income_continuing_ops": null, "net_income_to_common": 6336000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 20775000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 114688000, "net_ppe": 53013000, "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": 251311000, "short_term_debt": 28304000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 84664000, "long_term_debt": 63216000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 97317000, "preferred_stock": null, "minority_interest": 4940000, "retained_earnings": null, "total_equity": 91681000, "shares_outstanding": 98382601, "operating_cash_flow": 6449000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -6481000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": -325000, "shares_issued": null, "net_debt_issued": -4739000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": -32000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "13843000", "netIncome": "6336000", "grossProfit": "14126000", "totalRevenue": "69063000", "costOfRevenue": "54937000", "interestExpense": "1523000", "operatingIncome": "9689000", "fiscalDateEnding": "2025-06-30", "researchAndDevelopment": null, "depreciationAndAmortization": "4154000" }, "balance": { "totalDebt": "97317000", "totalAssets": "251311000", "longTermDebt": "63216000", "shortTermDebt": "28304000", "preferredStock": null, "fiscalDateEnding": "2025-06-30", "minorityInterest": "4940000", "totalLiabilities": null, "sharesOutstanding": "98382601", "totalCurrentAssets": "114688000", "totalShareholderEquity": "91681000", "totalCurrentLiabilities": "84664000", "propertyPlantEquipmentNet": "53013000", "cashAndShortTermInvestments": "20775000" }, "cashflow": { "freeCashFlow": "-32000", "dividendsPaid": null, "issuanceOfDebt": "981000", "issuanceOfStock": "-325000", "repaymentOfDebt": "-5720000", "fiscalDateEnding": "2025-06-30", "operatingCashflow": "6449000", "repurchaseOfStock": "-325000", "capitalExpenditures": "-6481000" } } }, { "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider": "yFinance", "currency_reported": "CAD", "fetched_at": "2026-06-07T19:41:16.026245+00:00", "is_restated": false, "income_statement": { "revenue": 55010000, "cost_of_revenue": 47281000, "gross_profit": 7729000, "ebit": 2894000, "ebitda": 6877000, "pretax_income": null, "tax_provision": null, "net_income": 1544000, "net_income_to_common": 1544000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 21835000, "total_current_assets": 108764000, "total_assets": 235641000, "short_term_debt": 23240000, "long_term_debt": 63708000, "total_debt": 91350000, "total_liabilities": null, "total_equity": 82910000, "shares_outstanding": 98629301, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -3752000, "capital_expenditure": -3296000, "free_cash_flow": -7048000, "dividends_paid": null, "share_repurchases": -396000, "shares_issued": null, "net_debt_issued": -2298000 }, "complete_fields": { "id": 421008, "ticker_id": 35784, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 2, "currency_reported": "CAD", "fetched_at": "2026-06-07T19:41:16.026245+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "6877000", "netIncome": "1544000", "grossProfit": "7729000", "totalRevenue": "55010000", "costOfRevenue": "47281000", "interestExpense": "1490000", "operatingIncome": "2894000", "fiscalDateEnding": "2025-03-31", "researchAndDevelopment": null, "depreciationAndAmortization": "3983000" }, "balance": { "totalDebt": "91350000", "totalAssets": "235641000", "longTermDebt": "63708000", "shortTermDebt": "23240000", "preferredStock": null, "fiscalDateEnding": "2025-03-31", "minorityInterest": "5723000", "totalLiabilities": null, "sharesOutstanding": "98629301", "totalCurrentAssets": "108764000", "totalShareholderEquity": "82910000", "totalCurrentLiabilities": "78325000", "propertyPlantEquipmentNet": "48265000", "cashAndShortTermInvestments": "21835000" }, "cashflow": { "freeCashFlow": "-7048000", "dividendsPaid": null, "issuanceOfDebt": "252000", "issuanceOfStock": "-396000", "repaymentOfDebt": "-2550000", "fiscalDateEnding": "2025-03-31", "operatingCashflow": "-3752000", "repurchaseOfStock": "-396000", "capitalExpenditures": "-3296000" } }, "revenue": 55010000, "cost_of_revenue": 47281000, "gross_profit": 7729000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 2894000, "depreciation_amortisation": 3983000, "ebitda": 6877000, "interest_expense": 1490000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 1544000, "net_income_continuing_ops": null, "net_income_to_common": 1544000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 21835000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 108764000, "net_ppe": 48265000, "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": 235641000, "short_term_debt": 23240000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 78325000, "long_term_debt": 63708000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 91350000, "preferred_stock": null, "minority_interest": 5723000, "retained_earnings": null, "total_equity": 82910000, "shares_outstanding": 98629301, "operating_cash_flow": -3752000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -3296000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": -396000, "shares_issued": null, "net_debt_issued": -2298000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": -7048000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "6877000", "netIncome": "1544000", "grossProfit": "7729000", "totalRevenue": "55010000", "costOfRevenue": "47281000", "interestExpense": "1490000", "operatingIncome": "2894000", "fiscalDateEnding": "2025-03-31", "researchAndDevelopment": null, "depreciationAndAmortization": "3983000" }, "balance": { "totalDebt": "91350000", "totalAssets": "235641000", "longTermDebt": "63708000", "shortTermDebt": "23240000", "preferredStock": null, "fiscalDateEnding": "2025-03-31", "minorityInterest": "5723000", "totalLiabilities": null, "sharesOutstanding": "98629301", "totalCurrentAssets": "108764000", "totalShareholderEquity": "82910000", "totalCurrentLiabilities": "78325000", "propertyPlantEquipmentNet": "48265000", "cashAndShortTermInvestments": "21835000" }, "cashflow": { "freeCashFlow": "-7048000", "dividendsPaid": null, "issuanceOfDebt": "252000", "issuanceOfStock": "-396000", "repaymentOfDebt": "-2550000", "fiscalDateEnding": "2025-03-31", "operatingCashflow": "-3752000", "repurchaseOfStock": "-396000", "capitalExpenditures": "-3296000" } } }, { "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider": "yFinance", "currency_reported": "CAD", "fetched_at": "2026-06-07T19:41:16.026245+00:00", "is_restated": false, "income_statement": { "revenue": 60824000, "cost_of_revenue": 49562000, "gross_profit": 11262000, "ebit": 6124000, "ebitda": 10178000, "pretax_income": null, "tax_provision": null, "net_income": 3361000, "net_income_to_common": 3361000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 24363000, "total_current_assets": 102668000, "total_assets": 226016000, "short_term_debt": 15160000, "long_term_debt": 61995000, "total_debt": 85312000, "total_liabilities": null, "total_equity": 77496000, "shares_outstanding": 98693901, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 18045000, "capital_expenditure": -5008000, "free_cash_flow": 13037000, "dividends_paid": 0, "share_repurchases": -429000, "shares_issued": null, "net_debt_issued": -3580000 }, "complete_fields": { "id": 421009, "ticker_id": 35784, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 2, "currency_reported": "CAD", "fetched_at": "2026-06-07T19:41:16.026245+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "10178000", "netIncome": "3361000", "grossProfit": "11262000", "totalRevenue": "60824000", "costOfRevenue": "49562000", "interestExpense": "2114000", "operatingIncome": "6124000", "fiscalDateEnding": "2024-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "4054000" }, "balance": { "totalDebt": "85312000", "totalAssets": "226016000", "longTermDebt": "61995000", "shortTermDebt": "15160000", "preferredStock": null, "fiscalDateEnding": "2024-12-31", "minorityInterest": "5808000", "totalLiabilities": null, "sharesOutstanding": "98693901", "totalCurrentAssets": "102668000", "totalShareholderEquity": "77496000", "totalCurrentLiabilities": "73360000", "propertyPlantEquipmentNet": "48071000", "cashAndShortTermInvestments": "24363000" }, "cashflow": { "freeCashFlow": "13037000", "dividendsPaid": "0", "issuanceOfDebt": "1947000", "issuanceOfStock": "-429000", "repaymentOfDebt": "-5527000", "fiscalDateEnding": "2024-12-31", "operatingCashflow": "18045000", "repurchaseOfStock": "-429000", "capitalExpenditures": "-5008000" } }, "revenue": 60824000, "cost_of_revenue": 49562000, "gross_profit": 11262000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 6124000, "depreciation_amortisation": 4054000, "ebitda": 10178000, "interest_expense": 2114000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 3361000, "net_income_continuing_ops": null, "net_income_to_common": 3361000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 24363000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 102668000, "net_ppe": 48071000, "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": 226016000, "short_term_debt": 15160000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 73360000, "long_term_debt": 61995000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 85312000, "preferred_stock": null, "minority_interest": 5808000, "retained_earnings": null, "total_equity": 77496000, "shares_outstanding": 98693901, "operating_cash_flow": 18045000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -5008000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": 0, "share_repurchases": -429000, "shares_issued": null, "net_debt_issued": -3580000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 13037000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "10178000", "netIncome": "3361000", "grossProfit": "11262000", "totalRevenue": "60824000", "costOfRevenue": "49562000", "interestExpense": "2114000", "operatingIncome": "6124000", "fiscalDateEnding": "2024-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "4054000" }, "balance": { "totalDebt": "85312000", "totalAssets": "226016000", "longTermDebt": "61995000", "shortTermDebt": "15160000", "preferredStock": null, "fiscalDateEnding": "2024-12-31", "minorityInterest": "5808000", "totalLiabilities": null, "sharesOutstanding": "98693901", "totalCurrentAssets": "102668000", "totalShareholderEquity": "77496000", "totalCurrentLiabilities": "73360000", "propertyPlantEquipmentNet": "48071000", "cashAndShortTermInvestments": "24363000" }, "cashflow": { "freeCashFlow": "13037000", "dividendsPaid": "0", "issuanceOfDebt": "1947000", "issuanceOfStock": "-429000", "repaymentOfDebt": "-5527000", "fiscalDateEnding": "2024-12-31", "operatingCashflow": "18045000", "repurchaseOfStock": "-429000", "capitalExpenditures": "-5008000" } } }, { "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider": "yFinance", "currency_reported": "CAD", "fetched_at": "2026-06-07T19:41:16.026245+00:00", "is_restated": false, "income_statement": { "revenue": null, "cost_of_revenue": null, "gross_profit": null, "ebit": null, "ebitda": null, "pretax_income": null, "tax_provision": null, "net_income": null, "net_income_to_common": null, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": null, "total_current_assets": null, "total_assets": null, "short_term_debt": null, "long_term_debt": null, "total_debt": null, "total_liabilities": null, "total_equity": null, "shares_outstanding": null, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": null, "capital_expenditure": null, "free_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 421011, "ticker_id": 35784, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 2, "currency_reported": "CAD", "fetched_at": "2026-06-07T19:41:16.026245+00:00", "is_restated": false, "raw_data": { "balance": { "totalDebt": null, "totalAssets": null, "longTermDebt": null, "shortTermDebt": null, "preferredStock": null, "fiscalDateEnding": "2024-09-30", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": null, "totalCurrentAssets": null, "totalShareholderEquity": null, "totalCurrentLiabilities": null, "propertyPlantEquipmentNet": null, "cashAndShortTermInvestments": null }, "cashflow": { "freeCashFlow": null, "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": null, "fiscalDateEnding": "2024-09-30", "operatingCashflow": null, "repurchaseOfStock": null, "capitalExpenditures": null } }, "revenue": null, "cost_of_revenue": null, "gross_profit": null, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": null, "depreciation_amortisation": null, "ebitda": null, "interest_expense": null, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": null, "net_income_continuing_ops": null, "net_income_to_common": null, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": null, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": null, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": null, "total_assets": null, "short_term_debt": null, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": null, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": null, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": null, "shares_outstanding": null, "operating_cash_flow": null, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": null, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": null, "net_change_in_cash": null }, "raw_data": { "balance": { "totalDebt": null, "totalAssets": null, "longTermDebt": null, "shortTermDebt": null, "preferredStock": null, "fiscalDateEnding": "2024-09-30", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": null, "totalCurrentAssets": null, "totalShareholderEquity": null, "totalCurrentLiabilities": null, "propertyPlantEquipmentNet": null, "cashAndShortTermInvestments": null }, "cashflow": { "freeCashFlow": null, "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": null, "fiscalDateEnding": "2024-09-30", "operatingCashflow": null, "repurchaseOfStock": null, "capitalExpenditures": null } } } ] }, "strategy_matches": [ { "key": "os_composite", "name": "OS Composite Score", "slug": "composite", "group": "multi_factor", "page_url": "/factors/composite/", "rank_field": "-os_score" }, { "key": "quality_value", "name": "Quality \u00d7 Value", "slug": "quality-value", "group": "multi_factor", "page_url": "/factors/quality-value/", "rank_field": "-quality_value_composite" }, { "key": "ebitda_ev", "name": "EBITDA/EV Value", "slug": "ebitda-ev", "group": "value", "page_url": "/factors/ebitda-ev/", "rank_field": "-ebitda_to_ev" }, { "key": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/", "rank_field": "-sector_value_pct" }, { "key": "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": "momentum_leaders", "name": "Momentum Leaders", "slug": "momentum-leaders", "group": "momentum", "page_url": "/factors/momentum-leaders/", "rank_field": "-risk_adjusted_momentum" }, { "key": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/", "rank_field": "-shareholder_yield" } ], "coverage": { "factor_history_points": 1, "annual_financial_periods": 5, "quarterly_financial_periods": 6, "latest_factor_week": "2026-06-07", "latest_financials_period_end": "2025-12-31" }, "schema": { "snapshot_field_groups": { "identity": [ "week_end_date", "source_primary", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id" ], "size": [ "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd" ], "valuation": [ "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "price_to_sales", "price_to_book", "price_to_cashflow", "ebitda_to_ev", "sales_yield" ], "yield": [ "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield" ], "quality": [ "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "gross_profit_to_assets", "external_financing" ], "leverage_and_risk": [ "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "risk_adjusted_momentum" ], "growth": [ "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "revenue_growth", "earnings_growth" ], "momentum": [ "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "momentum_6m", "momentum_12m", "momentum_12_1", "distance_from_52w_high", "distance_from_52w_low", "relative_strength" ], "raw_ttm": [ "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share" ], "ranks": [ "universe_ticker_count", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength" ], "composites": [ "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "quality_value_composite", "os_score", "value_percentile", "quality_percentile", "momentum_percentile", "factor_coverage", "signal_confidence", "os_score_delta" ], "strategy_ranks": [ "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core", "trending_value_rank", "veiled_value", "earnings_consistent_5y" ] }, "financial_field_groups": { "income_statement": [ "revenue", "cost_of_revenue", "gross_profit", "ebit", "ebitda", "pretax_income", "tax_provision", "net_income", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted" ], "balance_sheet": [ "cash_and_equivalents", "total_current_assets", "total_assets", "short_term_debt", "long_term_debt", "total_debt", "total_liabilities", "total_equity", "shares_outstanding", "goodwill_and_intangibles" ], "cash_flow": [ "operating_cash_flow", "capital_expenditure", "free_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued" ] }, "complete_model_fields": { "ticker": [ "id", "uuid", "symbol", "name", "asset_type", "market_cap", "stock_exchange", "industry", "sector", "description", "currency", "is_active" ], "exchange": [ "id", "name", "symbol", "country_code", "currency", "benchmark", "data_symbol", "ticker_suffix", "update_provider", "update_group", "update_order", "update_enabled", "is_active" ], "factor_snapshot": [ "id", "ticker", "universe", "week_end_date", "source_primary", "source_gaps", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "missing_fields", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id", "os_score_delta", "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd", "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield", "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "distance_from_52w_high", "distance_from_52w_low", "relative_strength", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share", "universe_ticker_count", "sector", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength", "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "factor_coverage", "signal_confidence", "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core" ], "financial_period": [ "id", "ticker", "period_end_date", "period_type", "fiscal_year", "fiscal_quarter", "provider", "currency_reported", "fetched_at", "is_restated", "raw_data", "revenue", "cost_of_revenue", "gross_profit", "research_and_development", "selling_general_admin", "other_operating_expenses", "total_operating_expenses", "ebit", "depreciation_amortisation", "ebitda", "interest_expense", "interest_income", "other_non_operating", "pretax_income", "tax_provision", "effective_tax_rate", "net_income", "net_income_continuing_ops", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted", "cash_and_equivalents", "short_term_investments", "net_receivables", "inventory", "other_current_assets", "total_current_assets", "net_ppe", "goodwill", "intangible_assets", "goodwill_and_intangibles", "long_term_investments", "other_non_current_assets", "total_non_current_assets", "total_assets", "short_term_debt", "accounts_payable", "deferred_revenue_current", "other_current_liabilities", "total_current_liabilities", "long_term_debt", "deferred_revenue_lt", "other_non_current_liabilities", "total_non_current_liabilities", "total_liabilities", "total_debt", "preferred_stock", "minority_interest", "retained_earnings", "total_equity", "shares_outstanding", "operating_cash_flow", "stock_based_compensation", "deferred_tax_cf", "change_in_working_capital", "capital_expenditure", "acquisitions", "other_investing", "investing_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued", "other_financing", "financing_cash_flow", "free_cash_flow", "net_change_in_cash" ] } } }