{ "ticker": { "uuid": "0a78b2ff-98bf-4427-9c4d-67df4359e5fd", "symbol": "IME", "name": "ImExHS Limited", "exchange": "ASX", "exchange_name": "ASX", "country": "AU", "currency": "AUD", "sector": "Healthcare", "industry": "Diagnostics & Research", "page_url": "https://sharemaestro.com/factors/ticker/0a78b2ff-98bf-4427-9c4d-67df4359e5fd/", "api_url": "https://sharemaestro.com/factors/api/tickers/0a78b2ff-98bf-4427-9c4d-67df4359e5fd/" }, "ticker_metadata": { "id": 23650, "uuid": "0a78b2ff-98bf-4427-9c4d-67df4359e5fd", "symbol": "IME", "name": "ImExHS Limited", "asset_type": "equity", "market_cap": 18924754, "stock_exchange_id": 9, "industry": "Diagnostics & Research", "sector": "Healthcare", "description": "ImExHS Limited offers cloud-based medical imaging solutions in Australia and internationally. The company operates in two segments: Software and Radiology. It offers medical imaging software that is focused on the development and sale of modular imaging systems, which include information systems for radiology, cardiology, and pathology, as well as a picture archiving and communications system. The company's solutions include AQUILA, a radiology software solution; ALULA, a pathology software solution; and ANTEROS, a cardiology software solution. It also provides radiological diagnostic services to hospitals and medical facilities; medical images and radiologists' interpretation; reports to develop artificial intelligence (AI) tools; and outsourced radiology services, as well as teleradiology services. ImExHS Limited was incorporated in 2001 and is based in Sydney, Australia.", "currency": "AUD", "is_active": true }, "exchange_metadata": { "id": 9, "name": "ASX", "symbol": "ASX", "country_code": "AU", "currency": "AUD", "benchmark": "^AXJO", "data_symbol": "ASX", "ticker_suffix": ".AX", "update_provider": "yfinance", "update_group": "primary", "update_order": 0, "update_enabled": true, "is_active": true }, "latest_snapshot": { "ticker": { "uuid": "0a78b2ff-98bf-4427-9c4d-67df4359e5fd", "symbol": "IME", "name": "ImExHS Limited", "exchange": "ASX", "exchange_name": "ASX", "country": "AU", "currency": "AUD", "sector": "Healthcare", "industry": "Diagnostics & Research", "page_url": "https://sharemaestro.com/factors/ticker/0a78b2ff-98bf-4427-9c4d-67df4359e5fd/", "api_url": "https://sharemaestro.com/factors/api/tickers/0a78b2ff-98bf-4427-9c4d-67df4359e5fd/" }, "week_end_date": "2026-06-07", "universe": "AUD_AU", "score": { "os": 0.41, "value": 0.45, "quality": 0.43, "momentum": 0.45, "coverage": 0.727, "confidence": 0.65, "delta": null }, "headline_factors": { "price": 0.35, "market_cap": 18917739.4, "pe_ratio": null, "earnings_yield": null, "ebitda_to_ev": null, "shareholder_yield": -0.1267, "roe": -0.1816, "piotroski_f_score": 3, "momentum_12_1": 0.2121, "volatility_252d": 0.5665 }, "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": 0.7857, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T16:37:52.508204+00:00", "batch_id": "" }, "size": { "price_close": 0.35, "market_cap": 18917739.4, "market_cap_usd": 18917739.4, "enterprise_value": 16185277.4, "shares_outstanding": 54050684, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": null, "pb_ratio": 1.1921, "ptbv_ratio": 1.1921, "ps_ratio": 0.653, "pcf_ratio": null, "pfcf_ratio": -27.9071, "ev_ebitda": null, "ev_ebit": null, "ev_sales": 0.5587, "ev_fcf": -23.8762, "earnings_yield": null, "fcf_yield": -0.0419, "price_to_sales": 0.653, "price_to_book": 1.1921, "price_to_cashflow": null, "ebitda_to_ev": null, "sales_yield": 1.7899 }, "yield": { "dividend_yield": 0, "buyback_yield": -0.1267, "shareholder_yield": -0.1267, "debt_paydown_yield": 0.0332, "total_yield": -0.0935 }, "quality": { "gross_margin": 1, "operating_margin": -0.031, "net_margin": -0.0995, "ebitda_margin": -0.0156, "fcf_margin": -0.0234, "roe": -0.1816, "roa": -0.1215, "roic": -0.0512, "roc_greenblatt": null, "asset_turnover": 1.221, "cash_conversion": 0.2352, "accruals_ratio": null, "sbc_to_revenue": null, "piotroski_f_score": 3, "altman_z_score": null, "earnings_stability_5y": null, "revenue_stability_5y": 0.2418, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 1.221, "external_financing": 0.1184 }, "leverage_and_risk": { "debt_to_equity": null, "net_debt_to_ebitda": 6.0367, "debt_to_assets": 0.0239, "interest_coverage": -2.4325, "current_ratio": 1.7319, "quick_ratio": 1.7319, "net_debt": -2732462, "local_beta": 0.3007, "volatility_252d": 0.5665, "volatility_60d": 1.0951, "max_drawdown_12m": -0.3231, "risk_adjusted_momentum": 0.3744 }, "growth": { "revenue_growth_1y": 0.0953, "revenue_growth_3y_cagr": 0.1917, "revenue_growth_5y_cagr": null, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": null, "book_value_growth_1y": -0.0691, "revenue_growth": 0.0953, "earnings_growth": null }, "momentum": { "price_return_1m": -0.125, "price_return_3m": -0.125, "price_return_6m": 0.0606, "price_return_9m": 0.4, "price_return_12m": 0.0606, "price_return_12m_ex1m": 0.2121, "momentum_6m": 0.0606, "momentum_12m": 0.0606, "momentum_12_1": 0.2121, "distance_from_52w_high": -0.2222, "distance_from_52w_low": 0.5909, "relative_strength": 0.0478 }, "raw_ttm": { "revenue_ttm": 28970057, "gross_profit_ttm": 28970057, "ebit_ttm": -897194, "ebitda_ttm": -452639, "net_income_ttm": -2882313, "eps_diluted_ttm": -0.0533, "operating_cash_flow_ttm": null, "capital_expenditure_ttm": -1242589, "fcf_ttm": -677882, "dividends_paid_ttm": null, "share_repurchases_ttm": -206361, "shares_issued_ttm": 2603000, "interest_expense_ttm": 368843, "cash_and_equivalents": 3298785, "total_current_assets": 13438195, "total_current_liabilities": 7759234, "net_ppe": null, "total_assets": 23727349, "total_debt": 566323, "total_equity": 15868934, "net_working_capital": 2897497, "book_value_per_share": 0.2936, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 0.2936 }, "ranks": { "universe_ticker_count": null, "rank_pe": null, "rank_pb": null, "rank_ptbv": null, "rank_ps": null, "rank_pcf": null, "rank_ev_ebitda": null, "rank_ev_ebit": null, "rank_earnings_yield": null, "rank_fcf_yield": null, "rank_dividend_yield": null, "rank_shareholder_yield": null, "rank_total_yield": null, "rank_roe": null, "rank_roc": null, "rank_roic": null, "rank_gross_margin": null, "rank_fcf_margin": null, "rank_piotroski": null, "rank_accruals": null, "rank_sue": null, "rank_eps_growth_1y": null, "rank_eps_growth_5y": null, "rank_revenue_growth_1y": null, "rank_momentum_12m": null, "rank_momentum_12m_ex1m": null, "rank_relative_strength": null }, "composites": { "value_composite": 55, "quality_composite": 57, "momentum_composite": 55, "growth_composite": 55, "yield_composite": 55, "svqf_composite": 57, "vc1_composite": 55, "vc2_composite": 55, "vc3_composite": 55, "trending_value_composite": null, "overall_composite": 59, "quality_value_composite": 0.4399, "os_score": 0.41, "value_percentile": 0.45, "quality_percentile": 0.43, "momentum_percentile": 0.45, "factor_coverage": 0.727, "signal_confidence": 0.65, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": 28, "all_cap_buyback_rank": 83, "small_cap_core_rank": null, "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": 10193, "ticker_id": 23650, "universe_id": 2, "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": 0.7857, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T16:37:52.508204+00:00", "batch_id": "", "os_score_delta": null, "price_close": 0.35, "market_cap": 18917739.4, "market_cap_usd": 18917739.4, "enterprise_value": 16185277.4, "shares_outstanding": 54050684, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": 1.19212415, "ptbv_ratio": 1.19212415, "ps_ratio": 0.65301009, "pcf_ratio": null, "pfcf_ratio": -27.90712749, "ev_ebitda": null, "ev_ebit": null, "ev_sales": 0.55868987, "ev_fcf": -23.87624601, "earnings_yield": null, "fcf_yield": -0.04188263, "dividend_yield": 0, "buyback_yield": -0.12668739, "shareholder_yield": -0.12668739, "debt_paydown_yield": 0.03319895, "total_yield": -0.09348844, "gross_margin": 1, "operating_margin": -0.0309697, "net_margin": -0.09949283, "ebitda_margin": -0.01562437, "fcf_margin": -0.0233994, "roe": -0.18163243, "roa": -0.1214764, "roic": -0.05122346, "roc_greenblatt": null, "asset_turnover": 1.22095633, "cash_conversion": 0.23518681, "accruals_ratio": null, "sbc_to_revenue": null, "debt_to_equity": null, "net_debt_to_ebitda": 6.03673568, "debt_to_assets": 0.02386794, "interest_coverage": -2.432455, "current_ratio": 1.73189712, "quick_ratio": 1.73189712, "net_debt": -2732462, "revenue_growth_1y": 0.09528914, "revenue_growth_3y_cagr": 0.19171081, "revenue_growth_5y_cagr": null, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": null, "book_value_growth_1y": -0.06913083, "piotroski_f_score": 3, "altman_z_score": null, "earnings_stability_5y": null, "revenue_stability_5y": 0.241837, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.125, "price_return_3m": -0.125, "price_return_6m": 0.06060606, "price_return_9m": 0.4, "price_return_12m": 0.06060606, "price_return_12m_ex1m": 0.21212121, "distance_from_52w_high": -0.22222222, "distance_from_52w_low": 0.59090909, "relative_strength": 0.04775927, "local_beta": 0.3007, "volatility_252d": 0.566541, "volatility_60d": 1.095135, "max_drawdown_12m": -0.32307692, "revenue_ttm": 28970057, "gross_profit_ttm": 28970057, "ebit_ttm": -897194, "ebitda_ttm": -452639, "net_income_ttm": -2882313, "eps_diluted_ttm": -0.05332612, "operating_cash_flow_ttm": null, "capital_expenditure_ttm": -1242589, "fcf_ttm": -677882, "dividends_paid_ttm": null, "share_repurchases_ttm": -206361, "shares_issued_ttm": 2603000, "interest_expense_ttm": 368843, "cash_and_equivalents": 3298785, "total_current_assets": 13438195, "total_current_liabilities": 7759234, "net_ppe": null, "total_assets": 23727349, "total_debt": 566323, "total_equity": 15868934, "net_working_capital": 2897497, "book_value_per_share": 0.29359358, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 0.29359358, "universe_ticker_count": null, "sector": "Healthcare", "rank_pe": null, "rank_pb": null, "rank_ptbv": null, "rank_ps": null, "rank_pcf": null, "rank_ev_ebitda": null, "rank_ev_ebit": null, "rank_earnings_yield": null, "rank_fcf_yield": null, "rank_dividend_yield": null, "rank_shareholder_yield": null, "rank_total_yield": null, "rank_roe": null, "rank_roc": null, "rank_roic": null, "rank_gross_margin": null, "rank_fcf_margin": null, "rank_piotroski": null, "rank_accruals": null, "rank_sue": null, "rank_eps_growth_1y": null, "rank_eps_growth_5y": null, "rank_revenue_growth_1y": null, "rank_momentum_12m": null, "rank_momentum_12m_ex1m": null, "rank_relative_strength": null, "value_composite": 55, "quality_composite": 57, "momentum_composite": 55, "growth_composite": 55, "yield_composite": 55, "svqf_composite": 57, "vc1_composite": 55, "vc2_composite": 55, "vc3_composite": 55, "trending_value_composite": null, "overall_composite": 59, "factor_coverage": 0.727, "signal_confidence": 0.65, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": 28, "all_cap_buyback_rank": 83, "small_cap_core_rank": null, "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": 0.35, "os": 0.41, "value": 0.45, "quality": 0.43, "momentum": 0.45, "confidence": 0.65, "coverage": 0.727, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": -0.1267, "roe": -0.1816, "momentum_12_1": 0.2121, "complete_fields": { "id": 10193, "ticker_id": 23650, "universe_id": 2, "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": 0.7857, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T16:37:52.508204+00:00", "batch_id": "", "os_score_delta": null, "price_close": 0.35, "market_cap": 18917739.4, "market_cap_usd": 18917739.4, "enterprise_value": 16185277.4, "shares_outstanding": 54050684, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": 1.19212415, "ptbv_ratio": 1.19212415, "ps_ratio": 0.65301009, "pcf_ratio": null, "pfcf_ratio": -27.90712749, "ev_ebitda": null, "ev_ebit": null, "ev_sales": 0.55868987, "ev_fcf": -23.87624601, "earnings_yield": null, "fcf_yield": -0.04188263, "dividend_yield": 0, "buyback_yield": -0.12668739, "shareholder_yield": -0.12668739, "debt_paydown_yield": 0.03319895, "total_yield": -0.09348844, "gross_margin": 1, "operating_margin": -0.0309697, "net_margin": -0.09949283, "ebitda_margin": -0.01562437, "fcf_margin": -0.0233994, "roe": -0.18163243, "roa": -0.1214764, "roic": -0.05122346, "roc_greenblatt": null, "asset_turnover": 1.22095633, "cash_conversion": 0.23518681, "accruals_ratio": null, "sbc_to_revenue": null, "debt_to_equity": null, "net_debt_to_ebitda": 6.03673568, "debt_to_assets": 0.02386794, "interest_coverage": -2.432455, "current_ratio": 1.73189712, "quick_ratio": 1.73189712, "net_debt": -2732462, "revenue_growth_1y": 0.09528914, "revenue_growth_3y_cagr": 0.19171081, "revenue_growth_5y_cagr": null, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": null, "book_value_growth_1y": -0.06913083, "piotroski_f_score": 3, "altman_z_score": null, "earnings_stability_5y": null, "revenue_stability_5y": 0.241837, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.125, "price_return_3m": -0.125, "price_return_6m": 0.06060606, "price_return_9m": 0.4, "price_return_12m": 0.06060606, "price_return_12m_ex1m": 0.21212121, "distance_from_52w_high": -0.22222222, "distance_from_52w_low": 0.59090909, "relative_strength": 0.04775927, "local_beta": 0.3007, "volatility_252d": 0.566541, "volatility_60d": 1.095135, "max_drawdown_12m": -0.32307692, "revenue_ttm": 28970057, "gross_profit_ttm": 28970057, "ebit_ttm": -897194, "ebitda_ttm": -452639, "net_income_ttm": -2882313, "eps_diluted_ttm": -0.05332612, "operating_cash_flow_ttm": null, "capital_expenditure_ttm": -1242589, "fcf_ttm": -677882, "dividends_paid_ttm": null, "share_repurchases_ttm": -206361, "shares_issued_ttm": 2603000, "interest_expense_ttm": 368843, "cash_and_equivalents": 3298785, "total_current_assets": 13438195, "total_current_liabilities": 7759234, "net_ppe": null, "total_assets": 23727349, "total_debt": 566323, "total_equity": 15868934, "net_working_capital": 2897497, "book_value_per_share": 0.29359358, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 0.29359358, "universe_ticker_count": null, "sector": "Healthcare", "rank_pe": null, "rank_pb": null, "rank_ptbv": null, "rank_ps": null, "rank_pcf": null, "rank_ev_ebitda": null, "rank_ev_ebit": null, "rank_earnings_yield": null, "rank_fcf_yield": null, "rank_dividend_yield": null, "rank_shareholder_yield": null, "rank_total_yield": null, "rank_roe": null, "rank_roc": null, "rank_roic": null, "rank_gross_margin": null, "rank_fcf_margin": null, "rank_piotroski": null, "rank_accruals": null, "rank_sue": null, "rank_eps_growth_1y": null, "rank_eps_growth_5y": null, "rank_revenue_growth_1y": null, "rank_momentum_12m": null, "rank_momentum_12m_ex1m": null, "rank_relative_strength": null, "value_composite": 55, "quality_composite": 57, "momentum_composite": 55, "growth_composite": 55, "yield_composite": 55, "svqf_composite": 57, "vc1_composite": 55, "vc2_composite": 55, "vc3_composite": 55, "trending_value_composite": null, "overall_composite": 59, "factor_coverage": 0.727, "signal_confidence": 0.65, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": 28, "all_cap_buyback_rank": 83, "small_cap_core_rank": null, "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": "AUD", "fetched_at": "2026-06-07T18:31:56.426109+00:00", "is_restated": false, "income_statement": { "revenue": 28970057, "cost_of_revenue": null, "gross_profit": 28970057, "ebit": -897194, "ebitda": -452639, "pretax_income": null, "tax_provision": null, "net_income": -2882313, "net_income_to_common": -2882313, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 3298785, "total_current_assets": 13438195, "total_assets": 23727349, "short_term_debt": 517321, "long_term_debt": 13941, "total_debt": 566323, "total_liabilities": null, "total_equity": 15868934, "shares_outstanding": 54050684, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": null, "capital_expenditure": -1242589, "free_cash_flow": -677882, "dividends_paid": null, "share_repurchases": -206361, "shares_issued": 2603000, "net_debt_issued": -628049 }, "complete_fields": { "id": 413322, "ticker_id": 23650, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "AUD", "fetched_at": "2026-06-07T18:31:56.426109+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "-452639", "netIncome": "-2882313", "grossProfit": "28970057", "totalRevenue": "28970057", "costOfRevenue": null, "interestExpense": "368843", "operatingIncome": "-897194", "fiscalDateEnding": "2025-12-31", "researchAndDevelopment": "2260800", "depreciationAndAmortization": "2217433" }, "balance": { "totalDebt": "566323", "totalAssets": "23727349", "longTermDebt": "13941", "shortTermDebt": "517321", "preferredStock": null, "fiscalDateEnding": "2025-12-31", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": "54050684", "totalCurrentAssets": "13438195", "totalShareholderEquity": "15868934", "totalCurrentLiabilities": "7759234", "propertyPlantEquipmentNet": "3116629", "cashAndShortTermInvestments": "3298785" }, "cashflow": { "freeCashFlow": "-677882", "dividendsPaid": null, "issuanceOfDebt": "584861", "issuanceOfStock": "2603000", "repaymentOfDebt": "-1212910", "fiscalDateEnding": "2025-12-31", "operatingCashflow": null, "repurchaseOfStock": "-206361", "capitalExpenditures": "-1242589" } }, "revenue": 28970057, "cost_of_revenue": null, "gross_profit": 28970057, "research_and_development": 2260800, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -897194, "depreciation_amortisation": 2217433, "ebitda": -452639, "interest_expense": 368843, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": -2882313, "net_income_continuing_ops": null, "net_income_to_common": -2882313, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 3298785, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 13438195, "net_ppe": 3116629, "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": 23727349, "short_term_debt": 517321, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 7759234, "long_term_debt": 13941, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 566323, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 15868934, "shares_outstanding": 54050684, "operating_cash_flow": null, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -1242589, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": -206361, "shares_issued": 2603000, "net_debt_issued": -628049, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": -677882, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "-452639", "netIncome": "-2882313", "grossProfit": "28970057", "totalRevenue": "28970057", "costOfRevenue": null, "interestExpense": "368843", "operatingIncome": "-897194", "fiscalDateEnding": "2025-12-31", "researchAndDevelopment": "2260800", "depreciationAndAmortization": "2217433" }, "balance": { "totalDebt": "566323", "totalAssets": "23727349", "longTermDebt": "13941", "shortTermDebt": "517321", "preferredStock": null, "fiscalDateEnding": "2025-12-31", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": "54050684", "totalCurrentAssets": "13438195", "totalShareholderEquity": "15868934", "totalCurrentLiabilities": "7759234", "propertyPlantEquipmentNet": "3116629", "cashAndShortTermInvestments": "3298785" }, "cashflow": { "freeCashFlow": "-677882", "dividendsPaid": null, "issuanceOfDebt": "584861", "issuanceOfStock": "2603000", "repaymentOfDebt": "-1212910", "fiscalDateEnding": "2025-12-31", "operatingCashflow": null, "repurchaseOfStock": "-206361", "capitalExpenditures": "-1242589" } } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "AUD", "fetched_at": "2026-06-07T18:31:56.426109+00:00", "is_restated": false, "income_statement": { "revenue": 26449689, "cost_of_revenue": null, "gross_profit": 26449689, "ebit": -2229255, "ebitda": 45579, "pretax_income": null, "tax_provision": null, "net_income": -2625449, "net_income_to_common": -2625449, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2072025, "total_current_assets": 9256024, "total_assets": 21806759, "short_term_debt": 794042, "long_term_debt": 365270, "total_debt": 1189296, "total_liabilities": null, "total_equity": 14473904, "shares_outstanding": 45891027, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": null, "capital_expenditure": -2149524, "free_cash_flow": -2784203, "dividends_paid": null, "share_repurchases": -122764, "shares_issued": 1500000, "net_debt_issued": -106180 }, "complete_fields": { "id": 413324, "ticker_id": 23650, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "AUD", "fetched_at": "2026-06-07T18:31:56.426109+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "45579", "netIncome": "-2625449", "grossProfit": "26449689", "totalRevenue": "26449689", "costOfRevenue": null, "interestExpense": "462230", "operatingIncome": "-2229255", "fiscalDateEnding": "2024-12-31", "researchAndDevelopment": "1962065", "depreciationAndAmortization": "2151184" }, "balance": { "totalDebt": "1189296", "totalAssets": "21806759", "longTermDebt": "365270", "shortTermDebt": "794042", "preferredStock": null, "fiscalDateEnding": "2024-12-31", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": "45891027", "totalCurrentAssets": "9256024", "totalShareholderEquity": "14473904", "totalCurrentLiabilities": "6888927", "propertyPlantEquipmentNet": "3297778", "cashAndShortTermInvestments": "2072025" }, "cashflow": { "freeCashFlow": "-2784203", "dividendsPaid": null, "issuanceOfDebt": "550661", "issuanceOfStock": "1500000", "repaymentOfDebt": "-656841", "fiscalDateEnding": "2024-12-31", "operatingCashflow": null, "repurchaseOfStock": "-122764", "capitalExpenditures": "-2149524" } }, "revenue": 26449689, "cost_of_revenue": null, "gross_profit": 26449689, "research_and_development": 1962065, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -2229255, "depreciation_amortisation": 2151184, "ebitda": 45579, "interest_expense": 462230, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": -2625449, "net_income_continuing_ops": null, "net_income_to_common": -2625449, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 2072025, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 9256024, "net_ppe": 3297778, "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": 21806759, "short_term_debt": 794042, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 6888927, "long_term_debt": 365270, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 1189296, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 14473904, "shares_outstanding": 45891027, "operating_cash_flow": null, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -2149524, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": -122764, "shares_issued": 1500000, "net_debt_issued": -106180, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": -2784203, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "45579", "netIncome": "-2625449", "grossProfit": "26449689", "totalRevenue": "26449689", "costOfRevenue": null, "interestExpense": "462230", "operatingIncome": "-2229255", "fiscalDateEnding": "2024-12-31", "researchAndDevelopment": "1962065", "depreciationAndAmortization": "2151184" }, "balance": { "totalDebt": "1189296", "totalAssets": "21806759", "longTermDebt": "365270", "shortTermDebt": "794042", "preferredStock": null, "fiscalDateEnding": "2024-12-31", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": "45891027", "totalCurrentAssets": "9256024", "totalShareholderEquity": "14473904", "totalCurrentLiabilities": "6888927", "propertyPlantEquipmentNet": "3297778", "cashAndShortTermInvestments": "2072025" }, "cashflow": { "freeCashFlow": "-2784203", "dividendsPaid": null, "issuanceOfDebt": "550661", "issuanceOfStock": "1500000", "repaymentOfDebt": "-656841", "fiscalDateEnding": "2024-12-31", "operatingCashflow": null, "repurchaseOfStock": "-122764", "capitalExpenditures": "-2149524" } } }, { "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "AUD", "fetched_at": "2026-06-07T18:31:56.426109+00:00", "is_restated": false, "income_statement": { "revenue": 19669043, "cost_of_revenue": null, "gross_profit": 19669043, "ebit": -2593064, "ebitda": -1261905, "pretax_income": null, "tax_provision": null, "net_income": -4192340, "net_income_to_common": -4192340, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2361809, "total_current_assets": 8916603, "total_assets": 22653274, "short_term_debt": 1049744, "long_term_debt": 215748, "total_debt": 1293189, "total_liabilities": null, "total_equity": 15983624, "shares_outstanding": 42607692, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": null, "capital_expenditure": -2195049, "free_cash_flow": 414592, "dividends_paid": null, "share_repurchases": -12791, "shares_issued": null, "net_debt_issued": -40436 }, "complete_fields": { "id": 413325, "ticker_id": 23650, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "AUD", "fetched_at": "2026-06-07T18:31:56.426109+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "-1261905", "netIncome": "-4192340", "grossProfit": "19669043", "totalRevenue": "19669043", "costOfRevenue": null, "interestExpense": "327960", "operatingIncome": "-2593064", "fiscalDateEnding": "2023-12-31", "researchAndDevelopment": "1480536", "depreciationAndAmortization": "2429802" }, "balance": { "totalDebt": "1293189", "totalAssets": "22653274", "longTermDebt": "215748", "shortTermDebt": "1049744", "preferredStock": null, "fiscalDateEnding": "2023-12-31", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": "42607692", "totalCurrentAssets": "8916603", "totalShareholderEquity": "15983624", "totalCurrentLiabilities": "6372607", "propertyPlantEquipmentNet": "4645255", "cashAndShortTermInvestments": "2361809" }, "cashflow": { "freeCashFlow": "414592", "dividendsPaid": null, "issuanceOfDebt": "559644", "issuanceOfStock": null, "repaymentOfDebt": "-600080", "fiscalDateEnding": "2023-12-31", "operatingCashflow": null, "repurchaseOfStock": "-12791", "capitalExpenditures": "-2195049" } }, "revenue": 19669043, "cost_of_revenue": null, "gross_profit": 19669043, "research_and_development": 1480536, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -2593064, "depreciation_amortisation": 2429802, "ebitda": -1261905, "interest_expense": 327960, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": -4192340, "net_income_continuing_ops": null, "net_income_to_common": -4192340, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 2361809, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 8916603, "net_ppe": 4645255, "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": 22653274, "short_term_debt": 1049744, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 6372607, "long_term_debt": 215748, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 1293189, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 15983624, "shares_outstanding": 42607692, "operating_cash_flow": null, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -2195049, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": -12791, "shares_issued": null, "net_debt_issued": -40436, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 414592, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "-1261905", "netIncome": "-4192340", "grossProfit": "19669043", "totalRevenue": "19669043", "costOfRevenue": null, "interestExpense": "327960", "operatingIncome": "-2593064", "fiscalDateEnding": "2023-12-31", "researchAndDevelopment": "1480536", "depreciationAndAmortization": "2429802" }, "balance": { "totalDebt": "1293189", "totalAssets": "22653274", "longTermDebt": "215748", "shortTermDebt": "1049744", "preferredStock": null, "fiscalDateEnding": "2023-12-31", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": "42607692", "totalCurrentAssets": "8916603", "totalShareholderEquity": "15983624", "totalCurrentLiabilities": "6372607", "propertyPlantEquipmentNet": "4645255", "cashAndShortTermInvestments": "2361809" }, "cashflow": { "freeCashFlow": "414592", "dividendsPaid": null, "issuanceOfDebt": "559644", "issuanceOfStock": null, "repaymentOfDebt": "-600080", "fiscalDateEnding": "2023-12-31", "operatingCashflow": null, "repurchaseOfStock": "-12791", "capitalExpenditures": "-2195049" } } }, { "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "AUD", "fetched_at": "2026-06-07T18:31:56.426109+00:00", "is_restated": false, "income_statement": { "revenue": 17117357, "cost_of_revenue": null, "gross_profit": 17117357, "ebit": -2541586, "ebitda": -748857, "pretax_income": null, "tax_provision": null, "net_income": -3038653, "net_income_to_common": -3038653, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1911910, "total_current_assets": 8511411, "total_assets": 20987647, "short_term_debt": 545161, "long_term_debt": 542785, "total_debt": 1117107, "total_liabilities": null, "total_equity": 15900596, "shares_outstanding": 41257901, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": null, "capital_expenditure": -2031452, "free_cash_flow": -4230190, "dividends_paid": null, "share_repurchases": -362789, "shares_issued": 3975109, "net_debt_issued": -1279495 }, "complete_fields": { "id": 413326, "ticker_id": 23650, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "AUD", "fetched_at": "2026-06-07T18:31:56.426109+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "-748857", "netIncome": "-3038653", "grossProfit": "17117357", "totalRevenue": "17117357", "costOfRevenue": null, "interestExpense": "438047", "operatingIncome": "-2541586", "fiscalDateEnding": "2022-12-31", "researchAndDevelopment": "1527386", "depreciationAndAmortization": "1759329" }, "balance": { "totalDebt": "1117107", "totalAssets": "20987647", "longTermDebt": "542785", "shortTermDebt": "545161", "preferredStock": null, "fiscalDateEnding": "2022-12-31", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": "41257901", "totalCurrentAssets": "8511411", "totalShareholderEquity": "15900596", "totalCurrentLiabilities": "4479331", "propertyPlantEquipmentNet": "3729584", "cashAndShortTermInvestments": "1911910" }, "cashflow": { "freeCashFlow": "-4230190", "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": "3975109", "repaymentOfDebt": "-1279495", "fiscalDateEnding": "2022-12-31", "operatingCashflow": null, "repurchaseOfStock": "-362789", "capitalExpenditures": "-2031452" } }, "revenue": 17117357, "cost_of_revenue": null, "gross_profit": 17117357, "research_and_development": 1527386, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -2541586, "depreciation_amortisation": 1759329, "ebitda": -748857, "interest_expense": 438047, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": -3038653, "net_income_continuing_ops": null, "net_income_to_common": -3038653, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1911910, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 8511411, "net_ppe": 3729584, "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": 20987647, "short_term_debt": 545161, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 4479331, "long_term_debt": 542785, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 1117107, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 15900596, "shares_outstanding": 41257901, "operating_cash_flow": null, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -2031452, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": -362789, "shares_issued": 3975109, "net_debt_issued": -1279495, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": -4230190, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "-748857", "netIncome": "-3038653", "grossProfit": "17117357", "totalRevenue": "17117357", "costOfRevenue": null, "interestExpense": "438047", "operatingIncome": "-2541586", "fiscalDateEnding": "2022-12-31", "researchAndDevelopment": "1527386", "depreciationAndAmortization": "1759329" }, "balance": { "totalDebt": "1117107", "totalAssets": "20987647", "longTermDebt": "542785", "shortTermDebt": "545161", "preferredStock": null, "fiscalDateEnding": "2022-12-31", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": "41257901", "totalCurrentAssets": "8511411", "totalShareholderEquity": "15900596", "totalCurrentLiabilities": "4479331", "propertyPlantEquipmentNet": "3729584", "cashAndShortTermInvestments": "1911910" }, "cashflow": { "freeCashFlow": "-4230190", "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": "3975109", "repaymentOfDebt": "-1279495", "fiscalDateEnding": "2022-12-31", "operatingCashflow": null, "repurchaseOfStock": "-362789", "capitalExpenditures": "-2031452" } } }, { "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "AUD", "fetched_at": "2026-06-07T18:31:56.426109+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": 968750, "net_debt_issued": 506808 }, "complete_fields": { "id": 413327, "ticker_id": 23650, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "AUD", "fetched_at": "2026-06-07T18:31:56.426109+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": null, "netIncome": null, "grossProfit": null, "totalRevenue": null, "costOfRevenue": null, "interestExpense": null, "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": "506808", "issuanceOfStock": "968750", "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": 968750, "net_debt_issued": 506808, "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": "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": "506808", "issuanceOfStock": "968750", "repaymentOfDebt": null, "fiscalDateEnding": "2021-12-31", "operatingCashflow": null, "repurchaseOfStock": null, "capitalExpenditures": null } } } ], "quarterly": [ { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider": "yFinance", "currency_reported": "AUD", "fetched_at": "2026-06-07T18:31:56.426109+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": 3298785, "total_current_assets": 13438195, "total_assets": 23727349, "short_term_debt": 517321, "long_term_debt": 13941, "total_debt": 566323, "total_liabilities": null, "total_equity": 15868934, "shares_outstanding": 54050684, "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": 413321, "ticker_id": 23650, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 2, "currency_reported": "AUD", "fetched_at": "2026-06-07T18:31:56.426109+00:00", "is_restated": false, "raw_data": { "balance": { "totalDebt": "566323", "totalAssets": "23727349", "longTermDebt": "13941", "shortTermDebt": "517321", "preferredStock": null, "fiscalDateEnding": "2025-12-31", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": "54050684", "totalCurrentAssets": "13438195", "totalShareholderEquity": "15868934", "totalCurrentLiabilities": "7759234", "propertyPlantEquipmentNet": "3116629", "cashAndShortTermInvestments": "3298785" } }, "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": 3298785, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 13438195, "net_ppe": 3116629, "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": 23727349, "short_term_debt": 517321, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 7759234, "long_term_debt": 13941, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 566323, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 15868934, "shares_outstanding": 54050684, "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": "566323", "totalAssets": "23727349", "longTermDebt": "13941", "shortTermDebt": "517321", "preferredStock": null, "fiscalDateEnding": "2025-12-31", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": "54050684", "totalCurrentAssets": "13438195", "totalShareholderEquity": "15868934", "totalCurrentLiabilities": "7759234", "propertyPlantEquipmentNet": "3116629", "cashAndShortTermInvestments": "3298785" } } }, { "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider": "yFinance", "currency_reported": "AUD", "fetched_at": "2026-06-07T18:31:56.426109+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": 2072025, "total_current_assets": 9256024, "total_assets": 21806759, "short_term_debt": 794042, "long_term_debt": 365270, "total_debt": 1189296, "total_liabilities": null, "total_equity": 14473904, "shares_outstanding": 45891027, "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": 413323, "ticker_id": 23650, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 2, "currency_reported": "AUD", "fetched_at": "2026-06-07T18:31:56.426109+00:00", "is_restated": false, "raw_data": { "balance": { "totalDebt": "1189296", "totalAssets": "21806759", "longTermDebt": "365270", "shortTermDebt": "794042", "preferredStock": null, "fiscalDateEnding": "2024-12-31", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": "45891027", "totalCurrentAssets": "9256024", "totalShareholderEquity": "14473904", "totalCurrentLiabilities": "6888927", "propertyPlantEquipmentNet": "3297778", "cashAndShortTermInvestments": "2072025" } }, "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": 2072025, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 9256024, "net_ppe": 3297778, "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": 21806759, "short_term_debt": 794042, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 6888927, "long_term_debt": 365270, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 1189296, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 14473904, "shares_outstanding": 45891027, "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": "1189296", "totalAssets": "21806759", "longTermDebt": "365270", "shortTermDebt": "794042", "preferredStock": null, "fiscalDateEnding": "2024-12-31", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": "45891027", "totalCurrentAssets": "9256024", "totalShareholderEquity": "14473904", "totalCurrentLiabilities": "6888927", "propertyPlantEquipmentNet": "3297778", "cashAndShortTermInvestments": "2072025" } } } ] }, "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": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/", "rank_field": "-sector_value_pct" }, { "key": "risk_adj_momentum", "name": "Risk-Adjusted Momentum", "slug": "risk-adj-momentum", "group": "momentum", "page_url": "/factors/risk-adj-momentum/", "rank_field": "-risk_adjusted_momentum" }, { "key": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/", "rank_field": "-shareholder_yield" }, { "key": "tiny_titans", "name": "Tiny Titans", "slug": "tiny-titans", "group": "universe", "page_url": "/factors/tiny-titans/", "rank_field": "tiny_titans_rank" } ], "coverage": { "factor_history_points": 1, "annual_financial_periods": 5, "quarterly_financial_periods": 2, "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" ] } } }