{ "ticker": { "uuid": "1e7f3d00-4b02-4a23-ba91-5dce56913ede", "symbol": "EVO", "name": "Embark Early Education Limited", "exchange": "ASX", "exchange_name": "ASX", "country": "AU", "currency": "AUD", "sector": "Consumer Defensive", "industry": "Education & Training Services", "page_url": "https://sharemaestro.com/factors/ticker/1e7f3d00-4b02-4a23-ba91-5dce56913ede/", "api_url": "https://sharemaestro.com/factors/api/tickers/1e7f3d00-4b02-4a23-ba91-5dce56913ede/" }, "ticker_metadata": { "id": 23128, "uuid": "1e7f3d00-4b02-4a23-ba91-5dce56913ede", "symbol": "EVO", "name": "Embark Early Education Limited", "asset_type": "equity", "market_cap": 83501128, "stock_exchange_id": 9, "industry": "Education & Training Services", "sector": "Consumer Defensive", "description": "Embark Early Education Limited provides early childhood education (ECE) and care services in Australia. It owns and operates ECE centers. Embark Early Education Limited was incorporated in 2014 and is based in Helensvale, 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": "1e7f3d00-4b02-4a23-ba91-5dce56913ede", "symbol": "EVO", "name": "Embark Early Education Limited", "exchange": "ASX", "exchange_name": "ASX", "country": "AU", "currency": "AUD", "sector": "Consumer Defensive", "industry": "Education & Training Services", "page_url": "https://sharemaestro.com/factors/ticker/1e7f3d00-4b02-4a23-ba91-5dce56913ede/", "api_url": "https://sharemaestro.com/factors/api/tickers/1e7f3d00-4b02-4a23-ba91-5dce56913ede/" }, "week_end_date": "2026-06-07", "universe": "AUD_AU", "score": { "os": 0.79, "value": 0.94, "quality": 0.88, "momentum": 0.04, "coverage": 0.818, "confidence": 0.731, "delta": null }, "headline_factors": { "price": 0.41, "market_cap": 83501126.85, "pe_ratio": 6.7314, "earnings_yield": null, "ebitda_to_ev": 0.1226, "shareholder_yield": -0.0047, "roe": 0.1004, "piotroski_f_score": 5, "momentum_12_1": -0.394, "volatility_252d": 0.2709 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": false, "small_cap_core": false, "veiled_value": false, "earnings_consistent_5y": false }, "factor_groups": { "identity": { "week_end_date": "2026-06-07", "source_primary": "yfinance", "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 0.9286, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T16:37:29.080934+00:00", "batch_id": "" }, "size": { "price_close": 0.41, "market_cap": 83501126.85, "market_cap_usd": 83501126.85, "enterprise_value": 202987979.6242, "shares_outstanding": 203661285, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": 6.7314, "pb_ratio": 0.6761, "ptbv_ratio": 0.6761, "ps_ratio": 2.4093, "pcf_ratio": null, "pfcf_ratio": 2.9239, "ev_ebitda": 8.1586, "ev_ebit": null, "ev_sales": 5.8569, "ev_fcf": 7.108, "earnings_yield": null, "fcf_yield": 0.1407, "price_to_sales": 2.4093, "price_to_book": 0.6761, "price_to_cashflow": null, "ebitda_to_ev": 0.1226, "sales_yield": 0.1707 }, "yield": { "dividend_yield": 0, "buyback_yield": -0.1574, "shareholder_yield": -0.0047, "debt_paydown_yield": 0.0286, "total_yield": 0.0239 }, "quality": { "gross_margin": 1, "operating_margin": -1.6277, "net_margin": 0.3579, "ebitda_margin": 0.7179, "fcf_margin": 0.824, "roe": 0.1004, "roa": 0.0439, "roic": -0.1741, "roc_greenblatt": -0.5699, "asset_turnover": 0.1227, "cash_conversion": 2.3022, "accruals_ratio": null, "sbc_to_revenue": null, "piotroski_f_score": 5, "altman_z_score": null, "earnings_stability_5y": null, "revenue_stability_5y": 0.2724, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.1227, "external_financing": 0.0519 }, "leverage_and_risk": { "debt_to_equity": null, "net_debt_to_ebitda": 4.8025, "debt_to_assets": 0.5076, "interest_coverage": -77.3016, "current_ratio": 1.1002, "quick_ratio": 1.1002, "net_debt": 119486852.7742, "local_beta": 0.2986, "volatility_252d": 0.2709, "volatility_60d": 0.6159, "max_drawdown_12m": -0.4024, "risk_adjusted_momentum": -1.4545 }, "growth": { "revenue_growth_1y": 0.3661, "revenue_growth_3y_cagr": 0.205, "revenue_growth_5y_cagr": null, "eps_growth_1y": 0.1208, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": 0.6153, "book_value_growth_1y": 0.055, "revenue_growth": 0.3661, "earnings_growth": 0.1208 }, "momentum": { "price_return_1m": 0.0608, "price_return_3m": -0.1598, "price_return_6m": -0.3071, "price_return_9m": -0.3432, "price_return_12m": -0.3572, "price_return_12m_ex1m": -0.394, "momentum_6m": -0.3071, "momentum_12m": -0.3572, "momentum_12_1": -0.394, "distance_from_52w_high": -0.3661, "distance_from_52w_low": 0.0608, "relative_strength": -0.37 }, "raw_ttm": { "revenue_ttm": 34657708.7918, "gross_profit_ttm": 34657708.7918, "ebit_ttm": -56411444.4574, "ebitda_ttm": 24880111.2012, "net_income_ttm": 12404726.0512, "eps_diluted_ttm": 0.0609, "operating_cash_flow_ttm": null, "capital_expenditure_ttm": -1055253.0986, "fcf_ttm": 28557859.3768, "dividends_paid_ttm": -12754546.5076, "share_repurchases_ttm": -756399.861, "shares_issued_ttm": 13900150.585, "interest_expense_ttm": 729757.9057, "cash_and_equivalents": 23931425.9238, "total_current_assets": 29721996.9884, "total_current_liabilities": 27016101.0078, "net_ppe": 115512568.0529, "total_assets": 282543727.5571, "total_debt": 143418278.698, "total_equity": 123501679.6015, "net_working_capital": -16520427.2262, "book_value_per_share": 0.6064, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 0.6064 }, "ranks": { "universe_ticker_count": 576, "rank_pe": 8, "rank_pb": 11, "rank_ptbv": 11, "rank_ps": 50, "rank_pcf": 50, "rank_ev_ebitda": 35, "rank_ev_ebit": 50, "rank_earnings_yield": 50, "rank_fcf_yield": 9, "rank_dividend_yield": 49, "rank_shareholder_yield": 81, "rank_total_yield": 55, "rank_roe": 38, "rank_roc": 86, "rank_roic": 90, "rank_gross_margin": 10, "rank_fcf_margin": 5, "rank_piotroski": 18, "rank_accruals": 50, "rank_sue": 50, "rank_eps_growth_1y": 49, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 14, "rank_momentum_12m": 87, "rank_momentum_12m_ex1m": 91, "rank_relative_strength": 87 }, "composites": { "value_composite": 6, "quality_composite": 12, "momentum_composite": 96, "growth_composite": 8, "yield_composite": 88, "svqf_composite": 93, "vc1_composite": 5, "vc2_composite": 10, "vc3_composite": 7, "trending_value_composite": 73, "overall_composite": 21, "quality_value_composite": 0.9095, "os_score": 0.79, "value_percentile": 0.94, "quality_percentile": 0.88, "momentum_percentile": 0.04, "factor_coverage": 0.818, "signal_confidence": 0.731, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 87, "small_cap_core_rank": 15, "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": 73, "veiled_value": false, "earnings_consistent_5y": false } } }, "latest_snapshot_fields": { "id": 9965, "ticker_id": 23128, "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": 0.9286, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T16:37:29.080934+00:00", "batch_id": "", "os_score_delta": null, "price_close": 0.41, "market_cap": 83501126.85, "market_cap_usd": 83501126.85, "enterprise_value": 202987979.6242, "shares_outstanding": 203661285, "fx_rate_to_usd": null, "pe_ratio": 6.73139628, "pb_ratio": 0.67611329, "ptbv_ratio": 0.67611329, "ps_ratio": 2.40930892, "pcf_ratio": null, "pfcf_ratio": 2.92392808, "ev_ebitda": 8.15864439, "ev_ebit": null, "ev_sales": 5.85693592, "ev_fcf": 7.10795501, "earnings_yield": null, "fcf_yield": 0.14068744, "dividend_yield": 0, "buyback_yield": -0.15740806, "shareholder_yield": -0.00466107, "debt_paydown_yield": 0.02857677, "total_yield": 0.0239157, "gross_margin": 1, "operating_margin": -1.6276738, "net_margin": 0.35792112, "ebitda_margin": 0.71788102, "fcf_margin": 0.82399733, "roe": 0.10044176, "roa": 0.04390374, "roic": -0.17411761, "roc_greenblatt": -0.56985781, "asset_turnover": 0.12266317, "cash_conversion": 2.30217574, "accruals_ratio": null, "sbc_to_revenue": null, "debt_to_equity": null, "net_debt_to_ebitda": 4.80250477, "debt_to_assets": 0.50759675, "interest_coverage": -77.3015873, "current_ratio": 1.10015864, "quick_ratio": 1.10015864, "net_debt": 119486852.7742, "revenue_growth_1y": 0.36614957, "revenue_growth_3y_cagr": 0.2050185, "revenue_growth_5y_cagr": null, "eps_growth_1y": 0.12077618, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": 0.61531117, "book_value_growth_1y": 0.05497225, "piotroski_f_score": 5, "altman_z_score": null, "earnings_stability_5y": null, "revenue_stability_5y": 0.272354, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.06075541, "price_return_3m": -0.15979819, "price_return_6m": -0.30707661, "price_return_9m": -0.34321185, "price_return_12m": -0.35718944, "price_return_12m_ex1m": -0.39400681, "distance_from_52w_high": -0.36611694, "distance_from_52w_low": 0.06075541, "relative_strength": -0.37003623, "local_beta": 0.2986, "volatility_252d": 0.270892, "volatility_60d": 0.61593, "max_drawdown_12m": -0.40242298, "revenue_ttm": 34657708.7918, "gross_profit_ttm": 34657708.7918, "ebit_ttm": -56411444.4574, "ebitda_ttm": 24880111.2012, "net_income_ttm": 12404726.0512, "eps_diluted_ttm": 0.06090861, "operating_cash_flow_ttm": null, "capital_expenditure_ttm": -1055253.0986, "fcf_ttm": 28557859.3768, "dividends_paid_ttm": -12754546.5076, "share_repurchases_ttm": -756399.861, "shares_issued_ttm": 13900150.585, "interest_expense_ttm": 729757.9057, "cash_and_equivalents": 23931425.9238, "total_current_assets": 29721996.9884, "total_current_liabilities": 27016101.0078, "net_ppe": 115512568.0529, "total_assets": 282543727.5571, "total_debt": 143418278.698, "total_equity": 123501679.6015, "net_working_capital": -16520427.2262, "book_value_per_share": 0.60640725, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 0.60640725, "universe_ticker_count": 576, "sector": "Consumer Defensive", "rank_pe": 8, "rank_pb": 11, "rank_ptbv": 11, "rank_ps": 50, "rank_pcf": 50, "rank_ev_ebitda": 35, "rank_ev_ebit": 50, "rank_earnings_yield": 50, "rank_fcf_yield": 9, "rank_dividend_yield": 49, "rank_shareholder_yield": 81, "rank_total_yield": 55, "rank_roe": 38, "rank_roc": 86, "rank_roic": 90, "rank_gross_margin": 10, "rank_fcf_margin": 5, "rank_piotroski": 18, "rank_accruals": 50, "rank_sue": 50, "rank_eps_growth_1y": 49, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 14, "rank_momentum_12m": 87, "rank_momentum_12m_ex1m": 91, "rank_relative_strength": 87, "value_composite": 6, "quality_composite": 12, "momentum_composite": 96, "growth_composite": 8, "yield_composite": 88, "svqf_composite": 93, "vc1_composite": 5, "vc2_composite": 10, "vc3_composite": 7, "trending_value_composite": 73, "overall_composite": 21, "factor_coverage": 0.818, "signal_confidence": 0.731, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 87, "small_cap_core_rank": 15, "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": 0.41, "os": 0.79, "value": 0.94, "quality": 0.88, "momentum": 0.04, "confidence": 0.731, "coverage": 0.818, "pe_ratio": 6.7314, "earnings_yield": null, "shareholder_yield": -0.0047, "roe": 0.1004, "momentum_12_1": -0.394, "complete_fields": { "id": 9965, "ticker_id": 23128, "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": 0.9286, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T16:37:29.080934+00:00", "batch_id": "", "os_score_delta": null, "price_close": 0.41, "market_cap": 83501126.85, "market_cap_usd": 83501126.85, "enterprise_value": 202987979.6242, "shares_outstanding": 203661285, "fx_rate_to_usd": null, "pe_ratio": 6.73139628, "pb_ratio": 0.67611329, "ptbv_ratio": 0.67611329, "ps_ratio": 2.40930892, "pcf_ratio": null, "pfcf_ratio": 2.92392808, "ev_ebitda": 8.15864439, "ev_ebit": null, "ev_sales": 5.85693592, "ev_fcf": 7.10795501, "earnings_yield": null, "fcf_yield": 0.14068744, "dividend_yield": 0, "buyback_yield": -0.15740806, "shareholder_yield": -0.00466107, "debt_paydown_yield": 0.02857677, "total_yield": 0.0239157, "gross_margin": 1, "operating_margin": -1.6276738, "net_margin": 0.35792112, "ebitda_margin": 0.71788102, "fcf_margin": 0.82399733, "roe": 0.10044176, "roa": 0.04390374, "roic": -0.17411761, "roc_greenblatt": -0.56985781, "asset_turnover": 0.12266317, "cash_conversion": 2.30217574, "accruals_ratio": null, "sbc_to_revenue": null, "debt_to_equity": null, "net_debt_to_ebitda": 4.80250477, "debt_to_assets": 0.50759675, "interest_coverage": -77.3015873, "current_ratio": 1.10015864, "quick_ratio": 1.10015864, "net_debt": 119486852.7742, "revenue_growth_1y": 0.36614957, "revenue_growth_3y_cagr": 0.2050185, "revenue_growth_5y_cagr": null, "eps_growth_1y": 0.12077618, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": 0.61531117, "book_value_growth_1y": 0.05497225, "piotroski_f_score": 5, "altman_z_score": null, "earnings_stability_5y": null, "revenue_stability_5y": 0.272354, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.06075541, "price_return_3m": -0.15979819, "price_return_6m": -0.30707661, "price_return_9m": -0.34321185, "price_return_12m": -0.35718944, "price_return_12m_ex1m": -0.39400681, "distance_from_52w_high": -0.36611694, "distance_from_52w_low": 0.06075541, "relative_strength": -0.37003623, "local_beta": 0.2986, "volatility_252d": 0.270892, "volatility_60d": 0.61593, "max_drawdown_12m": -0.40242298, "revenue_ttm": 34657708.7918, "gross_profit_ttm": 34657708.7918, "ebit_ttm": -56411444.4574, "ebitda_ttm": 24880111.2012, "net_income_ttm": 12404726.0512, "eps_diluted_ttm": 0.06090861, "operating_cash_flow_ttm": null, "capital_expenditure_ttm": -1055253.0986, "fcf_ttm": 28557859.3768, "dividends_paid_ttm": -12754546.5076, "share_repurchases_ttm": -756399.861, "shares_issued_ttm": 13900150.585, "interest_expense_ttm": 729757.9057, "cash_and_equivalents": 23931425.9238, "total_current_assets": 29721996.9884, "total_current_liabilities": 27016101.0078, "net_ppe": 115512568.0529, "total_assets": 282543727.5571, "total_debt": 143418278.698, "total_equity": 123501679.6015, "net_working_capital": -16520427.2262, "book_value_per_share": 0.60640725, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 0.60640725, "universe_ticker_count": 576, "sector": "Consumer Defensive", "rank_pe": 8, "rank_pb": 11, "rank_ptbv": 11, "rank_ps": 50, "rank_pcf": 50, "rank_ev_ebitda": 35, "rank_ev_ebit": 50, "rank_earnings_yield": 50, "rank_fcf_yield": 9, "rank_dividend_yield": 49, "rank_shareholder_yield": 81, "rank_total_yield": 55, "rank_roe": 38, "rank_roc": 86, "rank_roic": 90, "rank_gross_margin": 10, "rank_fcf_margin": 5, "rank_piotroski": 18, "rank_accruals": 50, "rank_sue": 50, "rank_eps_growth_1y": 49, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 14, "rank_momentum_12m": 87, "rank_momentum_12m_ex1m": 91, "rank_relative_strength": 87, "value_composite": 6, "quality_composite": 12, "momentum_composite": 96, "growth_composite": 8, "yield_composite": 88, "svqf_composite": 93, "vc1_composite": 5, "vc2_composite": 10, "vc3_composite": 7, "trending_value_composite": 73, "overall_composite": 21, "factor_coverage": 0.818, "signal_confidence": 0.731, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 87, "small_cap_core_rank": 15, "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": "2026-06-07T18:18:52.536556+00:00", "is_restated": false, "income_statement": { "revenue": 34657708.79, "cost_of_revenue": null, "gross_profit": 34657708.79, "ebit": -56411444.46, "ebitda": 24880111.2, "pretax_income": null, "tax_provision": null, "net_income": 12404726.05, "net_income_to_common": 12404726.05, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 23931425.92, "total_current_assets": 29721996.99, "total_assets": 282543727.56, "short_term_debt": null, "long_term_debt": 7424997.1, "total_debt": 143418278.7, "total_liabilities": null, "total_equity": 123501679.6, "shares_outstanding": 203481906, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": null, "capital_expenditure": -1055253.1, "free_cash_flow": 28557859.38, "dividends_paid": -12754546.51, "share_repurchases": -756399.86, "shares_issued": 13900150.59, "net_debt_issued": -2386192.52 }, "complete_fields": { "id": 412145, "ticker_id": 23128, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "AUD", "fetched_at": "2026-06-07T18:18:52.536556+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "24880111.2012", "netIncome": "12404726.0512", "grossProfit": "34657708.7918", "totalRevenue": "34657708.7918", "costOfRevenue": null, "interestExpense": "729757.9057", "operatingIncome": "-56411444.4574", "fiscalDateEnding": "2025-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "6373219.0432" }, "balance": { "totalDebt": "143418278.698", "totalAssets": "282543727.5571", "longTermDebt": "7424997.1041", "shortTermDebt": null, "preferredStock": null, "fiscalDateEnding": "2025-12-31", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": "203481906", "totalCurrentAssets": "29721996.9884", "totalShareholderEquity": "123501679.6015", "totalCurrentLiabilities": "27016101.0078", "propertyPlantEquipmentNet": "115512568.0529", "cashAndShortTermInvestments": "23931425.9238" }, "cashflow": { "freeCashFlow": "28557859.3768", "dividendsPaid": "-12754546.5076", "issuanceOfDebt": null, "issuanceOfStock": "13900150.585", "repaymentOfDebt": "2386192.5171", "fiscalDateEnding": "2025-12-31", "operatingCashflow": null, "repurchaseOfStock": "-756399.861", "capitalExpenditures": "-1055253.0986" } }, "revenue": 34657708.7918, "cost_of_revenue": null, "gross_profit": 34657708.7918, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -56411444.4574, "depreciation_amortisation": 6373219.0432, "ebitda": 24880111.2012, "interest_expense": 729757.9057, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 12404726.0512, "net_income_continuing_ops": null, "net_income_to_common": 12404726.0512, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 23931425.9238, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 29721996.9884, "net_ppe": 115512568.0529, "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": 282543727.5571, "short_term_debt": null, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 27016101.0078, "long_term_debt": 7424997.1041, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 143418278.698, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 123501679.6015, "shares_outstanding": 203481906, "operating_cash_flow": null, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -1055253.0986, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": -12754546.5076, "share_repurchases": -756399.861, "shares_issued": 13900150.585, "net_debt_issued": -2386192.5171, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 28557859.3768, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "24880111.2012", "netIncome": "12404726.0512", "grossProfit": "34657708.7918", "totalRevenue": "34657708.7918", "costOfRevenue": null, "interestExpense": "729757.9057", "operatingIncome": "-56411444.4574", "fiscalDateEnding": "2025-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "6373219.0432" }, "balance": { "totalDebt": "143418278.698", "totalAssets": "282543727.5571", "longTermDebt": "7424997.1041", "shortTermDebt": null, "preferredStock": null, "fiscalDateEnding": "2025-12-31", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": "203481906", "totalCurrentAssets": "29721996.9884", "totalShareholderEquity": "123501679.6015", "totalCurrentLiabilities": "27016101.0078", "propertyPlantEquipmentNet": "115512568.0529", "cashAndShortTermInvestments": "23931425.9238" }, "cashflow": { "freeCashFlow": "28557859.3768", "dividendsPaid": "-12754546.5076", "issuanceOfDebt": null, "issuanceOfStock": "13900150.585", "repaymentOfDebt": "2386192.5171", "fiscalDateEnding": "2025-12-31", "operatingCashflow": null, "repurchaseOfStock": "-756399.861", "capitalExpenditures": "-1055253.0986" } } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "AUD", "fetched_at": "2026-06-07T18:18:52.536556+00:00", "is_restated": false, "income_statement": { "revenue": 25368897.72, "cost_of_revenue": 7373536.56, "gross_profit": 17995361.17, "ebit": -41740667.11, "ebitda": 18279213.61, "pretax_income": null, "tax_provision": null, "net_income": 9980119.28, "net_income_to_common": 9980119.28, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 14742655.18, "total_current_assets": 20058537.66, "total_assets": 246737353.66, "short_term_debt": 4705102.72, "long_term_debt": null, "total_debt": 127330461.67, "total_liabilities": null, "total_equity": 105559973.49, "shares_outstanding": 183481906, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": null, "capital_expenditure": -1011707.53, "free_cash_flow": 17679478.68, "dividends_paid": -10973050.59, "share_repurchases": -1061409.32, "shares_issued": 20089463.22, "net_debt_issued": -4705102.72 }, "complete_fields": { "id": 412147, "ticker_id": 23128, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "AUD", "fetched_at": "2026-06-07T18:18:52.536556+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "18279213.6073", "netIncome": "9980119.2843", "grossProfit": "17995361.1664", "totalRevenue": "25368897.7248", "costOfRevenue": "7373536.5584", "interestExpense": "198807.1571", "operatingIncome": "-41740667.1084", "fiscalDateEnding": "2024-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "4151756.1299" }, "balance": { "totalDebt": "127330461.6744", "totalAssets": "246737353.6558", "longTermDebt": null, "shortTermDebt": "4705102.717", "preferredStock": null, "fiscalDateEnding": "2024-12-31", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": "183481906", "totalCurrentAssets": "20058537.6629", "totalShareholderEquity": "105559973.4924", "totalCurrentLiabilities": "28835873.647", "propertyPlantEquipmentNet": "108217362.4917", "cashAndShortTermInvestments": "14742655.18" }, "cashflow": { "freeCashFlow": "17679478.6834", "dividendsPaid": "-10973050.5854", "issuanceOfDebt": null, "issuanceOfStock": "20089463.2207", "repaymentOfDebt": "4705102.717", "fiscalDateEnding": "2024-12-31", "operatingCashflow": null, "repurchaseOfStock": "-1061409.3218", "capitalExpenditures": "-1011707.5326" } }, "revenue": 25368897.7248, "cost_of_revenue": 7373536.5584, "gross_profit": 17995361.1664, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -41740667.1084, "depreciation_amortisation": 4151756.1299, "ebitda": 18279213.6073, "interest_expense": 198807.1571, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 9980119.2843, "net_income_continuing_ops": null, "net_income_to_common": 9980119.2843, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 14742655.18, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 20058537.6629, "net_ppe": 108217362.4917, "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": 246737353.6558, "short_term_debt": 4705102.717, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 28835873.647, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 127330461.6744, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 105559973.4924, "shares_outstanding": 183481906, "operating_cash_flow": null, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -1011707.5326, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": -10973050.5854, "share_repurchases": -1061409.3218, "shares_issued": 20089463.2207, "net_debt_issued": -4705102.717, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 17679478.6834, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "18279213.6073", "netIncome": "9980119.2843", "grossProfit": "17995361.1664", "totalRevenue": "25368897.7248", "costOfRevenue": "7373536.5584", "interestExpense": "198807.1571", "operatingIncome": "-41740667.1084", "fiscalDateEnding": "2024-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "4151756.1299" }, "balance": { "totalDebt": "127330461.6744", "totalAssets": "246737353.6558", "longTermDebt": null, "shortTermDebt": "4705102.717", "preferredStock": null, "fiscalDateEnding": "2024-12-31", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": "183481906", "totalCurrentAssets": "20058537.6629", "totalShareholderEquity": "105559973.4924", "totalCurrentLiabilities": "28835873.647", "propertyPlantEquipmentNet": "108217362.4917", "cashAndShortTermInvestments": "14742655.18" }, "cashflow": { "freeCashFlow": "17679478.6834", "dividendsPaid": "-10973050.5854", "issuanceOfDebt": null, "issuanceOfStock": "20089463.2207", "repaymentOfDebt": "4705102.717", "fiscalDateEnding": "2024-12-31", "operatingCashflow": null, "repurchaseOfStock": "-1061409.3218", "capitalExpenditures": "-1011707.5326" } } }, { "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "AUD", "fetched_at": "2026-06-07T18:18:52.536556+00:00", "is_restated": false, "income_statement": { "revenue": 20549154.73, "cost_of_revenue": 5688596.96, "gross_profit": 14860557.77, "ebit": -29758802.63, "ebitda": 15374178.96, "pretax_income": null, "tax_provision": null, "net_income": 8910304.73, "net_income_to_common": 8910304.73, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 28899536.99, "total_current_assets": 31796059.01, "total_assets": 173091418.11, "short_term_debt": null, "long_term_debt": null, "total_debt": 78844621.51, "total_liabilities": null, "total_equity": 84327554.65, "shares_outstanding": 159549484, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": null, "capital_expenditure": -488855.39, "free_cash_flow": 18590502.85, "dividends_paid": -6877355.44, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 412148, "ticker_id": 23128, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "AUD", "fetched_at": "2026-06-07T18:18:52.536556+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "15374178.9599", "netIncome": "8910304.727", "grossProfit": "14860557.7689", "totalRevenue": "20549154.7324", "costOfRevenue": "5688596.9635", "interestExpense": "1076.774", "operatingIncome": "-29758802.6274", "fiscalDateEnding": "2023-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "3516743.8355" }, "balance": { "totalDebt": "78844621.5139", "totalAssets": "173091418.1113", "longTermDebt": null, "shortTermDebt": null, "preferredStock": null, "fiscalDateEnding": "2023-12-31", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": "159549484", "totalCurrentAssets": "31796059.0072", "totalShareholderEquity": "84327554.6462", "totalCurrentLiabilities": "16357273.6082", "propertyPlantEquipmentNet": "67744158.5011", "cashAndShortTermInvestments": "28899536.9872" }, "cashflow": { "freeCashFlow": "18590502.8534", "dividendsPaid": "-6877355.4431", "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": null, "fiscalDateEnding": "2023-12-31", "operatingCashflow": null, "repurchaseOfStock": null, "capitalExpenditures": "-488855.3893" } }, "revenue": 20549154.7324, "cost_of_revenue": 5688596.9635, "gross_profit": 14860557.7689, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -29758802.6274, "depreciation_amortisation": 3516743.8355, "ebitda": 15374178.9599, "interest_expense": 1076.774, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 8910304.727, "net_income_continuing_ops": null, "net_income_to_common": 8910304.727, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 28899536.9872, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 31796059.0072, "net_ppe": 67744158.5011, "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": 173091418.1113, "short_term_debt": null, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 16357273.6082, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 78844621.5139, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 84327554.6462, "shares_outstanding": 159549484, "operating_cash_flow": null, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -488855.3893, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": -6877355.4431, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 18590502.8534, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "15374178.9599", "netIncome": "8910304.727", "grossProfit": "14860557.7689", "totalRevenue": "20549154.7324", "costOfRevenue": "5688596.9635", "interestExpense": "1076.774", "operatingIncome": "-29758802.6274", "fiscalDateEnding": "2023-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "3516743.8355" }, "balance": { "totalDebt": "78844621.5139", "totalAssets": "173091418.1113", "longTermDebt": null, "shortTermDebt": null, "preferredStock": null, "fiscalDateEnding": "2023-12-31", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": "159549484", "totalCurrentAssets": "31796059.0072", "totalShareholderEquity": "84327554.6462", "totalCurrentLiabilities": "16357273.6082", "propertyPlantEquipmentNet": "67744158.5011", "cashAndShortTermInvestments": "28899536.9872" }, "cashflow": { "freeCashFlow": "18590502.8534", "dividendsPaid": "-6877355.4431", "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": null, "fiscalDateEnding": "2023-12-31", "operatingCashflow": null, "repurchaseOfStock": null, "capitalExpenditures": "-488855.3893" } } }, { "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "AUD", "fetched_at": "2026-06-07T18:18:52.536556+00:00", "is_restated": false, "income_statement": { "revenue": 19807000, "cost_of_revenue": 7090000, "gross_profit": 12717000, "ebit": -40879000, "ebitda": 14638000, "pretax_income": null, "tax_provision": null, "net_income": -43996000, "net_income_to_common": -43996000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 17299000, "total_current_assets": 21127000, "total_assets": 167563000, "short_term_debt": null, "long_term_debt": null, "total_debt": 76801000, "total_liabilities": null, "total_equity": 81727000, "shares_outstanding": 159549484, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": null, "capital_expenditure": -3971000, "free_cash_flow": 16553000, "dividends_paid": -6319000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -36454000 }, "complete_fields": { "id": 412149, "ticker_id": 23128, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "AUD", "fetched_at": "2026-06-07T18:18:52.536556+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "14638000", "netIncome": "-43996000", "grossProfit": "12717000", "totalRevenue": "19807000", "costOfRevenue": "7090000", "interestExpense": "2854000", "operatingIncome": "-40879000", "fiscalDateEnding": "2022-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "13654000" }, "balance": { "totalDebt": "76801000", "totalAssets": "167563000", "longTermDebt": null, "shortTermDebt": null, "preferredStock": null, "fiscalDateEnding": "2022-12-31", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": "159549484", "totalCurrentAssets": "21127000", "totalShareholderEquity": "81727000", "totalCurrentLiabilities": "15583000", "propertyPlantEquipmentNet": "68628000", "cashAndShortTermInvestments": "17299000" }, "cashflow": { "freeCashFlow": "16553000", "dividendsPaid": "-6319000", "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": "-36454000", "fiscalDateEnding": "2022-12-31", "operatingCashflow": null, "repurchaseOfStock": null, "capitalExpenditures": "-3971000" } }, "revenue": 19807000, "cost_of_revenue": 7090000, "gross_profit": 12717000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -40879000, "depreciation_amortisation": 13654000, "ebitda": 14638000, "interest_expense": 2854000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": -43996000, "net_income_continuing_ops": null, "net_income_to_common": -43996000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 17299000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 21127000, "net_ppe": 68628000, "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": 167563000, "short_term_debt": null, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 15583000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 76801000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 81727000, "shares_outstanding": 159549484, "operating_cash_flow": null, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -3971000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": -6319000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -36454000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 16553000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "14638000", "netIncome": "-43996000", "grossProfit": "12717000", "totalRevenue": "19807000", "costOfRevenue": "7090000", "interestExpense": "2854000", "operatingIncome": "-40879000", "fiscalDateEnding": "2022-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "13654000" }, "balance": { "totalDebt": "76801000", "totalAssets": "167563000", "longTermDebt": null, "shortTermDebt": null, "preferredStock": null, "fiscalDateEnding": "2022-12-31", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": "159549484", "totalCurrentAssets": "21127000", "totalShareholderEquity": "81727000", "totalCurrentLiabilities": "15583000", "propertyPlantEquipmentNet": "68628000", "cashAndShortTermInvestments": "17299000" }, "cashflow": { "freeCashFlow": "16553000", "dividendsPaid": "-6319000", "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": "-36454000", "fiscalDateEnding": "2022-12-31", "operatingCashflow": null, "repurchaseOfStock": null, "capitalExpenditures": "-3971000" } } }, { "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "AUD", "fetched_at": "2026-06-07T18:18:52.536556+00:00", "is_restated": false, "income_statement": { "revenue": null, "cost_of_revenue": 17889000, "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": 36216000, "total_debt": 36216000, "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": -1483000, "shares_issued": 23521000, "net_debt_issued": -2787000 }, "complete_fields": { "id": 412150, "ticker_id": 23128, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "AUD", "fetched_at": "2026-06-07T18:18:52.536556+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": null, "netIncome": null, "grossProfit": null, "totalRevenue": null, "costOfRevenue": "17889000", "interestExpense": null, "operatingIncome": null, "fiscalDateEnding": "2021-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": null }, "balance": { "totalDebt": null, "totalAssets": null, "longTermDebt": "36216000", "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": "23521000", "repaymentOfDebt": "-2787000", "fiscalDateEnding": "2021-12-31", "operatingCashflow": null, "repurchaseOfStock": "-1483000", "capitalExpenditures": null } }, "revenue": null, "cost_of_revenue": 17889000, "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": 36216000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 36216000, "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": -1483000, "shares_issued": 23521000, "net_debt_issued": -2787000, "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": "17889000", "interestExpense": null, "operatingIncome": null, "fiscalDateEnding": "2021-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": null }, "balance": { "totalDebt": null, "totalAssets": null, "longTermDebt": "36216000", "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": "23521000", "repaymentOfDebt": "-2787000", "fiscalDateEnding": "2021-12-31", "operatingCashflow": null, "repurchaseOfStock": "-1483000", "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": "2026-06-07T18:18:52.536556+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": 23931425.92, "total_current_assets": 29721996.99, "total_assets": 282543727.56, "short_term_debt": null, "long_term_debt": 7424997.1, "total_debt": 143418278.7, "total_liabilities": null, "total_equity": 123501679.6, "shares_outstanding": 203481906, "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": 412144, "ticker_id": 23128, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 2, "currency_reported": "AUD", "fetched_at": "2026-06-07T18:18:52.536556+00:00", "is_restated": false, "raw_data": { "balance": { "totalDebt": "143418278.698", "totalAssets": "282543727.5571", "longTermDebt": "7424997.1041", "shortTermDebt": null, "preferredStock": null, "fiscalDateEnding": "2025-12-31", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": "203481906", "totalCurrentAssets": "29721996.9884", "totalShareholderEquity": "123501679.6015", "totalCurrentLiabilities": "27016101.0078", "propertyPlantEquipmentNet": "115512568.0529", "cashAndShortTermInvestments": "23931425.9238" } }, "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": 23931425.9238, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 29721996.9884, "net_ppe": 115512568.0529, "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": 282543727.5571, "short_term_debt": null, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 27016101.0078, "long_term_debt": 7424997.1041, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 143418278.698, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 123501679.6015, "shares_outstanding": 203481906, "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": "143418278.698", "totalAssets": "282543727.5571", "longTermDebt": "7424997.1041", "shortTermDebt": null, "preferredStock": null, "fiscalDateEnding": "2025-12-31", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": "203481906", "totalCurrentAssets": "29721996.9884", "totalShareholderEquity": "123501679.6015", "totalCurrentLiabilities": "27016101.0078", "propertyPlantEquipmentNet": "115512568.0529", "cashAndShortTermInvestments": "23931425.9238" } } }, { "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider": "yFinance", "currency_reported": "AUD", "fetched_at": "2026-06-07T18:18:52.536556+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": 14742655.18, "total_current_assets": 20058537.66, "total_assets": 246737353.66, "short_term_debt": 4705102.72, "long_term_debt": null, "total_debt": 127330461.67, "total_liabilities": null, "total_equity": 105559973.49, "shares_outstanding": 183481906, "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": 412146, "ticker_id": 23128, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 2, "currency_reported": "AUD", "fetched_at": "2026-06-07T18:18:52.536556+00:00", "is_restated": false, "raw_data": { "balance": { "totalDebt": "127330461.6744", "totalAssets": "246737353.6558", "longTermDebt": null, "shortTermDebt": "4705102.717", "preferredStock": null, "fiscalDateEnding": "2024-12-31", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": "183481906", "totalCurrentAssets": "20058537.6629", "totalShareholderEquity": "105559973.4924", "totalCurrentLiabilities": "28835873.647", "propertyPlantEquipmentNet": "108217362.4917", "cashAndShortTermInvestments": "14742655.18" } }, "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": 14742655.18, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 20058537.6629, "net_ppe": 108217362.4917, "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": 246737353.6558, "short_term_debt": 4705102.717, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 28835873.647, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 127330461.6744, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 105559973.4924, "shares_outstanding": 183481906, "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": "127330461.6744", "totalAssets": "246737353.6558", "longTermDebt": null, "shortTermDebt": "4705102.717", "preferredStock": null, "fiscalDateEnding": "2024-12-31", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": "183481906", "totalCurrentAssets": "20058537.6629", "totalShareholderEquity": "105559973.4924", "totalCurrentLiabilities": "28835873.647", "propertyPlantEquipmentNet": "108217362.4917", "cashAndShortTermInvestments": "14742655.18" } } } ] }, "strategy_matches": [ { "key": "os_composite", "name": "OS Composite Score", "slug": "composite", "group": "multi_factor", "page_url": "/factors/composite/", "rank_field": "-os_score" }, { "key": "trending_value", "name": "Trending Value", "slug": "trending-value", "group": "multi_factor", "page_url": "/factors/trending-value/", "rank_field": "trending_value_rank" }, { "key": "quality_value", "name": "Quality \u00d7 Value", "slug": "quality-value", "group": "multi_factor", "page_url": "/factors/quality-value/", "rank_field": "-quality_value_composite" }, { "key": "vc2_cheapest", "name": "VC2 Cheapest Decile", "slug": "vc2-cheapest", "group": "value", "page_url": "/factors/vc2-cheapest/", "rank_field": "vc2_score" }, { "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": "garp", "name": "GARP", "slug": "garp", "group": "growth", "page_url": "/factors/garp/", "rank_field": "-revenue_growth" }, { "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": "small_cap_value", "name": "Small Cap Value", "slug": "small-cap-value", "group": "universe", "page_url": "/factors/small-cap-value/", "rank_field": "-value_percentile" } ], "coverage": { "factor_history_points": 1, "annual_financial_periods": 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" ] } } }