{ "ticker": { "uuid": "262be519-4265-4d74-a396-98f6a60a8443", "symbol": "EDU", "name": "EDU Holdings Limited", "exchange": "ASX", "exchange_name": "ASX", "country": "AU", "currency": "AUD", "sector": "Consumer Defensive", "industry": "Education & Training Services", "page_url": "https://sharemaestro.com/factors/ticker/262be519-4265-4d74-a396-98f6a60a8443/", "api_url": "https://sharemaestro.com/factors/api/tickers/262be519-4265-4d74-a396-98f6a60a8443/" }, "ticker_metadata": { "id": 23011, "uuid": "262be519-4265-4d74-a396-98f6a60a8443", "symbol": "EDU", "name": "EDU Holdings Limited", "asset_type": "equity", "market_cap": 125380776, "stock_exchange_id": 9, "industry": "Education & Training Services", "sector": "Consumer Defensive", "description": "EDU Holdings Limited, through its subsidiaries, provides tertiary education services in Australia. The company operates in two segments, Ikon and Australian Learning Group (ALG). It offers higher education in the human services and education sectors that includes undergraduate and postgraduate degrees in fields of counselling, community services, and early childhood education. The company also provides vocational education and training that includes courses designed to meet the needs of skills-in-demand industries, such as aged care, community services, and early childhood education. It provides its services to domestic and international students through physical campuses and online channels. The company was formerly known as UCW Limited and changed its name to EDU Holdings Limited in December 2021. EDU Holdings Limited was incorporated in 2004 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": "262be519-4265-4d74-a396-98f6a60a8443", "symbol": "EDU", "name": "EDU Holdings Limited", "exchange": "ASX", "exchange_name": "ASX", "country": "AU", "currency": "AUD", "sector": "Consumer Defensive", "industry": "Education & Training Services", "page_url": "https://sharemaestro.com/factors/ticker/262be519-4265-4d74-a396-98f6a60a8443/", "api_url": "https://sharemaestro.com/factors/api/tickers/262be519-4265-4d74-a396-98f6a60a8443/" }, "week_end_date": "2026-06-07", "universe": "AUD_AU", "score": { "os": 0.99, "value": 0.93, "quality": 0.95, "momentum": 0.98, "coverage": 0.848, "confidence": 0.758, "delta": null }, "headline_factors": { "price": 0.96, "market_cap": 120965355.84, "pe_ratio": 8.1761, "earnings_yield": 0.1799, "ebitda_to_ev": 0.2187, "shareholder_yield": 0.042, "roe": 0.6577, "piotroski_f_score": 6, "momentum_12_1": 1.9165, "volatility_252d": 0.7672 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": true, "small_cap_core": false, "veiled_value": true, "earnings_consistent_5y": false }, "factor_groups": { "identity": { "week_end_date": "2026-06-07", "source_primary": "yfinance", "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 1, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T16:37:25.695133+00:00", "batch_id": "" }, "size": { "price_close": 0.96, "market_cap": 120965355.84, "market_cap_usd": 120965355.84, "enterprise_value": 117357355.84, "shares_outstanding": 126005579, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": 8.1761, "pb_ratio": 5.3777, "ptbv_ratio": 5.3777, "ps_ratio": 1.4682, "pcf_ratio": null, "pfcf_ratio": 5.4731, "ev_ebitda": 4.5728, "ev_ebit": 5.5585, "ev_sales": 1.4244, "ev_fcf": 5.3098, "earnings_yield": 0.1799, "fcf_yield": 0.1883, "price_to_sales": 1.4682, "price_to_book": 5.3777, "price_to_cashflow": null, "ebitda_to_ev": 0.2187, "sales_yield": 0.7021 }, "yield": { "dividend_yield": 0, "buyback_yield": 0.0295, "shareholder_yield": 0.042, "debt_paydown_yield": 0.0124, "total_yield": 0.0544 }, "quality": { "gross_margin": 0.6089, "operating_margin": 0.2563, "net_margin": 0.1796, "ebitda_margin": 0.3115, "fcf_margin": 0.2683, "roe": 0.6577, "roa": 0.2686, "roic": 0.8384, "roc_greenblatt": -15.6393, "asset_turnover": 1.4955, "cash_conversion": 1.4939, "accruals_ratio": null, "sbc_to_revenue": null, "piotroski_f_score": 6, "altman_z_score": null, "earnings_stability_5y": null, "revenue_stability_5y": 0.7225, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.9107, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": null, "net_debt_to_ebitda": -0.1406, "debt_to_assets": 0.2696, "interest_coverage": 112.9037, "current_ratio": 1.0854, "quick_ratio": 1.0854, "net_debt": -3608000, "local_beta": 1.6295, "volatility_252d": 0.7672, "volatility_60d": 1.7811, "max_drawdown_12m": -0.3191, "risk_adjusted_momentum": 2.4981 }, "growth": { "revenue_growth_1y": 0.9533, "revenue_growth_3y_cagr": 0.6567, "revenue_growth_5y_cagr": null, "eps_growth_1y": 4.9545, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": 1.4376, "book_value_growth_1y": 0.8928, "revenue_growth": 0.9533, "earnings_growth": 4.9545 }, "momentum": { "price_return_1m": 0.2715, "price_return_3m": 0.4769, "price_return_6m": 0.2994, "price_return_9m": 0.8529, "price_return_12m": 2.7084, "price_return_12m_ex1m": 1.9165, "momentum_6m": 0.2994, "momentum_12m": 2.7084, "momentum_12_1": 1.9165, "distance_from_52w_high": -0.0495, "distance_from_52w_low": 2.8483, "relative_strength": 2.6955 }, "raw_ttm": { "revenue_ttm": 82392000, "gross_profit_ttm": 50170000, "ebit_ttm": 21113000, "ebitda_ttm": 25664000, "net_income_ttm": 14795000, "eps_diluted_ttm": 0.1174, "operating_cash_flow_ttm": null, "capital_expenditure_ttm": -1866000, "fcf_ttm": 22102000, "dividends_paid_ttm": -1506000, "share_repurchases_ttm": -3573000, "shares_issued_ttm": null, "interest_expense_ttm": 187000, "cash_and_equivalents": 18459000, "total_current_assets": 21025000, "total_current_liabilities": 19371000, "net_ppe": 15455000, "total_assets": 55092000, "total_debt": 14851000, "total_equity": 22494000, "net_working_capital": -16805000, "book_value_per_share": 0.1785, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 0.1785 }, "ranks": { "universe_ticker_count": 576, "rank_pe": 13, "rank_pb": 82, "rank_ptbv": 82, "rank_ps": 37, "rank_pcf": 50, "rank_ev_ebitda": 13, "rank_ev_ebit": 7, "rank_earnings_yield": 7, "rank_fcf_yield": 6, "rank_dividend_yield": 46, "rank_shareholder_yield": 34, "rank_total_yield": 33, "rank_roe": 3, "rank_roc": 100, "rank_roic": 2, "rank_gross_margin": 52, "rank_fcf_margin": 20, "rank_piotroski": 6, "rank_accruals": 50, "rank_sue": 50, "rank_eps_growth_1y": 4, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 6, "rank_momentum_12m": 4, "rank_momentum_12m_ex1m": 4, "rank_relative_strength": 4 }, "composites": { "value_composite": 7, "quality_composite": 5, "momentum_composite": 2, "growth_composite": 1, "yield_composite": 11, "svqf_composite": 85, "vc1_composite": 10, "vc2_composite": 9, "vc3_composite": 9, "trending_value_composite": 4, "overall_composite": 1, "quality_value_composite": 0.9399, "os_score": 0.99, "value_percentile": 0.93, "quality_percentile": 0.95, "momentum_percentile": 0.98, "factor_coverage": 0.848, "signal_confidence": 0.758, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 3, "small_cap_core_rank": 14, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": true, "is_small_cap_core": false, "trending_value_rank": 4, "veiled_value": true, "earnings_consistent_5y": false } } }, "latest_snapshot_fields": { "id": 9932, "ticker_id": 23011, "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": 1, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T16:37:25.695133+00:00", "batch_id": "", "os_score_delta": null, "price_close": 0.96, "market_cap": 120965355.84, "market_cap_usd": 120965355.84, "enterprise_value": 117357355.84, "shares_outstanding": 126005579, "fx_rate_to_usd": null, "pe_ratio": 8.17609705, "pb_ratio": 5.37767208, "ptbv_ratio": 5.37767208, "ps_ratio": 1.4681687, "pcf_ratio": null, "pfcf_ratio": 5.47305021, "ev_ebitda": 4.57283961, "ev_ebit": 5.5585353, "ev_sales": 1.42437804, "ev_fcf": 5.30980707, "earnings_yield": 0.17990351, "fcf_yield": 0.18833076, "dividend_yield": 0, "buyback_yield": 0.02953738, "shareholder_yield": 0.04198723, "debt_paydown_yield": 0.01240024, "total_yield": 0.05438747, "gross_margin": 0.60891834, "operating_margin": 0.25625061, "net_margin": 0.1795684, "ebitda_margin": 0.31148655, "fcf_margin": 0.2682542, "roe": 0.65773095, "roa": 0.26855079, "roic": 0.83843853, "roc_greenblatt": -15.63925926, "asset_turnover": 1.49553474, "cash_conversion": 1.49388307, "accruals_ratio": null, "sbc_to_revenue": null, "debt_to_equity": null, "net_debt_to_ebitda": -0.14058603, "debt_to_assets": 0.26956727, "interest_coverage": 112.90374332, "current_ratio": 1.08538537, "quick_ratio": 1.08538537, "net_debt": -3608000, "revenue_growth_1y": 0.95334282, "revenue_growth_3y_cagr": 0.65671281, "revenue_growth_5y_cagr": null, "eps_growth_1y": 4.95445889, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": 1.43763097, "book_value_growth_1y": 0.89275427, "piotroski_f_score": 6, "altman_z_score": null, "earnings_stability_5y": null, "revenue_stability_5y": 0.722544, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.27152318, "price_return_3m": 0.47692308, "price_return_6m": 0.29943258, "price_return_9m": 0.85289554, "price_return_12m": 2.7083821, "price_return_12m_ex1m": 1.91648801, "distance_from_52w_high": -0.04950495, "distance_from_52w_low": 2.84832778, "relative_strength": 2.69553531, "local_beta": 1.6295, "volatility_252d": 0.767185, "volatility_60d": 1.781135, "max_drawdown_12m": -0.31914908, "revenue_ttm": 82392000, "gross_profit_ttm": 50170000, "ebit_ttm": 21113000, "ebitda_ttm": 25664000, "net_income_ttm": 14795000, "eps_diluted_ttm": 0.11741544, "operating_cash_flow_ttm": null, "capital_expenditure_ttm": -1866000, "fcf_ttm": 22102000, "dividends_paid_ttm": -1506000, "share_repurchases_ttm": -3573000, "shares_issued_ttm": null, "interest_expense_ttm": 187000, "cash_and_equivalents": 18459000, "total_current_assets": 21025000, "total_current_liabilities": 19371000, "net_ppe": 15455000, "total_assets": 55092000, "total_debt": 14851000, "total_equity": 22494000, "net_working_capital": -16805000, "book_value_per_share": 0.17851591, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 0.17851591, "universe_ticker_count": 576, "sector": "Consumer Defensive", "rank_pe": 13, "rank_pb": 82, "rank_ptbv": 82, "rank_ps": 37, "rank_pcf": 50, "rank_ev_ebitda": 13, "rank_ev_ebit": 7, "rank_earnings_yield": 7, "rank_fcf_yield": 6, "rank_dividend_yield": 46, "rank_shareholder_yield": 34, "rank_total_yield": 33, "rank_roe": 3, "rank_roc": 100, "rank_roic": 2, "rank_gross_margin": 52, "rank_fcf_margin": 20, "rank_piotroski": 6, "rank_accruals": 50, "rank_sue": 50, "rank_eps_growth_1y": 4, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 6, "rank_momentum_12m": 4, "rank_momentum_12m_ex1m": 4, "rank_relative_strength": 4, "value_composite": 7, "quality_composite": 5, "momentum_composite": 2, "growth_composite": 1, "yield_composite": 11, "svqf_composite": 85, "vc1_composite": 10, "vc2_composite": 9, "vc3_composite": 9, "trending_value_composite": 4, "overall_composite": 1, "factor_coverage": 0.848, "signal_confidence": 0.758, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 3, "small_cap_core_rank": 14, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": true, "is_small_cap_core": false }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 0.96, "os": 0.99, "value": 0.93, "quality": 0.95, "momentum": 0.98, "confidence": 0.758, "coverage": 0.848, "pe_ratio": 8.1761, "earnings_yield": 0.1799, "shareholder_yield": 0.042, "roe": 0.6577, "momentum_12_1": 1.9165, "complete_fields": { "id": 9932, "ticker_id": 23011, "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": 1, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T16:37:25.695133+00:00", "batch_id": "", "os_score_delta": null, "price_close": 0.96, "market_cap": 120965355.84, "market_cap_usd": 120965355.84, "enterprise_value": 117357355.84, "shares_outstanding": 126005579, "fx_rate_to_usd": null, "pe_ratio": 8.17609705, "pb_ratio": 5.37767208, "ptbv_ratio": 5.37767208, "ps_ratio": 1.4681687, "pcf_ratio": null, "pfcf_ratio": 5.47305021, "ev_ebitda": 4.57283961, "ev_ebit": 5.5585353, "ev_sales": 1.42437804, "ev_fcf": 5.30980707, "earnings_yield": 0.17990351, "fcf_yield": 0.18833076, "dividend_yield": 0, "buyback_yield": 0.02953738, "shareholder_yield": 0.04198723, "debt_paydown_yield": 0.01240024, "total_yield": 0.05438747, "gross_margin": 0.60891834, "operating_margin": 0.25625061, "net_margin": 0.1795684, "ebitda_margin": 0.31148655, "fcf_margin": 0.2682542, "roe": 0.65773095, "roa": 0.26855079, "roic": 0.83843853, "roc_greenblatt": -15.63925926, "asset_turnover": 1.49553474, "cash_conversion": 1.49388307, "accruals_ratio": null, "sbc_to_revenue": null, "debt_to_equity": null, "net_debt_to_ebitda": -0.14058603, "debt_to_assets": 0.26956727, "interest_coverage": 112.90374332, "current_ratio": 1.08538537, "quick_ratio": 1.08538537, "net_debt": -3608000, "revenue_growth_1y": 0.95334282, "revenue_growth_3y_cagr": 0.65671281, "revenue_growth_5y_cagr": null, "eps_growth_1y": 4.95445889, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": 1.43763097, "book_value_growth_1y": 0.89275427, "piotroski_f_score": 6, "altman_z_score": null, "earnings_stability_5y": null, "revenue_stability_5y": 0.722544, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.27152318, "price_return_3m": 0.47692308, "price_return_6m": 0.29943258, "price_return_9m": 0.85289554, "price_return_12m": 2.7083821, "price_return_12m_ex1m": 1.91648801, "distance_from_52w_high": -0.04950495, "distance_from_52w_low": 2.84832778, "relative_strength": 2.69553531, "local_beta": 1.6295, "volatility_252d": 0.767185, "volatility_60d": 1.781135, "max_drawdown_12m": -0.31914908, "revenue_ttm": 82392000, "gross_profit_ttm": 50170000, "ebit_ttm": 21113000, "ebitda_ttm": 25664000, "net_income_ttm": 14795000, "eps_diluted_ttm": 0.11741544, "operating_cash_flow_ttm": null, "capital_expenditure_ttm": -1866000, "fcf_ttm": 22102000, "dividends_paid_ttm": -1506000, "share_repurchases_ttm": -3573000, "shares_issued_ttm": null, "interest_expense_ttm": 187000, "cash_and_equivalents": 18459000, "total_current_assets": 21025000, "total_current_liabilities": 19371000, "net_ppe": 15455000, "total_assets": 55092000, "total_debt": 14851000, "total_equity": 22494000, "net_working_capital": -16805000, "book_value_per_share": 0.17851591, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 0.17851591, "universe_ticker_count": 576, "sector": "Consumer Defensive", "rank_pe": 13, "rank_pb": 82, "rank_ptbv": 82, "rank_ps": 37, "rank_pcf": 50, "rank_ev_ebitda": 13, "rank_ev_ebit": 7, "rank_earnings_yield": 7, "rank_fcf_yield": 6, "rank_dividend_yield": 46, "rank_shareholder_yield": 34, "rank_total_yield": 33, "rank_roe": 3, "rank_roc": 100, "rank_roic": 2, "rank_gross_margin": 52, "rank_fcf_margin": 20, "rank_piotroski": 6, "rank_accruals": 50, "rank_sue": 50, "rank_eps_growth_1y": 4, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 6, "rank_momentum_12m": 4, "rank_momentum_12m_ex1m": 4, "rank_relative_strength": 4, "value_composite": 7, "quality_composite": 5, "momentum_composite": 2, "growth_composite": 1, "yield_composite": 11, "svqf_composite": 85, "vc1_composite": 10, "vc2_composite": 9, "vc3_composite": 9, "trending_value_composite": 4, "overall_composite": 1, "factor_coverage": 0.848, "signal_confidence": 0.758, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 3, "small_cap_core_rank": 14, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": true, "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": "2026-06-07T18:15:07.044975+00:00", "is_restated": false, "income_statement": { "revenue": 82392000, "cost_of_revenue": 32222000, "gross_profit": 50170000, "ebit": 21113000, "ebitda": 25664000, "pretax_income": null, "tax_provision": null, "net_income": 14795000, "net_income_to_common": 14795000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 18459000, "total_current_assets": 21025000, "total_assets": 55092000, "short_term_debt": 0, "long_term_debt": null, "total_debt": 14851000, "total_liabilities": null, "total_equity": 22494000, "shares_outstanding": 143931874, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": null, "capital_expenditure": -1866000, "free_cash_flow": 22102000, "dividends_paid": -1506000, "share_repurchases": -3573000, "shares_issued": null, "net_debt_issued": -1500000 }, "complete_fields": { "id": 411785, "ticker_id": 23011, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "AUD", "fetched_at": "2026-06-07T18:15:07.044975+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "25664000", "netIncome": "14795000", "grossProfit": "50170000", "totalRevenue": "82392000", "costOfRevenue": "32222000", "interestExpense": "187000", "operatingIncome": "21113000", "fiscalDateEnding": "2025-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "4959000" }, "balance": { "totalDebt": "14851000", "totalAssets": "55092000", "longTermDebt": null, "shortTermDebt": "0", "preferredStock": null, "fiscalDateEnding": "2025-12-31", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": "143931874", "totalCurrentAssets": "21025000", "totalShareholderEquity": "22494000", "totalCurrentLiabilities": "19371000", "propertyPlantEquipmentNet": "15455000", "cashAndShortTermInvestments": "18459000" }, "cashflow": { "freeCashFlow": "22102000", "dividendsPaid": "-1506000", "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": "-1500000", "fiscalDateEnding": "2025-12-31", "operatingCashflow": null, "repurchaseOfStock": "-3573000", "capitalExpenditures": "-1866000" } }, "revenue": 82392000, "cost_of_revenue": 32222000, "gross_profit": 50170000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 21113000, "depreciation_amortisation": 4959000, "ebitda": 25664000, "interest_expense": 187000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 14795000, "net_income_continuing_ops": null, "net_income_to_common": 14795000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 18459000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 21025000, "net_ppe": 15455000, "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": 55092000, "short_term_debt": 0, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 19371000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 14851000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 22494000, "shares_outstanding": 143931874, "operating_cash_flow": null, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -1866000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": -1506000, "share_repurchases": -3573000, "shares_issued": null, "net_debt_issued": -1500000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 22102000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "25664000", "netIncome": "14795000", "grossProfit": "50170000", "totalRevenue": "82392000", "costOfRevenue": "32222000", "interestExpense": "187000", "operatingIncome": "21113000", "fiscalDateEnding": "2025-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "4959000" }, "balance": { "totalDebt": "14851000", "totalAssets": "55092000", "longTermDebt": null, "shortTermDebt": "0", "preferredStock": null, "fiscalDateEnding": "2025-12-31", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": "143931874", "totalCurrentAssets": "21025000", "totalShareholderEquity": "22494000", "totalCurrentLiabilities": "19371000", "propertyPlantEquipmentNet": "15455000", "cashAndShortTermInvestments": "18459000" }, "cashflow": { "freeCashFlow": "22102000", "dividendsPaid": "-1506000", "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": "-1500000", "fiscalDateEnding": "2025-12-31", "operatingCashflow": null, "repurchaseOfStock": "-3573000", "capitalExpenditures": "-1866000" } } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "AUD", "fetched_at": "2026-06-07T18:15:07.044975+00:00", "is_restated": false, "income_statement": { "revenue": 42180000, "cost_of_revenue": 17949000, "gross_profit": 24231000, "ebit": 4280000, "ebitda": 7403000, "pretax_income": null, "tax_provision": null, "net_income": 2599000, "net_income_to_common": 2599000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 6494000, "total_current_assets": 7770000, "total_assets": 35189000, "short_term_debt": 500000, "long_term_debt": 1000000, "total_debt": 10462000, "total_liabilities": null, "total_equity": 12431000, "shares_outstanding": 150553408, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": null, "capital_expenditure": -2184000, "free_cash_flow": 9067000, "dividends_paid": null, "share_repurchases": -880000, "shares_issued": null, "net_debt_issued": -500000 }, "complete_fields": { "id": 411787, "ticker_id": 23011, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "AUD", "fetched_at": "2026-06-07T18:15:07.044975+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "7403000", "netIncome": "2599000", "grossProfit": "24231000", "totalRevenue": "42180000", "costOfRevenue": "17949000", "interestExpense": "225000", "operatingIncome": "4280000", "fiscalDateEnding": "2024-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "3493000" }, "balance": { "totalDebt": "10462000", "totalAssets": "35189000", "longTermDebt": "1000000", "shortTermDebt": "500000", "preferredStock": null, "fiscalDateEnding": "2024-12-31", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": "150553408", "totalCurrentAssets": "7770000", "totalShareholderEquity": "12431000", "totalCurrentLiabilities": "12766000", "propertyPlantEquipmentNet": "9424000", "cashAndShortTermInvestments": "6494000" }, "cashflow": { "freeCashFlow": "9067000", "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": "-500000", "fiscalDateEnding": "2024-12-31", "operatingCashflow": null, "repurchaseOfStock": "-880000", "capitalExpenditures": "-2184000" } }, "revenue": 42180000, "cost_of_revenue": 17949000, "gross_profit": 24231000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 4280000, "depreciation_amortisation": 3493000, "ebitda": 7403000, "interest_expense": 225000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 2599000, "net_income_continuing_ops": null, "net_income_to_common": 2599000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 6494000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 7770000, "net_ppe": 9424000, "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": 35189000, "short_term_debt": 500000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 12766000, "long_term_debt": 1000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 10462000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 12431000, "shares_outstanding": 150553408, "operating_cash_flow": null, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -2184000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": -880000, "shares_issued": null, "net_debt_issued": -500000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 9067000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "7403000", "netIncome": "2599000", "grossProfit": "24231000", "totalRevenue": "42180000", "costOfRevenue": "17949000", "interestExpense": "225000", "operatingIncome": "4280000", "fiscalDateEnding": "2024-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "3493000" }, "balance": { "totalDebt": "10462000", "totalAssets": "35189000", "longTermDebt": "1000000", "shortTermDebt": "500000", "preferredStock": null, "fiscalDateEnding": "2024-12-31", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": "150553408", "totalCurrentAssets": "7770000", "totalShareholderEquity": "12431000", "totalCurrentLiabilities": "12766000", "propertyPlantEquipmentNet": "9424000", "cashAndShortTermInvestments": "6494000" }, "cashflow": { "freeCashFlow": "9067000", "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": "-500000", "fiscalDateEnding": "2024-12-31", "operatingCashflow": null, "repurchaseOfStock": "-880000", "capitalExpenditures": "-2184000" } } }, { "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "AUD", "fetched_at": "2026-06-07T18:15:07.044975+00:00", "is_restated": false, "income_statement": { "revenue": 21213067, "cost_of_revenue": 10176586, "gross_profit": 11036481, "ebit": -3351570, "ebitda": -63241, "pretax_income": null, "tax_provision": null, "net_income": -2985250, "net_income_to_common": -2985250, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 3121297, "total_current_assets": 4403350, "total_assets": 33791470, "short_term_debt": 2000000, "long_term_debt": 1000000, "total_debt": 15320307, "total_liabilities": null, "total_equity": 10481220, "shares_outstanding": 165214443, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": null, "capital_expenditure": -482614, "free_cash_flow": 618382, "dividends_paid": null, "share_repurchases": -12418, "shares_issued": 10000, "net_debt_issued": -481034 }, "complete_fields": { "id": 411788, "ticker_id": 23011, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "AUD", "fetched_at": "2026-06-07T18:15:07.044975+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "-63241", "netIncome": "-2985250", "grossProfit": "11036481", "totalRevenue": "21213067", "costOfRevenue": "10176586", "interestExpense": "254331", "operatingIncome": "-3351570", "fiscalDateEnding": "2023-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "3549887" }, "balance": { "totalDebt": "15320307", "totalAssets": "33791470", "longTermDebt": "1000000", "shortTermDebt": "2000000", "preferredStock": null, "fiscalDateEnding": "2023-12-31", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": "165214443", "totalCurrentAssets": "4403350", "totalShareholderEquity": "10481220", "totalCurrentLiabilities": "10594849", "propertyPlantEquipmentNet": "11855502", "cashAndShortTermInvestments": "3121297" }, "cashflow": { "freeCashFlow": "618382", "dividendsPaid": null, "issuanceOfDebt": "-231034", "issuanceOfStock": "10000", "repaymentOfDebt": "-250000", "fiscalDateEnding": "2023-12-31", "operatingCashflow": null, "repurchaseOfStock": "-12418", "capitalExpenditures": "-482614" } }, "revenue": 21213067, "cost_of_revenue": 10176586, "gross_profit": 11036481, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -3351570, "depreciation_amortisation": 3549887, "ebitda": -63241, "interest_expense": 254331, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": -2985250, "net_income_continuing_ops": null, "net_income_to_common": -2985250, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 3121297, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 4403350, "net_ppe": 11855502, "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": 33791470, "short_term_debt": 2000000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 10594849, "long_term_debt": 1000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 15320307, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 10481220, "shares_outstanding": 165214443, "operating_cash_flow": null, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -482614, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": -12418, "shares_issued": 10000, "net_debt_issued": -481034, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 618382, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "-63241", "netIncome": "-2985250", "grossProfit": "11036481", "totalRevenue": "21213067", "costOfRevenue": "10176586", "interestExpense": "254331", "operatingIncome": "-3351570", "fiscalDateEnding": "2023-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "3549887" }, "balance": { "totalDebt": "15320307", "totalAssets": "33791470", "longTermDebt": "1000000", "shortTermDebt": "2000000", "preferredStock": null, "fiscalDateEnding": "2023-12-31", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": "165214443", "totalCurrentAssets": "4403350", "totalShareholderEquity": "10481220", "totalCurrentLiabilities": "10594849", "propertyPlantEquipmentNet": "11855502", "cashAndShortTermInvestments": "3121297" }, "cashflow": { "freeCashFlow": "618382", "dividendsPaid": null, "issuanceOfDebt": "-231034", "issuanceOfStock": "10000", "repaymentOfDebt": "-250000", "fiscalDateEnding": "2023-12-31", "operatingCashflow": null, "repurchaseOfStock": "-12418", "capitalExpenditures": "-482614" } } }, { "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "AUD", "fetched_at": "2026-06-07T18:15:07.044975+00:00", "is_restated": false, "income_statement": { "revenue": 18119381, "cost_of_revenue": 8916690, "gross_profit": 9202691, "ebit": -5065342, "ebitda": -2604382, "pretax_income": null, "tax_provision": null, "net_income": -4819774, "net_income_to_common": -4819774, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 6075190, "total_current_assets": 8205912, "total_assets": 38835041, "short_term_debt": 500000, "long_term_debt": 2000000, "total_debt": 17643299, "total_liabilities": null, "total_equity": 13256667, "shares_outstanding": 140905362, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": null, "capital_expenditure": -1164072, "free_cash_flow": -3139510, "dividends_paid": -137362, "share_repurchases": -264423, "shares_issued": 6191000, "net_debt_issued": -637362 }, "complete_fields": { "id": 411789, "ticker_id": 23011, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "AUD", "fetched_at": "2026-06-07T18:15:07.044975+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "-2604382", "netIncome": "-4819774", "grossProfit": "9202691", "totalRevenue": "18119381", "costOfRevenue": "8916690", "interestExpense": "179739", "operatingIncome": "-5065342", "fiscalDateEnding": "2022-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "3517187" }, "balance": { "totalDebt": "17643299", "totalAssets": "38835041", "longTermDebt": "2000000", "shortTermDebt": "500000", "preferredStock": null, "fiscalDateEnding": "2022-12-31", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": "140905362", "totalCurrentAssets": "8205912", "totalShareholderEquity": "13256667", "totalCurrentLiabilities": "9125148", "propertyPlantEquipmentNet": "15062565", "cashAndShortTermInvestments": "6075190" }, "cashflow": { "freeCashFlow": "-3139510", "dividendsPaid": "-137362", "issuanceOfDebt": "-137362", "issuanceOfStock": "6191000", "repaymentOfDebt": "-500000", "fiscalDateEnding": "2022-12-31", "operatingCashflow": null, "repurchaseOfStock": "-264423", "capitalExpenditures": "-1164072" } }, "revenue": 18119381, "cost_of_revenue": 8916690, "gross_profit": 9202691, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -5065342, "depreciation_amortisation": 3517187, "ebitda": -2604382, "interest_expense": 179739, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": -4819774, "net_income_continuing_ops": null, "net_income_to_common": -4819774, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 6075190, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 8205912, "net_ppe": 15062565, "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": 38835041, "short_term_debt": 500000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 9125148, "long_term_debt": 2000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 17643299, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 13256667, "shares_outstanding": 140905362, "operating_cash_flow": null, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -1164072, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": -137362, "share_repurchases": -264423, "shares_issued": 6191000, "net_debt_issued": -637362, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": -3139510, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "-2604382", "netIncome": "-4819774", "grossProfit": "9202691", "totalRevenue": "18119381", "costOfRevenue": "8916690", "interestExpense": "179739", "operatingIncome": "-5065342", "fiscalDateEnding": "2022-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "3517187" }, "balance": { "totalDebt": "17643299", "totalAssets": "38835041", "longTermDebt": "2000000", "shortTermDebt": "500000", "preferredStock": null, "fiscalDateEnding": "2022-12-31", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": "140905362", "totalCurrentAssets": "8205912", "totalShareholderEquity": "13256667", "totalCurrentLiabilities": "9125148", "propertyPlantEquipmentNet": "15062565", "cashAndShortTermInvestments": "6075190" }, "cashflow": { "freeCashFlow": "-3139510", "dividendsPaid": "-137362", "issuanceOfDebt": "-137362", "issuanceOfStock": "6191000", "repaymentOfDebt": "-500000", "fiscalDateEnding": "2022-12-31", "operatingCashflow": null, "repurchaseOfStock": "-264423", "capitalExpenditures": "-1164072" } } }, { "period_end_date": "2021-06-30", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "AUD", "fetched_at": "2026-06-07T18:15:07.044975+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": 2250000, "total_debt": 2250000, "total_liabilities": null, "total_equity": null, "shares_outstanding": null, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": null, "capital_expenditure": null, "free_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 411790, "ticker_id": 23011, "period_end_date": "2021-06-30", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "AUD", "fetched_at": "2026-06-07T18:15:07.044975+00:00", "is_restated": false, "raw_data": { "balance": { "totalDebt": null, "totalAssets": null, "longTermDebt": "2250000", "shortTermDebt": null, "preferredStock": null, "fiscalDateEnding": "2021-06-30", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": null, "totalCurrentAssets": null, "totalShareholderEquity": null, "totalCurrentLiabilities": null, "propertyPlantEquipmentNet": null, "cashAndShortTermInvestments": null }, "cashflow": { "freeCashFlow": null, "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": null, "fiscalDateEnding": "2021-06-30", "operatingCashflow": null, "repurchaseOfStock": null, "capitalExpenditures": null } }, "revenue": null, "cost_of_revenue": null, "gross_profit": null, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": null, "depreciation_amortisation": null, "ebitda": null, "interest_expense": null, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": null, "net_income_continuing_ops": null, "net_income_to_common": null, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": null, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": null, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": null, "total_assets": null, "short_term_debt": null, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": null, "long_term_debt": 2250000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 2250000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": null, "shares_outstanding": null, "operating_cash_flow": null, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": null, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": null, "net_change_in_cash": null }, "raw_data": { "balance": { "totalDebt": null, "totalAssets": null, "longTermDebt": "2250000", "shortTermDebt": null, "preferredStock": null, "fiscalDateEnding": "2021-06-30", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": null, "totalCurrentAssets": null, "totalShareholderEquity": null, "totalCurrentLiabilities": null, "propertyPlantEquipmentNet": null, "cashAndShortTermInvestments": null }, "cashflow": { "freeCashFlow": null, "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": null, "fiscalDateEnding": "2021-06-30", "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": "2026-06-07T18:15:07.044975+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": 18459000, "total_current_assets": 21025000, "total_assets": 55092000, "short_term_debt": 0, "long_term_debt": null, "total_debt": 14851000, "total_liabilities": null, "total_equity": 22494000, "shares_outstanding": 143931874, "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": 411784, "ticker_id": 23011, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 2, "currency_reported": "AUD", "fetched_at": "2026-06-07T18:15:07.044975+00:00", "is_restated": false, "raw_data": { "balance": { "totalDebt": "14851000", "totalAssets": "55092000", "longTermDebt": null, "shortTermDebt": "0", "preferredStock": null, "fiscalDateEnding": "2025-12-31", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": "143931874", "totalCurrentAssets": "21025000", "totalShareholderEquity": "22494000", "totalCurrentLiabilities": "19371000", "propertyPlantEquipmentNet": "15455000", "cashAndShortTermInvestments": "18459000" } }, "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": 18459000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 21025000, "net_ppe": 15455000, "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": 55092000, "short_term_debt": 0, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 19371000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 14851000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 22494000, "shares_outstanding": 143931874, "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": "14851000", "totalAssets": "55092000", "longTermDebt": null, "shortTermDebt": "0", "preferredStock": null, "fiscalDateEnding": "2025-12-31", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": "143931874", "totalCurrentAssets": "21025000", "totalShareholderEquity": "22494000", "totalCurrentLiabilities": "19371000", "propertyPlantEquipmentNet": "15455000", "cashAndShortTermInvestments": "18459000" } } }, { "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider": "yFinance", "currency_reported": "AUD", "fetched_at": "2026-06-07T18:15:07.044975+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": 6494000, "total_current_assets": 7770000, "total_assets": 35189000, "short_term_debt": 500000, "long_term_debt": 1000000, "total_debt": 10462000, "total_liabilities": null, "total_equity": 12431000, "shares_outstanding": 150553408, "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": 411786, "ticker_id": 23011, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 2, "currency_reported": "AUD", "fetched_at": "2026-06-07T18:15:07.044975+00:00", "is_restated": false, "raw_data": { "balance": { "totalDebt": "10462000", "totalAssets": "35189000", "longTermDebt": "1000000", "shortTermDebt": "500000", "preferredStock": null, "fiscalDateEnding": "2024-12-31", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": "150553408", "totalCurrentAssets": "7770000", "totalShareholderEquity": "12431000", "totalCurrentLiabilities": "12766000", "propertyPlantEquipmentNet": "9424000", "cashAndShortTermInvestments": "6494000" } }, "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": 6494000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 7770000, "net_ppe": 9424000, "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": 35189000, "short_term_debt": 500000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 12766000, "long_term_debt": 1000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 10462000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 12431000, "shares_outstanding": 150553408, "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": "10462000", "totalAssets": "35189000", "longTermDebt": "1000000", "shortTermDebt": "500000", "preferredStock": null, "fiscalDateEnding": "2024-12-31", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": "150553408", "totalCurrentAssets": "7770000", "totalShareholderEquity": "12431000", "totalCurrentLiabilities": "12766000", "propertyPlantEquipmentNet": "9424000", "cashAndShortTermInvestments": "6494000" } } } ] }, "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": "deep_value", "name": "Deep Value", "slug": "deep-value", "group": "value", "page_url": "/factors/deep-value/", "rank_field": "-earnings_yield" }, { "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": "veiled_value", "name": "Veiled Value", "slug": "veiled-value", "group": "value", "page_url": "/factors/veiled-value/", "rank_field": "-os_score" }, { "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" ] } } }